{"text_format":"1","workbook":"xlsx","n_sheets":55,"sheets":["print macro","WYO DEPR EXP","Control Panel","Summaries","Deferred Income Taxes","Adjustments","UT 2010 VS 2011 RESULTS","Report","ROR-Model","Taxes","Rate Base","EXPENSES","ENERGY EFFICIENCY SERVICES ADJ","Und Stor","Wexpro","RESERVE ACCRUAL","Donations","Advertising","Incentive","Stock Incentives","Sporting Events","State Tax","Revenue","REVENUE-RECONCILIATION","Booked DEC 2011 Rev","Other Rev","OakCity","Lab Adj","Utah Bad Debt","Capital Str","Utah Allocation","ALLOCATIONS&PRETAX","COS Input","Dist Plant","COS REVRUN","COS Alloc Factors","COS Detail","Taxes by Class","COS Sum","Page 2","Rate Design","BlockScenario","Rates","Blocks","Functionalization","Cost Curves","Graph Data","Graph","Sum-Wint","Rules","Block_Out FT1(N) Temp(E)","Block_Out FT1(E) Temp (E)","Block_Out FT1(E) Temp (N)","Block_Out FT1(N)Temp(N)","Criteria"],"not_rendered":{"charts":9,"images":0,"macros":1,"external_links":12,"defined_names":2216,"comments":10,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"print macro","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[7]
[null,null,"UTAH",null,"HOT"]
[null,"Files","RESULTS",null,"(CAPS ONLY)"]
[]
[]
[1,"Report","X",null,"X",null,{"$f":"IF(E6=\"\",\"\",B6)","v":"Report"},"Report"]
[{"$f":"+A6+1","v":2},"Taxes","X",null,"X",null,"Taxes","Taxes"]
[{"$f":"+A7+1","v":3},"Summaries","X",null,"X",null,"Summaries","Summaries"]
[4,"Rate Base","X",null,"X",null,"Rate Base","Rate Base"]
[5,"Und Stor","X",null,"X",null,"Und Stor","Und Stor"]
[6,"Wexpro","X",null,"X",null,"Wexpro","Wexpro"]
[7,"OakCity","X",null,"X",null,"OakCity","OakCity"]
[8,"Bad Debt","X",null,"X",null,"Bad Debt","Bad Debt"]
[9,"Bank Vac","X",null,"X",null,"Bank Vac","Bank Vac"]
[10,"Labor Ann","X",null,"X",null,"Labor Ann","Labor Ann"]
[11,"Affiliate ROR","X",null,"X",null,"Affiliate ROR","Affiliate ROR"]
[12,"ST TAX","X",null,"X",null,"ST TAX","ST TAX"]
[13,"Other Rev","X",null,"X",null,"Other Rev","Other Rev"]
[14,"ALLOCATIONS&PRETAX","X",null,"X",null,"ALLOCATIONS&PRETAX","ALLOCATIONS&PRETAX"]
[15,"Capital Str","X",null,"X",null,"Capital Str","Capital Str"]
[16,"Revenue Accounting Adjustment","X",null,"X",null,{"$f":"IF(E21=\"\",\"\",B21)","v":"Revenue Accounting Adjustment"},"Revenue Accounting Adjustment"]
[]
[null,null,"E",null,"E","E","E","E"]
[]
[]
[]
[]
[]
[]
[null,"REV SUMMARY"]
[null,"12-Incentive"]
[null,"13-Phantom"]
[null,"14-Tickets"]
[null,"19-Advertising"]
[null,"20-Donations"]

{"sheet":"WYO DEPR EXP","index":1,"n_rows":139,"n_cols":75,"rows_kept":139,"cut":false,"hidden":false,"merged":[[1,1,1,8],[138,22,138,23],[138,24,138,25],[8,1,8,8],[9,1,9,8],[15,2,15,3],[138,0,138,1],[138,18,138,19],[138,20,138,21]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}}]
[null,"Annualization Of Depreciation Expense",null,null,null,null,null,null,null,null,null,null,20,null,null,null,"Wyoming",null,{"$f":"'Rate Base'!BD33","v":0},null,{"$f":"'Rate Base'!BE33","v":0},null,{"$f":"'Rate Base'!AB33","v":43465.280416666668},null,{"$f":"'Rate Base'!AC33","v":-317999.15958333336},null,null,null,null,null,"Distribution - Wyoming",null,{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,21,null,null,null,"Utah",1.3299999999999999E-2,{"$f":"'Rate Base'!BD34","v":0},{"$f":"1135557*0.0133","v":15102.908099999999},{"$f":"'Rate Base'!BE34","v":0},{"$f":"1135557*0.0133","v":15102.908099999999},{"$f":"'Rate Base'!AB34","v":7134591.6808333332},{"$f":"1135557*0.0133","v":15102.908099999999},{"$f":"'Rate Base'!AC34","v":-1449055.9091666667},{"$f":"1135557*0.0133","v":15102.908099999999},null,null,null,null,"Distribution - Utah",null,{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,22,null,null,null,"Total",null,{"$f":"'Rate Base'!BD35","v":0},{"$f":"SUM(T3)","v":15102.908099999999},{"$f":"'Rate Base'!BE35","v":0},{"$f":"SUM(V3)","v":15102.908099999999},{"$f":"'Rate Base'!AB35","v":7178056.9612499997},{"$f":"SUM(X3)","v":15102.908099999999},{"$f":"'Rate Base'!AC35","v":-1767055.0687500001},{"$f":"SUM(Z3)","v":15102.908099999999},null,null,null,null,"General",null,{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depreciation Expense",null,{"$f":"SUM(AG2:AG4)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,24,null,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,"Wyoming",2.2800000000000001E-2,{"$f":"'Rate Base'!BD38","v":0},{"$f":"$R7*S7","v":0},{"$f":"'Rate Base'!BE38","v":0},{"$f":"$R7*U7","v":0},{"$f":"'Rate Base'!AB38","v":254017.06291666665},{"$f":"$R7*W7","v":5791.5890344999998},{"$f":"'Rate Base'!AC38","v":-135910.39708333337},{"$f":"$R7*Y7","v":-3098.7570535000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG6:AR6)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS6:BD6)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,"Utah",2.2800000000000001E-2,{"$f":"'Rate Base'!BD39","v":0},{"$f":"$R8*S8","v":0},{"$f":"'Rate Base'!BE39","v":0},{"$f":"$R8*U8","v":0},{"$f":"'Rate Base'!AB39","v":7072269.4991666684},{"$f":"$R8*W8","v":161247.74458100004},{"$f":"'Rate Base'!AC39","v":-127408.42083333153},{"$f":"$R8*Y8","v":-2904.911994999959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP6/(AP6+AQ6+AR6)","v":{"$error":"#REF!"}},{"$f":"+AQ6/(AP6+AQ6+AR6)","v":{"$error":"#REF!"}},{"$f":"+AR6/(AP6+AQ6+AR6)","v":{"$error":"#REF!"}}]
[null,"Annualization Of Depreciation Expense",null,null,null,null,null,null,null,null,null,null,27,null,null,null,"Total",null,{"$f":"'Rate Base'!BD40","v":0},{"$f":"SUM(T7:T8)","v":0},{"$f":"'Rate Base'!BE40","v":0},{"$f":"SUM(V7:V8)","v":0},{"$f":"'Rate Base'!AB40","v":7326286.5620833347},{"$f":"SUM(X7:X8)","v":167039.33361550004},{"$f":"'Rate Base'!AC40","v":-263318.81791666488},{"$f":"SUM(Z7:Z8)","v":-6003.6690484999599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB8:BD8)","v":{"$error":"#REF!"}}]
[null,{"$f":"+B5","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,29,null,"376","Mains"]
[null,null,null,"A","B","D","E","F",null,null,null,null,30,null,null,null,"Dist - Wy - Mains - SD"]
[null,null,null,null,null,null,null,"Column E Less",null,null,null,null,31,null,null,null,"Dist - Wy - Mains - LD"]
[null,null,null,null,null,null,null,"LessColumn B",null,null,null,null,32,null,null,null,"Dist - Wy - Mains - Feeders"]
[null,null,null,null,"Historical 12 Months","Historical Month of","Historical Annualized",null,null,null,null,null,33,null,null,null,"Wyoming",2.1000000000000001E-2,{"$f":"'Rate Base'!BD46","v":0},{"$f":"$R15*S15","v":0},{"$f":"'Rate Base'!BE46","v":0},{"$f":"$R15*U15","v":0},{"$f":"'Rate Base'!AB46","v":27488855.662500005},{"$f":"$R15*W15","v":577265.96891250019},{"$f":"'Rate Base'!AC46","v":-2526773.787499994},{"$f":"$R15*Y15","v":-53062.249537499876},null,null,404,"Amortization and Depletion"]
[null,null,"Account",null,"December 2011","December 2011","DEC 2010","Adjustment",null,null,null,null,34,null,null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",null,{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Wyoming",null,{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}}]
[null,1,403,"Depreciation Expense",null,null,null,null,null,null,null,null,36,null,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",null,{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}}]
[null,2,null,"Production",{"$f":"HIST_403_PROD","v":814005.62000000011},57865.55,null,0,"1/",null,null,null,37,null,null,null,"Utah",2.1000000000000001E-2,{"$f":"'Rate Base'!BD50","v":0},{"$f":"$R19*S19","v":0},{"$f":"'Rate Base'!BE50","v":0},{"$f":"$R19*U19","v":0},{"$f":"'Rate Base'!AB50","v":860455631.67791665},{"$f":"$R19*W19","v":18069568.265236251},{"$f":"'Rate Base'!AC50","v":-39932077.342083335},{"$f":"$R19*Y19","v":-838573.62418375013},null,null,null,null,"General",null,{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!/#REF!","v":{"$error":"#REF!"}}]
[null,3,null,"Distribution - Wyoming",{"$f":"HIST_403_WY","v":1322517.81},123037.52,{"$f":"+F20*12","v":1476450.24},{"$f":"+G20-E20","v":153932.42999999993},null,null,null,null,38,null,null,null,"Total",null,{"$f":"'Rate Base'!BD51","v":0},{"$f":"SUM(T12:T19)","v":0},{"$f":"'Rate Base'!BE51","v":0},{"$f":"SUM(V12:V19)","v":0},{"$f":"'Rate Base'!AB51","v":887944487.34041667},{"$f":"SUM(X12:X19)","v":18646834.234148752},{"$f":"'Rate Base'!AC51","v":-42458851.129583329},{"$f":"SUM(Z12:Z19)","v":-891635.87372124998},null,null,null,null,"Total Amortization Expense",null,{"$f":"SUM(AG16:AG19)","v":{"$error":"#REF!"}},{"$f":"SUM(AH16:AH19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,4,null,"Distribution - Utah",{"$f":"HIST_403_UT","v":34165259.340000004},2994780.7399999998,{"$f":"+F21*12","v":35937368.879999995},{"$f":"+G21-E21","v":1772109.5399999917},null,null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG17:AG20)","v":{"$error":"#REF!"}},{"$f":"SUM(AH17:AH20)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,5,null,"General",{"$f":"HIST_403_GEN","v":8159008.0200000005},717384.85000000056,{"$f":"+F22*12","v":8608618.2000000067},{"$f":"+G22-E22","v":449610.18000000622},null,null,null,null,40,null,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+#REF!/SUM(#REF!)","v":{"$error":"#REF!"}}]
[null,6,null,"Total Depreciation Expense",{"$f":"SUM(E19:E22)","v":44460790.790000007},{"$f":"SUM(F19:F22)","v":3893068.66},{"$f":"SUM(G19:G22)","v":46022437.320000008},{"$f":"SUM(H19:H22)","v":2375652.1499999976},null,null,null,null,41,null,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG22:AR22)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,"Utah",3.1800000000000002E-2,{"$f":"'Rate Base'!BD55","v":0},{"$f":"$R24*S24","v":0},{"$f":"'Rate Base'!BE55","v":0},{"$f":"$R24*U24","v":0},{"$f":"'Rate Base'!AB55","v":4573574.7300000014},{"$f":"$R24*W24","v":145439.67641400005},{"$f":"'Rate Base'!AC55","v":0},{"$f":"$R24*Y24","v":0}]
[null,"1/",null,"Historical 12 Months Ending December, 2011 used due to the seasonal nature of production.",null,null,null,null,null,null,null,null,43,null,null,null,"Total",null,{"$f":"'Rate Base'!BD56","v":0},{"$f":"SUM(T23:T24)","v":0},{"$f":"'Rate Base'!BE56","v":0},{"$f":"SUM(V23:V24)","v":0},{"$f":"'Rate Base'!AB56","v":4573574.7300000014},{"$f":"SUM(X23:X24)","v":145439.67641400005},{"$f":"'Rate Base'!AC56","v":0},{"$f":"SUM(Z23:Z24)","v":0},null,null,null,null,null,null,{"$f":"+#REF!/AG10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AH10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AI10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AJ10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AK10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AL10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AM10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AN10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AO10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AP10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AQ10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AR10","v":{"$error":"#REF!"}},{"$f":"+#REF!/AS10","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,45,null,"378","Measuring & Regulation Station Equip"]
[null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,"Wyoming",3.8199999999999998E-2,{"$f":"'Rate Base'!BD59","v":0},{"$f":"$R28*S28","v":0},{"$f":"'Rate Base'!BE59","v":0},{"$f":"$R28*U28","v":0},{"$f":"'Rate Base'!AB59","v":2477871.2729166667},{"$f":"$R28*W28","v":94654.682625416666},{"$f":"'Rate Base'!AC59","v":-60973.697083333507},{"$f":"$R28*Y28","v":-2329.1952285833399}]
[null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,"Utah",3.8199999999999998E-2,{"$f":"'Rate Base'!BD60","v":0},{"$f":"$R29*S29","v":0},{"$f":"'Rate Base'!BE60","v":0},{"$f":"$R29*U29","v":0},{"$f":"'Rate Base'!AB60","v":41890036.57333333},{"$f":"$R29*W29","v":1600199.3971013331},{"$f":"'Rate Base'!AC60","v":-3576626.1966666728},{"$f":"$R29*Y29","v":-136627.12071266689}]
[null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,"Total",null,{"$f":"'Rate Base'!BD61","v":0},{"$f":"SUM(T28:T29)","v":0},{"$f":"'Rate Base'!BE61","v":0},{"$f":"SUM(V28:V29)","v":0},{"$f":"'Rate Base'!AB61","v":44367907.846249998},{"$f":"SUM(X28:X29)","v":1694854.0797267498},{"$f":"'Rate Base'!AC61","v":-3637599.8937500063},{"$f":"SUM(Z28:Z29)","v":-138956.31594125024}]
[null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,null,null,null,null,null,null,null,null,null,null,50,null,"380","Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,"Wyoming",3.4700000000000002E-2,{"$f":"'Rate Base'!BD64","v":0},{"$f":"$R33*S33","v":0},{"$f":"'Rate Base'!BE64","v":0},{"$f":"$R33*U33","v":0},{"$f":"'Rate Base'!AB64","v":12019646.202499999},{"$f":"$R33*W33","v":417081.72322674998},{"$f":"'Rate Base'!AC64","v":-2300840.4375000019},{"$f":"$R33*Y33","v":-79839.163181250071}]
[null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,"Utah",3.4700000000000002E-2,{"$f":"'Rate Base'!BD65","v":0},{"$f":"$R34*S34","v":0},{"$f":"'Rate Base'!BE65","v":0},{"$f":"$R34*U34","v":0},{"$f":"'Rate Base'!AB65","v":293405096.51791668},{"$f":"$R34*W34","v":10181156.849171709},{"$f":"'Rate Base'!AC65","v":-4211730.0020833611},{"$f":"$R34*Y34","v":-146147.03107229265}]
[null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,"Total",null,{"$f":"'Rate Base'!BD66","v":0},{"$f":"SUM(T33:T34)","v":0},{"$f":"'Rate Base'!BE66","v":0},{"$f":"SUM(V33:V34)","v":0},{"$f":"'Rate Base'!AB66","v":305424742.72041667},{"$f":"SUM(X33:X34)","v":10598238.57239846},{"$f":"'Rate Base'!AC66","v":-6512570.439583363},{"$f":"SUM(Z33:Z34)","v":-225986.19425354272}]
[null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,null,null,null,null,null,null,null,null,null,null,null,55,null,"381...2","Meters & Meter Installation"]
[null,null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,"Wyoming",4.2008226821257752E-2,{"$f":"'Rate Base'!BD69","v":0},{"$f":"$R38*S38","v":0},{"$f":"'Rate Base'!BE69","v":0},{"$f":"$R38*U38","v":0},{"$f":"'Rate Base'!AB69","v":6901769.7287500007},{"$f":"$R38*W38","v":289931.10823342064},{"$f":"'Rate Base'!AC69","v":-325188.3912499994},{"$f":"$R38*Y38","v":-13660.587699269885}]
[null,null,null,null,null,null,null,null,null,null,null,null,57,null,null,null,"Utah",4.2008226821257752E-2,{"$f":"'Rate Base'!BD70","v":0},{"$f":"$R39*S39","v":0},{"$f":"'Rate Base'!BE70","v":0},{"$f":"$R39*U39","v":0},{"$f":"'Rate Base'!AB70","v":236948554.02333334},{"$f":"$R39*W39","v":9953788.6023812331},{"$f":"'Rate Base'!AC70","v":-10679910.816666633},{"$f":"$R39*Y39","v":-448644.11601733603}]
[null,null,null,null,null,null,null,null,null,null,null,null,58,null,null,null,"Total",null,{"$f":"'Rate Base'!BD71","v":0},{"$f":"SUM(T38:T39)","v":0},{"$f":"'Rate Base'!BE71","v":0},{"$f":"SUM(V38:V39)","v":0},{"$f":"'Rate Base'!AB71","v":243850323.75208333},{"$f":"SUM(X38:X39)","v":10243719.710614653},{"$f":"'Rate Base'!AC71","v":-11005099.207916632},{"$f":"SUM(Z38:Z39)","v":-462304.7037166059}]
[null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,60,null,"383...4","House Regulators & Reg Installations"]
[null,null,null,null,null,null,null,null,null,null,null,null,61,null,null,null,"Wyoming",3.0774461507727842E-2,{"$f":"'Rate Base'!BD74","v":0},{"$f":"$R43*S43","v":0},{"$f":"'Rate Base'!BE74","v":0},{"$f":"$R43*U43","v":0},{"$f":"'Rate Base'!AB74","v":931110.43000000028},{"$f":"$R43*W43","v":28654.422087478928},{"$f":"'Rate Base'!AC74","v":8.7400000003399327},{"$f":"$R43*Y43","v":0.26896879358800257},null,null,null,"12 Months Ending Dec 31, 2009"]
[null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,null,"Utah",3.0774461507727842E-2,{"$f":"'Rate Base'!BD75","v":0},{"$f":"$R44*S44","v":0},{"$f":"'Rate Base'!BE75","v":0},{"$f":"$R44*U44","v":0},{"$f":"'Rate Base'!AB75","v":14181887.632083336},{"$f":"$R44*W44","v":436439.95504047017},{"$f":"'Rate Base'!AC75","v":11258.012083334848},{"$f":"$R44*Y44","v":346.4592595121232}]
[null,null,null,null,null,null,null,null,null,null,null,null,63,null,null,null,"Total",null,{"$f":"'Rate Base'!BD76","v":0},{"$f":"SUM(T43:T44)","v":0},{"$f":"'Rate Base'!BE76","v":0},{"$f":"SUM(V43:V44)","v":0},{"$f":"'Rate Base'!AB76","v":15112998.062083336},{"$f":"SUM(X43:X44)","v":465094.37712794909},{"$f":"'Rate Base'!AC76","v":11266.752083335188},{"$f":"SUM(Z43:Z44)","v":346.72822830571118},null,null,null,null,null,null,"A",null,null,"B","C","D"]
[null,null,null,null,null,null,null,null,null,null,null,null,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column Cx12"]
[null,null,null,null,null,null,null,null,null,null,null,null,65,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months","Monthly"]
[null,null,null,null,null,null,null,null,null,null,null,null,66,null,null,null,"Wyoming",8.2100000000000006E-2,{"$f":"'Rate Base'!BD79","v":0},{"$f":"$R48*S48","v":0},{"$f":"'Rate Base'!BE79","v":0},{"$f":"$R48*U48","v":0},{"$f":"'Rate Base'!AB79","v":57111.419999999991},{"$f":"$R48*W48","v":4688.8475819999994},{"$f":"'Rate Base'!AC79","v":0},{"$f":"$R48*Y48","v":0},null,null,null,null,null,null,null,null,null,"Historical","Historical","Annualized"]
[null,null,null,null,null,null,null,null,null,null,null,null,67,null,null,null,"Utah",8.2100000000000006E-2,{"$f":"'Rate Base'!BD80","v":0},{"$f":"$R49*S49","v":0},{"$f":"'Rate Base'!BE80","v":0},{"$f":"$R49*U49","v":0},{"$f":"'Rate Base'!AB80","v":1329986.7341666666},{"$f":"$R49*W49","v":109191.91087508334},{"$f":"'Rate Base'!AC80","v":-42948.215833333554},{"$f":"$R49*Y49","v":-3526.0485199166851},null,null,null,null,"Account",null,null,null,null,"Dec 2009",{"$f":"+AJ49","v":"Dec 2009"},{"$f":"+AK49","v":"Dec 2009"}]
[null,null,null,null,null,null,null,null,null,null,null,null,68,null,null,null,"Total",null,{"$f":"'Rate Base'!BD81","v":0},{"$f":"SUM(T48:T49)","v":0},{"$f":"'Rate Base'!BE81","v":0},{"$f":"SUM(V48:V49)","v":0},{"$f":"'Rate Base'!AB81","v":1387098.1541666666},{"$f":"SUM(X48:X49)","v":113880.75845708334},{"$f":"'Rate Base'!AC81","v":-42948.215833333554},{"$f":"SUM(Z48:Z49)","v":-3526.0485199166851}]
[null,null,null,null,null,null,null,null,null,null,null,null,69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,403,null,"Depreciation Expense"]
[null,null,null,null,null,null,null,null,null,null,null,null,70,null,"388","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,"Production",null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,71,null,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,"Distribution - Wyoming",null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AK53*12","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,72,null,null,null,"Utah",6.6699999999999995E-2,{"$f":"'Rate Base'!BD85","v":0},{"$f":"$R54*S54","v":0},{"$f":"'Rate Base'!BE85","v":0},{"$f":"$R54*U54","v":0},{"$f":"'Rate Base'!AB85","v":344170.66666666669},{"$f":"$R54*W54","v":22956.183466666665},{"$f":"'Rate Base'!AC85","v":83198.666666666686},{"$f":"$R54*Y54","v":5549.351066666668},null,null,null,4,null,null,"Distribution - Utah",null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AK54*12","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,73,null,null,null,"Total",null,{"$f":"'Rate Base'!BD86","v":0},{"$f":"SUM(T53:T54)","v":0},{"$f":"'Rate Base'!BE86","v":0},{"$f":"SUM(V53:V54)","v":0},{"$f":"'Rate Base'!AB86","v":344170.66666666669},{"$f":"SUM(X53:X54)","v":22956.183466666665},{"$f":"'Rate Base'!AC86","v":83198.666666666686},{"$f":"SUM(Z53:Z54)","v":5549.351066666668},null,null,null,5,null,null,"General",null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AK55*12","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,null,null,null,null,null,null,null,null,null,null,75,null,"Reserve Variance - Distribution",null,null,null,null,-2296861,null,-2296861,null,-2296861,null,-2296861]
[null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,null,null,null,null,null,null,null,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(AJ52:AJ55)","v":{"$error":"#REF!"}},{"$f":"SUM(AK53:AK55)","v":{"$error":"#REF!"}},{"$f":"SUM(AL53:AL55)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,78,null,null,"Total Distribution Plant",null,null,{"$f":"SUM(S55,S50,S45,S40,S35,S30,S25,S20,S9,S4)","v":0},{"$f":"SUM(T4,T9,T20,T25,T30,T35,T40,T45,T50,T55,T57)","v":-2281758.0918999999},{"$f":"SUM(U55,U50,U45,U40,U35,U30,U25,U20,U9,U4)","v":0},{"$f":"SUM(V4,V9,V20,V25,V30,V35,V40,V45,V50,V55,V57)","v":-2281758.0918999999},{"$f":"SUM(W55,W50,W45,W40,W35,W30,W25,W20,W9,W4)","v":1517509646.7954166},{"$f":"SUM(X4,X9,X20,X25,X30,X35,X40,X45,X50,X55,X57)","v":39816298.834069811},{"$f":"SUM(Y55,Y50,Y45,Y40,Y35,Y30,Y25,Y20,Y9,Y4)","v":-65592977.354583323},{"$f":"SUM(Z4,Z9,Z20,Z25,Z30,Z35,Z40,Z45,Z50,Z55,Z57)","v":-4004274.817806093}]
[null,null,null,null,null,null,null,null,null,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/",null,null,"Historical 12 Months Ending December 31, 2006 used due to the seasonal nature of production."]
[null,null,null,null,null,null,null,null,null,null,null,null,77,"General Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,78,null,"389","Land & Land Rights"]
[null,null,null,null,null,null,null,null,null,null,null,null,79,null,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!BD92","v":0},{"$f":"$R64*S64","v":0},{"$f":"'Rate Base'!BE92","v":0},{"$f":"$R64*U64","v":0},{"$f":"'Rate Base'!AB92","v":11584.020000000004},{"$f":"$R64*W64","v":0},{"$f":"'Rate Base'!AC92","v":0},{"$f":"$R64*Y64","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,80,null,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!BD93","v":0},{"$f":"$R65*S65","v":0},{"$f":"'Rate Base'!BE93","v":0},{"$f":"$R65*U65","v":0},{"$f":"'Rate Base'!AB93","v":688045.47750000004},{"$f":"$R65*W65","v":0},{"$f":"'Rate Base'!AC93","v":-42296.182499999995},{"$f":"$R65*Y65","v":0},null,null,null,"Annualization Of Depreciation Expense"]
[null,null,null,null,null,null,null,null,null,null,null,null,81,null,null,null,"Total",null,{"$f":"'Rate Base'!BD94","v":0},{"$f":"SUM(T64:T65)","v":0},{"$f":"'Rate Base'!BE94","v":0},{"$f":"SUM(V64:V65)","v":0},{"$f":"'Rate Base'!AB94","v":699629.49750000006},{"$f":"SUM(X64:X65)","v":0},{"$f":"'Rate Base'!AC94","v":-42296.182499999995},{"$f":"SUM(Z64:Z65)","v":0},null,null,null,"12 Months Ending Dec 31, 2010"]
[null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,null,null,null,null,null,null,null,null,null,null,83,null,"390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A",null,null,"B","C","D"]
[null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,"Distribution - Wyoming",2.5830651216602361E-2,{"$f":"'Rate Base'!BD97","v":0},{"$f":"$R69*S69","v":0},{"$f":"'Rate Base'!BE97","v":0},{"$f":"$R69*U69","v":0},{"$f":"'Rate Base'!AB97","v":1395725.8599999999},{"$f":"$R69*W69","v":36052.507883652375},{"$f":"'Rate Base'!AC97","v":0},{"$f":"$R69*Y69","v":0},null,null,null,null,null,null,null,null,null,null,null,"Column Cx12"]
[null,null,null,null,null,null,null,null,null,null,null,null,85,null,null,null,"Distribution - Utah",2.5830651216602361E-2,{"$f":"'Rate Base'!BD98","v":0},{"$f":"$R70*S70","v":0},{"$f":"'Rate Base'!BE98","v":0},{"$f":"$R70*U70","v":0},{"$f":"'Rate Base'!AB98","v":8272312.3116666675},{"$f":"$R70*W70","v":213679.2140774673},{"$f":"'Rate Base'!AC98","v":-7370617.1083333269},{"$f":"$R70*Y70","v":-190387.83977648042},null,null,null,null,null,null,null,null,null,"12 Months","Monthly"]
[null,null,null,null,null,null,null,null,null,null,null,null,86,null,null,null,"General",2.5830651216602361E-2,{"$f":"'Rate Base'!BD99","v":0},{"$f":"$R71*S71","v":0},{"$f":"'Rate Base'!BE99","v":0},{"$f":"$R71*U71","v":0},{"$f":"'Rate Base'!AB99","v":47943065.839583337},{"$f":"$R71*W71","v":1238400.6119568804},{"$f":"'Rate Base'!AC99","v":6436213.7495833337},{"$f":"$R71*Y71","v":166251.59252098759},null,null,null,null,null,null,null,null,null,"Projected","Projected","Annualized"]
[null,null,null,null,null,null,null,null,null,null,null,null,87,null,null,null,"Total",null,{"$f":"'Rate Base'!BD100","v":0},{"$f":"SUM(T69:T71)","v":0},{"$f":"'Rate Base'!BE100","v":0},{"$f":"SUM(V69:V71)","v":0},{"$f":"'Rate Base'!AB100","v":57611104.011250004},{"$f":"SUM(X69:X71)","v":1488132.3339180001},{"$f":"'Rate Base'!AC100","v":-934403.35874999315},{"$f":"SUM(Z69:Z71)","v":-24136.247255492839},null,null,null,null,"Account",null,null,null,null,"2010-12-01",{"$f":"+AJ72","v":"2010-12-01"},{"$f":"+AK72","v":"2010-12-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,89,null,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,1,403,null,"Depreciation Expense"]
[null,null,null,null,null,null,null,null,null,null,null,null,90,null,null,null,"Distribution - Wyoming",0.1088868853824015,{"$f":"'Rate Base'!BD103","v":0},{"$f":"$R75*S75","v":0},{"$f":"'Rate Base'!BE103","v":0},{"$f":"$R75*U75","v":0},{"$f":"'Rate Base'!AB103","v":189857.24041666664},{"$f":"$R75*W75","v":20672.963576268627},{"$f":"'Rate Base'!AC103","v":-24587.569583333359},{"$f":"$R75*Y75","v":-2677.263871052241},null,null,null,2,null,null,"Production",null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,91,null,null,null,"Distribution - Utah",0.1088868853824015,{"$f":"'Rate Base'!BD104","v":0},{"$f":"$R76*S76","v":0},{"$f":"'Rate Base'!BE104","v":0},{"$f":"$R76*U76","v":0},{"$f":"'Rate Base'!AB104","v":17363076.526249994},{"$f":"$R76*W76","v":1890611.3235996491},{"$f":"'Rate Base'!AC104","v":2135422.0062499978},{"$f":"$R76*Y76","v":232519.45123760137},null,null,null,3,null,null,"Distribution - Wyoming",null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AK76*12","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,92,null,null,null,"General",0.1088868853824015,{"$f":"'Rate Base'!BD105","v":0},{"$f":"$R77*S77","v":0},{"$f":"'Rate Base'!BE105","v":0},{"$f":"$R77*U77","v":0},{"$f":"'Rate Base'!AB105","v":42282343.203749992},{"$f":"$R77*W77","v":4603992.6581260888},{"$f":"'Rate Base'!AC105","v":-1878477.4762500077},{"$f":"$R77*Y77","v":-204541.56164985744},null,null,null,4,null,null,"Distribution - Utah",null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AK77*12","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,93,null,null,null,"Total",null,{"$f":"'Rate Base'!BD106","v":0},{"$f":"SUM(T75:T77)","v":0},{"$f":"'Rate Base'!BE106","v":0},{"$f":"SUM(V75:V77)","v":0},{"$f":"'Rate Base'!AB106","v":59835276.97041665},{"$f":"SUM(X75:X77)","v":6515276.9453020068},{"$f":"'Rate Base'!AC106","v":232356.96041665226},{"$f":"SUM(Z75:Z77)","v":25300.625716691691},null,null,null,5,null,null,"General",null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+AK78*12","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(AJ75:AJ78)","v":{"$error":"#REF!"}},{"$f":"SUM(AK76:AK78)","v":{"$error":"#REF!"}},{"$f":"SUM(AL76:AL78)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,95,null,"392","Transportation Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,"Distribution - Wyoming",8.224872328302428E-2,{"$f":"'Rate Base'!BD109","v":0},{"$f":"$R81*S81","v":0},{"$f":"'Rate Base'!BE109","v":0},{"$f":"$R81*U81","v":0},{"$f":"'Rate Base'!AB109","v":1409374.7433333332},{"$f":"$R81*W81","v":115919.27326650669},{"$f":"'Rate Base'!AC109","v":-10140.856666666921},{"$f":"$R81*Y81","v":-834.0725138294996},null,null,null,"1/",null,null,"Historical 12 Months Ending December 31, 2006 used due to the seasonal nature of production."]
[null,null,null,null,null,null,null,null,null,null,null,null,97,null,null,null,"Distribution - Utah",8.224872328302428E-2,{"$f":"'Rate Base'!BD110","v":0},{"$f":"$R82*S82","v":0},{"$f":"'Rate Base'!BE110","v":0},{"$f":"$R82*U82","v":0},{"$f":"'Rate Base'!AB110","v":35283457.880416654},{"$f":"$R82*W82","v":2902019.3636746318},{"$f":"'Rate Base'!AC110","v":-1992707.3995833471},{"$f":"$R82*Y82","v":-163897.63949236562}]
[null,null,null,null,null,null,null,null,null,null,null,null,98,null,null,null,"General"]
[null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,"Total",null,{"$f":"'Rate Base'!BD112","v":0},{"$f":"SUM(T81:T83)","v":0},{"$f":"'Rate Base'!BE112","v":0},{"$f":"SUM(V81:V83)","v":0},{"$f":"'Rate Base'!AB112","v":36692832.623749994},{"$f":"SUM(X81:X83)","v":3017938.6369411387},{"$f":"'Rate Base'!AC112","v":-2002848.2562500089},{"$f":"SUM(Z81:Z83)","v":-164731.71200619513}]
[null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,101,null,"393","Stores Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,102,null,null,null,"Distribution - Wyoming",0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,103,null,null,null,"Distribution - Utah",0.05,{"$f":"'Rate Base'!BD116","v":0},{"$f":"$R88*S88","v":0},{"$f":"'Rate Base'!BE116","v":0},{"$f":"$R88*U88","v":0},{"$f":"'Rate Base'!AB116","v":12314.763333333334},{"$f":"$R88*W88","v":615.73816666666676},{"$f":"'Rate Base'!AC116","v":-11641.82666666667},{"$f":"$R88*Y88","v":-582.09133333333352}]
[null,null,null,null,null,null,null,null,null,null,null,null,104,null,null,null,"Total",null,{"$f":"'Rate Base'!BD117","v":0},{"$f":"SUM(T87:T88)","v":0},{"$f":"'Rate Base'!BE117","v":0},{"$f":"SUM(V87:V88)","v":0},{"$f":"'Rate Base'!AB117","v":15923.231250000001},{"$f":"SUM(X87:X88)","v":615.73816666666676},{"$f":"'Rate Base'!AC117","v":-20405.248750000002},{"$f":"SUM(Z87:Z88)","v":-582.09133333333352}]
[null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,106,null,"394","Tools, Shop & Garage Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,107,null,null,null,"Distribution - Wyoming",9.3089584542449214E-2,{"$f":"'Rate Base'!BD120","v":0},{"$f":"$R92*S92","v":0},{"$f":"'Rate Base'!BE120","v":0},{"$f":"$R92*U92","v":0},{"$f":"'Rate Base'!AB120","v":660624.75124999997},{"$f":"$R92*W92","v":61497.283632321356},{"$f":"'Rate Base'!AC120","v":-67309.858750000014},{"$f":"$R92*Y92","v":-6265.8467866484416}]
[null,null,null,null,null,null,null,null,null,null,null,null,108,null,null,null,"Distribution - Utah",9.3089584542449214E-2,{"$f":"'Rate Base'!BD121","v":0},{"$f":"$R93*S93","v":0},{"$f":"'Rate Base'!BE121","v":0},{"$f":"$R93*U93","v":0},{"$f":"'Rate Base'!AB121","v":18263507.530833334},{"$f":"$R93*W93","v":1700142.3283331676},{"$f":"'Rate Base'!AC121","v":-3505970.1591666676},{"$f":"$R93*Y93","v":-326369.30553504964}]
[null,null,null,null,null,null,null,null,null,null,null,null,109,null,null,null,"General"]
[null,null,null,null,null,null,null,null,null,null,null,null,110,null,null,null,"Total",null,{"$f":"'Rate Base'!BD123","v":0},{"$f":"SUM(T92:T94)","v":0},{"$f":"'Rate Base'!BE123","v":0},{"$f":"SUM(V92:V94)","v":0},{"$f":"'Rate Base'!AB123","v":18924132.282083333},{"$f":"SUM(X92:X94)","v":1761639.6119654889},{"$f":"'Rate Base'!AC123","v":-3573280.0179166682},{"$f":"SUM(Z92:Z94)","v":-332635.15232169809}]
[null,null,null,null,null,null,null,null,null,null,null,null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,112,null,"395","Laboratory Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,113,null,null,null,"Distribution - Wyoming"]
[null,null,null,null,null,null,null,null,null,null,null,null,114,null,null,null,"Distribution - Utah",6.6699999999999995E-2,{"$f":"'Rate Base'!BD127","v":0},{"$f":"$R99*S99","v":0},{"$f":"'Rate Base'!BE127","v":0},{"$f":"$R99*U99","v":0},{"$f":"'Rate Base'!AB127","v":79185.199583333335},{"$f":"$R99*W99","v":5281.6528122083328},{"$f":"'Rate Base'!AC127","v":2939.8395833333343},{"$f":"$R99*Y99","v":196.08730020833337}]
[null,null,null,null,null,null,null,null,null,null,null,null,115,null,null,null,"General"]
[null,null,null,null,null,null,null,null,null,null,null,null,116,null,null,null,"Total",null,{"$f":"'Rate Base'!BD129","v":0},{"$f":"SUM(T98:T100)","v":0},{"$f":"'Rate Base'!BE129","v":0},{"$f":"SUM(V98:V100)","v":0},{"$f":"'Rate Base'!AB129","v":79185.199583333335},{"$f":"SUM(X98:X100)","v":5281.6528122083328},{"$f":"'Rate Base'!AC129","v":2939.8395833333343},{"$f":"SUM(Z98:Z100)","v":196.08730020833337}]
[null,null,null,null,null,null,null,null,null,null,null,null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,118,null,"396","Power Operated Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,119,null,null,null,"Distribution - Wyoming",7.4399999999999994E-2,{"$f":"'Rate Base'!BD132","v":0},{"$f":"$R104*S104","v":0},{"$f":"'Rate Base'!BE132","v":0},{"$f":"$R104*U104","v":0},{"$f":"'Rate Base'!AB132","v":521633.39625000005},{"$f":"$R104*W104","v":38809.524681000003},{"$f":"'Rate Base'!AC132","v":-10565.9237499999},{"$f":"$R104*Y104","v":-786.10472699999252}]
[null,null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,"Distribution - Utah",7.4399999999999994E-2,{"$f":"'Rate Base'!BD133","v":0},{"$f":"$R105*S105","v":0},{"$f":"'Rate Base'!BE133","v":0},{"$f":"$R105*U105","v":0},{"$f":"'Rate Base'!AB133","v":8558699.3550000023},{"$f":"$R105*W105","v":636767.23201200017},{"$f":"'Rate Base'!AC133","v":-1416276.4149999972},{"$f":"$R105*Y105","v":-105370.96527599978}]
[null,null,null,null,null,null,null,null,null,null,null,null,121,null,null,null,"General"]
[null,null,null,null,null,null,null,null,null,null,null,null,122,null,null,null,"Total",null,{"$f":"'Rate Base'!BD135","v":0},{"$f":"SUM(T104:T106)","v":0},{"$f":"'Rate Base'!BE135","v":0},{"$f":"SUM(V104:V106)","v":0},{"$f":"'Rate Base'!AB135","v":9080332.7512500025},{"$f":"SUM(X104:X106)","v":675576.75669300021},{"$f":"'Rate Base'!AC135","v":-1426842.3387499973},{"$f":"SUM(Z104:Z106)","v":-106157.07000299978}]
[null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,null,null,null,null,null,null,null,null,null,null,null,124,null,"397","Communication Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,125,null,null,null,"Distribution - Wyoming",0.18880244667389959,{"$f":"'Rate Base'!BD138","v":0},{"$f":"$R110*S110","v":0},{"$f":"'Rate Base'!BE138","v":0},{"$f":"$R110*U110","v":0},{"$f":"'Rate Base'!AB138","v":2008779.4249999998},{"$f":"$R110*W110","v":379262.47026818915},{"$f":"'Rate Base'!AC138","v":95565.914999999804},{"$f":"$R110*Y110","v":18043.078570629885}]
[null,null,null,null,null,null,null,null,null,null,null,null,126,null,null,null,"Distribution - Utah",0.18880244667389959,{"$f":"'Rate Base'!BD139","v":0},{"$f":"$R111*S111","v":0},{"$f":"'Rate Base'!BE139","v":0},{"$f":"$R111*U111","v":0},{"$f":"'Rate Base'!AB139","v":6813639.3079166673},{"$f":"$R111*W111","v":1286431.7720881228},{"$f":"'Rate Base'!AC139","v":-641913.06208333373},{"$f":"$R111*Y111","v":-121194.75667326822}]
[null,null,null,null,null,null,null,null,null,null,null,null,127,null,null,null,"Total",null,{"$f":"'Rate Base'!BD140","v":0},{"$f":"SUM(T110:T111)","v":0},{"$f":"'Rate Base'!BE140","v":0},{"$f":"SUM(V110:V111)","v":0},{"$f":"'Rate Base'!AB140","v":8822418.7329166681},{"$f":"SUM(X110:X111)","v":1665694.242356312},{"$f":"'Rate Base'!AC140","v":-546347.14708333276},{"$f":"SUM(Z110:Z111)","v":-103151.67810263834}]
[null,null,null,null,null,null,null,null,null,null,null,null,128]
[null,null,null,null,null,null,null,null,null,null,null,null,129,null,"398","Miscellaneous Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,130,null,null,null,"Distribution - Wyoming"]
[null,null,null,null,null,null,null,null,null,null,null,null,131,null,null,null,"Distribution - Utah",6.6699999999999995E-2,{"$f":"'Rate Base'!BD144","v":0},{"$f":"$R116*S116","v":0},{"$f":"'Rate Base'!BE144","v":0},{"$f":"$R116*U116","v":0},{"$f":"'Rate Base'!AB144","v":179937.36124999993},{"$f":"$R116*W116","v":12001.821995374994},{"$f":"'Rate Base'!AC144","v":53604.031249999927},{"$f":"$R116*Y116","v":3575.3888843749951}]
[null,null,null,null,null,null,null,null,null,null,null,null,132,null,null,null,"General"]
[null,null,null,null,null,null,null,null,null,null,null,null,133,null,null,null,"Total",null,{"$f":"'Rate Base'!BD146","v":0},{"$f":"SUM(T115:T117)","v":0},{"$f":"'Rate Base'!BE146","v":0},{"$f":"SUM(V115:V117)","v":0},{"$f":"'Rate Base'!AB146","v":179937.36124999993},{"$f":"SUM(X115:X117)","v":12001.821995374994},{"$f":"'Rate Base'!AC146","v":53604.031249999927},{"$f":"SUM(Z115:Z117)","v":3575.3888843749951}]
[null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,135,null,"399","Communication Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,136,null,null,null,"Distribution - Wyoming"]
[null,null,null,null,null,null,null,null,null,null,null,null,137,null,null,null,"Distribution - Utah",0.04,{"$f":"'Rate Base'!BD150","v":0},{"$f":"$R122*S122","v":0},{"$f":"'Rate Base'!BE150","v":0},{"$f":"$R122*U122","v":0},{"$f":"'Rate Base'!AB150","v":69328.875},{"$f":"$R122*W122","v":2773.1550000000002},{"$f":"'Rate Base'!AC150","v":53684.875},{"$f":"$R122*Y122","v":2147.395}]
[null,null,null,null,null,null,null,null,null,null,null,null,138,null,null,null,"Total",null,{"$f":"'Rate Base'!BD151","v":0},{"$f":"SUM(T121:T122)","v":0},{"$f":"'Rate Base'!BE151","v":0},{"$f":"SUM(V121:V122)","v":0},{"$f":"'Rate Base'!AB151","v":69328.875},{"$f":"SUM(X121:X122)","v":2773.1550000000002},{"$f":"'Rate Base'!AC151","v":53684.875},{"$f":"SUM(Z121:Z122)","v":2147.395}]
[null,null,null,null,null,null,null,null,null,null,null,null,139]
[null,null,null,null,null,null,null,null,null,null,null,null,141,null,"Reserve Variance - General",null,null,null,null,-4380092,null,-4380092,null,-4380092,null,-4380092]
[null,null,null,null,null,null,null,null,null,null,null,null,142,null,"Clearing",null,null,null,null,{"$f":"-(T66+T72+T78+T84+T89+T95+T101+T107+T112+T118+T123+T125)*$AL$132","v":1291117.4878853739},null,{"$f":"-(V66+V72+V78+V84+V89+V95+V101+V107+V112+V118+V123+V125)*$AL$132","v":1291117.4878853739},null,{"$f":"-(X66+X72+X78+X84+X89+X95+X101+X107+X112+X118+X123+X125)*$AL$132","v":-3173146.0781639032},null,{"$f":"-(Z66+Z72+Z78+Z84+Z89+Z95+Z101+Z107+Z112+Z118+Z123+Z125)*$AL$132","v":1497507.5551000179}]
[null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,null,null,null,null,null,null,null,null,null,null,null,144,null,null,"Total General Plant",null,null,{"$f":"SUM(S123,S118,S112,S107,S101,S95,S89,S84,S78,S72,S66)","v":0},{"$f":"SUM(T66,T72,T78,T84,T89,T95,T101,T107,T112,T118,T123,T126,T125)","v":-3088974.5121146264},{"$f":"SUM(U123,U118,U112,U107,U101,U95,U89,U84,U78,U72,U66)","v":0},{"$f":"SUM(V66,V72,V78,V84,V89,V95,V101,V107,V112,V118,V123,V126,V125)","v":-3088974.5121146264},{"$f":"SUM(W123,W118,W112,W107,W101,W95,W89,W84,W78,W72,W66)","v":192010101.53625},{"$f":"SUM(X66,X72,X78,X84,X89,X95,X101,X107,X112,X118,X123,X126,X125)","v":7591692.8169862945},{"$f":"SUM(Y123,Y118,Y112,Y107,Y101,Y95,Y89,Y84,Y78,Y72,Y66)","v":-8203836.8437500149},{"$f":"SUM(Z66,Z72,Z78,Z84,Z89,Z95,Z101,Z107,Z112,Z118,Z123,Z126,Z125)","v":-3582758.8990210644}]
[null,null,null,null,null,null,null,null,null,null,null,null,145]
[null,null,null,null,null,null,null,null,null,null,null,null,146,"101","Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,2007,2006,"Average","Percentage"]
[null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,"Production",null,null,{"$f":"'Rate Base'!BD156","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!BE156","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!AB156","v":83069549.405000001},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!AC156","v":141.07500001788139},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Total General Depreciation",9415891.3399999999,9416078.5600000005,10297414.66,{"$f":"AVERAGE(AH131:AJ131)","v":9709794.8533333335}]
[null,null,null,null,null,null,null,null,null,null,null,null,148,null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!BD157","v":0},{"$f":"T2+T7+T15+T23+T28+T33+T38+T43+T48+T53+(T57*(S132/(S132+S133)))","v":{"$error":"#DIV/0!"}},{"$f":"'Rate Base'!BE157","v":0},{"$f":"V2+V7+V15+V23+V28+V33+V38+V43+V48+V53+(V57*(U132/(U132+U133)))","v":{"$error":"#DIV/0!"}},{"$f":"'Rate Base'!AB157","v":50184730.140000001},{"$f":"X2+X7+X15+X23+X28+X33+X38+X43+X48+X53+(X57*(W132/(W132+W133)))","v":1342113.5948737154},{"$f":"'Rate Base'!AC157","v":-5667677.1299999952},{"$f":"Z2+Z7+Z15+Z23+Z28+Z33+Z38+Z43+Z48+Z53+(Z57*(Y132/(Y132+Y133)))","v":-350454.01765103487},null,null,null,null,null,null,"Clearing",2835120.48,2822775.68,2928557.69,{"$f":"AVERAGE(AH132:AJ132)","v":2862151.2833333332},{"$f":"AK132/AK131","v":0.2947694906603272}]
[null,null,null,null,null,null,null,null,null,null,null,null,149,null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!BD158","v":0},{"$f":"T3+T8+T19+T24+T29+T34+T39+T44+T49+T54+(T57*(S133/(S132+S133)))","v":{"$error":"#DIV/0!"}},{"$f":"'Rate Base'!BE158","v":0},{"$f":"V3+V8+V19+V24+V29+V34+V39+V44+V49+V54+(V57*(U133/(U132+U133)))","v":{"$error":"#DIV/0!"}},{"$f":"'Rate Base'!AB158","v":1467394542.615417},{"$f":"X3+X8+X19+X24+X29+X34+X39+X44+X49+X54+(X57*(W133/(W132+W133)))","v":38474185.239196092},{"$f":"'Rate Base'!AC158","v":-59925300.224582911},{"$f":"Z3+Z8+Z19+Z24+Z29+Z34+Z39+Z44+Z49+Z54+(Z57*(Y133/(Y132+Y133)))","v":-3653820.8001550585}]
[null,null,null,null,null,null,null,null,null,null,null,null,150,null,null,"General",null,null,{"$f":"'Rate Base'!BD159","v":0},{"$f":"T128","v":-3088974.5121146264},{"$f":"'Rate Base'!BE159","v":0},{"$f":"V128","v":-3088974.5121146264},{"$f":"'Rate Base'!AB159","v":192010101.53625},{"$f":"X128","v":7591692.8169862945},{"$f":"'Rate Base'!AC159","v":-8203836.84375},{"$f":"Z128","v":-3582758.8990210644},null,null,null,null,null,null,"Total 403 Expense",{"$f":"AH131-AH132","v":6580770.8599999994},{"$f":"AI131-AI132","v":6593302.8800000008},{"$f":"AJ131-AJ132","v":7368856.9700000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,151,null,null,"Total",null,null,{"$f":"'Rate Base'!BD160","v":0},{"$f":"SUM(T131:T134)","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!BE160","v":0},{"$f":"SUM(V131:V134)","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!AB160","v":1792658923.6966672},{"$f":"SUM(X131:X134)","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!AC160","v":-73796673.1233325},{"$f":"SUM(Z131:Z134)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,154,null,"Total Depreciation Expense",null,null,null,null,{"$f":"T135","v":{"$error":"#REF!"}},null,{"$f":"V135","v":{"$error":"#REF!"}},null,{"$f":"X135","v":{"$error":"#REF!"}},null,{"$f":"Z135","v":{"$error":"#REF!"}}]
[]
["Annualization Of Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009 YE",null,"2009 Average",null,"2010 YE",null,"2010 Average",null,null,null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","PROJECTED","PROJECTED","PROJECTED","12 month ","12 month ",null,"12 month ",null,"PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","12 month "]

{"sheet":"Control Panel","index":2,"n_rows":44,"n_cols":13,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[2,"Questar Gas Company",null,null,null,"DEFICIENCY"]
[null,{"$f":"F11&\" - \"&F16","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,{"$f":"Report!K13","v":3565665.3070525229}]
[null,{"$f":"\"12 Months Ended\"&\" : \"& TEXT(F12,\"mmm-yyyy\")","v":"12 Months Ended : Dec-2011"},null,null,null,"ROE"]
[null,{"$f":"\"Capital Structure\"&\" : \"&F44","v":"Capital Structure : AVG CAP STR"},null,null,null,{"$f":"+Report!J77","v":9.8373742626501198E-2},"NGV DNG Rev",4060478,1,"Advertising",4063017.2944604815,1]
[null,null,null,null,null,null,null,3588610,2,null,3565665.3070525229,2]
[null,null,null,null,null,null,"Acct 106",4063017.2944604815,1]
[null,null,null,null,null,null,null,3591149.2641860298,2]
[]
[null,"REPORT CHECK: MUST BE (0) ======>",{"$f":"IF((SUM(Report!F13:H72)-SUM(Report!I13:I72))<1,\"0\",\"ERROR\")","v":"0"},null,null,null,null,"DEC 2011 Unadjusted Avg Results",null,"DEC 2011 Adjusted Avg Results",null,null,"Line #"]
[null,null,null,null,{"$f":"F10&\" - \"&\"A\"","v":"2 - A"},2,null,1,{"$f":"H10&\" - \"&\"A\"","v":"1 - A"},2,{"$f":"J10&\" - \"&\"A\"","v":"2 - A"},null,1]
[null,"Jurisdiction",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M11,FALSE)","v":"Utah"},null,"Utah",null,"Utah",null,null,{"$f":"M10+1","v":2}]
[null,"Scenario Title 1",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M12,FALSE)","v":"2011-12-31"},null,"2011-12-31",null,"2011-12-31","2011-12-31",null,{"$f":"M11+1","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M14,FALSE)","v":"Energy Efficiency Services Adjustment"},null,{"$f":"+H29","v":"Energy Efficiency Services Adjustment"},null,{"$f":"+J29","v":"Energy Efficiency Services Adjustment"},null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Scenario Title 2",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M16,FALSE)","v":"DEC 2011 Adjusted Avg Results"},null,{"$f":"+H9","v":"DEC 2011 Unadjusted Avg Results"},null,{"$f":"+J9","v":"DEC 2011 Adjusted Avg Results"},null,null,7]
[null,"Required Inputs and Factors",null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"Return On Equity",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M19,FALSE)","v":0.10349999999999999},null,0.10349999999999999,null,0.10349999999999999,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Lead-Lag Factor",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M21,FALSE)","v":2.681},null,2.681,null,2.681,null,null,12]
[null,"Bad Debt Ratio",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M22,FALSE)","v":3.1697554907130707E-3},null,{"$f":"+'Utah Bad Debt'!$E$17","v":3.1697554907130707E-3},null,{"$f":"+'Utah Bad Debt'!$E$17","v":3.1697554907130707E-3},null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"Adjustments","Go To Adjustment",null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,17]
[1,{"$f":"+F27","v":"AVG RB DEC 2011"},"RATE BASE",null,{"$f":"HLOOKUP($E$10,Scenarios,M27,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,M27,FALSE)","v":"AVG RB DEC 2011"},null,"AVG RB DEC 2011","Y","AVG RB DEC 2011","Y",null,18]
[{"$f":"+A27+1","v":2},{"$f":"+F28","v":"Deferred Income Taxes"},"Deferred Income Taxes",null,{"$f":"HLOOKUP($E$10,Scenarios,M28,FALSE)","v":"y"},{"$f":"HLOOKUP($F$10,Scenarios,M28,FALSE)","v":"Deferred Income Taxes"},null,"Deferred Income Taxes","Y","Deferred Income Taxes","y",null,19]
[{"$f":"+A28+1","v":3},"Energy Efficiency Services Adjustment","Energy Efficiency Adj",null,"Y","Energy Efficiency Services Adjustment",null,"Energy Efficiency Services Adjustment","Y","Energy Efficiency Services Adjustment","Y",null,20]
[4,"Underground Storage","Underground Storage",null,"Y","Underground Storage",null,"Underground Storage","Y","Underground Storage","Y",null,21]
[5,"Wexpro","3-Wexpro'!A1",null,"Y","Wexpro",null,"Wexpro","Y","Wexpro","Y",null,22]
[6,"Oak City RevenueQGC ","OakCity'!A1",null,"Y","Oak City RevenueQGC ",null,"Oak City RevenueQGC ","Y","Oak City RevenueQGC ","Y",null,23]
[7,"UTAH Bad Debt","Utah Bad Debt",null,"Y","UTAH Bad Debt",null,"UTAH Bad Debt","N","UTAH Bad Debt","Y",null,24]
[8,"QGC Incentives","Incentives",null,"Y","QGC Incentives",null,"QGC Incentives","N","QGC Incentives","Y",null,25]
[9,"QGC Stock Incentives ","Stock Incentives",null,"Y","QGC Stock Incentives ",null,"QGC Stock Incentives ","N","QGC Stock Incentives ","Y",null,26]
[10,"QGC Sporting Events ","Sporting Events",null,"Y","QGC Sporting Events ",null,"QGC Sporting Events ","N","QGC Sporting Events ","Y",null,27]
[11,"QGC Advertising ","Advertising",null,"Y","QGC Advertising ",null,"QGC Advertising ","N","QGC Advertising ","Y",null,28]
[12,"QGC Don & Membership ","Donations",null,"Y","QGC Don & Membership ",null,"QGC Don & Membership ","N","QGC Don & Membership ","Y",null,29]
[13,"QGC Reserve accrual ","RESERVE ACCRUAL",null,"Y","QGC Reserve accrual ",null,"QGC Reserve accrual ","N","QGC Reserve accrual ","Y",null,30]
[14,{"$f":"+F40","v":"QGC State Tax "},"State Tax",null,"Y","QGC State Tax ",null,"QGC State Tax ","N","QGC State Tax ","Y",null,31]
[15,{"$f":"+F41","v":"QGC Labor Adj "},"Labor Adjustment",null,"Y","QGC Labor Adj ",null,"QGC Labor Adj ","N","QGC Labor Adj ","Y",null,32]
[16,{"$f":"+F42","v":"Dist Gas Effective 2011"},"District Gas & Pretax",null,null,"Dist Gas Effective 2011",null,"Dist Gas Effective 2011",null,"Dist Gas Effective 2011",null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,34]
[{"$f":"+A42+1","v":17},{"$f":"+F44","v":"AVG CAP STR"},"Capital Structure",null,null,{"$f":"HLOOKUP($F$10,Scenarios,M44,FALSE)","v":"AVG CAP STR"},null,"AVG CAP STR",null,"AVG CAP STR",null,null,35]

{"sheet":"Summaries","index":3,"n_rows":73,"n_cols":26,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[null,null,null,null,null,null,{"$f":"+Adjustments!F6","v":1},{"$f":"+Adjustments!G6","v":2},{"$f":"+Adjustments!H6","v":3},{"$f":"+Adjustments!I6","v":4},{"$f":"+Adjustments!J6","v":5},{"$f":"+Adjustments!K6","v":6},{"$f":"+Adjustments!L6","v":7},{"$f":"+Adjustments!M6","v":8},{"$f":"+Adjustments!N6","v":9},{"$f":"+Adjustments!O6","v":10},{"$f":"+Adjustments!P6","v":11},{"$f":"+Adjustments!Q6","v":12},{"$f":"+Adjustments!R6","v":13},{"$f":"+Adjustments!S6","v":14},{"$f":"+Adjustments!T6","v":15}]
[null,null,null,null,null,null,{"$f":"+Adjustments!F8","v":"Y"},{"$f":"+Adjustments!G8","v":"y"},{"$f":"+Adjustments!H8","v":"Y"},{"$f":"+Adjustments!I8","v":"Y"},{"$f":"+Adjustments!J8","v":"Y"},{"$f":"+Adjustments!K8","v":"Y"},{"$f":"+Adjustments!L8","v":"Y"},{"$f":"+Adjustments!M8","v":"Y"},{"$f":"+Adjustments!N8","v":"Y"},{"$f":"+Adjustments!O8","v":"Y"},{"$f":"+Adjustments!P8","v":"Y"},{"$f":"+Adjustments!Q8","v":"Y"},{"$f":"+Adjustments!R8","v":"Y"},{"$f":"+Adjustments!S8","v":"Y"},{"$f":"+Adjustments!T8","v":"Y"}]
[null,null,null,null,null,null,{"$f":"Adjustments!F9","v":"AVG RB DEC 2011"},{"$f":"Adjustments!G9","v":"Deferred Income Taxes"},{"$f":"Adjustments!H9","v":"Energy Efficiency Services Adjustment"},{"$f":"Adjustments!I9","v":"Underground Storage"},{"$f":"Adjustments!J9","v":"Wexpro"},{"$f":"Adjustments!K9","v":"Oak City RevenueQGC "},{"$f":"Adjustments!L9","v":"UTAH Bad Debt"},{"$f":"Adjustments!M9","v":"QGC Incentives"},{"$f":"Adjustments!N9","v":"QGC Stock Incentives "},{"$f":"Adjustments!O9","v":"QGC Sporting Events "},{"$f":"Adjustments!P9","v":"QGC Advertising "},{"$f":"Adjustments!Q9","v":"QGC Don & Membership "},{"$f":"Adjustments!R9","v":"QGC Reserve accrual "},{"$f":"Adjustments!S9","v":"QGC State Tax "},{"$f":"Adjustments!T9","v":"QGC Labor Adj "},null,null,{"$f":"Adjustments!V9","v":"TOTAL QGC ADJUSTMENTS"},{"$f":"Adjustments!X9","v":"RESULTING TOTAL"},{"$f":"Adjustments!Y9","v":"CHECKS MUST BE (0)"}]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A8+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A10+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,null,{"$f":"Adjustments!F363+Adjustments!F365","v":0},{"$f":"Adjustments!G363+Adjustments!G365","v":0},{"$f":"Adjustments!H363+Adjustments!H365","v":-39860130.93},{"$f":"Adjustments!I363+Adjustments!I365","v":0},{"$f":"Adjustments!J363+Adjustments!J365","v":0},{"$f":"Adjustments!K363+Adjustments!K365","v":21330},{"$f":"Adjustments!L363+Adjustments!L365","v":0},{"$f":"Adjustments!M363+Adjustments!M365","v":0},{"$f":"Adjustments!N363+Adjustments!N365","v":0},{"$f":"Adjustments!O363+Adjustments!O365","v":0},{"$f":"Adjustments!P363+Adjustments!P365","v":0},{"$f":"Adjustments!Q363+Adjustments!Q365","v":0},{"$f":"Adjustments!R363+Adjustments!R365","v":0},{"$f":"Adjustments!S363+Adjustments!S365","v":0},{"$f":"Adjustments!T363+Adjustments!T365","v":0},null,null,{"$f":"Adjustments!V363+Adjustments!V365","v":-39838800.93},{"$f":"SUM(G11:V11)","v":-39838800.93},{"$f":"+X11-Y11","v":0}]
[4,null,null,"System Supplier Non-Gas Revenue",null,null,{"$f":"Adjustments!F364","v":0},{"$f":"Adjustments!G364","v":0},{"$f":"Adjustments!H364","v":0},{"$f":"Adjustments!I364","v":0},{"$f":"Adjustments!J364","v":0},{"$f":"Adjustments!K364","v":0},{"$f":"Adjustments!L364","v":0},{"$f":"Adjustments!M364","v":0},{"$f":"Adjustments!N364","v":0},{"$f":"Adjustments!O364","v":0},{"$f":"Adjustments!P364","v":0},{"$f":"Adjustments!Q364","v":0},{"$f":"Adjustments!R364","v":0},{"$f":"Adjustments!S364","v":0},{"$f":"Adjustments!T364","v":0},null,null,{"$f":"Adjustments!V364","v":0},0,{"$f":"+X12-Y12","v":0}]
[5,null,null,"System Commodity Revenue",null,null,{"$f":"Adjustments!F366","v":0},{"$f":"Adjustments!G366","v":0},{"$f":"Adjustments!H366","v":0},{"$f":"Adjustments!I366","v":0},{"$f":"Adjustments!J366","v":0},{"$f":"Adjustments!K366","v":0},{"$f":"Adjustments!L366","v":0},{"$f":"Adjustments!M366","v":0},{"$f":"Adjustments!N366","v":0},{"$f":"Adjustments!O366","v":0},{"$f":"Adjustments!P366","v":0},{"$f":"Adjustments!Q366","v":0},{"$f":"Adjustments!R366","v":0},{"$f":"Adjustments!S366","v":0},{"$f":"Adjustments!T366","v":0},null,null,{"$f":"Adjustments!V366","v":0},0,0]
[6,null,null,"Pass-Through Related Other Revenue",null,null,{"$f":"Adjustments!F501+Adjustments!F505","v":0},{"$f":"Adjustments!G501+Adjustments!G505","v":0},{"$f":"Adjustments!H501+Adjustments!H505","v":0},{"$f":"Adjustments!I501+Adjustments!I505","v":0},{"$f":"Adjustments!J501+Adjustments!J505","v":0},{"$f":"Adjustments!K501+Adjustments!K505","v":0},{"$f":"Adjustments!L501+Adjustments!L505","v":0},{"$f":"Adjustments!M501+Adjustments!M505","v":0},{"$f":"Adjustments!N501+Adjustments!N505","v":0},{"$f":"Adjustments!O501+Adjustments!O505","v":0},{"$f":"Adjustments!P501+Adjustments!P505","v":0},{"$f":"Adjustments!Q501+Adjustments!Q505","v":0},{"$f":"Adjustments!R501+Adjustments!R505","v":0},{"$f":"Adjustments!S501+Adjustments!S505","v":0},{"$f":"Adjustments!T501+Adjustments!T505","v":0},null,null,{"$f":"Adjustments!V501+Adjustments!V505","v":0},0,0]
[7,null,null,"General Related Other Revenue",null,null,{"$f":"Adjustments!F502+Adjustments!F506","v":0},{"$f":"Adjustments!G502+Adjustments!G506","v":0},{"$f":"Adjustments!H502+Adjustments!H506","v":0},{"$f":"Adjustments!I502+Adjustments!I506","v":0},{"$f":"Adjustments!J502+Adjustments!J506","v":0},{"$f":"Adjustments!K502+Adjustments!K506","v":0},{"$f":"Adjustments!L502+Adjustments!L506","v":0},{"$f":"Adjustments!M502+Adjustments!M506","v":0},{"$f":"Adjustments!N502+Adjustments!N506","v":0},{"$f":"Adjustments!O502+Adjustments!O506","v":0},{"$f":"Adjustments!P502+Adjustments!P506","v":0},{"$f":"Adjustments!Q502+Adjustments!Q506","v":0},{"$f":"Adjustments!R502+Adjustments!R506","v":0},{"$f":"Adjustments!S502+Adjustments!S506","v":0},{"$f":"Adjustments!T502+Adjustments!T506","v":0},null,null,{"$f":"Adjustments!V502+Adjustments!V506","v":0},0,0]
[8,null,"Total Utility Operating Revenue",null,null,null,{"$f":"SUM(G11:G15)","v":0},{"$f":"SUM(H11:H15)","v":0},-39860130.93,0,0,21330,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(X11:X15)","v":-39838800.93},-39838800.93,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A16+1","v":9},"Utility Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A18+1","v":10},null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A19+1","v":11},null,null,"Utah Gas Purchase Exp",null,null,{"$f":"Adjustments!F632+Adjustments!F635","v":0},{"$f":"Adjustments!G632+Adjustments!G635","v":0},{"$f":"Adjustments!H632+Adjustments!H635","v":0},{"$f":"Adjustments!I632+Adjustments!I635","v":0},{"$f":"Adjustments!J632+Adjustments!J635","v":0},{"$f":"Adjustments!K632+Adjustments!K635","v":0},{"$f":"Adjustments!L632+Adjustments!L635","v":0},{"$f":"Adjustments!M632+Adjustments!M635","v":0},{"$f":"Adjustments!N632+Adjustments!N635","v":0},{"$f":"Adjustments!O632+Adjustments!O635","v":0},{"$f":"Adjustments!P632+Adjustments!P635","v":0},{"$f":"Adjustments!Q632+Adjustments!Q635","v":0},{"$f":"Adjustments!R632+Adjustments!R635","v":0},{"$f":"Adjustments!S632+Adjustments!S635","v":0},{"$f":"Adjustments!T632+Adjustments!T635","v":0},null,null,{"$f":"Adjustments!V632+Adjustments!V635","v":0},0,0]
[{"$f":"+A20+1","v":12},null,null,"Wyoming Gas Purchase Exp",null,null,{"$f":"Adjustments!F634+Adjustments!F636","v":0},{"$f":"Adjustments!G634+Adjustments!G636","v":0},{"$f":"Adjustments!H634+Adjustments!H636","v":0},{"$f":"Adjustments!I634+Adjustments!I636","v":0},{"$f":"Adjustments!J634+Adjustments!J636","v":0},{"$f":"Adjustments!K634+Adjustments!K636","v":0},{"$f":"Adjustments!L634+Adjustments!L636","v":0},{"$f":"Adjustments!M634+Adjustments!M636","v":0},{"$f":"Adjustments!N634+Adjustments!N636","v":0},{"$f":"Adjustments!O634+Adjustments!O636","v":0},{"$f":"Adjustments!P634+Adjustments!P636","v":0},{"$f":"Adjustments!Q634+Adjustments!Q636","v":0},{"$f":"Adjustments!R634+Adjustments!R636","v":0},{"$f":"Adjustments!S634+Adjustments!S636","v":0},{"$f":"Adjustments!T634+Adjustments!T636","v":0},null,null,{"$f":"Adjustments!V634+Adjustments!V636","v":0},0,0]
[{"$f":"+A21+1","v":13},null,null,"Total Gas Purchase Expenses",null,null,{"$f":"SUM(G20:G21)","v":0},{"$f":"SUM(H20:H21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(X20:X21)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A22+1","v":14},null,null,"Utah Gathering & CO2",null,null,{"$f":"Adjustments!F631","v":0},{"$f":"Adjustments!G631","v":0},{"$f":"Adjustments!H631","v":0},{"$f":"Adjustments!I631","v":0},{"$f":"Adjustments!J631","v":0},{"$f":"Adjustments!K631","v":0},{"$f":"Adjustments!L631","v":0},{"$f":"Adjustments!M631","v":0},{"$f":"Adjustments!N631","v":0},{"$f":"Adjustments!O631","v":0},{"$f":"Adjustments!P631","v":0},{"$f":"Adjustments!Q631","v":0},{"$f":"Adjustments!R631","v":0},{"$f":"Adjustments!S631","v":0},{"$f":"Adjustments!T631","v":0},null,null,{"$f":"Adjustments!V631","v":0},0,0]
[{"$f":"+A24+1","v":15},null,null,"Wyoming Gathering & CO2",null,null,{"$f":"Adjustments!F633","v":0},{"$f":"Adjustments!G633","v":0},{"$f":"Adjustments!H633","v":0},{"$f":"Adjustments!I633","v":0},{"$f":"Adjustments!J633","v":0},{"$f":"Adjustments!K633","v":0},{"$f":"Adjustments!L633","v":0},{"$f":"Adjustments!M633","v":0},{"$f":"Adjustments!N633","v":0},{"$f":"Adjustments!O633","v":0},{"$f":"Adjustments!P633","v":0},{"$f":"Adjustments!Q633","v":0},{"$f":"Adjustments!R633","v":0},{"$f":"Adjustments!S633","v":0},{"$f":"Adjustments!T633","v":0},null,null,{"$f":"Adjustments!V633","v":0},0,0]
[{"$f":"+A25+1","v":16},null,null,"Total Gathering & CO2",null,null,{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(X24:X25)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A26+1","v":17},null,"O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A28+1","v":18},null,null,"Production",null,null,{"$f":"Adjustments!F649","v":0},{"$f":"Adjustments!G649","v":0},{"$f":"Adjustments!H649","v":0},{"$f":"Adjustments!I649","v":0},{"$f":"Adjustments!J649","v":0},{"$f":"Adjustments!K649","v":0},{"$f":"Adjustments!L649","v":0},{"$f":"Adjustments!M649","v":0},{"$f":"Adjustments!N649","v":0},{"$f":"Adjustments!O649","v":0},{"$f":"Adjustments!P649","v":0},{"$f":"Adjustments!Q649","v":0},{"$f":"Adjustments!R649","v":0},{"$f":"Adjustments!S649","v":0},{"$f":"Adjustments!T649","v":0},null,null,{"$f":"Adjustments!V649","v":0},0,0]
[19,null,null,"Distribution",null,null,{"$f":"Adjustments!F752","v":0},{"$f":"Adjustments!G752","v":0},{"$f":"Adjustments!H752","v":0},{"$f":"Adjustments!I752","v":0},{"$f":"Adjustments!J752","v":0},{"$f":"Adjustments!K752","v":0},{"$f":"Adjustments!L752","v":0},{"$f":"Adjustments!M752","v":0},{"$f":"Adjustments!N752","v":0},{"$f":"Adjustments!O752","v":0},{"$f":"Adjustments!P752","v":0},{"$f":"Adjustments!Q752","v":0},{"$f":"Adjustments!R752","v":0},{"$f":"Adjustments!S752","v":0},{"$f":"Adjustments!T752","v":0},null,null,{"$f":"Adjustments!V752","v":0},0,0]
[20,null,null,"Customer Accounts",null,null,{"$f":"Adjustments!F805","v":0},{"$f":"Adjustments!G805","v":0},{"$f":"Adjustments!H805","v":0},{"$f":"Adjustments!I805","v":0},{"$f":"Adjustments!J805","v":0},{"$f":"Adjustments!K805","v":0},{"$f":"Adjustments!L805","v":-1554977.2467968776},{"$f":"Adjustments!M805","v":0},{"$f":"Adjustments!N805","v":0},{"$f":"Adjustments!O805","v":0},{"$f":"Adjustments!P805","v":0},{"$f":"Adjustments!Q805","v":0},{"$f":"Adjustments!R805","v":0},{"$f":"Adjustments!S805","v":0},{"$f":"Adjustments!T805","v":0},null,null,{"$f":"Adjustments!V805","v":-1554977.2467968776},-1554977.2467968776,0]
[21,null,null,"Customer Service & Information",null,null,{"$f":"Adjustments!F833","v":0},{"$f":"Adjustments!G833","v":0},{"$f":"Adjustments!H833","v":-39860130.93},{"$f":"Adjustments!I833","v":0},{"$f":"Adjustments!J833","v":0},{"$f":"Adjustments!K833","v":0},{"$f":"Adjustments!L833","v":0},{"$f":"Adjustments!M833","v":0},{"$f":"Adjustments!N833","v":0},{"$f":"Adjustments!O833","v":0},{"$f":"Adjustments!P833","v":-44254.258924727823},{"$f":"Adjustments!Q833","v":0},{"$f":"Adjustments!R833","v":0},{"$f":"Adjustments!S833","v":0},{"$f":"Adjustments!T833","v":0},null,null,{"$f":"Adjustments!V833","v":-39904385.18892473},-39904385.18892473,0]
[22,null,null,"Administrative & General",null,null,{"$f":"Adjustments!F889","v":0},{"$f":"Adjustments!G889","v":0},{"$f":"Adjustments!H889","v":0},{"$f":"Adjustments!I889","v":0},{"$f":"Adjustments!J889","v":0},{"$f":"Adjustments!K889","v":0},{"$f":"Adjustments!L889","v":0},{"$f":"Adjustments!M889","v":-3917042.7515742937},{"$f":"Adjustments!N889","v":-38467.993281743773},{"$f":"Adjustments!O889","v":-25159.640305488825},{"$f":"Adjustments!P889","v":0},{"$f":"Adjustments!Q889","v":-210239.58331782813},{"$f":"Adjustments!R889","v":-42163.043999999936},{"$f":"Adjustments!S889","v":-600986},{"$f":"Adjustments!T889","v":4239358.4564026445},null,null,{"$f":"Adjustments!V889","v":-594700.55607671011},-594700.55607671011,0]
[23,null,null,"Total O&M Expense",null,null,{"$f":"SUM(G29:G33)","v":0},{"$f":"SUM(H29:H33)","v":0},-39860130.93,0,0,0,-1554977.2467968776,-3917042.7515742937,-38467.993281743773,-25159.640305488825,-44254.258924727823,-210239.58331782813,-42163.043999999936,-600986,4239358.4564026445,null,null,{"$f":"SUM(X29:X33)","v":-42054062.991798319},-42054062.991798319,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A34+1","v":24},null,"Other Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A36+1","v":25},null,null,"Depreciation, Deplection, Amortization",null,null,{"$f":"Adjustments!F913","v":0},{"$f":"Adjustments!G913","v":0},{"$f":"Adjustments!H913","v":0},{"$f":"Adjustments!I913","v":0},{"$f":"Adjustments!J913","v":0},{"$f":"Adjustments!K913","v":0},{"$f":"Adjustments!L913","v":0},{"$f":"Adjustments!M913","v":0},{"$f":"Adjustments!N913","v":0},{"$f":"Adjustments!O913","v":0},{"$f":"Adjustments!P913","v":0},{"$f":"Adjustments!Q913","v":0},{"$f":"Adjustments!R913","v":0},{"$f":"Adjustments!S913","v":0},{"$f":"Adjustments!T913","v":0},null,null,{"$f":"Adjustments!V913","v":0},0,0]
[{"$f":"+A37+1","v":26},null,null,"Taxes Other Than Income Taxes",null,null,{"$f":"Adjustments!F921","v":0},{"$f":"Adjustments!G921","v":0},{"$f":"Adjustments!H921","v":0},{"$f":"Adjustments!I921","v":0},{"$f":"Adjustments!J921","v":0},{"$f":"Adjustments!K921","v":0},{"$f":"Adjustments!L921","v":0},{"$f":"Adjustments!M921","v":0},{"$f":"Adjustments!N921","v":0},{"$f":"Adjustments!O921","v":0},{"$f":"Adjustments!P921","v":0},{"$f":"Adjustments!Q921","v":0},{"$f":"Adjustments!R921","v":0},{"$f":"Adjustments!S921","v":0},{"$f":"Adjustments!T921","v":0},null,null,{"$f":"Adjustments!V921","v":0},0,0]
[{"$f":"+A38+1","v":27},null,null,"Income Taxes",null,null,{"$f":"Adjustments!F923+Adjustments!F925+Adjustments!F927+Adjustments!F929","v":0},{"$f":"Adjustments!G923+Adjustments!G925+Adjustments!G927+Adjustments!G929","v":0},{"$f":"Adjustments!H923+Adjustments!H925+Adjustments!H927+Adjustments!H929","v":0},{"$f":"Adjustments!I923+Adjustments!I925+Adjustments!I927+Adjustments!I929","v":0},{"$f":"Adjustments!J923+Adjustments!J925+Adjustments!J927+Adjustments!J929","v":0},{"$f":"Adjustments!K923+Adjustments!K925+Adjustments!K927+Adjustments!K929","v":8121.4988174999999},{"$f":"Adjustments!L923+Adjustments!L925+Adjustments!L927+Adjustments!L929","v":592064.97285983339},{"$f":"Adjustments!M923+Adjustments!M925+Adjustments!M927+Adjustments!M929","v":1491432.6336149822},{"$f":"Adjustments!N923+Adjustments!N925+Adjustments!N927+Adjustments!N929","v":14646.87116499203},{"$f":"Adjustments!O923+Adjustments!O925+Adjustments!O927+Adjustments!O929","v":9579.6525546063203},{"$f":"Adjustments!P923+Adjustments!P925+Adjustments!P927+Adjustments!P929","v":16850.019293320009},{"$f":"Adjustments!Q923+Adjustments!Q925+Adjustments!Q927+Adjustments!Q929","v":80049.719986283817},{"$f":"Adjustments!R923+Adjustments!R925+Adjustments!R927+Adjustments!R929","v":16053.779277458974},{"$f":"Adjustments!S923+Adjustments!S925+Adjustments!S927+Adjustments!S929","v":228828.27418349998},{"$f":"Adjustments!T923+Adjustments!T925+Adjustments!T927+Adjustments!T929","v":-1614155.8692279747},null,null,{"$f":"Adjustments!V923+Adjustments!V925+Adjustments!V927+Adjustments!V929","v":843471.55252450192},843471.55252450192,0]
[{"$f":"+A39+1","v":28},null,null,"Total Other Operating Expenses",null,null,{"$f":"SUM(G37:G39)","v":0},{"$f":"SUM(H37:H39)","v":0},0,0,0,8121.4988174999999,592064.97285983339,1491432.6336149822,14646.87116499203,9579.6525546063203,16850.019293320009,80049.719986283817,16053.779277458974,228828.27418349998,-1614155.8692279747,null,null,{"$f":"SUM(X37:X39)","v":843471.55252450192},843471.55252450192,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A40+1","v":29},null,"Total Utility Operating Expenses",null,null,null,{"$f":"+G22+G26+G34+G40","v":0},{"$f":"+H22+H26+H34+H40","v":0},-39860130.93,0,0,8121.4988174999999,-962912.2739370442,-2425610.1179593112,-23821.122116751743,-15579.987750882505,-27404.239631407814,-130189.86333154431,-26109.26472254096,-372157.72581650002,2625202.5871746698,null,null,{"$f":"+X22+X26+X34+X40","v":-41210591.439273819},{"$f":"SUM(G43:V43)","v":-41210591.439273812},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A43+1","v":30},"NET OPERATING INCOME",null,null,null,null,{"$f":"+G16-G43","v":0},{"$f":"+H16-H43","v":0},0,0,0,13208.5011825,962912.2739370442,2425610.1179593112,23821.122116751743,15579.987750882505,27404.239631407814,130189.86333154431,26109.26472254096,372157.72581650002,-2625202.5871746698,null,null,{"$f":"+X16-X43","v":1371790.5092738196},1371790.5092738126,6.9849193096160889E-9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A46+1","v":31},"RATE BASE SUMMARY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A49+1","v":32},"Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A51+1","v":33},null,101,"Gas Plant In Service",null,null,{"$f":"Adjustments!F1095","v":-73796673.12333335},{"$f":"Adjustments!G1095","v":0},{"$f":"Adjustments!H1095","v":0},{"$f":"Adjustments!I1095","v":0},{"$f":"Adjustments!J1095","v":-5233381.6125150016},{"$f":"Adjustments!K1095","v":0},{"$f":"Adjustments!L1095","v":0},{"$f":"Adjustments!M1095","v":0},{"$f":"Adjustments!N1095","v":0},{"$f":"Adjustments!O1095","v":0},{"$f":"Adjustments!P1095","v":0},{"$f":"Adjustments!Q1095","v":0},{"$f":"Adjustments!R1095","v":0},{"$f":"Adjustments!S1095","v":0},{"$f":"Adjustments!T1095","v":0},null,null,{"$f":"Adjustments!V1095","v":-79030054.735848352},-79030054.735848352,0]
[34,null,105,"Gas Plant Held For Future Use",null,null,{"$f":"Adjustments!F1099","v":0},{"$f":"Adjustments!G1099","v":0},{"$f":"Adjustments!H1099","v":0},{"$f":"Adjustments!I1099","v":0},{"$f":"Adjustments!J1099","v":0},{"$f":"Adjustments!K1099","v":0},{"$f":"Adjustments!L1099","v":0},{"$f":"Adjustments!M1099","v":0},{"$f":"Adjustments!N1099","v":0},{"$f":"Adjustments!O1099","v":0},{"$f":"Adjustments!P1099","v":0},{"$f":"Adjustments!Q1099","v":0},{"$f":"Adjustments!R1099","v":0},{"$f":"Adjustments!S1099","v":0},{"$f":"Adjustments!T1099","v":0},null,null,{"$f":"Adjustments!V1099","v":0},0,0]
[35,null,106,"Completed Construction Not Classified",null,null,{"$f":"Adjustments!F1106","v":-9954670.6879166663},{"$f":"Adjustments!G1106","v":0},{"$f":"Adjustments!H1106","v":0},{"$f":"Adjustments!I1106","v":0},{"$f":"Adjustments!J1106","v":0},{"$f":"Adjustments!K1106","v":0},{"$f":"Adjustments!L1106","v":0},{"$f":"Adjustments!M1106","v":0},{"$f":"Adjustments!N1106","v":0},{"$f":"Adjustments!O1106","v":0},{"$f":"Adjustments!P1106","v":0},{"$f":"Adjustments!Q1106","v":0},{"$f":"Adjustments!R1106","v":0},{"$f":"Adjustments!S1106","v":0},{"$f":"Adjustments!T1106","v":0},null,null,{"$f":"Adjustments!V1106","v":-9954670.6879166663},-9954670.6879166663,0]
[36,null,108,"Accumulated Depreciation",null,null,{"$f":"Adjustments!F1113","v":13598602.597083267},{"$f":"Adjustments!G1113","v":0},{"$f":"Adjustments!H1113","v":0},{"$f":"Adjustments!I1113","v":0},{"$f":"Adjustments!J1113","v":4288077.5742525002},{"$f":"Adjustments!K1113","v":0},{"$f":"Adjustments!L1113","v":0},{"$f":"Adjustments!M1113","v":0},{"$f":"Adjustments!N1113","v":0},{"$f":"Adjustments!O1113","v":0},{"$f":"Adjustments!P1113","v":0},{"$f":"Adjustments!Q1113","v":0},{"$f":"Adjustments!R1113","v":0},{"$f":"Adjustments!S1113","v":0},{"$f":"Adjustments!T1113","v":0},null,null,{"$f":"Adjustments!V1113","v":17886680.171335768},17886680.171335768,0]
[37,null,111,"Accumulated Amort & Depletion",null,null,{"$f":"Adjustments!F1120","v":9041.6008333329664},{"$f":"Adjustments!G1120","v":0},{"$f":"Adjustments!H1120","v":0},{"$f":"Adjustments!I1120","v":0},{"$f":"Adjustments!J1120","v":380431.36650750006},{"$f":"Adjustments!K1120","v":0},{"$f":"Adjustments!L1120","v":0},{"$f":"Adjustments!M1120","v":0},{"$f":"Adjustments!N1120","v":0},{"$f":"Adjustments!O1120","v":0},{"$f":"Adjustments!P1120","v":0},{"$f":"Adjustments!Q1120","v":0},{"$f":"Adjustments!R1120","v":0},{"$f":"Adjustments!S1120","v":0},{"$f":"Adjustments!T1120","v":0},null,null,{"$f":"Adjustments!V1120","v":389472.96734083304},389472.96734083304,0]
[38,null,"Total Net Utility Plant",null,null,null,{"$f":"SUM(G52:G56)","v":-70143699.613333419},{"$f":"SUM(H52:H56)","v":0},0,0,-564872.6717550013,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(X52:X56)","v":-70708572.28508842},-70708572.28508842,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A57+1","v":39},"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A59+1","v":40},null,154,"Materials & Supplies",null,null,{"$f":"Adjustments!F1138","v":-1629771.8004166675},{"$f":"Adjustments!G1138","v":0},{"$f":"Adjustments!H1138","v":0},{"$f":"Adjustments!I1138","v":0},{"$f":"Adjustments!J1138","v":0},{"$f":"Adjustments!K1138","v":0},{"$f":"Adjustments!L1138","v":0},{"$f":"Adjustments!M1138","v":0},{"$f":"Adjustments!N1138","v":0},{"$f":"Adjustments!O1138","v":0},{"$f":"Adjustments!P1138","v":0},{"$f":"Adjustments!Q1138","v":0},{"$f":"Adjustments!R1138","v":0},{"$f":"Adjustments!S1138","v":0},{"$f":"Adjustments!T1138","v":0},null,null,{"$f":"Adjustments!V1138","v":-1629771.8004166675},-1629771.8004166675,0]
[41,null,"164-1","Gas Stored Underground",null,null,{"$f":"Adjustments!F1142","v":-9354920.6629166715},{"$f":"Adjustments!G1142","v":0},{"$f":"Adjustments!H1142","v":0},{"$f":"Adjustments!I1142","v":-30912318.517083328},{"$f":"Adjustments!J1142","v":0},{"$f":"Adjustments!K1142","v":0},{"$f":"Adjustments!L1142","v":0},{"$f":"Adjustments!M1142","v":0},{"$f":"Adjustments!N1142","v":0},{"$f":"Adjustments!O1142","v":0},{"$f":"Adjustments!P1142","v":0},{"$f":"Adjustments!Q1142","v":0},{"$f":"Adjustments!R1142","v":0},{"$f":"Adjustments!S1142","v":0},{"$f":"Adjustments!T1142","v":0},null,null,{"$f":"Adjustments!V1142","v":-40267239.18},-40267239.18,0]
[42,null,165,"Prepayments",null,null,{"$f":"Adjustments!F1146","v":-444138.79749999987},{"$f":"Adjustments!G1146","v":0},{"$f":"Adjustments!H1146","v":0},{"$f":"Adjustments!I1146","v":0},{"$f":"Adjustments!J1146","v":0},{"$f":"Adjustments!K1146","v":0},{"$f":"Adjustments!L1146","v":0},{"$f":"Adjustments!M1146","v":0},{"$f":"Adjustments!N1146","v":0},{"$f":"Adjustments!O1146","v":0},{"$f":"Adjustments!P1146","v":0},{"$f":"Adjustments!Q1146","v":0},{"$f":"Adjustments!R1146","v":0},{"$f":"Adjustments!S1146","v":0},{"$f":"Adjustments!T1146","v":0},null,null,{"$f":"Adjustments!V1146","v":-444138.79749999987},-444138.79749999987,0]
[null,null,190,"Accum Deferred Income Taxes",null,null,{"$f":"Adjustments!F1153+Adjustments!F1160","v":-1202195.0841666665},{"$f":"Adjustments!G1153+Adjustments!G1160","v":0},{"$f":"Adjustments!H1153+Adjustments!H1160","v":0},{"$f":"Adjustments!I1153+Adjustments!I1160","v":0},{"$f":"Adjustments!J1153+Adjustments!J1160","v":0},{"$f":"Adjustments!K1153+Adjustments!K1160","v":0},{"$f":"Adjustments!L1153+Adjustments!L1160","v":0},{"$f":"Adjustments!M1153+Adjustments!M1160","v":0},{"$f":"Adjustments!N1153+Adjustments!N1160","v":0},{"$f":"Adjustments!O1153+Adjustments!O1160","v":0},{"$f":"Adjustments!P1153+Adjustments!P1160","v":0},{"$f":"Adjustments!Q1153+Adjustments!Q1160","v":0},{"$f":"Adjustments!R1153+Adjustments!R1160","v":0},{"$f":"Adjustments!S1153+Adjustments!S1160","v":0},{"$f":"Adjustments!T1153+Adjustments!T1160","v":0},null,null,{"$f":"Adjustments!V1153+Adjustments!V1160","v":-1202195.0841666665},-1202195.0841666665,0]
[{"$f":"+A62+1","v":43},null,"235-1","Customer Deposits",null,null,{"$f":"Adjustments!F1165","v":1071156.7808333323},{"$f":"Adjustments!G1165","v":0},{"$f":"Adjustments!H1165","v":0},{"$f":"Adjustments!I1165","v":0},{"$f":"Adjustments!J1165","v":0},{"$f":"Adjustments!K1165","v":0},{"$f":"Adjustments!L1165","v":0},{"$f":"Adjustments!M1165","v":0},{"$f":"Adjustments!N1165","v":0},{"$f":"Adjustments!O1165","v":0},{"$f":"Adjustments!P1165","v":0},{"$f":"Adjustments!Q1165","v":0},{"$f":"Adjustments!R1165","v":0},{"$f":"Adjustments!S1165","v":0},{"$f":"Adjustments!T1165","v":0},null,null,{"$f":"Adjustments!V1165","v":1071156.7808333323},1071156.7808333323,0]
[44,null,252,"Misc Customer Credits",null,null,{"$f":"Adjustments!F1170","v":-12435107.44624999},{"$f":"Adjustments!G1170","v":0},{"$f":"Adjustments!H1170","v":0},{"$f":"Adjustments!I1170","v":0},{"$f":"Adjustments!J1170","v":0},{"$f":"Adjustments!K1170","v":0},{"$f":"Adjustments!L1170","v":0},{"$f":"Adjustments!M1170","v":0},{"$f":"Adjustments!N1170","v":0},{"$f":"Adjustments!O1170","v":0},{"$f":"Adjustments!P1170","v":0},{"$f":"Adjustments!Q1170","v":0},{"$f":"Adjustments!R1170","v":0},{"$f":"Adjustments!S1170","v":0},{"$f":"Adjustments!T1170","v":0},null,null,{"$f":"Adjustments!V1170","v":-12435107.44624999},-12435107.44624999,0]
[45,null,"253-1","Unclaimed Customer Deposits",null,null,{"$f":"Adjustments!F1174","v":-37779.86374999999},{"$f":"Adjustments!G1174","v":0},{"$f":"Adjustments!H1174","v":0},{"$f":"Adjustments!I1174","v":0},{"$f":"Adjustments!J1174","v":0},{"$f":"Adjustments!K1174","v":0},{"$f":"Adjustments!L1174","v":0},{"$f":"Adjustments!M1174","v":0},{"$f":"Adjustments!N1174","v":0},{"$f":"Adjustments!O1174","v":0},{"$f":"Adjustments!P1174","v":0},{"$f":"Adjustments!Q1174","v":0},{"$f":"Adjustments!R1174","v":0},{"$f":"Adjustments!S1174","v":0},{"$f":"Adjustments!T1174","v":0},null,null,{"$f":"Adjustments!V1174","v":-37779.86374999999},-37779.86374999999,0]
[46,null,255,"Deferred Investment Tax Credits",null,null,{"$f":"Adjustments!F1181","v":-175441.50000000006},{"$f":"Adjustments!G1181","v":0},{"$f":"Adjustments!H1181","v":0},{"$f":"Adjustments!I1181","v":0},{"$f":"Adjustments!J1181","v":0},{"$f":"Adjustments!K1181","v":0},{"$f":"Adjustments!L1181","v":0},{"$f":"Adjustments!M1181","v":0},{"$f":"Adjustments!N1181","v":0},{"$f":"Adjustments!O1181","v":0},{"$f":"Adjustments!P1181","v":0},{"$f":"Adjustments!Q1181","v":0},{"$f":"Adjustments!R1181","v":0},{"$f":"Adjustments!S1181","v":0},{"$f":"Adjustments!T1181","v":0},null,null,{"$f":"Adjustments!V1181","v":-175441.50000000006},-175441.50000000006,0]
[47,null,282,"Accum Deferred Income Taxes",null,null,{"$f":"(Adjustments!F1188+Adjustments!F1195+Adjustments!F1199)","v":11397986.305833332},{"$f":"(Adjustments!G1188+Adjustments!G1195+Adjustments!G1199)","v":13637983.501009643},{"$f":"(Adjustments!H1188+Adjustments!H1195+Adjustments!H1199)","v":0},{"$f":"(Adjustments!I1188+Adjustments!I1195+Adjustments!I1199)","v":0},{"$f":"(Adjustments!J1188+Adjustments!J1195+Adjustments!J1199)","v":0},{"$f":"(Adjustments!K1188+Adjustments!K1195+Adjustments!K1199)","v":0},{"$f":"(Adjustments!L1188+Adjustments!L1195+Adjustments!L1199)","v":0},{"$f":"(Adjustments!M1188+Adjustments!M1195+Adjustments!M1199)","v":0},{"$f":"(Adjustments!N1188+Adjustments!N1195+Adjustments!N1199)","v":0},{"$f":"(Adjustments!O1188+Adjustments!O1195+Adjustments!O1199)","v":0},{"$f":"(Adjustments!P1188+Adjustments!P1195+Adjustments!P1199)","v":0},{"$f":"(Adjustments!Q1188+Adjustments!Q1195+Adjustments!Q1199)","v":0},{"$f":"(Adjustments!R1188+Adjustments!R1195+Adjustments!R1199)","v":0},{"$f":"(Adjustments!S1188+Adjustments!S1195+Adjustments!S1199)","v":0},{"$f":"(Adjustments!T1188+Adjustments!T1195+Adjustments!T1199)","v":0},null,null,{"$f":"(Adjustments!V1188+Adjustments!V1195+Adjustments!V1199)","v":25035969.806842979},25035969.806842975,0]
[48,null,null,"Working Capital - Cash",null,null,{"$f":"Adjustments!F1237","v":0},{"$f":"Adjustments!G1237","v":0},{"$f":"Adjustments!H1237","v":-292780.85211871233},{"$f":"Adjustments!I1237","v":0},{"$f":"Adjustments!J1237","v":0},{"$f":"Adjustments!K1237","v":59.654077615664384},{"$f":"Adjustments!L1237","v":-7072.788510754016},{"$f":"Adjustments!M1237","v":-17816.604729449078},{"$f":"Adjustments!N1237","v":-174.97103669866146},{"$f":"Adjustments!O1237","v":-114.43821139757806},{"$f":"Adjustments!P1237","v":-201.28977110083383},{"$f":"Adjustments!Q1237","v":-956.27129751197344},{"$f":"Adjustments!R1237","v":-191.77791430447209},{"$f":"Adjustments!S1237","v":-2733.5749668877711},{"$f":"Adjustments!T1237","v":19282.652427987094},null,null,{"$f":"Adjustments!V1237","v":-302700.262051214},-302700.262051214,0]
[49,null,"Total Other Rate Base Accounts",null,null,null,{"$f":"SUM(G60:G69)","v":-12810212.068333331},{"$f":"SUM(H60:H69)","v":13637983.501009643},-292780.85211871233,-30912318.517083328,0,59.654077615664384,-7072.788510754016,-17816.604729449078,-174.97103669866146,-114.43821139757806,-201.28977110083383,-956.27129751197344,-191.77791430447209,-2733.5749668877711,19282.652427987094,null,null,{"$f":"SUM(X60:X69)","v":-30387247.346458234},-30387247.34645823,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A70+1","v":50},"TOTAL RATE BASE",null,null,null,null,{"$f":"+G57+G70","v":-82953911.681666747},{"$f":"+H57+H70","v":13637983.501009643},-292780.85211871233,-30912318.517083328,-564872.6717550013,59.654077615664384,-7072.788510754016,-17816.604729449078,-174.97103669866146,-114.43821139757806,-201.28977110083383,-956.27129751197344,-191.77791430447209,-2733.5749668877711,19282.652427987094,null,null,{"$f":"+X57+X70","v":-101095819.63154665},-101095819.63154665,0]

{"sheet":"Deferred Income Taxes","index":4,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[15,4,15,5],[15,7,15,8],[59,2,59,3],[14,2,14,3],[14,4,14,5],[14,7,14,8]]}
[null,"Deferred Income Taxes Adjustment"]
[null,{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[]
[null,"ACCOUNT","DESCRIPTION",null,null,"HISTORICAL","HISTORICAL","ADJUSTMENT"]
[null,null,null,null,null,"13 MONTHS AVG","%"]
[null,2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,{"$f":"+'Rate Base'!V249","v":-2486491.4337500003},{"$f":"+F9/$F$13","v":1.1325053697816655E-2},{"$f":"+$H$61*G9","v":154450.8954788718}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!V250","v":-7044458.8614232475},{"$f":"+F10/$F$13","v":3.2084918449672761E-2},{"$f":"+$H$61*G10","v":437573.58844787703}]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!V251","v":-208264673.68357673},{"$f":"+F11/$F$13","v":0.94856896782774591},{"$f":"+$H$61*G11","v":12936567.932804545}]
[null,null,"General",null,null,{"$f":"+'Rate Base'!V252","v":-1761077.48125},{"$f":"+F12/$F$13","v":8.0210600247646851E-3},{"$f":"+$H$61*G12","v":109391.08427834878}]
[null,null,"Total",null,null,{"$f":"SUM(F9:F12)","v":-219556701.45999998},{"$f":"+F13/$F$13","v":1},{"$f":"SUM(H9:H12)","v":13637983.501009643}]
[]
[null,null,"A",null,"B",null,"C","D"]
[null,null,"Investment (101)",null,"DIT (282)",null,"Net (A - B)","Weighted on Investment"]
[null,null,"Ending Plant",null,"Ending DIT"]
[null,"2008-12-01",1621808919.5700002,null,-153179974.82000002]
[null,{"$f":"EOMONTH(B18,1)","v":"2009-01-31"},1619962603.7400002,null,-153001971.03999999]
[null,{"$f":"EOMONTH(B19,1)","v":"2009-02-28"},1624507417.7400002,null,-156073461.93000001]
[null,"2009-03-31",1626827841.8899999,null,-157653578.69999999]
[null,"2009-04-30",1634626197.97,null,-159240568.98000002]
[null,"2009-05-31",1636115549.8300002,null,-160976077.41000003]
[null,"2009-06-30",1642020224.21,null,-163561970.31]
[null,"2009-07-31",1647424713.7,null,-165326474.72]
[null,"2009-08-31",1655335446.48,null,-178163840.06999999]
[null,"2009-09-30",1660922464.8199999,null,-181643439.76999998]
[null,"2009-10-31",1664760194.3299999,null,-183047169.02000004]
[null,"2009-11-30",1667543997.9400001,null,-190317896.47]
[null,"2009-12-31",1680561767.24,null,-172962428.67000002]
[null,"2010-01-31",1678344951.7899997,null,-173307234.61000001]
[null,"2010-02-28",1683689186.8199999,null,-173780651.15000001]
[null,"2010-03-31",1687684306.3400002,null,-174190209.44999999]
[null,"2010-04-30",1692873345.76,null,-174648514.15000001]
[null,"2010-05-31",1695176733.5,null,-175171606.19]
[null,"2010-06-30",1701352560.3099999,null,-176363764.22999999]
[null,"2010-07-31",1714182605.3200002,null,-177000459.55000001]
[null,"2010-08-31",1718802480.4599998,null,-179268073.82999998]
[null,{"$f":"EOMONTH(B38,1)","v":"2010-09-30"},1723818765.7400002,null,-197388169.77000001]
[null,"2010-10-31",1730813067.5800002,null,-200007131.19999999]
[null,"2010-11-30",1751814277.0799999,null,-208598594.40999997]
[1,"2010-12-31",1761511261.3999999,null,-214694220.21000001,null,{"$f":"C42+E42","v":1546817041.1899998},-214694220.21000001]
[2,"2011-01-31",1761228190.3099999,{"$f":"(C43-C42)/($C$54-$C$42)","v":-2.6973451103104356E-3},-218793682.63,{"$f":"(E43-E42)/($E$54-$E$42)","v":0.11514372425621661},{"$f":"C43+E43","v":1542434507.6799998},{"$f":"H42+($E$54-$E$42)*D43","v":-214598186.62254298},{"$f":"(H43-H42)/($H$54-$H$42)","v":-2.6973451103102647E-3}]
[3,"2011-02-28",1767728864.6700001,{"$f":"(C44-C43)/($C$54-$C$42)","v":6.1944023314680761E-2},-222956900.68999997,0.11693446193833859,1544771963.98,-216803579.90265852,{"$f":"(H44-H43)/($H$54-$H$42)","v":6.1944023314680949E-2}]
[4,"2011-03-31",1769846232.4199998,{"$f":"(C45-C44)/($C$54-$C$42)","v":2.0176103279188975E-2},-227374884.42999995,0.12409019754522053,1542471347.9899998,-217521909.77872738,{"$f":"(H45-H44)/($H$54-$H$42)","v":2.0176103279189332E-2}]
[5,"2011-04-30",1766188633.1900001,-3.4852755180750226E-2,-231761326.92999998,0.12320428240094818,1534427306.26,-216281047.01334542,-3.4852755180750657E-2]
[6,"2011-05-31",1769051692.72,2.7281696706560384E-2,-236319163.59,0.12801831894434587,1532732529.1300001,-217252357.35722065,2.7281696706560072E-2]
[7,"2011-06-30",1777283743.1999996,7.8442065949094877E-2,-240864913.35999998,0.12767882820465995,1536418829.8399997,-220045130.50732234,7.8442065949094822E-2]
[8,"2011-07-31",1790247194.6799998,0.12352692909168463,-245401586.77999997,0.12742389606122728,1544845607.8999999,-224443060.19858837,0.12352692909168457]
[9,"2011-08-31",1826931825.6699998,0.34956275479933047,-250726760.18000001,0.14957090339326626,1576205065.4899998,-236888544.18816984,0.34956275479933113]
[10,"2011-09-30",1812126688.9699998,-0.14107609182285205,-255666430.71999997,0.13874308489802278,1556460258.2499998,-231865811.59441298,-0.14107609182285252]
[11,"2011-10-31",1819540715.1200001,7.0647225696637436E-2,-249884461.30000001,-0.16240116979883276,1569656253.8200002,-234381065.01956859,7.0647225696637325E-2]
[12,"2011-11-30",1837749874.3,0.17351254936366625,-254545016.50999999,0.13090342805999253,1583204857.79,-240558632.92532736,0.17351254936366606]
[13,"2011-12-31",1866455596.8199995,0.27353284391306898,-250297223.72999999,-0.11930995590340586,1616158373.0899994,-250297223.72999996,0.27353284391306915]
[14,"Average 2011",{"$f":"((C54/2)+(C42/2)+SUM(C43:C53))/12","v":1792658923.6966665},null,{"$f":"((E54/2)+(E42/2)+SUM(E43:E53))/12","v":-238899237.42416665},null,{"$f":"((H54/2)+(H42/2)+SUM(H43:H53))/12","v":-225261253.92315701},null,{"$f":"C55+E55","v":1553759686.2724998}]
[]
[]
[null,null,"13 M Avg"]
[null,null,"Ending ",null,null,null,null,{"$f":"((E54/2)+(E42/2)+SUM(E43:E53))/12","v":-238899237.42416665}]
[null,null,"Weighted on Investment",null,null,null,null,{"$f":"((H54/2)+(H42/2)+SUM(H43:H53))/12","v":-225261253.92315701}]
[null,null,"Adjustment to 282",null,null,null,null,{"$f":"+H60-H59","v":13637983.501009643}]

{"sheet":"Adjustments","index":5,"n_rows":1247,"n_cols":25,"rows_kept":1247,"cut":false,"hidden":false,"merged":[[514,0,514,4],[942,2,942,3],[944,0,944,4]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,{"$f":"IF(F8=\"Y\",1,0)","v":1},{"$f":"IF(G8=\"Y\",1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
["FILLED  AND EXTERNAL PARTY ADJUSTMENTS"]
[]
[null,null,null,null,null,1,{"$f":"+F6+1","v":2},{"$f":"+G6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(F$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(G$6,'Control Panel'!$A$8:$F$58,5)","v":"y"},{"$f":"VLOOKUP(H$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(I$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(J$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(K$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(L$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(M$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(N$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(O$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(P$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(Q$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(R$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(S$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(T$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"}]
["FERC Acct",null,"Description",null,null,{"$f":"VLOOKUP(F$6,Adjustments,2)","v":"AVG RB DEC 2011"},"Deferred Income Taxes","Energy Efficiency Services Adjustment","Underground Storage","Wexpro","Oak City RevenueQGC ","UTAH Bad Debt","QGC Incentives","QGC Stock Incentives ","QGC Sporting Events ","QGC Advertising ","QGC Don & Membership ","QGC Reserve accrual ","QGC State Tax ","QGC Labor Adj ",null,"TOTAL QGC ADJUSTMENTS",null,"RESULTING TOTAL","CHECKS MUST BE (0)"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$15","v":0},null,null,{"$f":"OakCity!F23*K1","v":21330},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F16:T16)","v":21330},null,{"$f":"SUM(V16:V16)","v":21330},{"$f":"+X16-'ROR-Model'!G16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X17-'ROR-Model'!G17","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F18:T18)","v":0},null,{"$f":"SUM(V18:V18)","v":0},{"$f":"+X18-'ROR-Model'!G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X19-'ROR-Model'!G19","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F20:T20)","v":0},null,{"$f":"SUM(V20:V20)","v":0},{"$f":"+X20-'ROR-Model'!G20","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":0},{"$f":"SUM(G16:G20)","v":0},{"$f":"H1*SUM(H16:H20)","v":0},{"$f":"SUM(I16:I20)","v":0},{"$f":"SUM(J16:J20)","v":0},21330,0,0,0,0,0,0,{"$f":"SUM(R16:R20)","v":0},{"$f":"SUM(S16:S20)","v":0},{"$f":"SUM(T16:T20)","v":0},null,{"$f":"SUM(F21:T21)","v":21330},null,{"$f":"SUM(V21:V21)","v":21330},{"$f":"+X21-'ROR-Model'!G21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X22-'ROR-Model'!G22","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F23:T23)","v":0},null,{"$f":"SUM(V23:V23)","v":0},{"$f":"+X23-'ROR-Model'!G23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X24-'ROR-Model'!G24","v":0}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F25:T25)","v":0},null,{"$f":"SUM(V25:V25)","v":0},{"$f":"+X25-'ROR-Model'!G25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X26-'ROR-Model'!G26","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F27:T27)","v":0},null,{"$f":"SUM(V27:V27)","v":0},{"$f":"+X27-'ROR-Model'!G27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X28-'ROR-Model'!G28","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F29:T29)","v":0},null,{"$f":"SUM(V29:V29)","v":0},{"$f":"+X29-'ROR-Model'!G29","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0},{"$f":"H1*SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},{"$f":"SUM(J25:J29)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R25:R29)","v":0},{"$f":"SUM(S25:S29)","v":0},{"$f":"SUM(T25:T29)","v":0},null,{"$f":"SUM(F30:T30)","v":0},null,{"$f":"SUM(V30:V30)","v":0},{"$f":"+X30-'ROR-Model'!G30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X31-'ROR-Model'!G31","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F32:T32)","v":0},null,{"$f":"SUM(V32:V32)","v":0},{"$f":"+X32-'ROR-Model'!G32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X33-'ROR-Model'!G33","v":0}]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F34:T34)","v":0},null,{"$f":"SUM(V34:V34)","v":0},{"$f":"+X34-'ROR-Model'!G34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X35-'ROR-Model'!G35","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F36:T36)","v":0},null,{"$f":"SUM(V36:V36)","v":0},{"$f":"+X36-'ROR-Model'!G36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X37-'ROR-Model'!G37","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F38:T38)","v":0},null,{"$f":"SUM(V38:V38)","v":0},{"$f":"+X38-'ROR-Model'!G38","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},{"$f":"SUM(G34:G38)","v":0},{"$f":"H1*SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},{"$f":"SUM(J34:J38)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R34:R38)","v":0},{"$f":"SUM(S34:S38)","v":0},{"$f":"SUM(T34:T38)","v":0},null,{"$f":"SUM(F39:T39)","v":0},null,{"$f":"SUM(V39:V39)","v":0},{"$f":"+X39-'ROR-Model'!G39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X40-'ROR-Model'!G40","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F41:T41)","v":0},null,{"$f":"SUM(V41:V41)","v":0},{"$f":"+X41-'ROR-Model'!G41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X42-'ROR-Model'!G42","v":0}]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F43:T43)","v":0},null,{"$f":"SUM(V43:V43)","v":0},{"$f":"+X43-'ROR-Model'!G43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X44-'ROR-Model'!G44","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F45:T45)","v":0},null,{"$f":"SUM(V45:V45)","v":0},{"$f":"+X45-'ROR-Model'!G45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X46-'ROR-Model'!G46","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F47:T47)","v":0},null,{"$f":"SUM(V47:V47)","v":0},{"$f":"+X47-'ROR-Model'!G47","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":0},{"$f":"SUM(G43:G47)","v":0},{"$f":"H1*SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":0},{"$f":"SUM(J43:J47)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R43:R47)","v":0},{"$f":"SUM(S43:S47)","v":0},{"$f":"SUM(T43:T47)","v":0},null,{"$f":"SUM(V43:V47)","v":0},null,{"$f":"SUM(X43:X47)","v":0},{"$f":"+X48-'ROR-Model'!G48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X49-'ROR-Model'!G49","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F50:T50)","v":0},null,{"$f":"SUM(V50:V50)","v":0},{"$f":"+X50-'ROR-Model'!G50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X51-'ROR-Model'!G51","v":0}]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F52:T52)","v":0},null,{"$f":"SUM(V52:V52)","v":0},{"$f":"+X52-'ROR-Model'!G52","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F53:T53)","v":0},null,{"$f":"SUM(V53:V53)","v":0},{"$f":"+X53-'ROR-Model'!G53","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F54:T54)","v":0},null,{"$f":"SUM(V54:V54)","v":0},{"$f":"+X54-'ROR-Model'!G54","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F55:T55)","v":0},null,{"$f":"SUM(V55:V55)","v":0},{"$f":"+X55-'ROR-Model'!G55","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F56:T56)","v":0},null,{"$f":"SUM(V56:V56)","v":0},{"$f":"+X56-'ROR-Model'!G56","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},{"$f":"SUM(G52:G56)","v":0},{"$f":"H1*SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},{"$f":"SUM(J52:J56)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R52:R56)","v":0},{"$f":"SUM(S52:S56)","v":0},{"$f":"SUM(T52:T56)","v":0},null,{"$f":"SUM(V52:V56)","v":0},null,{"$f":"SUM(X52:X56)","v":0},{"$f":"+X57-'ROR-Model'!G57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X58-'ROR-Model'!G58","v":0}]
[null,null,"Total Sales Dth",null,null,null,null,{"$f":"H1*Revenue!$K$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F59:T59)","v":0},null,{"$f":"SUM(V59:V59)","v":0},{"$f":"+X59-'ROR-Model'!G59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X60-'ROR-Model'!G60","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F61:T61)","v":0},null,{"$f":"SUM(V61:V61)","v":0},{"$f":"+X61-'ROR-Model'!G61","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1*Revenue!$K$61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X62-'ROR-Model'!G62","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F63:T63)","v":0},null,{"$f":"SUM(V63:V63)","v":0},{"$f":"+X63-'ROR-Model'!G63","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1*Revenue!$K$63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X64-'ROR-Model'!G64","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F65:T65)","v":0},null,{"$f":"SUM(V65:V65)","v":0},{"$f":"+X65-'ROR-Model'!G65","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":0},{"$f":"SUM(G61:G65)","v":0},{"$f":"H1*SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":0},{"$f":"SUM(J61:J65)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R61:R65)","v":0},{"$f":"SUM(S61:S65)","v":0},{"$f":"SUM(T61:T65)","v":0},null,{"$f":"SUM(V61:V65)","v":0},null,{"$f":"SUM(X61:X65)","v":0},{"$f":"+X66-'ROR-Model'!G66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X67-'ROR-Model'!G67","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F68:T68)","v":0},null,{"$f":"SUM(V68:V68)","v":0},{"$f":"+X68-'ROR-Model'!G68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X69-'ROR-Model'!G69","v":0}]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F70:T70)","v":0},null,{"$f":"SUM(V70:V70)","v":0},{"$f":"+X70-'ROR-Model'!G70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X71-'ROR-Model'!G71","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F72:T72)","v":0},null,{"$f":"SUM(V72:V72)","v":0},{"$f":"+X72-'ROR-Model'!G72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X73-'ROR-Model'!G73","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F74:T74)","v":0},null,{"$f":"SUM(V74:V74)","v":0},{"$f":"+X74-'ROR-Model'!G74","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},{"$f":"SUM(G70:G74)","v":0},{"$f":"H1*SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},{"$f":"SUM(J70:J74)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R70:R74)","v":0},{"$f":"SUM(S70:S74)","v":0},{"$f":"SUM(T70:T74)","v":0},null,{"$f":"SUM(V70:V74)","v":0},null,{"$f":"SUM(X70:X74)","v":0},{"$f":"+X75-'ROR-Model'!G75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X76-'ROR-Model'!G76","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:T77)","v":0},null,{"$f":"SUM(V77:V77)","v":0},{"$f":"+X77-'ROR-Model'!G77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X78-'ROR-Model'!G78","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F79:T79)","v":0},null,{"$f":"SUM(V79:V79)","v":0},{"$f":"+X79-'ROR-Model'!G79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X80-'ROR-Model'!G80","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F81:T81)","v":0},null,{"$f":"SUM(V81:V81)","v":0},{"$f":"+X81-'ROR-Model'!G81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X82-'ROR-Model'!G82","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F83:T83)","v":0},null,{"$f":"SUM(V83:V83)","v":0},{"$f":"+X83-'ROR-Model'!G83","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},{"$f":"SUM(G79:G83)","v":0},{"$f":"H1*SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},{"$f":"SUM(J79:J83)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R79:R83)","v":0},{"$f":"SUM(S79:S83)","v":0},{"$f":"SUM(T79:T83)","v":0},null,{"$f":"SUM(V79:V83)","v":0},null,{"$f":"SUM(X79:X83)","v":0},{"$f":"+X84-'ROR-Model'!G84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X85-'ROR-Model'!G85","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F86:T86)","v":0},null,{"$f":"SUM(V86:V86)","v":0},{"$f":"+X86-'ROR-Model'!G86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X87-'ROR-Model'!G87","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F88:T88)","v":0},null,{"$f":"SUM(V88:V88)","v":0},{"$f":"+X88-'ROR-Model'!G88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X89-'ROR-Model'!G89","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F90:T90)","v":0},null,{"$f":"SUM(V90:V90)","v":0},{"$f":"+X90-'ROR-Model'!G90","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X91-'ROR-Model'!G91","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F92:T92)","v":0},null,{"$f":"SUM(V92:V92)","v":0},{"$f":"+X92-'ROR-Model'!G92","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},{"$f":"SUM(G88:G92)","v":0},{"$f":"H1*SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},{"$f":"SUM(J88:J92)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R88:R92)","v":0},{"$f":"SUM(S88:S92)","v":0},{"$f":"SUM(T88:T92)","v":0},null,{"$f":"SUM(V88:V92)","v":0},null,{"$f":"SUM(X88:X92)","v":0},{"$f":"+X93-'ROR-Model'!G93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X94-'ROR-Model'!G94","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F95:T95)","v":0},null,{"$f":"SUM(V95:V95)","v":0},{"$f":"+X95-'ROR-Model'!G95","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X96-'ROR-Model'!G96","v":0}]
[null,"IS-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F97:T97)","v":0},null,{"$f":"SUM(V97:V97)","v":0},{"$f":"+X97-'ROR-Model'!G97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X98-'ROR-Model'!G98","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F99:T99)","v":0},null,{"$f":"SUM(V99:V99)","v":0},{"$f":"+X99-'ROR-Model'!G99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X100-'ROR-Model'!G100","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F101:T101)","v":0},null,{"$f":"SUM(V101:V101)","v":0},{"$f":"+X101-'ROR-Model'!G101","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":0},{"$f":"SUM(G97:G101)","v":0},{"$f":"H1*SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":0},{"$f":"SUM(J97:J101)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R97:R101)","v":0},{"$f":"SUM(S97:S101)","v":0},{"$f":"SUM(T97:T101)","v":0},null,{"$f":"SUM(V97:V101)","v":0},null,{"$f":"SUM(X97:X101)","v":0},{"$f":"+X102-'ROR-Model'!G102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X103-'ROR-Model'!G103","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F104:T104)","v":0},null,{"$f":"SUM(V104:V104)","v":0},{"$f":"+X104-'ROR-Model'!G104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X105-'ROR-Model'!G105","v":0}]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F106:T106)","v":0},null,{"$f":"SUM(V106:V106)","v":0},{"$f":"+X106-'ROR-Model'!G106","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X107-'ROR-Model'!G107","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F108:T108)","v":0},null,{"$f":"SUM(V108:V108)","v":0},{"$f":"+X108-'ROR-Model'!G108","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X109-'ROR-Model'!G109","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F110:T110)","v":0},null,{"$f":"SUM(V110:V110)","v":0},{"$f":"+X110-'ROR-Model'!G110","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},{"$f":"SUM(G106:G110)","v":0},{"$f":"H1*SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},{"$f":"SUM(J106:J110)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R106:R110)","v":0},{"$f":"SUM(S106:S110)","v":0},{"$f":"SUM(T106:T110)","v":0},null,{"$f":"SUM(V106:V110)","v":0},null,{"$f":"SUM(X106:X110)","v":0},{"$f":"+X111-'ROR-Model'!G111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X112-'ROR-Model'!G112","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F113:T113)","v":0},null,{"$f":"SUM(V113:V113)","v":0},{"$f":"+X113-'ROR-Model'!G113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X114-'ROR-Model'!G114","v":0}]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F115:T115)","v":0},null,{"$f":"SUM(V115:V115)","v":0},{"$f":"+X115-'ROR-Model'!G115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X116-'ROR-Model'!G116","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F117:T117)","v":0},null,{"$f":"SUM(V117:V117)","v":0},{"$f":"+X117-'ROR-Model'!G117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X118-'ROR-Model'!G118","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F119:T119)","v":0},null,{"$f":"SUM(V119:V119)","v":0},{"$f":"+X119-'ROR-Model'!G119","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":0},{"$f":"H1*SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":0},{"$f":"SUM(J115:J119)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R115:R119)","v":0},{"$f":"SUM(S115:S119)","v":0},{"$f":"SUM(T115:T119)","v":0},null,{"$f":"SUM(V115:V119)","v":0},null,{"$f":"SUM(X115:X119)","v":0},{"$f":"+X120-'ROR-Model'!G120","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X121-'ROR-Model'!G121","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F122:T122)","v":0},null,{"$f":"SUM(V122:V122)","v":0},{"$f":"+X122-'ROR-Model'!G122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X123-'ROR-Model'!G123","v":0}]
[null,"FT-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F124:T124)","v":0},null,{"$f":"SUM(V124:V124)","v":0},{"$f":"+X124-'ROR-Model'!G124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X125-'ROR-Model'!G125","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F126:T126)","v":0},null,{"$f":"SUM(V126:V126)","v":0},{"$f":"+X126-'ROR-Model'!G126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X127-'ROR-Model'!G127","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F128:T128)","v":0},null,{"$f":"SUM(V128:V128)","v":0},{"$f":"+X128-'ROR-Model'!G128","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":0},{"$f":"SUM(G124:G128)","v":0},{"$f":"H1*SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":0},{"$f":"SUM(J124:J128)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R124:R128)","v":0},{"$f":"SUM(S124:S128)","v":0},{"$f":"SUM(T124:T128)","v":0},null,{"$f":"SUM(V124:V128)","v":0},null,{"$f":"SUM(X124:X128)","v":0},{"$f":"+X129-'ROR-Model'!G129","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X130-'ROR-Model'!G130","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F131:T131)","v":0},null,{"$f":"SUM(V131:V131)","v":0},{"$f":"+X131-'ROR-Model'!G131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X132-'ROR-Model'!G132","v":0}]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F133:T133)","v":0},null,{"$f":"SUM(V133:V133)","v":0},{"$f":"+X133-'ROR-Model'!G133","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X134-'ROR-Model'!G134","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F135:T135)","v":0},null,{"$f":"SUM(V135:V135)","v":0},{"$f":"+X135-'ROR-Model'!G135","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X136-'ROR-Model'!G136","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F137:T137)","v":0},null,{"$f":"SUM(V137:V137)","v":0},{"$f":"+X137-'ROR-Model'!G137","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},{"$f":"SUM(G133:G137)","v":0},{"$f":"H1*SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},{"$f":"SUM(J133:J137)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R133:R137)","v":0},{"$f":"SUM(S133:S137)","v":0},{"$f":"SUM(T133:T137)","v":0},null,{"$f":"SUM(V133:V137)","v":0},null,{"$f":"SUM(X133:X137)","v":0},{"$f":"+X138-'ROR-Model'!G138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X139-'ROR-Model'!G139","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F140:T140)","v":0},null,{"$f":"SUM(V140:V140)","v":0},{"$f":"+X140-'ROR-Model'!G140","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X141-'ROR-Model'!G141","v":0}]
[null,"MT","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F142:T142)","v":0},null,{"$f":"SUM(V142:V142)","v":0},{"$f":"+X142-'ROR-Model'!G142","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X143-'ROR-Model'!G143","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F144:T144)","v":0},null,{"$f":"SUM(V144:V144)","v":0},{"$f":"+X144-'ROR-Model'!G144","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X145-'ROR-Model'!G145","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F146:T146)","v":0},null,{"$f":"SUM(V146:V146)","v":0},{"$f":"+X146-'ROR-Model'!G146","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":0},{"$f":"SUM(G142:G146)","v":0},{"$f":"H1*SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":0},{"$f":"SUM(J142:J146)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R142:R146)","v":0},{"$f":"SUM(S142:S146)","v":0},{"$f":"SUM(T142:T146)","v":0},null,{"$f":"SUM(V142:V146)","v":0},null,{"$f":"SUM(X142:X146)","v":0},{"$f":"+X147-'ROR-Model'!G147","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X148-'ROR-Model'!G148","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F149:T149)","v":0},null,{"$f":"SUM(V149:V149)","v":0},{"$f":"+X149-'ROR-Model'!G149","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X150-'ROR-Model'!G150","v":0}]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F151:T151)","v":0},null,{"$f":"SUM(V151:V151)","v":0},{"$f":"+X151-'ROR-Model'!G151","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X152-'ROR-Model'!G152","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F153:T153)","v":0},null,{"$f":"SUM(V153:V153)","v":0},{"$f":"+X153-'ROR-Model'!G153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X154-'ROR-Model'!G154","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F155:T155)","v":0},null,{"$f":"SUM(V155:V155)","v":0},{"$f":"+X155-'ROR-Model'!G155","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},{"$f":"SUM(G151:G155)","v":0},{"$f":"H1*SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},{"$f":"SUM(J151:J155)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R151:R155)","v":0},{"$f":"SUM(S151:S155)","v":0},{"$f":"SUM(T151:T155)","v":0},null,{"$f":"SUM(V151:V155)","v":0},null,{"$f":"SUM(X151:X155)","v":0},{"$f":"+X156-'ROR-Model'!G156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X157-'ROR-Model'!G157","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F158:T158)","v":0},null,{"$f":"SUM(V158:V158)","v":0},{"$f":"+X158-'ROR-Model'!G158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X159-'ROR-Model'!G159","v":0}]
[null,"IT","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F160:T160)","v":0},null,{"$f":"SUM(V160:V160)","v":0},{"$f":"+X160-'ROR-Model'!G160","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X161-'ROR-Model'!G161","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F162:T162)","v":0},null,{"$f":"SUM(V162:V162)","v":0},{"$f":"+X162-'ROR-Model'!G162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X163-'ROR-Model'!G163","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F164:T164)","v":0},null,{"$f":"SUM(V164:V164)","v":0},{"$f":"+X164-'ROR-Model'!G164","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":0},{"$f":"SUM(G160:G164)","v":0},{"$f":"H1*SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R160:R164)","v":0},{"$f":"SUM(S160:S164)","v":0},{"$f":"SUM(T160:T164)","v":0},null,{"$f":"SUM(V160:V164)","v":0},null,{"$f":"SUM(X160:X164)","v":0},{"$f":"+X165-'ROR-Model'!G165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X166-'ROR-Model'!G166","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F167:T167)","v":0},null,{"$f":"SUM(V167:V167)","v":0},{"$f":"+X167-'ROR-Model'!G167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X168-'ROR-Model'!G168","v":0}]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F169:T169)","v":0},null,{"$f":"SUM(V169:V169)","v":0},{"$f":"+X169-'ROR-Model'!G169","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X170-'ROR-Model'!G170","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F171:T171)","v":0},null,{"$f":"SUM(V171:V171)","v":0},{"$f":"+X171-'ROR-Model'!G171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X172-'ROR-Model'!G172","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F173:T173)","v":0},null,{"$f":"SUM(V173:V173)","v":0},{"$f":"+X173-'ROR-Model'!G173","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":0},{"$f":"SUM(G169:G173)","v":0},{"$f":"H1*SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},{"$f":"SUM(J169:J173)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R169:R173)","v":0},{"$f":"SUM(S169:S173)","v":0},{"$f":"SUM(T169:T173)","v":0},null,{"$f":"SUM(V169:V173)","v":0},null,{"$f":"SUM(X169:X173)","v":0},{"$f":"+X174-'ROR-Model'!G174","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X175-'ROR-Model'!G175","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F176:T176)","v":0},null,{"$f":"SUM(V176:V176)","v":0},{"$f":"+X176-'ROR-Model'!G176","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X177-'ROR-Model'!G177","v":0}]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F178:T178)","v":0},null,{"$f":"SUM(V178:V178)","v":0},{"$f":"+X178-'ROR-Model'!G178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X179-'ROR-Model'!G179","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F180:T180)","v":0},null,{"$f":"SUM(V180:V180)","v":0},{"$f":"+X180-'ROR-Model'!G180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X181-'ROR-Model'!G181","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F182:T182)","v":0},null,{"$f":"SUM(V182:V182)","v":0},{"$f":"+X182-'ROR-Model'!G182","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":0},{"$f":"SUM(G178:G182)","v":0},{"$f":"H1*SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},{"$f":"SUM(J178:J182)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R178:R182)","v":0},{"$f":"SUM(S178:S182)","v":0},{"$f":"SUM(T178:T182)","v":0},null,{"$f":"SUM(V178:V182)","v":0},null,{"$f":"SUM(X178:X182)","v":0},{"$f":"+X183-'ROR-Model'!G183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X184-'ROR-Model'!G184","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F185:T185)","v":0},null,{"$f":"SUM(V185:V185)","v":0},{"$f":"+X185-'ROR-Model'!G185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X186-'ROR-Model'!G186","v":0}]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F187:T187)","v":0},null,{"$f":"SUM(V187:V187)","v":0},{"$f":"+X187-'ROR-Model'!G187","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X188-'ROR-Model'!G188","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F189:T189)","v":0},null,{"$f":"SUM(V189:V189)","v":0},{"$f":"+X189-'ROR-Model'!G189","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X190-'ROR-Model'!G190","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F191:T191)","v":0},null,{"$f":"SUM(V191:V191)","v":0},{"$f":"+X191-'ROR-Model'!G191","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":0},{"$f":"SUM(G187:G191)","v":0},{"$f":"H1*SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},{"$f":"SUM(J187:J191)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R187:R191)","v":0},{"$f":"SUM(S187:S191)","v":0},{"$f":"SUM(T187:T191)","v":0},null,{"$f":"SUM(V187:V191)","v":0},null,{"$f":"SUM(X187:X191)","v":0},{"$f":"+X192-'ROR-Model'!G192","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X193-'ROR-Model'!G193","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F194:T194)","v":0},null,{"$f":"SUM(V194:V194)","v":0},{"$f":"+X194-'ROR-Model'!G194","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X195-'ROR-Model'!G195","v":0}]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,0,{"$f":"H1*Revenue!$K$195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F196:T196)","v":0},null,{"$f":"SUM(V196:V196)","v":0},{"$f":"+X196-'ROR-Model'!G196","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,0,{"$f":"H1*Revenue!$K$196","v":-39595454},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F197:T197)","v":-39595454},null,{"$f":"SUM(V197:V197)","v":-39595454},{"$f":"+X197-'ROR-Model'!G197","v":0}]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X198-'ROR-Model'!G198","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X199-'ROR-Model'!G199","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":0},0,{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":-39595454},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":0},0,21330,0,0,0,0,0,0,0,0,0,null,{"$f":"+V16+V34+V43+V52+V61+V70+V79+V88+V97+V106+V115+V124+V133+V142+V151+V160+V169+V178+V187+V25+V196+V197","v":-39574124},null,{"$f":"+X16+X34+X43+X52+X61+X70+X79+X88+X97+X106+X115+X124+X133+X142+X151+X160+X169+X178+X187+X25+X196+X197","v":-39574124},{"$f":"+X200-'ROR-Model'!G200","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":0},{"$f":"G1*+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0},{"$f":"H1*+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":0},{"$f":"I1*+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":0},{"$f":"J1*+J18+J36+J45+J54+J62+J63+J72+J81+J90+J99+J108+J117+J126+J135+J144+J153+J162+J171+J180+J189+J27","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*+S18+S36+S45+S54+S62+S63+S72+S81+S90+S99+S108+S117+S126+S135+S144+S153+S162+S171+S180+S189+S27","v":0},{"$f":"T1*+T18+T36+T45+T54+T62+T63+T72+T81+T90+T99+T108+T117+T126+T135+T144+T153+T162+T171+T180+T189+T27","v":0},null,{"$f":"+V18+V36+V45+V54+V62+V63+V72+V81+V90+V99+V108+V117+V126+V135+V144+V153+V162+V171+V180+V189+V27","v":0},null,{"$f":"+X18+X36+X45+X54+X62+X63+X72+X81+X90+X99+X108+X117+X126+X135+X144+X153+X162+X171+X180+X189+X27","v":0},{"$f":"+X201-'ROR-Model'!G201","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":0},{"$f":"G1*+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0},{"$f":"H1*+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":0},{"$f":"I1*+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":0},{"$f":"J1*+J20+J38+J47+J56+J64+J65+J74+J83+J92+J101+J110+J119+J128+J137+J146+J155+J164+J173+J182+J191+J29","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*+S20+S38+S47+S56+S64+S65+S74+S83+S92+S101+S110+S119+S128+S137+S146+S155+S164+S173+S182+S191+S29","v":0},{"$f":"T1*+T20+T38+T47+T56+T64+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29","v":0},null,{"$f":"+V20+V38+V47+V56+V64+V65+V74+V83+V92+V101+V110+V119+V128+V137+V146+V155+V164+V173+V182+V191+V29","v":0},null,{"$f":"+X20+X38+X47+X56+X64+X65+X74+X83+X92+X101+X110+X119+X128+X137+X146+X155+X164+X173+X182+X191+X29","v":0},{"$f":"+X202-'ROR-Model'!G202","v":0}]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":0},{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0},{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":-39595454},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":0},0,21330,0,0,0,0,{"$f":"+P21+P39+P48+P57+P66+P75+P84+P93+P102+P111+P120+P129+P138+P147+P156+P165+P174+P183+P192+P30+P196+P197","v":0},{"$f":"+Q21+Q39+Q48+Q57+Q66+Q75+Q84+Q93+Q102+Q111+Q120+Q129+Q138+Q147+Q156+Q165+Q174+Q183+Q192+Q30+Q196+Q197","v":0},0,0,0,null,-39574124,null,-39574124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X204-'ROR-Model'!G204","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F32","v":0},{"$f":"G1*G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194+G32","v":0},{"$f":"H1*H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H32","v":0},{"$f":"I1*I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194+I32","v":0},{"$f":"J1*J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J194+J32","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*S23+S41+S50+S59+S68+S77+S86+S95+S104+S113+S194+S32","v":0},{"$f":"T1*T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194+T32","v":0},null,{"$f":"V23+V32+V41+V50+V59+V68+V77+V86+V95+V104+V113+V194","v":0},null,{"$f":"X23+X32+X41+X50+X59+X68+X77+X86+X95+X104+X113+X194","v":0},{"$f":"+X205-'ROR-Model'!G205","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*F131+F140+F149+F158+F167+F176+F185+F122","v":0},{"$f":"G1*G131+G140+G149+G158+G167+G176+G185+G122","v":0},{"$f":"H1*H131+H140+H149+H158+H167+H176+H185+H122","v":0},{"$f":"I1*I131+I140+I149+I158+I167+I176+I185+I122","v":0},{"$f":"J1*J131+J140+J149+J158+J167+J176+J185+J122","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*S131+S140+S149+S158+S167+S176+S185+S122","v":0},{"$f":"T1*T131+T140+T149+T158+T167+T176+T185+T122","v":0},null,{"$f":"V131+V140+V149+V158+V167+V176+V185+V122","v":0},null,{"$f":"X131+X140+X149+X158+X167+X176+X185+X122","v":0},{"$f":"+X206-'ROR-Model'!G206","v":0}]
[null,null,"Total Utah Dth",null,null,{"$f":"F1*+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":0},{"$f":"G1*+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0},{"$f":"H1*+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":0},{"$f":"I1*+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":0},{"$f":"J1*+J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J122+J131+J140+J149+J158+J167+J176+J185+J194+J32","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*+S23+S41+S50+S59+S68+S77+S86+S95+S104+S113+S122+S131+S140+S149+S158+S167+S176+S185+S194+S32","v":0},{"$f":"T1*+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},null,{"$f":"+V23+V41+V50+V59+V68+V77+V86+V95+V104+V113+V122+V131+V140+V149+V158+V167+V176+V185+V194+V32","v":0},null,{"$f":"+X23+X41+X50+X59+X68+X77+X86+X95+X104+X113+X122+X131+X140+X149+X158+X167+X176+X185+X194+X32","v":0},{"$f":"+X207-'ROR-Model'!G207","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X208-'ROR-Model'!G208","v":0}]
["Idaho",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X209-'ROR-Model'!G209","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F210:T210)","v":0},null,{"$f":"SUM(V210:V210)","v":0},{"$f":"+X210-'ROR-Model'!G210","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X211-'ROR-Model'!G211","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F212:T212)","v":0},null,{"$f":"SUM(V212:V212)","v":0},{"$f":"+X212-'ROR-Model'!G212","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X213-'ROR-Model'!G213","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F214:T214)","v":0},null,{"$f":"SUM(V214:V214)","v":0},{"$f":"+X214-'ROR-Model'!G214","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},{"$f":"SUM(G210:G214)","v":0},{"$f":"H1*SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},{"$f":"SUM(J210:J214)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R210:R214)","v":0},{"$f":"SUM(S210:S214)","v":0},{"$f":"SUM(T210:T214)","v":0},null,{"$f":"SUM(V210:V214)","v":0},null,{"$f":"SUM(X210:X214)","v":0},{"$f":"+X215-'ROR-Model'!G215","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X216-'ROR-Model'!G216","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F217:T217)","v":0},null,{"$f":"SUM(V217:V217)","v":0},{"$f":"+X217-'ROR-Model'!G217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X218-'ROR-Model'!G218","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F219:T219)","v":0},null,{"$f":"SUM(V219:V219)","v":0},{"$f":"+X219-'ROR-Model'!G219","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X220-'ROR-Model'!G220","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F221:T221)","v":0},null,{"$f":"SUM(V221:V221)","v":0},{"$f":"+X221-'ROR-Model'!G221","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X222-'ROR-Model'!G222","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F223:T223)","v":0},null,{"$f":"SUM(V223:V223)","v":0},{"$f":"+X223-'ROR-Model'!G223","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},{"$f":"SUM(G219:G223)","v":0},{"$f":"H1*SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},{"$f":"SUM(J219:J223)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R219:R223)","v":0},{"$f":"SUM(S219:S223)","v":0},{"$f":"SUM(T219:T223)","v":0},null,{"$f":"SUM(V219:V223)","v":0},null,{"$f":"SUM(X219:X223)","v":0},{"$f":"+X224-'ROR-Model'!G224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X225-'ROR-Model'!G225","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F226:T226)","v":0},null,{"$f":"SUM(V226:V226)","v":0},{"$f":"+X226-'ROR-Model'!G226","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X227-'ROR-Model'!G227","v":0}]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X228-'ROR-Model'!G228","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},{"$f":"+G210+G219","v":0},{"$f":"H1*+H210+H219","v":0},{"$f":"+I210+I219","v":0},{"$f":"+J210+J219","v":0},0,0,0,0,0,0,0,0,{"$f":"+S210+S219","v":0},{"$f":"+T210+T219","v":0},null,{"$f":"+V210+V219","v":0},null,{"$f":"+X210+X219","v":0},{"$f":"+X229-'ROR-Model'!G229","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},{"$f":"+G212+G221","v":0},{"$f":"H1*+H212+H221","v":0},{"$f":"+I212+I221","v":0},{"$f":"+J212+J221","v":0},0,0,0,0,0,0,0,0,{"$f":"+S212+S221","v":0},{"$f":"+T212+T221","v":0},null,{"$f":"+V212+V221","v":0},null,{"$f":"+X212+X221","v":0},{"$f":"+X230-'ROR-Model'!G230","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},{"$f":"+G214+G223","v":0},{"$f":"H1*+H214+H223","v":0},{"$f":"+I214+I223","v":0},{"$f":"+J214+J223","v":0},0,0,0,0,0,0,0,0,{"$f":"+S214+S223","v":0},0,null,{"$f":"+V214+V223","v":0},null,{"$f":"+X214+X223","v":0},{"$f":"+X231-'ROR-Model'!G231","v":0}]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},{"$f":"+G215+G224","v":0},{"$f":"H1*+H215+H224","v":0},{"$f":"+I215+I224","v":0},0,0,0,0,0,0,0,{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},0,0,null,{"$f":"+V215+V224","v":0},null,{"$f":"+X215+X224","v":0},{"$f":"+X232-'ROR-Model'!G232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X233-'ROR-Model'!G233","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},{"$f":"G217+G226","v":0},{"$f":"H1*H217+H226","v":0},{"$f":"I217+I226","v":0},{"$f":"J217+J226","v":0},0,0,0,0,0,0,0,0,{"$f":"S217+S226","v":0},{"$f":"T217+T226","v":0},null,{"$f":"V217+V226","v":0},null,{"$f":"X217+X226","v":0},{"$f":"+X234-'ROR-Model'!G234","v":0}]
[null,null,"Transportation Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+X235-'ROR-Model'!G235","v":0}]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},{"$f":"+G217+G226","v":0},{"$f":"H1*+H217+H226","v":0},{"$f":"+I217+I226","v":0},{"$f":"+J217+J226","v":0},0,0,0,0,0,0,0,0,{"$f":"+S217+S226","v":0},{"$f":"+T217+T226","v":0},null,{"$f":"+V217+V226","v":0},null,{"$f":"+X217+X226","v":0},{"$f":"+X236-'ROR-Model'!G236","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X237-'ROR-Model'!G237","v":0}]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X238-'ROR-Model'!G238","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F239:T239)","v":0},null,{"$f":"SUM(V239:V239)","v":0},{"$f":"+X239-'ROR-Model'!G239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X240-'ROR-Model'!G240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F241:T241)","v":0},null,{"$f":"SUM(V241:V241)","v":0},{"$f":"+X241-'ROR-Model'!G241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X242-'ROR-Model'!G242","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F243:T243)","v":0},null,{"$f":"SUM(V243:V243)","v":0},{"$f":"+X243-'ROR-Model'!G243","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":0},{"$f":"SUM(G239:G243)","v":0},{"$f":"H1*SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":0},{"$f":"SUM(J239:J243)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R239:R243)","v":0},{"$f":"SUM(S239:S243)","v":0},{"$f":"SUM(T239:T243)","v":0},null,{"$f":"SUM(V239:V243)","v":0},null,{"$f":"SUM(X239:X243)","v":0},{"$f":"+X244-'ROR-Model'!G244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X245-'ROR-Model'!G245","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F246:T246)","v":0},null,{"$f":"SUM(V246:V246)","v":0},{"$f":"+X246-'ROR-Model'!G246","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X247-'ROR-Model'!G247","v":0}]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F248:T248)","v":0},null,{"$f":"SUM(V248:V248)","v":0},{"$f":"+X248-'ROR-Model'!G248","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X249-'ROR-Model'!G249","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F250:T250)","v":0},null,{"$f":"SUM(V250:V250)","v":0},{"$f":"+X250-'ROR-Model'!G250","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X251-'ROR-Model'!G251","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F252:T252)","v":0},null,{"$f":"SUM(V252:V252)","v":0},{"$f":"+X252-'ROR-Model'!G252","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":0},{"$f":"SUM(G248:G252)","v":0},{"$f":"H1*SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":0},{"$f":"SUM(J248:J252)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R248:R252)","v":0},{"$f":"SUM(S248:S252)","v":0},{"$f":"SUM(T248:T252)","v":0},null,{"$f":"SUM(V248:V252)","v":0},null,{"$f":"SUM(X248:X252)","v":0},{"$f":"+X253-'ROR-Model'!G253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X254-'ROR-Model'!G254","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F255:T255)","v":0},null,{"$f":"SUM(V255:V255)","v":0},{"$f":"+X255-'ROR-Model'!G255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X256-'ROR-Model'!G256","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F257:T257)","v":0},null,{"$f":"SUM(V257:V257)","v":0},{"$f":"+X257-'ROR-Model'!G257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X258-'ROR-Model'!G258","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F259:T259)","v":0},null,{"$f":"SUM(V259:V259)","v":0},{"$f":"+X259-'ROR-Model'!G259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X260-'ROR-Model'!G260","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F261:T261)","v":0},null,{"$f":"SUM(V261:V261)","v":0},{"$f":"+X261-'ROR-Model'!G261","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":0},{"$f":"SUM(G257:G261)","v":0},{"$f":"H1*SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":0},{"$f":"SUM(J257:J261)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R257:R261)","v":0},{"$f":"SUM(S257:S261)","v":0},{"$f":"SUM(T257:T261)","v":0},null,{"$f":"SUM(V257:V261)","v":0},null,{"$f":"SUM(X257:X261)","v":0},{"$f":"+X262-'ROR-Model'!G262","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X263-'ROR-Model'!G263","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F264:T264)","v":0},null,{"$f":"SUM(V264:V264)","v":0},{"$f":"+X264-'ROR-Model'!G264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X265-'ROR-Model'!G265","v":0}]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F266:T266)","v":0},null,{"$f":"SUM(V266:V266)","v":0},{"$f":"+X266-'ROR-Model'!G266","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X267-'ROR-Model'!G267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F268:T268)","v":0},null,{"$f":"SUM(V268:V268)","v":0},{"$f":"+X268-'ROR-Model'!G268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X269-'ROR-Model'!G269","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F270:T270)","v":0},null,{"$f":"SUM(V270:V270)","v":0},{"$f":"+X270-'ROR-Model'!G270","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},{"$f":"SUM(G266:G270)","v":0},{"$f":"H1*SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},{"$f":"SUM(J266:J270)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R266:R270)","v":0},{"$f":"SUM(S266:S270)","v":0},{"$f":"SUM(T266:T270)","v":0},null,{"$f":"SUM(V266:V270)","v":0},null,{"$f":"SUM(X266:X270)","v":0},{"$f":"+X271-'ROR-Model'!G271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X272-'ROR-Model'!G272","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F273:T273)","v":0},null,{"$f":"SUM(V273:V273)","v":0},{"$f":"+X273-'ROR-Model'!G273","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X274-'ROR-Model'!G274","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F275:T275)","v":0},null,{"$f":"SUM(V275:V275)","v":0},{"$f":"+X275-'ROR-Model'!G275","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X276-'ROR-Model'!G276","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F277:T277)","v":0},null,{"$f":"SUM(V277:V277)","v":0},{"$f":"+X277-'ROR-Model'!G277","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X278-'ROR-Model'!G278","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F279:T279)","v":0},null,{"$f":"SUM(V279:V279)","v":0},{"$f":"+X279-'ROR-Model'!G279","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":0},{"$f":"SUM(G275:G279)","v":0},{"$f":"H1*SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":0},{"$f":"SUM(J275:J279)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R275:R279)","v":0},{"$f":"SUM(S275:S279)","v":0},{"$f":"SUM(T275:T279)","v":0},null,{"$f":"SUM(V275:V279)","v":0},null,{"$f":"SUM(X275:X279)","v":0},{"$f":"+X280-'ROR-Model'!G280","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X281-'ROR-Model'!G281","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F282:T282)","v":0},null,{"$f":"SUM(V282:V282)","v":0},{"$f":"+X282-'ROR-Model'!G282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X283-'ROR-Model'!G283","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F284:T284)","v":0},null,{"$f":"SUM(V284:V284)","v":0},{"$f":"+X284-'ROR-Model'!G284","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X285-'ROR-Model'!G285","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F286:T286)","v":0},null,{"$f":"SUM(V286:V286)","v":0},{"$f":"+X286-'ROR-Model'!G286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X287-'ROR-Model'!G287","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F288:T288)","v":0},null,{"$f":"SUM(V288:V288)","v":0},{"$f":"+X288-'ROR-Model'!G288","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},{"$f":"SUM(G284:G288)","v":0},{"$f":"H1*SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},{"$f":"SUM(J284:J288)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R284:R288)","v":0},{"$f":"SUM(S284:S288)","v":0},{"$f":"SUM(T284:T288)","v":0},null,{"$f":"SUM(V284:V288)","v":0},null,{"$f":"SUM(X284:X288)","v":0},{"$f":"+X289-'ROR-Model'!G289","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X290-'ROR-Model'!G290","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F291:T291)","v":0},null,{"$f":"SUM(V291:V291)","v":0},{"$f":"+X291-'ROR-Model'!G291","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X292-'ROR-Model'!G292","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F293:T293)","v":0},null,{"$f":"SUM(V293:V293)","v":0},{"$f":"+X293-'ROR-Model'!G293","v":0}]
[null,"Sales"," (To Commodity Costs) ","To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X294-'ROR-Model'!G294","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F295:T295)","v":0},null,{"$f":"SUM(V295:V295)","v":0},{"$f":"+X295-'ROR-Model'!G295","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X296-'ROR-Model'!G296","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F297:T297)","v":0},null,{"$f":"SUM(V297:V297)","v":0},{"$f":"+X297-'ROR-Model'!G297","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},{"$f":"SUM(G293:G297)","v":0},{"$f":"H1*SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},{"$f":"SUM(J293:J297)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R293:R297)","v":0},{"$f":"SUM(S293:S297)","v":0},{"$f":"SUM(T293:T297)","v":0},null,{"$f":"SUM(V293:V297)","v":0},null,{"$f":"SUM(X293:X297)","v":0},{"$f":"+X298-'ROR-Model'!G298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X299-'ROR-Model'!G299","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F300:T300)","v":0},null,{"$f":"SUM(V300:V300)","v":0},{"$f":"+X300-'ROR-Model'!G300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X301-'ROR-Model'!G301","v":0}]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F302:T302)","v":0},null,{"$f":"SUM(V302:V302)","v":0},{"$f":"+X302-'ROR-Model'!G302","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X303-'ROR-Model'!G303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F304:T304)","v":0},null,{"$f":"SUM(V304:V304)","v":0},{"$f":"+X304-'ROR-Model'!G304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X305-'ROR-Model'!G305","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F306:T306)","v":0},null,{"$f":"SUM(V306:V306)","v":0},{"$f":"+X306-'ROR-Model'!G306","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":0},{"$f":"SUM(G302:G306)","v":0},{"$f":"H1*SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":0},{"$f":"SUM(J302:J306)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R302:R306)","v":0},{"$f":"SUM(S302:S306)","v":0},{"$f":"SUM(T302:T306)","v":0},null,{"$f":"SUM(V302:V306)","v":0},null,{"$f":"SUM(X302:X306)","v":0},{"$f":"+X307-'ROR-Model'!G307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X308-'ROR-Model'!G308","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F309:T309)","v":0},null,{"$f":"SUM(V309:V309)","v":0},{"$f":"+X309-'ROR-Model'!G309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X310-'ROR-Model'!G310","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F311:T311)","v":0},null,{"$f":"SUM(V311:V311)","v":0},{"$f":"+X311-'ROR-Model'!G311","v":0}]
[null,"Trans",null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X312-'ROR-Model'!G312","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F313:T313)","v":0},null,{"$f":"SUM(V313:V313)","v":0},{"$f":"+X313-'ROR-Model'!G313","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X314-'ROR-Model'!G314","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F315:T315)","v":0},null,{"$f":"SUM(V315:V315)","v":0},{"$f":"+X315-'ROR-Model'!G315","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":0},{"$f":"SUM(G311:G315)","v":0},{"$f":"H1*SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":0},{"$f":"SUM(J311:J315)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R311:R315)","v":0},{"$f":"SUM(S311:S315)","v":0},{"$f":"SUM(T311:T315)","v":0},null,{"$f":"SUM(V311:V315)","v":0},null,{"$f":"SUM(X311:X315)","v":0},{"$f":"+X316-'ROR-Model'!G316","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X317-'ROR-Model'!G317","v":0}]
[null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F318:T318)","v":0},null,{"$f":"SUM(V318:V318)","v":0},{"$f":"+X318-'ROR-Model'!G318","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,0,{"$f":"H1*Revenue!$K$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F320:T320)","v":0},null,{"$f":"SUM(V320:V320)","v":0},{"$f":"+X320-'ROR-Model'!G320","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,0,{"$f":"H1*Revenue!$K$320","v":-264676.93},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F321:T321)","v":-264676.93},null,{"$f":"SUM(V321:V321)","v":-264676.93},{"$f":"+X321-'ROR-Model'!G321","v":0}]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X322-'ROR-Model'!G322","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(+F239+F248+F257+F266+F275+F320+F321)","v":0},{"$f":"G1*(+G239+G248+G257+G266+G275+G320+G321)","v":0},{"$f":"H1*(+H239+H248+H257+H266+H275+H320+H321)","v":-264676.93},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T1*(+T239+T248+T257+T266+T275+T320+T321)","v":0},null,{"$f":"+V239+V248+V257+V266+V275+V320+V321","v":-264676.93},null,{"$f":"+X239+X248+X257+X266+X275+X320+X321","v":-264676.93},{"$f":"+X323-'ROR-Model'!G323","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(+F277+F286)","v":0},{"$f":"G1*(+G277+G286)","v":0},{"$f":"H1*(+H277+H286)","v":0},{"$f":"I1*(+I277+I286)","v":0},{"$f":"J1*(+J277+J286)","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*(+S277+S286)","v":0},{"$f":"T1*(+T277+T286)","v":0},null,{"$f":"+V277+V286","v":0},null,{"$f":"+X277+X286","v":0},{"$f":"+X324-'ROR-Model'!G324","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(+F284+F293+F302+F311)","v":0},{"$f":"G1*(+G284+G293+G302+G311)","v":0},{"$f":"H1*(+H284+H293+H302+H311)","v":0},{"$f":"I1*(+I284+I293+I302+I311)","v":0},{"$f":"J1*(+J284+J293+J302+J311)","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*(+S284+S293+S302+S311)","v":0},{"$f":"T1*(+T284+T293+T302+T311)","v":0},null,{"$f":"+V284+V293+V302+V311","v":0},null,{"$f":"+X284+X293+X302+X311","v":0},{"$f":"+X325-'ROR-Model'!G325","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(+F243+F252+F261+F270+F279+F288+F297+F306+F315)","v":0},{"$f":"G1*(+G243+G252+G261+G270+G279+G288+G297+G306+G315)","v":0},{"$f":"H1*(+H243+H252+H261+H270+H279+H288+H297+H306+H315)","v":0},{"$f":"I1*(+I243+I252+I261+I270+I279+I288+I297+I306+I315)","v":0},{"$f":"J1*(+J243+J252+J261+J270+J279+J288+J297+J306+J315)","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*(+S243+S252+S261+S270+S279+S288+S297+S306+S315)","v":0},{"$f":"T1*(+T243+T252+T261+T270+T279+T288+T297+T306+T315)","v":0},null,{"$f":"+V243+V252+V261+V270+V279+V288+V297+V306+V315","v":0},null,{"$f":"+X243+X252+X261+X270+X279+X288+X297+X306+X315","v":0},{"$f":"+X326-'ROR-Model'!G326","v":0}]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F1*+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":0},0,{"$f":"H1*+H244+H253+H262+H271+H280+H289+H298+H307+H316+H320+H321","v":-264676.93},{"$f":"I1*+I244+I253+I262+I271+I280+I289+I298+I307+I316+I320+I321","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"V1*+V244+V253+V262+V271+V280+V289+V298+V307+V316+V320+V321","v":-264676.93},null,{"$f":"X1*+X244+X253+X262+X271+X280+X289+X298+X307+X316+X320+X321","v":-264676.93},{"$f":"+X327-'ROR-Model'!G327","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X328-'ROR-Model'!G328","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F246+F255+F264+F273+F282+F291)","v":0},{"$f":"G1*(G246+G255+G264+G273+G282+G291)","v":0},{"$f":"H1*(H246+H255+H264+H273+H282+H291)","v":0},{"$f":"I1*(I246+I255+I264+I273+I282+I291)","v":0},{"$f":"J1*(J246+J255+J264+J273+J282+J291)","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*(S246+S255+S264+S273+S282+S291)","v":0},{"$f":"T1*(T246+T255+T264+T273+T282+T291)","v":0},null,{"$f":"V246+V255+V264+V273+V282+V291","v":0},null,{"$f":"X246+X255+X264+X273+X282+X291","v":0},{"$f":"+X329-'ROR-Model'!G329","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F309+F318+F300)","v":0},{"$f":"G1*(G309+G318+G300)","v":0},{"$f":"H1*(H309+H318+H300)","v":0},{"$f":"I1*(I309+I318+I300)","v":0},{"$f":"J1*(J309+J318+J300)","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*(S309+S318+S300)","v":0},{"$f":"T1*(T309+T318+T300)","v":0},null,{"$f":"V309+V318+V300","v":0},null,{"$f":"X309+X318+X300","v":0},{"$f":"+X330-'ROR-Model'!G330","v":0}]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F1*+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":0},{"$f":"G1*+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0},{"$f":"H1*+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":0},{"$f":"I1*+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":0},{"$f":"J1*+J246+J255+J264+J273+J282+J291+J300+J309+J318","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*+S246+S255+S264+S273+S282+S291+S300+S309+S318","v":0},{"$f":"T1*+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":0},null,{"$f":"+V246+V255+V264+V273+V282+V291+V300+V309+V318","v":0},null,{"$f":"+X246+X255+X264+X273+X282+X291+X300+X309+X318","v":0},{"$f":"+X331-'ROR-Model'!G331","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X332-'ROR-Model'!G332","v":0}]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X333-'ROR-Model'!G333","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F334:T334)","v":0},null,{"$f":"SUM(V334:V334)","v":0},{"$f":"+X334-'ROR-Model'!G334","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X335-'ROR-Model'!G335","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F336:T336)","v":0},null,{"$f":"SUM(V336:V336)","v":0},{"$f":"+X336-'ROR-Model'!G336","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X337-'ROR-Model'!G337","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F338:T338)","v":0},null,{"$f":"SUM(V338:V338)","v":0},{"$f":"+X338-'ROR-Model'!G338","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},{"$f":"SUM(G334:G338)","v":0},{"$f":"H1*SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},{"$f":"SUM(J334:J338)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R334:R338)","v":0},{"$f":"SUM(S334:S338)","v":0},{"$f":"SUM(T334:T338)","v":0},null,{"$f":"SUM(V334:V338)","v":0},null,{"$f":"SUM(X334:X338)","v":0},{"$f":"+X339-'ROR-Model'!G339","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X340-'ROR-Model'!G340","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F341:T341)","v":0},null,{"$f":"SUM(V341:V341)","v":0},{"$f":"+X341-'ROR-Model'!G341","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X342-'ROR-Model'!G342","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F343:T343)","v":0},null,{"$f":"SUM(V343:V343)","v":0},{"$f":"+X343-'ROR-Model'!G343","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X344-'ROR-Model'!G344","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F345:T345)","v":0},null,{"$f":"SUM(V345:V345)","v":0},{"$f":"+X345-'ROR-Model'!G345","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X346-'ROR-Model'!G346","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F347:T347)","v":0},null,{"$f":"SUM(V347:V347)","v":0},{"$f":"+X347-'ROR-Model'!G347","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},{"$f":"SUM(G343:G347)","v":0},{"$f":"H1*SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},{"$f":"SUM(J343:J347)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R343:R347)","v":0},{"$f":"SUM(S343:S347)","v":0},{"$f":"SUM(T343:T347)","v":0},null,{"$f":"SUM(V343:V347)","v":0},null,{"$f":"SUM(X343:X347)","v":0},{"$f":"+X348-'ROR-Model'!G348","v":0}]
[]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F350:T350)","v":0},null,{"$f":"SUM(V350:V350)","v":0},{"$f":"+X350-'ROR-Model'!G350","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X351-'ROR-Model'!G351","v":0}]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X352-'ROR-Model'!G352","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},{"$f":"+G334+G343","v":0},{"$f":"H1*+H334+H343","v":0},{"$f":"+I334+I343","v":0},{"$f":"+J334+J343","v":0},0,0,0,0,0,0,0,0,{"$f":"+S334+S343","v":0},{"$f":"+T334+T343","v":0},null,{"$f":"+V334+V343","v":0},null,{"$f":"+X334+X343","v":0},{"$f":"+X353-'ROR-Model'!G353","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},{"$f":"+G337+G346","v":0},{"$f":"H1*+H337+H346","v":0},{"$f":"+I337+I346","v":0},{"$f":"+J337+J346","v":0},0,0,0,0,0,0,0,0,{"$f":"+S337+S346","v":0},{"$f":"+T337+T346","v":0},null,{"$f":"+V337+V346","v":0},null,{"$f":"+X337+X346","v":0},{"$f":"+X354-'ROR-Model'!G354","v":0}]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},{"$f":"G339+G348","v":0},{"$f":"H1*H339+H348","v":0},{"$f":"I339+I348","v":0},{"$f":"J339+J348","v":0},0,0,0,0,0,0,0,0,{"$f":"S339+S348","v":0},{"$f":"T339+T348","v":0},null,{"$f":"V339+V348","v":0},null,{"$f":"X339+X348","v":0},{"$f":"+X355-'ROR-Model'!G355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X356-'ROR-Model'!G356","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},{"$f":"G341","v":0},{"$f":"H1*H341","v":0},{"$f":"I341","v":0},{"$f":"J341","v":0},0,0,0,0,0,0,0,0,{"$f":"S341","v":0},{"$f":"T341","v":0},null,{"$f":"V341","v":0},null,{"$f":"X341","v":0},{"$f":"+X357-'ROR-Model'!G357","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},{"$f":"G350","v":0},{"$f":"H1*H350","v":0},{"$f":"I350","v":0},{"$f":"J350","v":0},0,0,0,0,0,0,0,0,{"$f":"S350","v":0},{"$f":"T350","v":0},null,{"$f":"V350","v":0},null,{"$f":"X350","v":0},{"$f":"+X358-'ROR-Model'!G358","v":0}]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},{"$f":"G341+G350","v":0},{"$f":"H1*H341+H350","v":0},{"$f":"I341+I350","v":0},{"$f":"J341+J350","v":0},0,0,0,0,0,0,0,0,{"$f":"S341+S350","v":0},{"$f":"T341+T350","v":0},null,{"$f":"V341+V350","v":0},null,{"$f":"X341+X350","v":0},{"$f":"+X359-'ROR-Model'!G359","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X360-'ROR-Model'!G360","v":0}]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(F200+F229+F323+F353)","v":0},{"$f":"G1*(G200+G229+G323+G353)","v":0},-39860130.93,0,0,21330,0,0,0,0,0,0,0,0,0,null,{"$f":"(V200+V229+V323+V353)","v":-39838800.93},null,{"$f":"(X200+X229+X323+X353)","v":-39838800.93},{"$f":"+X363-'ROR-Model'!G363","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(F201+F230+F324)","v":0},{"$f":"G1*(G201+G230+G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(V201+V230+V324)","v":0},null,{"$f":"(X201+X230+X324)","v":0},{"$f":"+X364-'ROR-Model'!G364","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(F325)","v":0},{"$f":"G1*(G325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(V325)","v":0},null,{"$f":"(X325)","v":0},{"$f":"+X365-'ROR-Model'!G365","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(F202+F231+F326+F354)","v":0},{"$f":"G1*(G202+G231+G326+G354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(V202+V231+V326+V354)","v":0},null,{"$f":"(X202+X231+X326+X354)","v":0},{"$f":"+X366-'ROR-Model'!G366","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X367-'ROR-Model'!G367","v":0}]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F1*(F203+F232+F327+F355)","v":0},{"$f":"G1*(G203+G232+G327+G355)","v":0},-39860130.93,0,0,21330,0,0,0,0,0,0,0,0,0,null,{"$f":"(V203+V232+V327+V355)","v":-39838800.93},null,{"$f":"(X203+X232+X327+X355)","v":-39838800.93},{"$f":"+X368-'ROR-Model'!G368","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X369-'ROR-Model'!G369","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F205+F234+F329+F357)","v":0},{"$f":"G1*(G205+G234+G329+G357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(V205+V234+V329+V357)","v":0},null,{"$f":"(X205+X234+X329+X357)","v":0},{"$f":"+X370-'ROR-Model'!G370","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F206+F235+F330+F358)","v":0},{"$f":"G1*(G206+G235+G330+G358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(V206+V235+V330+V358)","v":0},null,{"$f":"(X206+X235+X330+X358)","v":0},{"$f":"+X371-'ROR-Model'!G371","v":0}]
[null,null,"SystemTotal Dth",null,null,{"$f":"F1*(F207+F236+F331+F359)","v":0},{"$f":"G1*(G207+G236+G331+G359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(V207+V236+V331+V359)","v":0},null,{"$f":"(X207+X236+X331+X359)","v":0},{"$f":"+X372-'ROR-Model'!G372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X373-'ROR-Model'!G373","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X374-'ROR-Model'!G374","v":0}]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X375-'ROR-Model'!G375","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X376-'ROR-Model'!G376","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X377-'ROR-Model'!G377","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X378-'ROR-Model'!G378","v":0}]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X379-'ROR-Model'!G379","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F380:T380)","v":0},null,{"$f":"SUM(V380:V380)","v":0},{"$f":"+X380-'ROR-Model'!G380","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F381:T381)","v":0},null,{"$f":"SUM(V381:V381)","v":0},{"$f":"+X381-'ROR-Model'!G381","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":0},{"$f":"SUM(G380:G381)","v":0},{"$f":"H1*SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},{"$f":"SUM(J380:J381)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R380:R381)","v":0},{"$f":"S1*SUM(S380:S381)","v":0},{"$f":"T1*SUM(T380:T381)","v":0},null,{"$f":"SUM(V380:V381)","v":0},null,{"$f":"SUM(X380:X381)","v":0},{"$f":"+X382-'ROR-Model'!G382","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X383-'ROR-Model'!G383","v":0}]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X384-'ROR-Model'!G384","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F385:T385)","v":0},null,{"$f":"SUM(V385:V385)","v":0},{"$f":"+X385-'ROR-Model'!G385","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F386:T386)","v":0},null,{"$f":"SUM(V386:V386)","v":0},{"$f":"+X386-'ROR-Model'!G386","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":0},{"$f":"SUM(G385:G386)","v":0},{"$f":"H1*SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":0},{"$f":"SUM(J385:J386)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R385:R386)","v":0},{"$f":"S1*SUM(S385:S386)","v":0},{"$f":"T1*SUM(T385:T386)","v":0},null,{"$f":"SUM(V385:V386)","v":0},null,{"$f":"SUM(X385:X386)","v":0},{"$f":"+X387-'ROR-Model'!G387","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X388-'ROR-Model'!G388","v":0}]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X389-'ROR-Model'!G389","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F390:T390)","v":0},null,{"$f":"SUM(V390:V390)","v":0},{"$f":"+X390-'ROR-Model'!G390","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F391:T391)","v":0},null,{"$f":"SUM(V391:V391)","v":0},{"$f":"+X391-'ROR-Model'!G391","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":0},{"$f":"SUM(G390:G391)","v":0},{"$f":"H1*SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R390:R391)","v":0},{"$f":"S1*SUM(S390:S391)","v":0},{"$f":"T1*SUM(T390:T391)","v":0},null,{"$f":"SUM(V390:V391)","v":0},null,{"$f":"SUM(X390:X391)","v":0},{"$f":"+X392-'ROR-Model'!G392","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X393-'ROR-Model'!G393","v":0}]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X394-'ROR-Model'!G394","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F395:T395)","v":0},null,{"$f":"SUM(V395:V395)","v":0},{"$f":"+X395-'ROR-Model'!G395","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F396:T396)","v":0},null,{"$f":"SUM(V396:V396)","v":0},{"$f":"+X396-'ROR-Model'!G396","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},{"$f":"SUM(G395:G396)","v":0},{"$f":"H1*SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},{"$f":"SUM(J395:J396)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R395:R396)","v":0},{"$f":"S1*SUM(S395:S396)","v":0},{"$f":"T1*SUM(T395:T396)","v":0},null,{"$f":"SUM(V395:V396)","v":0},null,{"$f":"SUM(X395:X396)","v":0},{"$f":"+X397-'ROR-Model'!G397","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X398-'ROR-Model'!G398","v":0}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X399-'ROR-Model'!G399","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F400:T400)","v":0},null,{"$f":"SUM(V400:V400)","v":0},{"$f":"+X400-'ROR-Model'!G400","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F401:T401)","v":0},null,{"$f":"SUM(V401:V401)","v":0},{"$f":"+X401-'ROR-Model'!G401","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},{"$f":"SUM(G400:G401)","v":0},{"$f":"H1*SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},{"$f":"SUM(J400:J401)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R400:R401)","v":0},{"$f":"S1*SUM(S400:S401)","v":0},{"$f":"T1*SUM(T400:T401)","v":0},null,{"$f":"SUM(V400:V401)","v":0},null,{"$f":"SUM(X400:X401)","v":0},{"$f":"+X402-'ROR-Model'!G402","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X403-'ROR-Model'!G403","v":0}]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X404-'ROR-Model'!G404","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F405:T405)","v":0},null,{"$f":"SUM(V405:V405)","v":0},{"$f":"+X405-'ROR-Model'!G405","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F406:T406)","v":0},null,{"$f":"SUM(V406:V406)","v":0},{"$f":"+X406-'ROR-Model'!G406","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},{"$f":"SUM(G405:G406)","v":0},{"$f":"H1*SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},{"$f":"SUM(J405:J406)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R405:R406)","v":0},{"$f":"S1*SUM(S405:S406)","v":0},{"$f":"T1*SUM(T405:T406)","v":0},null,{"$f":"SUM(V405:V406)","v":0},null,{"$f":"SUM(X405:X406)","v":0},{"$f":"+X407-'ROR-Model'!G407","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X408-'ROR-Model'!G408","v":0}]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X409-'ROR-Model'!G409","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F410:T410)","v":0},null,{"$f":"SUM(V410:V410)","v":0},{"$f":"+X410-'ROR-Model'!G410","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F411:T411)","v":0},null,{"$f":"SUM(V411:V411)","v":0},{"$f":"+X411-'ROR-Model'!G411","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},{"$f":"SUM(G410:G411)","v":0},{"$f":"H1*SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},{"$f":"SUM(J410:J411)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R410:R411)","v":0},{"$f":"S1*SUM(S410:S411)","v":0},{"$f":"T1*SUM(T410:T411)","v":0},null,{"$f":"SUM(V410:V411)","v":0},null,{"$f":"SUM(X410:X411)","v":0},{"$f":"+X412-'ROR-Model'!G412","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X413-'ROR-Model'!G413","v":0}]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X414-'ROR-Model'!G414","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F415:T415)","v":0},null,{"$f":"SUM(V415:V415)","v":0},{"$f":"+X415-'ROR-Model'!G415","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F416:T416)","v":0},null,{"$f":"SUM(V416:V416)","v":0},{"$f":"+X416-'ROR-Model'!G416","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},{"$f":"SUM(G415:G416)","v":0},{"$f":"H1*SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},{"$f":"SUM(J415:J416)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R415:R416)","v":0},{"$f":"S1*SUM(S415:S416)","v":0},{"$f":"T1*SUM(T415:T416)","v":0},null,{"$f":"SUM(V415:V416)","v":0},null,{"$f":"SUM(X415:X416)","v":0},{"$f":"+X417-'ROR-Model'!G417","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X418-'ROR-Model'!G418","v":0}]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X419-'ROR-Model'!G419","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F420:T420)","v":0},null,{"$f":"SUM(V420:V420)","v":0},{"$f":"+X420-'ROR-Model'!G420","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F421:T421)","v":0},null,{"$f":"SUM(V421:V421)","v":0},{"$f":"+X421-'ROR-Model'!G421","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},{"$f":"SUM(G420:G421)","v":0},{"$f":"H1*SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R420:R421)","v":0},{"$f":"S1*SUM(S420:S421)","v":0},{"$f":"T1*SUM(T420:T421)","v":0},null,{"$f":"SUM(V420:V421)","v":0},null,{"$f":"SUM(X420:X421)","v":0},{"$f":"+X422-'ROR-Model'!G422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X423-'ROR-Model'!G423","v":0}]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X424-'ROR-Model'!G424","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F425:T425)","v":0},null,{"$f":"SUM(V425:V425)","v":0},{"$f":"+X425-'ROR-Model'!G425","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F426:T426)","v":0},null,{"$f":"SUM(V426:V426)","v":0},{"$f":"+X426-'ROR-Model'!G426","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},{"$f":"SUM(G425:G426)","v":0},{"$f":"H1*SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},{"$f":"SUM(J425:J426)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R425:R426)","v":0},{"$f":"S1*SUM(S425:S426)","v":0},{"$f":"T1*SUM(T425:T426)","v":0},null,{"$f":"SUM(V425:V426)","v":0},null,{"$f":"SUM(X425:X426)","v":0},{"$f":"+X427-'ROR-Model'!G427","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X428-'ROR-Model'!G428","v":0}]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X429-'ROR-Model'!G429","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F430:T430)","v":0},null,{"$f":"SUM(V430:V430)","v":0},{"$f":"+X430-'ROR-Model'!G430","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F431:T431)","v":0},null,{"$f":"SUM(V431:V431)","v":0},{"$f":"+X431-'ROR-Model'!G431","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},{"$f":"SUM(G430:G431)","v":0},{"$f":"H1*SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},{"$f":"SUM(J430:J431)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R430:R431)","v":0},{"$f":"S1*SUM(S430:S431)","v":0},{"$f":"T1*SUM(T430:T431)","v":0},null,{"$f":"SUM(V430:V431)","v":0},null,{"$f":"SUM(X430:X431)","v":0},{"$f":"+X432-'ROR-Model'!G432","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X433-'ROR-Model'!G433","v":0}]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X434-'ROR-Model'!G434","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F435:T435)","v":0},null,{"$f":"SUM(V435:V435)","v":0},{"$f":"+X435-'ROR-Model'!G435","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F436:T436)","v":0},null,{"$f":"SUM(V436:V436)","v":0},{"$f":"+X436-'ROR-Model'!G436","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},{"$f":"SUM(G435:G436)","v":0},{"$f":"H1*SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},{"$f":"SUM(J435:J436)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R435:R436)","v":0},{"$f":"S1*SUM(S435:S436)","v":0},{"$f":"T1*SUM(T435:T436)","v":0},null,{"$f":"SUM(V435:V436)","v":0},null,{"$f":"SUM(X435:X436)","v":0},{"$f":"+X437-'ROR-Model'!G437","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X438-'ROR-Model'!G438","v":0}]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X439-'ROR-Model'!G439","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F440:T440)","v":0},null,{"$f":"SUM(V440:V440)","v":0},{"$f":"+X440-'ROR-Model'!G440","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F441:T441)","v":0},null,{"$f":"SUM(V441:V441)","v":0},{"$f":"+X441-'ROR-Model'!G441","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},{"$f":"SUM(G440:G441)","v":0},{"$f":"H1*SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},{"$f":"SUM(J440:J441)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R440:R441)","v":0},{"$f":"S1*SUM(S440:S441)","v":0},{"$f":"T1*SUM(T440:T441)","v":0},null,{"$f":"SUM(V440:V441)","v":0},null,{"$f":"SUM(X440:X441)","v":0},{"$f":"+X442-'ROR-Model'!G442","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X443-'ROR-Model'!G443","v":0}]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X444-'ROR-Model'!G444","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F445:T445)","v":0},null,{"$f":"SUM(V445:V445)","v":0},{"$f":"+X445-'ROR-Model'!G445","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F446:T446)","v":0},null,{"$f":"SUM(V446:V446)","v":0},{"$f":"+X446-'ROR-Model'!G446","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},{"$f":"SUM(G445:G446)","v":0},{"$f":"H1*SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},{"$f":"SUM(J445:J446)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R445:R446)","v":0},{"$f":"S1*SUM(S445:S446)","v":0},{"$f":"T1*SUM(T445:T446)","v":0},null,{"$f":"SUM(V445:V446)","v":0},null,{"$f":"SUM(X445:X446)","v":0},{"$f":"+X447-'ROR-Model'!G447","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X448-'ROR-Model'!G448","v":0}]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X449-'ROR-Model'!G449","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F450:T450)","v":0},null,{"$f":"SUM(V450:V450)","v":0},{"$f":"+X450-'ROR-Model'!G450","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F451:T451)","v":0},null,{"$f":"SUM(V451:V451)","v":0},{"$f":"+X451-'ROR-Model'!G451","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},{"$f":"SUM(G450:G451)","v":0},{"$f":"H1*SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},{"$f":"SUM(J450:J451)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R450:R451)","v":0},{"$f":"S1*SUM(S450:S451)","v":0},{"$f":"T1*SUM(T450:T451)","v":0},null,{"$f":"SUM(V450:V451)","v":0},null,{"$f":"SUM(X450:X451)","v":0},{"$f":"+X452-'ROR-Model'!G452","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X453-'ROR-Model'!G453","v":0}]
[4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X454-'ROR-Model'!G454","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F455:T455)","v":0},null,{"$f":"SUM(V455:V455)","v":0},{"$f":"+X455-'ROR-Model'!G455","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F456:T456)","v":0},null,{"$f":"SUM(V456:V456)","v":0},{"$f":"+X456-'ROR-Model'!G456","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":0},{"$f":"SUM(G455:G456)","v":0},{"$f":"H1*SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R455:R456)","v":0},{"$f":"S1*SUM(S455:S456)","v":0},{"$f":"T1*SUM(T455:T456)","v":0},null,{"$f":"SUM(V455:V456)","v":0},null,{"$f":"SUM(X455:X456)","v":0},{"$f":"+X457-'ROR-Model'!G457","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X458-'ROR-Model'!G458","v":0}]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X459-'ROR-Model'!G459","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F460:T460)","v":0},null,{"$f":"SUM(V460:V460)","v":0},{"$f":"+X460-'ROR-Model'!G460","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F461:T461)","v":0},null,{"$f":"SUM(V461:V461)","v":0},{"$f":"+X461-'ROR-Model'!G461","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":0},{"$f":"SUM(G460:G461)","v":0},{"$f":"H1*SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},{"$f":"SUM(J460:J461)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R460:R461)","v":0},{"$f":"S1*SUM(S460:S461)","v":0},{"$f":"T1*SUM(T460:T461)","v":0},null,{"$f":"SUM(V460:V461)","v":0},null,{"$f":"SUM(X460:X461)","v":0},{"$f":"+X462-'ROR-Model'!G462","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X463-'ROR-Model'!G463","v":0}]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X464-'ROR-Model'!G464","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F465:T465)","v":0},null,{"$f":"SUM(V465:V465)","v":0},{"$f":"+X465-'ROR-Model'!G465","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F466:T466)","v":0},null,{"$f":"SUM(V466:V466)","v":0},{"$f":"+X466-'ROR-Model'!G466","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},{"$f":"SUM(G465:G466)","v":0},{"$f":"H1*SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},{"$f":"SUM(J465:J466)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R465:R466)","v":0},{"$f":"S1*SUM(S465:S466)","v":0},{"$f":"T1*SUM(T465:T466)","v":0},null,{"$f":"SUM(V465:V466)","v":0},null,{"$f":"SUM(X465:X466)","v":0},{"$f":"+X467-'ROR-Model'!G467","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X468-'ROR-Model'!G468","v":0}]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X469-'ROR-Model'!G469","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F470:T470)","v":0},null,{"$f":"SUM(V470:V470)","v":0},{"$f":"+X470-'ROR-Model'!G470","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F471:T471)","v":0},null,{"$f":"SUM(V471:V471)","v":0},{"$f":"+X471-'ROR-Model'!G471","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":0},{"$f":"SUM(G470:G471)","v":0},{"$f":"H1*SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},{"$f":"SUM(J470:J471)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R470:R471)","v":0},{"$f":"S1*SUM(S470:S471)","v":0},{"$f":"T1*SUM(T470:T471)","v":0},null,{"$f":"SUM(V470:V471)","v":0},null,{"$f":"SUM(X470:X471)","v":0},{"$f":"+X472-'ROR-Model'!G472","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X473-'ROR-Model'!G473","v":0}]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X474-'ROR-Model'!G474","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F475:T475)","v":0},null,{"$f":"SUM(V475:V475)","v":0},{"$f":"+X475-'ROR-Model'!G475","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F476:T476)","v":0},null,{"$f":"SUM(V476:V476)","v":0},{"$f":"+X476-'ROR-Model'!G476","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},{"$f":"SUM(G475:G476)","v":0},{"$f":"H1*SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},{"$f":"SUM(J475:J476)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R475:R476)","v":0},{"$f":"S1*SUM(S475:S476)","v":0},{"$f":"T1*SUM(T475:T476)","v":0},null,{"$f":"SUM(V475:V476)","v":0},null,{"$f":"SUM(X475:X476)","v":0},{"$f":"+X477-'ROR-Model'!G477","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X478-'ROR-Model'!G478","v":0}]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X479-'ROR-Model'!G479","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F480:T480)","v":0},null,{"$f":"SUM(V480:V480)","v":0},{"$f":"+X480-'ROR-Model'!G480","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F481:T481)","v":0},null,{"$f":"SUM(V481:V481)","v":0},{"$f":"+X481-'ROR-Model'!G481","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":0},{"$f":"SUM(G480:G481)","v":0},{"$f":"H1*SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},{"$f":"SUM(J480:J481)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R480:R481)","v":0},{"$f":"S1*SUM(S480:S481)","v":0},{"$f":"T1*SUM(T480:T481)","v":0},null,{"$f":"SUM(V480:V481)","v":0},null,{"$f":"SUM(X480:X481)","v":0},{"$f":"+X482-'ROR-Model'!G482","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X483-'ROR-Model'!G483","v":0}]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X484-'ROR-Model'!G484","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F485:T485)","v":0},null,{"$f":"SUM(V485:V485)","v":0},{"$f":"+X485-'ROR-Model'!G485","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F486:T486)","v":0},null,{"$f":"SUM(V486:V486)","v":0},{"$f":"+X486-'ROR-Model'!G486","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":0},{"$f":"SUM(G485:G486)","v":0},{"$f":"H1*SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},{"$f":"SUM(J485:J486)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R485:R486)","v":0},{"$f":"S1*SUM(S485:S486)","v":0},{"$f":"T1*SUM(T485:T486)","v":0},null,{"$f":"SUM(V485:V486)","v":0},null,{"$f":"SUM(X485:X486)","v":0},{"$f":"+X487-'ROR-Model'!G487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X488-'ROR-Model'!G488","v":0}]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X489-'ROR-Model'!G489","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F490:T490)","v":0},null,{"$f":"SUM(V490:V490)","v":0},{"$f":"+X490-'ROR-Model'!G490","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F491:T491)","v":0},null,{"$f":"SUM(V491:V491)","v":0},{"$f":"+X491-'ROR-Model'!G491","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":0},{"$f":"SUM(G490:G491)","v":0},{"$f":"H1*SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},{"$f":"SUM(J490:J491)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R490:R491)","v":0},{"$f":"S1*SUM(S490:S491)","v":0},{"$f":"T1*SUM(T490:T491)","v":0},null,{"$f":"SUM(V490:V491)","v":0},null,{"$f":"SUM(X490:X491)","v":0},{"$f":"+X492-'ROR-Model'!G492","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X493-'ROR-Model'!G493","v":0}]
[4974,"Standby Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X494-'ROR-Model'!G494","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F495:T495)","v":0},null,{"$f":"SUM(V495:V495)","v":0},{"$f":"+X495-'ROR-Model'!G495","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F496:T496)","v":0},null,{"$f":"SUM(V496:V496)","v":0},{"$f":"+X496-'ROR-Model'!G496","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},{"$f":"SUM(G495:G496)","v":0},{"$f":"H1*SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},{"$f":"SUM(J495:J496)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R495:R496)","v":0},{"$f":"S1*SUM(S495:S496)","v":0},{"$f":"T1*SUM(T495:T496)","v":0},null,{"$f":"SUM(V495:V496)","v":0},null,{"$f":"SUM(X495:X496)","v":0},{"$f":"+X497-'ROR-Model'!G497","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X498-'ROR-Model'!G498","v":0}]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X499-'ROR-Model'!G499","v":0}]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X500-'ROR-Model'!G500","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":0},{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H1*H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},{"$f":"J380+J460+J465+J470+J475+J480+J485+J490","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*S380+S460+S465+S470+S475+S480+S485+S490","v":0},{"$f":"T1*T380+T460+T465+T470+T475+T480+T485+T490","v":0},null,{"$f":"V380+V460+V465+V470+V475+V480+V485+V490","v":0},null,{"$f":"X380+X460+X465+X470+X475+X480+X485+X490","v":0},{"$f":"+X501-'ROR-Model'!G501","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F495","v":0},{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0},{"$f":"H1*H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":0},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},{"$f":"J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J495","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S495","v":0},{"$f":"T1*T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T495","v":0},null,{"$f":"V385+V390+V395+V400+V405+V410+V415+V420+V425+V430+V435+V440+V445+V450+V455+V495","v":0},null,{"$f":"X385+X390+X395+X400+X405+X410+X415+X420+X425+X430+X435+X440+X445+X450+X455+X495","v":0},{"$f":"+X502-'ROR-Model'!G502","v":0}]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":0},{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0},{"$f":"H1*H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":0},{"$f":"J380+J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J460+J465+J470+J475+J480+J485+J490+J495","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*S380+S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S460+S465+S470+S475+S480+S485+S490+S495","v":0},{"$f":"T1*T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},null,{"$f":"V380+V385+V390+V395+V400+V405+V410+V415+V420+V425+V430+V435+V440+V445+V450+V455+V460+V465+V470+V475+V480+V485+V490+V495","v":0},null,{"$f":"X380+X385+X390+X395+X400+X405+X410+X415+X420+X425+X430+X435+X440+X445+X450+X455+X460+X465+X470+X475+X480+X485+X490+X495","v":0},{"$f":"+X503-'ROR-Model'!G503","v":0}]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X504-'ROR-Model'!G504","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F486+F491","v":0},{"$f":"G486+G491","v":0},{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},{"$f":"J486+J491","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*S486+S491","v":0},{"$f":"T1*T486+T491","v":0},null,{"$f":"V486+V491","v":0},null,{"$f":"X486+X491","v":0},{"$f":"+X505-'ROR-Model'!G505","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F496","v":0},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J496","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S496","v":0},{"$f":"T1*T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T496","v":0},null,{"$f":"V381+V386+V391+V396+V401+V406+V411+V416+V421+V426+V431+V436+V441+V446+V451+V456+V461+V466+V471+V476+V481+V496","v":0},null,{"$f":"X381+X386+X391+X396+X401+X406+X411+X416+X421+X426+X431+X436+X441+X446+X451+X456+X461+X466+X471+X476+X481+X496","v":0},{"$f":"+X506-'ROR-Model'!G506","v":0}]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":0},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0},{"$f":"H1*H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J486+J491+J496","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S486+S491+S496","v":0},{"$f":"T1*T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T486+T491+T496","v":0},null,{"$f":"V381+V386+V391+V396+V401+V406+V411+V416+V421+V426+V431+V436+V441+V446+V451+V456+V461+V466+V471+V476+V481+V486+V491+V496","v":0},null,{"$f":"X381+X386+X391+X396+X401+X406+X411+X416+X421+X426+X431+X436+X441+X446+X451+X456+X461+X466+X471+X476+X481+X486+X491+X496","v":0},{"$f":"+X507-'ROR-Model'!G507","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X508-'ROR-Model'!G508","v":0}]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":0},{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0},{"$f":"H1*H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":0},{"$f":"J382+J387+J392+J397+J402+J407+J412+J417+J422+J427+J432+J437+J442+J447+J452+J457+J462+J467+J472+J477+J482+J487+J492+J497","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*S382+S387+S392+S397+S402+S407+S412+S417+S422+S427+S432+S437+S442+S447+S452+S457+S462+S467+S472+S477+S482+S487+S492+S497","v":0},{"$f":"T1*T382+T387+T392+T397+T402+T407+T412+T417+T422+T427+T432+T437+T442+T447+T452+T457+T462+T467+T472+T477+T482+T487+T492+T497","v":0},null,{"$f":"V382+V387+V392+V397+V402+V407+V412+V417+V422+V427+V432+V437+V442+V447+V452+V457+V462+V467+V472+V477+V482+V487+V492+V497","v":0},null,{"$f":"X382+X387+X392+X397+X402+X407+X412+X417+X422+X427+X432+X437+X442+X447+X452+X457+X462+X467+X472+X477+X482+X487+X492+X497","v":0},{"$f":"+X509-'ROR-Model'!G509","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":0},{"$f":"G368+G509","v":0},{"$f":"H1*H368+H509","v":-39860130.93},{"$f":"I368+I509","v":0},{"$f":"J368+J509","v":0},21330,0,0,0,0,0,0,0,{"$f":"S1*S368+S509","v":0},{"$f":"T1*T368+T509","v":0},null,{"$f":"SUM(F512:T512)","v":-39838800.93},null,{"$f":"SUM(V512:V512)","v":-39838800.93},{"$f":"+X512-'ROR-Model'!G512","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X513-'ROR-Model'!G513","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X514-'ROR-Model'!G514","v":0}]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X515-'ROR-Model'!G515","v":0}]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X516-'ROR-Model'!G516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X517-'ROR-Model'!G517","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X518-'ROR-Model'!G518","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X519-'ROR-Model'!G519","v":0}]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X520-'ROR-Model'!G520","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(F521:T521)","v":0},null,{"$f":"SUM(V521:V521)","v":0},{"$f":"+X521-'ROR-Model'!G521","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F522:T522)","v":0},null,{"$f":"SUM(V522:V522)","v":0},{"$f":"+X522-'ROR-Model'!G522","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F521:F522)","v":0},{"$f":"SUM(G521:G522)","v":0},{"$f":"H1*SUM(H521:H522)","v":0},{"$f":"SUM(I521:I522)","v":0},{"$f":"SUM(J521:J522)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R521:R522)","v":0},{"$f":"S1*SUM(S521:S522)","v":0},{"$f":"T1*SUM(T521:T522)","v":0},null,{"$f":"SUM(V521:V522)","v":0},null,{"$f":"SUM(X521:X522)","v":0},{"$f":"+X523-'ROR-Model'!G523","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X524-'ROR-Model'!G524","v":0}]
[758.1,"Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X525-'ROR-Model'!G525","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F526:T526)","v":0},null,{"$f":"SUM(V526:V526)","v":0},{"$f":"+X526-'ROR-Model'!G526","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F527:T527)","v":0},null,{"$f":"SUM(V527:V527)","v":0},{"$f":"+X527-'ROR-Model'!G527","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F526:F527)","v":0},{"$f":"SUM(G526:G527)","v":0},{"$f":"H1*SUM(H526:H527)","v":0},{"$f":"SUM(I526:I527)","v":0},{"$f":"SUM(J526:J527)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R526:R527)","v":0},{"$f":"S1*SUM(S526:S527)","v":0},{"$f":"T1*SUM(T526:T527)","v":0},null,{"$f":"SUM(V526:V527)","v":0},null,{"$f":"SUM(X526:X527)","v":0},{"$f":"+X528-'ROR-Model'!G528","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X529-'ROR-Model'!G529","v":0}]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X530-'ROR-Model'!G530","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F531:T531)","v":0},null,{"$f":"SUM(V531:V531)","v":0},{"$f":"+X531-'ROR-Model'!G531","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F532:T532)","v":0},null,{"$f":"SUM(V532:V532)","v":0},{"$f":"+X532-'ROR-Model'!G532","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F531:F532)","v":0},{"$f":"SUM(G531:G532)","v":0},{"$f":"H1*SUM(H531:H532)","v":0},{"$f":"SUM(I531:I532)","v":0},{"$f":"SUM(J531:J532)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R531:R532)","v":0},{"$f":"S1*SUM(S531:S532)","v":0},{"$f":"T1*SUM(T531:T532)","v":0},null,{"$f":"SUM(V531:V532)","v":0},null,{"$f":"SUM(X531:X532)","v":0},{"$f":"+X533-'ROR-Model'!G533","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X534-'ROR-Model'!G534","v":0}]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X535-'ROR-Model'!G535","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F536:T536)","v":0},null,{"$f":"SUM(V536:V536)","v":0},{"$f":"+X536-'ROR-Model'!G536","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F537:T537)","v":0},null,{"$f":"SUM(V537:V537)","v":0},{"$f":"+X537-'ROR-Model'!G537","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F536:F537)","v":0},{"$f":"SUM(G536:G537)","v":0},{"$f":"H1*SUM(H536:H537)","v":0},{"$f":"SUM(I536:I537)","v":0},{"$f":"SUM(J536:J537)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R536:R537)","v":0},{"$f":"S1*SUM(S536:S537)","v":0},{"$f":"T1*SUM(T536:T537)","v":0},null,{"$f":"SUM(V536:V537)","v":0},null,{"$f":"SUM(X536:X537)","v":0},{"$f":"+X538-'ROR-Model'!G538","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X539-'ROR-Model'!G539","v":0}]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X540-'ROR-Model'!G540","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F541:T541)","v":0},null,{"$f":"SUM(V541:V541)","v":0},{"$f":"+X541-'ROR-Model'!G541","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F542:T542)","v":0},null,{"$f":"SUM(V542:V542)","v":0},{"$f":"+X542-'ROR-Model'!G542","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F541:F542)","v":0},{"$f":"SUM(G541:G542)","v":0},{"$f":"H1*SUM(H541:H542)","v":0},{"$f":"SUM(I541:I542)","v":0},{"$f":"SUM(J541:J542)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R541:R542)","v":0},{"$f":"S1*SUM(S541:S542)","v":0},{"$f":"T1*SUM(T541:T542)","v":0},null,{"$f":"SUM(V541:V542)","v":0},null,{"$f":"SUM(X541:X542)","v":0},{"$f":"+X543-'ROR-Model'!G543","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X544-'ROR-Model'!G544","v":0}]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X545-'ROR-Model'!G545","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F546:T546)","v":0},null,{"$f":"SUM(V546:V546)","v":0},{"$f":"+X546-'ROR-Model'!G546","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F547:T547)","v":0},null,{"$f":"SUM(V547:V547)","v":0},{"$f":"+X547-'ROR-Model'!G547","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F546:F547)","v":0},{"$f":"SUM(G546:G547)","v":0},{"$f":"H1*SUM(H546:H547)","v":0},{"$f":"SUM(I546:I547)","v":0},{"$f":"SUM(J546:J547)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R546:R547)","v":0},{"$f":"S1*SUM(S546:S547)","v":0},{"$f":"T1*SUM(T546:T547)","v":0},null,{"$f":"SUM(V546:V547)","v":0},null,{"$f":"SUM(X546:X547)","v":0},{"$f":"+X548-'ROR-Model'!G548","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X549-'ROR-Model'!G549","v":0}]
[802,"Natural Gas Gasoline Plant Outlet Purchase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X550-'ROR-Model'!G550","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F551:T551)","v":0},null,{"$f":"SUM(V551:V551)","v":0},{"$f":"+X551-'ROR-Model'!G551","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F552:T552)","v":0},null,{"$f":"SUM(V552:V552)","v":0},{"$f":"+X552-'ROR-Model'!G552","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F551:F552)","v":0},{"$f":"SUM(G551:G552)","v":0},{"$f":"H1*SUM(H551:H552)","v":0},{"$f":"SUM(I551:I552)","v":0},{"$f":"SUM(J551:J552)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R551:R552)","v":0},{"$f":"S1*SUM(S551:S552)","v":0},{"$f":"T1*SUM(T551:T552)","v":0},null,{"$f":"SUM(V551:V552)","v":0},null,{"$f":"SUM(X551:X552)","v":0},{"$f":"+X553-'ROR-Model'!G553","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X554-'ROR-Model'!G554","v":0}]
[803,"Natural Gas Transmission Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X555-'ROR-Model'!G555","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F556:T556)","v":0},null,{"$f":"SUM(V556:V556)","v":0},{"$f":"+X556-'ROR-Model'!G556","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F557:T557)","v":0},null,{"$f":"SUM(V557:V557)","v":0},{"$f":"+X557-'ROR-Model'!G557","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F556:F557)","v":0},{"$f":"SUM(G556:G557)","v":0},{"$f":"H1*SUM(H556:H557)","v":0},{"$f":"SUM(I556:I557)","v":0},{"$f":"SUM(J556:J557)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R556:R557)","v":0},{"$f":"S1*SUM(S556:S557)","v":0},{"$f":"T1*SUM(T556:T557)","v":0},null,{"$f":"SUM(V556:V557)","v":0},null,{"$f":"SUM(X556:X557)","v":0},{"$f":"+X558-'ROR-Model'!G558","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X559-'ROR-Model'!G559","v":0}]
[804,"Natural Gas City Gate Purchases - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X560-'ROR-Model'!G560","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F561:T561)","v":0},null,{"$f":"SUM(V561:V561)","v":0},{"$f":"+X561-'ROR-Model'!G561","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F562:T562)","v":0},null,{"$f":"SUM(V562:V562)","v":0},{"$f":"+X562-'ROR-Model'!G562","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F561:F562)","v":0},{"$f":"SUM(G561:G562)","v":0},{"$f":"H1*SUM(H561:H562)","v":0},{"$f":"SUM(I561:I562)","v":0},{"$f":"SUM(J561:J562)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R561:R562)","v":0},{"$f":"S1*SUM(S561:S562)","v":0},{"$f":"T1*SUM(T561:T562)","v":0},null,{"$f":"SUM(V561:V562)","v":0},null,{"$f":"SUM(X561:X562)","v":0},{"$f":"+X563-'ROR-Model'!G563","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X564-'ROR-Model'!G564","v":0}]
[804.1,"Natural Gas City Gate Purchases - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X565-'ROR-Model'!G565","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F566:T566)","v":0},null,{"$f":"SUM(V566:V566)","v":0},{"$f":"+X566-'ROR-Model'!G566","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F567:T567)","v":0},null,{"$f":"SUM(V567:V567)","v":0},{"$f":"+X567-'ROR-Model'!G567","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F566:F567)","v":0},{"$f":"SUM(G566:G567)","v":0},{"$f":"H1*SUM(H566:H567)","v":0},{"$f":"SUM(I566:I567)","v":0},{"$f":"SUM(J566:J567)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R566:R567)","v":0},{"$f":"S1*SUM(S566:S567)","v":0},{"$f":"T1*SUM(T566:T567)","v":0},null,{"$f":"SUM(V566:V567)","v":0},null,{"$f":"SUM(X566:X567)","v":0},{"$f":"+X568-'ROR-Model'!G568","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X569-'ROR-Model'!G569","v":0}]
[805,"Purchased Gas Cost Adjustments - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X570-'ROR-Model'!G570","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F571:T571)","v":0},null,{"$f":"SUM(V571:V571)","v":0},{"$f":"+X571-'ROR-Model'!G571","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F572:T572)","v":0},null,{"$f":"SUM(V572:V572)","v":0},{"$f":"+X572-'ROR-Model'!G572","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F571:F572)","v":0},{"$f":"SUM(G571:G572)","v":0},{"$f":"H1*SUM(H571:H572)","v":0},{"$f":"SUM(I571:I572)","v":0},{"$f":"SUM(J571:J572)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R571:R572)","v":0},{"$f":"S1*SUM(S571:S572)","v":0},{"$f":"T1*SUM(T571:T572)","v":0},null,{"$f":"SUM(V571:V572)","v":0},null,{"$f":"SUM(X571:X572)","v":0},{"$f":"+X573-'ROR-Model'!G573","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X574-'ROR-Model'!G574","v":0}]
[805.1,"Purchased Gas Cost Adjustments - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X575-'ROR-Model'!G575","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F576:T576)","v":0},null,{"$f":"SUM(V576:V576)","v":0},{"$f":"+X576-'ROR-Model'!G576","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F577:T577)","v":0},null,{"$f":"SUM(V577:V577)","v":0},{"$f":"+X577-'ROR-Model'!G577","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F576:F577)","v":0},{"$f":"SUM(G576:G577)","v":0},{"$f":"H1*SUM(H576:H577)","v":0},{"$f":"SUM(I576:I577)","v":0},{"$f":"SUM(J576:J577)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R576:R577)","v":0},{"$f":"S1*SUM(S576:S577)","v":0},{"$f":"T1*SUM(T576:T577)","v":0},null,{"$f":"SUM(V576:V577)","v":0},null,{"$f":"SUM(X576:X577)","v":0},{"$f":"+X578-'ROR-Model'!G578","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X579-'ROR-Model'!G579","v":0}]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X580-'ROR-Model'!G580","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F581:T581)","v":0},null,{"$f":"SUM(V581:V581)","v":0},{"$f":"+X581-'ROR-Model'!G581","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F582:T582)","v":0},null,{"$f":"SUM(V582:V582)","v":0},{"$f":"+X582-'ROR-Model'!G582","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F581:F582)","v":0},{"$f":"SUM(G581:G582)","v":0},{"$f":"H1*SUM(H581:H582)","v":0},{"$f":"SUM(I581:I582)","v":0},{"$f":"SUM(J581:J582)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R581:R582)","v":0},{"$f":"S1*SUM(S581:S582)","v":0},{"$f":"T1*SUM(T581:T582)","v":0},null,{"$f":"SUM(V581:V582)","v":0},null,{"$f":"SUM(X581:X582)","v":0},{"$f":"+X583-'ROR-Model'!G583","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X584-'ROR-Model'!G584","v":0}]
[808.1,"Gas Withdrawn from Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X585-'ROR-Model'!G585","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F586:T586)","v":0},null,{"$f":"SUM(V586:V586)","v":0},{"$f":"+X586-'ROR-Model'!G586","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F587:T587)","v":0},null,{"$f":"SUM(V587:V587)","v":0},{"$f":"+X587-'ROR-Model'!G587","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F586:F587)","v":0},{"$f":"SUM(G586:G587)","v":0},{"$f":"H1*SUM(H586:H587)","v":0},{"$f":"SUM(I586:I587)","v":0},{"$f":"SUM(J586:J587)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R586:R587)","v":0},{"$f":"S1*SUM(S586:S587)","v":0},{"$f":"T1*SUM(T586:T587)","v":0},null,{"$f":"SUM(V586:V587)","v":0},null,{"$f":"SUM(X586:X587)","v":0},{"$f":"+X588-'ROR-Model'!G588","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X589-'ROR-Model'!G589","v":0}]
[808.2,"Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X590-'ROR-Model'!G590","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F591:T591)","v":0},null,{"$f":"SUM(V591:V591)","v":0},{"$f":"+X591-'ROR-Model'!G591","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F592:T592)","v":0},null,{"$f":"SUM(V592:V592)","v":0},{"$f":"+X592-'ROR-Model'!G592","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F591:F592)","v":0},{"$f":"SUM(G591:G592)","v":0},{"$f":"H1*SUM(H591:H592)","v":0},{"$f":"SUM(I591:I592)","v":0},{"$f":"SUM(J591:J592)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R591:R592)","v":0},{"$f":"S1*SUM(S591:S592)","v":0},{"$f":"T1*SUM(T591:T592)","v":0},null,{"$f":"SUM(V591:V592)","v":0},null,{"$f":"SUM(X591:X592)","v":0},{"$f":"+X593-'ROR-Model'!G593","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X594-'ROR-Model'!G594","v":0}]
[808.3,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X595-'ROR-Model'!G595","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F596:T596)","v":0},null,{"$f":"SUM(V596:V596)","v":0},{"$f":"+X596-'ROR-Model'!G596","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F597:T597)","v":0},null,{"$f":"SUM(V597:V597)","v":0},{"$f":"+X597-'ROR-Model'!G597","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F596:F597)","v":0},{"$f":"SUM(G596:G597)","v":0},{"$f":"H1*SUM(H596:H597)","v":0},{"$f":"SUM(I596:I597)","v":0},{"$f":"SUM(J596:J597)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R596:R597)","v":0},{"$f":"S1*SUM(S596:S597)","v":0},{"$f":"T1*SUM(T596:T597)","v":0},null,{"$f":"SUM(V596:V597)","v":0},null,{"$f":"SUM(X596:X597)","v":0},{"$f":"+X598-'ROR-Model'!G598","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X599-'ROR-Model'!G599","v":0}]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X600-'ROR-Model'!G600","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F601:T601)","v":0},null,{"$f":"SUM(V601:V601)","v":0},{"$f":"+X601-'ROR-Model'!G601","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F602:T602)","v":0},null,{"$f":"SUM(V602:V602)","v":0},{"$f":"+X602-'ROR-Model'!G602","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F601:F602)","v":0},{"$f":"SUM(G601:G602)","v":0},{"$f":"H1*SUM(H601:H602)","v":0},{"$f":"SUM(I601:I602)","v":0},{"$f":"SUM(J601:J602)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R601:R602)","v":0},{"$f":"S1*SUM(S601:S602)","v":0},{"$f":"T1*SUM(T601:T602)","v":0},null,{"$f":"SUM(V601:V602)","v":0},null,{"$f":"SUM(X601:X602)","v":0},{"$f":"+X603-'ROR-Model'!G603","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X604-'ROR-Model'!G604","v":0}]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X605-'ROR-Model'!G605","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F606:T606)","v":0},null,{"$f":"SUM(V606:V606)","v":0},{"$f":"+X606-'ROR-Model'!G606","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F607:T607)","v":0},null,{"$f":"SUM(V607:V607)","v":0},{"$f":"+X607-'ROR-Model'!G607","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F606:F607)","v":0},{"$f":"SUM(G606:G607)","v":0},{"$f":"H1*SUM(H606:H607)","v":0},{"$f":"SUM(I606:I607)","v":0},{"$f":"SUM(J606:J607)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R606:R607)","v":0},{"$f":"S1*SUM(S606:S607)","v":0},{"$f":"T1*SUM(T606:T607)","v":0},null,{"$f":"SUM(V606:V607)","v":0},null,{"$f":"SUM(X606:X607)","v":0},{"$f":"+X608-'ROR-Model'!G608","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X609-'ROR-Model'!G609","v":0}]
["813.5","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X610-'ROR-Model'!G610","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F611:T611)","v":0},null,{"$f":"SUM(V611:V611)","v":0},{"$f":"+X611-'ROR-Model'!G611","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F612:T612)","v":0},null,{"$f":"SUM(V612:V612)","v":0},{"$f":"+X612-'ROR-Model'!G612","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F611:F612)","v":0},{"$f":"SUM(G611:G612)","v":0},{"$f":"H1*SUM(H611:H612)","v":0},{"$f":"SUM(I611:I612)","v":0},{"$f":"SUM(J611:J612)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R611:R612)","v":0},{"$f":"S1*SUM(S611:S612)","v":0},{"$f":"T1*SUM(T611:T612)","v":0},null,{"$f":"SUM(V611:V612)","v":0},null,{"$f":"SUM(X611:X612)","v":0},{"$f":"+X613-'ROR-Model'!G613","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X614-'ROR-Model'!G614","v":0}]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X615-'ROR-Model'!G615","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F616:T616)","v":0},null,{"$f":"SUM(V616:V616)","v":0},{"$f":"+X616-'ROR-Model'!G616","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F617:T617)","v":0},null,{"$f":"SUM(V617:V617)","v":0},{"$f":"+X617-'ROR-Model'!G617","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F616:F617)","v":0},{"$f":"SUM(G616:G617)","v":0},0,{"$f":"SUM(I616:I617)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R616:R617)","v":0},{"$f":"SUM(S616:S617)","v":0},{"$f":"SUM(T616:T617)","v":0},null,{"$f":"SUM(V616:V617)","v":0},null,{"$f":"SUM(X616:X617)","v":0},{"$f":"+X618-'ROR-Model'!G618","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X619-'ROR-Model'!G619","v":0}]
[858,"Trans & Comp of Gas by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X620-'ROR-Model'!G620","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F621:T621)","v":0},null,{"$f":"SUM(V621:V621)","v":0},{"$f":"+X621-'ROR-Model'!G621","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F622:T622)","v":0},null,{"$f":"SUM(V622:V622)","v":0},{"$f":"+X622-'ROR-Model'!G622","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F621:F622)","v":0},{"$f":"SUM(G621:G622)","v":0},0,{"$f":"SUM(I621:I622)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R621:R622)","v":0},{"$f":"SUM(S621:S622)","v":0},{"$f":"SUM(T621:T622)","v":0},null,{"$f":"SUM(V621:V622)","v":0},null,{"$f":"SUM(X621:X622)","v":0},{"$f":"+X623-'ROR-Model'!G623","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X624-'ROR-Model'!G624","v":0}]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X625-'ROR-Model'!G625","v":0}]
[null,null,"Utah Interruptible Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F626:T626)","v":0},null,{"$f":"SUM(V626:V626)","v":0},{"$f":"+X626-'ROR-Model'!G626","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F627:T627)","v":0},null,{"$f":"SUM(V627:V627)","v":0},{"$f":"+X627-'ROR-Model'!G627","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F626:F627)","v":0},{"$f":"SUM(G626:G627)","v":0},0,{"$f":"SUM(I626:I627)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R626:R627)","v":0},{"$f":"SUM(S626:S627)","v":0},{"$f":"SUM(T626:T627)","v":0},null,{"$f":"SUM(V626:V627)","v":0},null,{"$f":"SUM(X626:X627)","v":0},{"$f":"+X628-'ROR-Model'!G628","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X629-'ROR-Model'!G629","v":0}]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X630-'ROR-Model'!G630","v":0}]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F536+F611+F628","v":0},{"$f":"G536+G611+G628","v":0},{"$f":"H536+H611+H628","v":0},{"$f":"I536+I611+I628","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S536+S611+S628","v":0},{"$f":"T536+T611+T628","v":0},null,{"$f":"V536+V611+V628","v":0},null,{"$f":"X536+X611+X628","v":0},{"$f":"+X631-'ROR-Model'!G631","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F521+F526+F531+F541+F546+F551+F556+F561+F566+F571+F576+F581+F586+F591+F596+F601+F606+F616+F621","v":0},{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0},0,{"$f":"I521+I526+I531+I541+I546+I551+I556+I561+I566+I571+I576+I581+I586+I591+I596+I601+I606+I616+I621","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S521+S526+S531+S541+S546+S551+S556+S561+S566+S571+S576+S581+S586+S591+S596+S601+S606+S616+S621","v":0},{"$f":"T521+T526+T531+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T616+T621","v":0},null,{"$f":"V521+V526+V531+V541+V546+V551+V556+V561+V566+V571+V576+V581+V586+V591+V596+V601+V606+V616+V621","v":0},null,{"$f":"X521+X526+X531+X541+X546+X551+X556+X561+X566+X571+X576+X581+X586+X591+X596+X601+X606+X616+X621","v":0},{"$f":"+X632-'ROR-Model'!G632","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"F537+F612","v":0},{"$f":"G537+G612","v":0},0,{"$f":"I537+I612","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S537+S612","v":0},{"$f":"T537+T612","v":0},null,{"$f":"V537+V612","v":0},null,{"$f":"X537+X612","v":0},{"$f":"+X633-'ROR-Model'!G633","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F617+F622","v":0},{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0},0,{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S522+S527+S532+S542+S547+S552+S557+S562+S567+S572+S577+S582+S587+S592+S597+S602+S607+S617+S622","v":0},{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T617+T622","v":0},null,{"$f":"V522+V527+V532+V542+V547+V552+V557+V562+V567+V572+V577+V582+V587+V592+V597+V602+V607+V617+V622","v":0},null,{"$f":"X522+X527+X532+X542+X547+X552+X557+X562+X567+X572+X577+X582+X587+X592+X597+X602+X607+X617+X622","v":0},{"$f":"+X634-'ROR-Model'!G634","v":0}]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F632","v":0},{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(V201+V202+V230+V231+V501)-V632","v":0},null,{"$f":"+(X201+X202+X230+X231+X501)-X632","v":0},{"$f":"+X635-'ROR-Model'!G636","v":0}]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F634","v":0},{"$f":"+(G324+G326+G354+G505)-G634","v":0},{"$f":"+(H324+H326+H354+H505)-H634","v":0},{"$f":"+(I324+I326+I354+I505)-I634","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(S324+S326+S354+S505)-S634","v":0},{"$f":"+(T324+T326+T354+T505)-T634","v":0},null,{"$f":"+(V324+V326+V354+V505)-V634-V633","v":0},null,{"$f":"+(X324+X326+X354+X505)-X634-X633","v":0},{"$f":"+X636-'ROR-Model'!G637","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X637-'ROR-Model'!G638","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X638-'ROR-Model'!G639","v":0}]
[null,"System Total Gas Purchase Expenses",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F613+F618+F623+F635+F636","v":0},{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0},{"$f":"H1*H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H613+H618+H623+H635+H636","v":0},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I613+I618+I623+I635+I636","v":0},{"$f":"J523+J528+J533+J538+J543+J548+J553+J558+J563+J568+J573+J578+J583+J588+J593+J598+J603+J608+J613+J618+J623+J635+J636","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*S523+S528+S533+S538+S543+S548+S553+S558+S563+S568+S573+S578+S583+S588+S593+S598+S603+S608+S613+S618+S623+S635+S636","v":0},{"$f":"T1*T523+T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T613+T618+T623+T635+T636","v":0},null,{"$f":"V523+V528+V533+V538+V543+V548+V553+V558+V563+V568+V573+V578+V583+V588+V593+V598+V603+V608+V613+V618+V623+V635+V636","v":0},null,{"$f":"X523+X528+X533+X538+X543+X548+X553+X558+X563+X568+X573+X578+X583+X588+X593+X598+X603+X608+X613+X618+X623+X635+X636","v":0},{"$f":"+X639-'ROR-Model'!G640","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X640-'ROR-Model'!G641","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X641-'ROR-Model'!G641","v":0}]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X642-'ROR-Model'!G642","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X643-'ROR-Model'!G643","v":0}]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X644-'ROR-Model'!G644","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X645-'ROR-Model'!G645","v":0}]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F646:T646)","v":0},null,{"$f":"SUM(V646:V646)","v":0},{"$f":"+X646-'ROR-Model'!G647","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F647:T647)","v":0},null,{"$f":"SUM(V647:V647)","v":0},{"$f":"+X647-'ROR-Model'!G648","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X648-'ROR-Model'!G649","v":0}]
[null,"Total Production Expenses",null,null,null,{"$f":"SUM(F646:F647)","v":0},{"$f":"SUM(G646:G647)","v":0},{"$f":"H1*SUM(H646:H647)","v":0},{"$f":"SUM(I646:I647)","v":0},{"$f":"SUM(J646:J647)","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*SUM(S646:S647)","v":0},{"$f":"T1*SUM(T646:T647)","v":0},null,{"$f":"SUM(V646:V647)","v":0},null,{"$f":"SUM(X646:X647)","v":0},{"$f":"+X649-'ROR-Model'!G650","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X650-'ROR-Model'!G651","v":0}]
["Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X651-'ROR-Model'!G652","v":0}]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X652-'ROR-Model'!G653","v":0}]
[870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X653-'ROR-Model'!G654","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F654:T654)","v":0},null,{"$f":"SUM(V654:V654)","v":0},{"$f":"+X654-'ROR-Model'!G655","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F655:T655)","v":0},null,{"$f":"SUM(V655:V655)","v":0},{"$f":"+X655-'ROR-Model'!G656","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F654:F655)","v":0},{"$f":"SUM(G654:G655)","v":0},{"$f":"H1*SUM(H654:H655)","v":0},{"$f":"SUM(I654:I655)","v":0},{"$f":"SUM(J654:J655)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R654:R655)","v":0},{"$f":"S1*SUM(S654:S655)","v":0},{"$f":"T1*SUM(T654:T655)","v":0},null,{"$f":"SUM(V654:V655)","v":0},null,{"$f":"SUM(X654:X655)","v":0},{"$f":"+X656-'ROR-Model'!G657","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X657-'ROR-Model'!G658","v":0}]
[871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X658-'ROR-Model'!G659","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F659:T659)","v":0},null,{"$f":"SUM(V659:V659)","v":0},{"$f":"+X659-'ROR-Model'!G660","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F660:T660)","v":0},null,{"$f":"SUM(V660:V660)","v":0},{"$f":"+X660-'ROR-Model'!G661","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F659:F660)","v":0},{"$f":"SUM(G659:G660)","v":0},{"$f":"H1*SUM(H659:H660)","v":0},{"$f":"SUM(I659:I660)","v":0},{"$f":"SUM(J659:J660)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R659:R660)","v":0},{"$f":"S1*SUM(S659:S660)","v":0},{"$f":"T1*SUM(T659:T660)","v":0},null,{"$f":"SUM(V659:V660)","v":0},null,{"$f":"SUM(X659:X660)","v":0},{"$f":"+X661-'ROR-Model'!G662","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X662-'ROR-Model'!G663","v":0}]
[872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X663-'ROR-Model'!G664","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F664:T664)","v":0},null,{"$f":"SUM(V664:V664)","v":0},{"$f":"+X664-'ROR-Model'!G665","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F665:T665)","v":0},null,{"$f":"SUM(V665:V665)","v":0},{"$f":"+X665-'ROR-Model'!G666","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F664:F665)","v":0},{"$f":"SUM(G664:G665)","v":0},{"$f":"H1*SUM(H664:H665)","v":0},{"$f":"SUM(I664:I665)","v":0},{"$f":"SUM(J664:J665)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R664:R665)","v":0},{"$f":"S1*SUM(S664:S665)","v":0},{"$f":"T1*SUM(T664:T665)","v":0},null,{"$f":"SUM(V664:V665)","v":0},null,{"$f":"SUM(X664:X665)","v":0},{"$f":"+X666-'ROR-Model'!G667","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X667-'ROR-Model'!G668","v":0}]
[873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X668-'ROR-Model'!G669","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F669:T669)","v":0},null,{"$f":"SUM(V669:V669)","v":0},{"$f":"+X669-'ROR-Model'!G670","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F670:T670)","v":0},null,{"$f":"SUM(V670:V670)","v":0},{"$f":"+X670-'ROR-Model'!G671","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F669:F670)","v":0},{"$f":"SUM(G669:G670)","v":0},{"$f":"H1*SUM(H669:H670)","v":0},{"$f":"SUM(I669:I670)","v":0},{"$f":"SUM(J669:J670)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R669:R670)","v":0},{"$f":"S1*SUM(S669:S670)","v":0},{"$f":"T1*SUM(T669:T670)","v":0},null,{"$f":"SUM(V669:V670)","v":0},null,{"$f":"SUM(X669:X670)","v":0},{"$f":"+X671-'ROR-Model'!G672","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X672-'ROR-Model'!G673","v":0}]
[874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X673-'ROR-Model'!G674","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F674:T674)","v":0},null,{"$f":"SUM(V674:V674)","v":0},{"$f":"+X674-'ROR-Model'!G675","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F675:T675)","v":0},null,{"$f":"SUM(V675:V675)","v":0},{"$f":"+X675-'ROR-Model'!G676","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F674:F675)","v":0},{"$f":"SUM(G674:G675)","v":0},{"$f":"H1*SUM(H674:H675)","v":0},{"$f":"SUM(I674:I675)","v":0},{"$f":"SUM(J674:J675)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R674:R675)","v":0},{"$f":"S1*SUM(S674:S675)","v":0},{"$f":"T1*SUM(T674:T675)","v":0},null,{"$f":"SUM(V674:V675)","v":0},null,{"$f":"SUM(X674:X675)","v":0},{"$f":"+X676-'ROR-Model'!G677","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X677-'ROR-Model'!G678","v":0}]
[875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X678-'ROR-Model'!G679","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F679:T679)","v":0},null,{"$f":"SUM(V679:V679)","v":0},{"$f":"+X679-'ROR-Model'!G680","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F680:T680)","v":0},null,{"$f":"SUM(V680:V680)","v":0},{"$f":"+X680-'ROR-Model'!G681","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F679:F680)","v":0},{"$f":"SUM(G679:G680)","v":0},{"$f":"H1*SUM(H679:H680)","v":0},{"$f":"SUM(I679:I680)","v":0},{"$f":"SUM(J679:J680)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R679:R680)","v":0},{"$f":"S1*SUM(S679:S680)","v":0},{"$f":"T1*SUM(T679:T680)","v":0},null,{"$f":"SUM(V679:V680)","v":0},null,{"$f":"SUM(X679:X680)","v":0},{"$f":"+X681-'ROR-Model'!G682","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X682-'ROR-Model'!G683","v":0}]
[878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X683-'ROR-Model'!G684","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F684:T684)","v":0},null,{"$f":"SUM(V684:V684)","v":0},{"$f":"+X684-'ROR-Model'!G685","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F685:T685)","v":0},null,{"$f":"SUM(V685:V685)","v":0},{"$f":"+X685-'ROR-Model'!G686","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F684:F685)","v":0},{"$f":"SUM(G684:G685)","v":0},{"$f":"H1*SUM(H684:H685)","v":0},{"$f":"SUM(I684:I685)","v":0},{"$f":"SUM(J684:J685)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R684:R685)","v":0},{"$f":"S1*SUM(S684:S685)","v":0},{"$f":"T1*SUM(T684:T685)","v":0},null,{"$f":"SUM(V684:V685)","v":0},null,{"$f":"SUM(X684:X685)","v":0},{"$f":"+X686-'ROR-Model'!G687","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X687-'ROR-Model'!G688","v":0}]
[879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X688-'ROR-Model'!G689","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F689:T689)","v":0},null,{"$f":"SUM(V689:V689)","v":0},{"$f":"+X689-'ROR-Model'!G690","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F690:T690)","v":0},null,{"$f":"SUM(V690:V690)","v":0},{"$f":"+X690-'ROR-Model'!G691","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F689:F690)","v":0},{"$f":"SUM(G689:G690)","v":0},{"$f":"H1*SUM(H689:H690)","v":0},{"$f":"SUM(I689:I690)","v":0},{"$f":"SUM(J689:J690)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R689:R690)","v":0},{"$f":"S1*SUM(S689:S690)","v":0},{"$f":"T1*SUM(T689:T690)","v":0},null,{"$f":"SUM(V689:V690)","v":0},null,{"$f":"SUM(X689:X690)","v":0},{"$f":"+X691-'ROR-Model'!G692","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X692-'ROR-Model'!G693","v":0}]
[880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X693-'ROR-Model'!G694","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F694:T694)","v":0},null,{"$f":"SUM(V694:V694)","v":0},{"$f":"+X694-'ROR-Model'!G695","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F695:T695)","v":0},null,{"$f":"SUM(V695:V695)","v":0},{"$f":"+X695-'ROR-Model'!G696","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F694:F695)","v":0},{"$f":"SUM(G694:G695)","v":0},{"$f":"H1*SUM(H694:H695)","v":0},{"$f":"SUM(I694:I695)","v":0},{"$f":"SUM(J694:J695)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R694:R695)","v":0},{"$f":"S1*SUM(S694:S695)","v":0},{"$f":"T1*SUM(T694:T695)","v":0},null,{"$f":"SUM(V694:V695)","v":0},null,{"$f":"SUM(X694:X695)","v":0},{"$f":"+X696-'ROR-Model'!G697","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X697-'ROR-Model'!G698","v":0}]
[881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X698-'ROR-Model'!G699","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F699:T699)","v":0},null,{"$f":"SUM(V699:V699)","v":0},{"$f":"+X699-'ROR-Model'!G700","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F700:T700)","v":0},null,{"$f":"SUM(V700:V700)","v":0},{"$f":"+X700-'ROR-Model'!G701","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F699:F700)","v":0},{"$f":"SUM(G699:G700)","v":0},{"$f":"H1*SUM(H699:H700)","v":0},{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R699:R700)","v":0},{"$f":"S1*SUM(S699:S700)","v":0},{"$f":"T1*SUM(T699:T700)","v":0},null,{"$f":"SUM(V699:V700)","v":0},null,{"$f":"SUM(X699:X700)","v":0},{"$f":"+X701-'ROR-Model'!G702","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X702-'ROR-Model'!G703","v":0}]
[885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X703-'ROR-Model'!G704","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F704:T704)","v":0},null,{"$f":"SUM(V704:V704)","v":0},{"$f":"+X704-'ROR-Model'!G705","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F705:T705)","v":0},null,{"$f":"SUM(V705:V705)","v":0},{"$f":"+X705-'ROR-Model'!G706","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F704:F705)","v":0},{"$f":"SUM(G704:G705)","v":0},{"$f":"H1*SUM(H704:H705)","v":0},{"$f":"SUM(I704:I705)","v":0},{"$f":"SUM(J704:J705)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R704:R705)","v":0},{"$f":"S1*SUM(S704:S705)","v":0},{"$f":"T1*SUM(T704:T705)","v":0},null,{"$f":"SUM(V704:V705)","v":0},null,{"$f":"SUM(X704:X705)","v":0},{"$f":"+X706-'ROR-Model'!G707","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X707-'ROR-Model'!G708","v":0}]
[886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X708-'ROR-Model'!G709","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F709:T709)","v":0},null,{"$f":"SUM(V709:V709)","v":0},{"$f":"+X709-'ROR-Model'!G710","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F710:T710)","v":0},null,{"$f":"SUM(V710:V710)","v":0},{"$f":"+X710-'ROR-Model'!G711","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F709:F710)","v":0},{"$f":"SUM(G709:G710)","v":0},{"$f":"H1*SUM(H709:H710)","v":0},{"$f":"SUM(I709:I710)","v":0},{"$f":"SUM(J709:J710)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R709:R710)","v":0},{"$f":"S1*SUM(S709:S710)","v":0},{"$f":"T1*SUM(T709:T710)","v":0},null,{"$f":"SUM(V709:V710)","v":0},null,{"$f":"SUM(X709:X710)","v":0},{"$f":"+X711-'ROR-Model'!G712","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X712-'ROR-Model'!G713","v":0}]
[887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X713-'ROR-Model'!G714","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F714:T714)","v":0},null,{"$f":"SUM(V714:V714)","v":0},{"$f":"+X714-'ROR-Model'!G715","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F715:T715)","v":0},null,{"$f":"SUM(V715:V715)","v":0},{"$f":"+X715-'ROR-Model'!G716","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F714:F715)","v":0},{"$f":"SUM(G714:G715)","v":0},{"$f":"H1*SUM(H714:H715)","v":0},{"$f":"SUM(I714:I715)","v":0},{"$f":"SUM(J714:J715)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R714:R715)","v":0},{"$f":"S1*SUM(S714:S715)","v":0},{"$f":"T1*SUM(T714:T715)","v":0},null,{"$f":"SUM(V714:V715)","v":0},null,{"$f":"SUM(X714:X715)","v":0},{"$f":"+X716-'ROR-Model'!G717","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X717-'ROR-Model'!G718","v":0}]
[888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X718-'ROR-Model'!G719","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F719:T719)","v":0},null,{"$f":"SUM(V719:V719)","v":0},{"$f":"+X719-'ROR-Model'!G720","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F720:T720)","v":0},null,{"$f":"SUM(V720:V720)","v":0},{"$f":"+X720-'ROR-Model'!G721","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F719:F720)","v":0},{"$f":"SUM(G719:G720)","v":0},{"$f":"H1*SUM(H719:H720)","v":0},{"$f":"SUM(I719:I720)","v":0},{"$f":"SUM(J719:J720)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R719:R720)","v":0},{"$f":"S1*SUM(S719:S720)","v":0},{"$f":"T1*SUM(T719:T720)","v":0},null,{"$f":"SUM(V719:V720)","v":0},null,{"$f":"SUM(X719:X720)","v":0},{"$f":"+X721-'ROR-Model'!G722","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X722-'ROR-Model'!G723","v":0}]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X723-'ROR-Model'!G724","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F724:T724)","v":0},null,{"$f":"SUM(V724:V724)","v":0},{"$f":"+X724-'ROR-Model'!G725","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F725:T725)","v":0},null,{"$f":"SUM(V725:V725)","v":0},{"$f":"+X725-'ROR-Model'!G726","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F724:F725)","v":0},{"$f":"SUM(G724:G725)","v":0},{"$f":"H1*SUM(H724:H725)","v":0},{"$f":"SUM(I724:I725)","v":0},{"$f":"SUM(J724:J725)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R724:R725)","v":0},{"$f":"S1*SUM(S724:S725)","v":0},{"$f":"T1*SUM(T724:T725)","v":0},null,{"$f":"SUM(V724:V725)","v":0},null,{"$f":"SUM(X724:X725)","v":0},{"$f":"+X726-'ROR-Model'!G727","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X727-'ROR-Model'!G728","v":0}]
[892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X728-'ROR-Model'!G729","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F729:T729)","v":0},null,{"$f":"SUM(V729:V729)","v":0},{"$f":"+X729-'ROR-Model'!G730","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F730:T730)","v":0},null,{"$f":"SUM(V730:V730)","v":0},{"$f":"+X730-'ROR-Model'!G731","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F729:F730)","v":0},{"$f":"SUM(G729:G730)","v":0},{"$f":"H1*SUM(H729:H730)","v":0},{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R729:R730)","v":0},{"$f":"S1*SUM(S729:S730)","v":0},{"$f":"T1*SUM(T729:T730)","v":0},null,{"$f":"SUM(V729:V730)","v":0},null,{"$f":"SUM(X729:X730)","v":0},{"$f":"+X731-'ROR-Model'!G732","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X732-'ROR-Model'!G733","v":0}]
[893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X733-'ROR-Model'!G734","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F734:T734)","v":0},null,{"$f":"SUM(V734:V734)","v":0},{"$f":"+X734-'ROR-Model'!G735","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F735:T735)","v":0},null,{"$f":"SUM(V735:V735)","v":0},{"$f":"+X735-'ROR-Model'!G736","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F734:F735)","v":0},{"$f":"SUM(G734:G735)","v":0},{"$f":"H1*SUM(H734:H735)","v":0},{"$f":"SUM(I734:I735)","v":0},{"$f":"SUM(J734:J735)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R734:R735)","v":0},{"$f":"S1*SUM(S734:S735)","v":0},{"$f":"T1*SUM(T734:T735)","v":0},null,{"$f":"SUM(V734:V735)","v":0},null,{"$f":"SUM(X734:X735)","v":0},{"$f":"+X736-'ROR-Model'!G737","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X737-'ROR-Model'!G738","v":0}]
[8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X738-'ROR-Model'!G739","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F739:T739)","v":0},null,{"$f":"SUM(V739:V739)","v":0},{"$f":"+X739-'ROR-Model'!G740","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F740:T740)","v":0},null,{"$f":"SUM(V740:V740)","v":0},{"$f":"+X740-'ROR-Model'!G741","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F739:F740)","v":0},{"$f":"SUM(G739:G740)","v":0},{"$f":"H1*SUM(H739:H740)","v":0},{"$f":"SUM(I739:I740)","v":0},{"$f":"SUM(J739:J740)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R739:R740)","v":0},{"$f":"S1*SUM(S739:S740)","v":0},{"$f":"T1*SUM(T739:T740)","v":0},null,{"$f":"SUM(V739:V740)","v":0},null,{"$f":"SUM(X739:X740)","v":0},{"$f":"+X741-'ROR-Model'!G742","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X742-'ROR-Model'!G743","v":0}]
[8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X743-'ROR-Model'!G744","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F744:T744)","v":0},null,{"$f":"SUM(V744:V744)","v":0},{"$f":"+X744-'ROR-Model'!G745","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F745:T745)","v":0},null,{"$f":"SUM(V745:V745)","v":0},{"$f":"+X745-'ROR-Model'!G746","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F744:F745)","v":0},{"$f":"SUM(G744:G745)","v":0},{"$f":"H1*SUM(H744:H745)","v":0},{"$f":"SUM(I744:I745)","v":0},{"$f":"SUM(J744:J745)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R744:R745)","v":0},{"$f":"S1*SUM(S744:S745)","v":0},{"$f":"T1*SUM(T744:T745)","v":0},null,{"$f":"SUM(V744:V745)","v":0},null,{"$f":"SUM(X744:X745)","v":0},{"$f":"+X746-'ROR-Model'!G747","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X747-'ROR-Model'!G748","v":0}]
["System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X748-'ROR-Model'!G749","v":0}]
[null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"F654+F659+F664+F669+F674+F679+F684+F689+F694+F699+F704+F709+F714+F719+F724+F729+F734+F739+F744","v":0},{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0},{"$f":"H1*H654+H659+H664+H669+H674+H679+H684+H689+H694+H699+H704+H709+H714+H719+H724+H729+H734+H739+H744","v":0},{"$f":"I654+I659+I664+I669+I674+I679+I684+I689+I694+I699+I704+I709+I714+I719+I724+I729+I734+I739+I744","v":0},{"$f":"J654+J659+J664+J669+J674+J679+J684+J689+J694+J699+J704+J709+J714+J719+J724+J729+J734+J739+J744","v":0},0,0,0,0,0,0,0,{"$f":"R654+R659+R664+R669+R674+R679+R684+R689+R694+R699+R704+R709+R714+R719+R724+R729+R734+R739+R744","v":0},{"$f":"S1*S654+S659+S664+S669+S674+S679+S684+S689+S694+S699+S704+S709+S714+S719+S724+S729+S734+S739+S744","v":0},{"$f":"T1*T654+T659+T664+T669+T674+T679+T684+T689+T694+T699+T704+T709+T714+T719+T724+T729+T734+T739+T744","v":0},null,{"$f":"V654+V659+V664+V669+V674+V679+V684+V689+V694+V699+V704+V709+V714+V719+V724+V729+V734+V739+V744","v":0},null,{"$f":"X654+X659+X664+X669+X674+X679+X684+X689+X694+X699+X704+X709+X714+X719+X724+X729+X734+X739+X744","v":0},{"$f":"+X749-'ROR-Model'!G750","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,null,{"$f":"F655+F660+F665+F670+F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745","v":0},{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0},{"$f":"H1*H655+H660+H665+H670+H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745","v":0},{"$f":"I655+I660+I665+I670+I675+I680+I685+I690+I695+I700+I705+I710+I715+I720+I725+I730+I735+I740+I745","v":0},0,0,0,0,0,0,0,{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":0},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},{"$f":"S1*S655+S660+S665+S670+S675+S680+S685+S690+S695+S700+S705+S710+S715+S720+S725+S730+S735+S740+S745","v":0},{"$f":"T1*T655+T660+T665+T670+T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745","v":0},null,{"$f":"V655+V660+V665+V670+V675+V680+V685+V690+V695+V700+V705+V710+V715+V720+V725+V730+V735+V740+V745","v":0},null,{"$f":"X655+X660+X665+X670+X675+X680+X685+X690+X695+X700+X705+X710+X715+X720+X725+X730+X735+X740+X745","v":0},{"$f":"+X750-'ROR-Model'!G751","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X751-'ROR-Model'!G752","v":0}]
[null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":0},{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0},{"$f":"H1*H656+H661+H666+H671+H676+H681+H686+H691+H696+H701+H706+H711+H716+H721+H726+H731+H736+H741+H746","v":0},{"$f":"I656+I661+I666+I671+I676+I681+I686+I691+I696+I701+I706+I711+I716+I721+I726+I731+I736+I741+I746","v":0},{"$f":"J656+J661+J666+J671+J676+J681+J686+J691+J696+J701+J706+J711+J716+J721+J726+J731+J736+J741+J746","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*S656+S661+S666+S671+S676+S681+S686+S691+S696+S701+S706+S711+S716+S721+S726+S731+S736+S741+S746","v":0},{"$f":"T1*T656+T661+T666+T671+T676+T681+T686+T691+T696+T701+T706+T711+T716+T721+T726+T731+T736+T741+T746","v":0},null,{"$f":"V656+V661+V666+V671+V676+V681+V686+V691+V696+V701+V706+V711+V716+V721+V726+V731+V736+V741+V746","v":0},null,{"$f":"X656+X661+X666+X671+X676+X681+X686+X691+X696+X701+X706+X711+X716+X721+X726+X731+X736+X741+X746","v":0},{"$f":"+X752-'ROR-Model'!G753","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X753-'ROR-Model'!G754","v":0}]
["Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X754-'ROR-Model'!G755","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X755-'ROR-Model'!G756","v":0}]
[901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X756-'ROR-Model'!G757","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F757:T757)","v":0},null,{"$f":"SUM(V757:V757)","v":0},{"$f":"+X757-'ROR-Model'!G758","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F758:T758)","v":0},null,{"$f":"SUM(V758:V758)","v":0},{"$f":"+X758-'ROR-Model'!G759","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F757:F758)","v":0},{"$f":"SUM(G757:G758)","v":0},{"$f":"H1*SUM(H757:H758)","v":0},{"$f":"SUM(I757:I758)","v":0},{"$f":"SUM(J757:J758)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R757:R758)","v":0},{"$f":"S1*SUM(S757:S758)","v":0},{"$f":"T1*SUM(T757:T758)","v":0},null,{"$f":"SUM(V757:V758)","v":0},null,{"$f":"SUM(X757:X758)","v":0},{"$f":"+X759-'ROR-Model'!G760","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X760-'ROR-Model'!G761","v":0}]
[902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X761-'ROR-Model'!G762","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F762:T762)","v":0},null,{"$f":"SUM(V762:V762)","v":0},{"$f":"+X762-'ROR-Model'!G763","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F763:T763)","v":0},null,{"$f":"SUM(V763:V763)","v":0},{"$f":"+X763-'ROR-Model'!G764","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F762:F763)","v":0},{"$f":"SUM(G762:G763)","v":0},{"$f":"H1*SUM(H762:H763)","v":0},{"$f":"SUM(I762:I763)","v":0},{"$f":"SUM(J762:J763)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R762:R763)","v":0},{"$f":"S1*SUM(S762:S763)","v":0},{"$f":"T1*SUM(T762:T763)","v":0},null,{"$f":"SUM(V762:V763)","v":0},null,{"$f":"SUM(X762:X763)","v":0},{"$f":"+X764-'ROR-Model'!G765","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X765-'ROR-Model'!G766","v":0}]
[9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X766-'ROR-Model'!G767","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F767:T767)","v":0},null,{"$f":"SUM(V767:V767)","v":0},{"$f":"+X767-'ROR-Model'!G768","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F768:T768)","v":0},null,{"$f":"SUM(V768:V768)","v":0},{"$f":"+X768-'ROR-Model'!G769","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F767:F768)","v":0},{"$f":"SUM(G767:G768)","v":0},{"$f":"H1*SUM(H767:H768)","v":0},{"$f":"SUM(I767:I768)","v":0},{"$f":"SUM(J767:J768)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R767:R768)","v":0},{"$f":"S1*SUM(S767:S768)","v":0},{"$f":"T1*SUM(T767:T768)","v":0},null,{"$f":"SUM(V767:V768)","v":0},null,{"$f":"SUM(X767:X768)","v":0},{"$f":"+X769-'ROR-Model'!G770","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X770-'ROR-Model'!G771","v":0}]
[9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X771-'ROR-Model'!G772","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F772:T772)","v":0},null,{"$f":"SUM(V772:V772)","v":0},{"$f":"+X772-'ROR-Model'!G773","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F773:T773)","v":0},null,{"$f":"SUM(V773:V773)","v":0},{"$f":"+X773-'ROR-Model'!G774","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F772:F773)","v":0},{"$f":"SUM(G772:G773)","v":0},{"$f":"H1*SUM(H772:H773)","v":0},{"$f":"SUM(I772:I773)","v":0},{"$f":"SUM(J772:J773)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R772:R773)","v":0},{"$f":"S1*SUM(S772:S773)","v":0},{"$f":"T1*SUM(T772:T773)","v":0},null,{"$f":"SUM(V772:V773)","v":0},null,{"$f":"SUM(X772:X773)","v":0},{"$f":"+X774-'ROR-Model'!G775","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X775-'ROR-Model'!G776","v":0}]
[9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X776-'ROR-Model'!G777","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F777:T777)","v":0},null,{"$f":"SUM(V777:V777)","v":0},{"$f":"+X777-'ROR-Model'!G778","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F778:T778)","v":0},null,{"$f":"SUM(V778:V778)","v":0},{"$f":"+X778-'ROR-Model'!G779","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F777:F778)","v":0},{"$f":"SUM(G777:G778)","v":0},{"$f":"H1*SUM(H777:H778)","v":0},{"$f":"SUM(I777:I778)","v":0},{"$f":"SUM(J777:J778)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R777:R778)","v":0},{"$f":"S1*SUM(S777:S778)","v":0},{"$f":"T1*SUM(T777:T778)","v":0},null,{"$f":"SUM(V777:V778)","v":0},null,{"$f":"SUM(X777:X778)","v":0},{"$f":"+X779-'ROR-Model'!G780","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X780-'ROR-Model'!G781","v":0}]
["904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X781-'ROR-Model'!G782","v":0}]
[null,null,"Utah",null,{"$f":"E1*((E200+E229)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F200+F229)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"((G200+G229)+(G$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*G$1","v":0},null,{"$f":"((I200+I229)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J200+J229)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!E12*$L$1","v":123816.48089786677},{"$f":"((M200+M229)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N200+N229)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O200+O229)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P200+P229)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q200+Q229)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R200+R229)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},null,null,null,{"$f":"SUM(F782:T782)","v":123816.48089786677},null,{"$f":"SUM(V782:V782)","v":123816.48089786677},{"$f":"+X782-'ROR-Model'!G783","v":0}]
[null,null,"Wyoming",null,{"$f":"E1*((E323)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F323)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"((G323)+(G$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*G$1","v":0},null,{"$f":"((I323)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J323)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!E13*L1","v":-65101.557694743911},{"$f":"((M323)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N323)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O323)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P323)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q323)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R323)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},null,null,null,{"$f":"SUM(F783:T783)","v":-65101.557694743911},null,{"$f":"SUM(V783:V783)","v":-65101.557694743911},{"$f":"+X783-'ROR-Model'!G784","v":0}]
[null,null,"Total",null,{"$f":"E1*SUM(E782:E783)","v":0},{"$f":"SUM(F782:F783)","v":0},{"$f":"SUM(G782:G783)","v":0},{"$f":"H1*SUM(H782:H783)","v":0},{"$f":"SUM(I782:I783)","v":0},{"$f":"SUM(J782:J783)","v":0},0,58714.92320312286,0,0,0,0,0,{"$f":"SUM(R782:R783)","v":0},{"$f":"S1*SUM(S782:S783)","v":0},{"$f":"T1*SUM(T782:T783)","v":0},null,{"$f":"SUM(V782:V783)","v":58714.92320312286},null,{"$f":"SUM(X782:X783)","v":58714.92320312286},{"$f":"+X784-'ROR-Model'!G785","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X785-'ROR-Model'!G786","v":0}]
["904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X786-'ROR-Model'!G787","v":0}]
[null,null,"Utah",null,{"$f":"E6*((E205+E234)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F205+F234)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"((G205+G234)+(G$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*G$1","v":0},null,{"$f":"((I205+I234)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J205+J234)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!E24*$L$1","v":-226166.7900000001},{"$f":"((M205+M234)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N205+N234)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O205+O234)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P205+P234)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q205+Q234)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R205+R234)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},0,0,null,{"$f":"SUM(F787:T787)","v":-226166.7900000001},null,{"$f":"SUM(V787:V787)","v":-226166.7900000001},{"$f":"+X787-'ROR-Model'!G788","v":0}]
[null,null,"Wyoming",null,{"$f":"E6*((E328)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F328)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"((G328)+(G$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*G$1","v":0},null,{"$f":"((I328)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J328)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!E25*$L$1","v":0},{"$f":"((M328)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N328)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O328)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P328)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q328)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R328)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},0,0,null,{"$f":"SUM(F788:T788)","v":0},null,{"$f":"SUM(V788:V788)","v":0},{"$f":"+X788-'ROR-Model'!G789","v":0}]
[null,null,"Total",null,{"$f":"E6*SUM(E787:E788)","v":0},{"$f":"SUM(F787:F788)","v":0},{"$f":"SUM(G787:G788)","v":0},{"$f":"SUM(H787:H788)","v":0},{"$f":"SUM(I787:I788)","v":0},{"$f":"SUM(J787:J788)","v":0},0,-226166.7900000001,0,0,0,0,0,0,{"$f":"SUM(S787:S788)","v":0},{"$f":"SUM(T787:T788)","v":0},null,{"$f":"SUM(V787:V788)","v":-226166.7900000001},null,{"$f":"SUM(X787:X788)","v":-226166.7900000001},{"$f":"+X789-'ROR-Model'!G790","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X790-'ROR-Model'!G791","v":0}]
["904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X791-'ROR-Model'!G792","v":0}]
[null,null,"Utah",null,{"$f":"E11*((E210+E239)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F210+F239)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"((G210+G239)+(G$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*G$1","v":0},null,{"$f":"((I210+I239)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J210+J239)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!E29*$L$1","v":-1387525.3800000004},{"$f":"((M210+M239)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N210+N239)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O210+O239)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P210+P239)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q210+Q239)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R210+R239)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},0,0,null,{"$f":"SUM(F792:T792)","v":-1387525.3800000004},null,{"$f":"SUM(V792:V792)","v":-1387525.3800000004},{"$f":"+X792-'ROR-Model'!G793","v":0}]
[null,null,"Wyoming",null,{"$f":"E11*((E333)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F333)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"((G333)+(G$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*G$1","v":0},null,{"$f":"((I333)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J333)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!E30*$L$1","v":0},{"$f":"((M333)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N333)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O333)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P333)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q333)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R333)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},0,0,null,{"$f":"SUM(F793:T793)","v":0},null,{"$f":"SUM(V793:V793)","v":0},{"$f":"+X793-'ROR-Model'!G794","v":0}]
[null,null,"Total",null,{"$f":"E11*SUM(E792:E793)","v":0},{"$f":"SUM(F792:F793)","v":0},{"$f":"SUM(G792:G793)","v":0},{"$f":"H11*SUM(H792:H793)","v":0},{"$f":"SUM(I792:I793)","v":0},{"$f":"SUM(J792:J793)","v":0},0,-1387525.3800000004,0,0,0,0,0,0,{"$f":"S11*SUM(S792:S793)","v":0},{"$f":"T11*SUM(T792:T793)","v":0},null,{"$f":"SUM(V792:V793)","v":-1387525.3800000004},null,{"$f":"SUM(X792:X793)","v":-1387525.3800000004},{"$f":"+X794-'ROR-Model'!G795","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X795-'ROR-Model'!G796","v":0}]
[905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X796-'ROR-Model'!G797","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F797:T797)","v":0},null,{"$f":"SUM(V797:V797)","v":0},{"$f":"+X797-'ROR-Model'!G798","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F798:T798)","v":0},null,{"$f":"SUM(V798:V798)","v":0},{"$f":"+X798-'ROR-Model'!G799","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F797:F798)","v":0},{"$f":"SUM(G797:G798)","v":0},{"$f":"H1*SUM(H797:H798)","v":0},{"$f":"SUM(I797:I798)","v":0},{"$f":"SUM(J797:J798)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R797:R798)","v":0},{"$f":"S1*SUM(S797:S798)","v":0},{"$f":"T1*SUM(T797:T798)","v":0},null,{"$f":"SUM(V797:V798)","v":0},null,{"$f":"SUM(X797:X798)","v":0},{"$f":"+X799-'ROR-Model'!G800","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X800-'ROR-Model'!G801","v":0}]
["System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X801-'ROR-Model'!G802","v":0}]
[null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"F757+F762+F767+F772+F777+F782+F797+F792+F787","v":0},{"$f":"G757+G762+G767+G772+G777+G782+G797+G792+G787","v":0},0,0,0,0,-1489875.6891021337,{"$f":"M757+M762+M767+M772+M777+M782+M797+M792+M787","v":0},0,0,0,0,0,{"$f":"S757+S762+S767+S772+S777+S782+S797+S792+S787","v":0},{"$f":"T757+T762+T767+T772+T777+T782+T797+T792+T787","v":0},null,{"$f":"V757+V762+V767+V772+V777+V782+V797+V787+V792","v":-1489875.6891021337},null,{"$f":"X757+X762+X767+X772+X777+X782+X797+X787+X792","v":-1489875.6891021337},{"$f":"+X802-'ROR-Model'!G803","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"F758+F763+F768+F773+F778+F783+F798","v":0},{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0},{"$f":"H1*H758+H763+H768+H773+H778+H783+H798","v":0},{"$f":"I758+I763+I768+I773+I778+I783+I798","v":0},{"$f":"J758+J763+J768+J773+J778+J783+J798","v":0},0,-65101.557694743911,0,0,0,0,{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798","v":0},{"$f":"R758+R763+R768+R773+R778+R783+R798","v":0},{"$f":"S1*S758+S763+S768+S773+S778+S783+S798","v":0},{"$f":"T1*T758+T763+T768+T773+T778+T783+T798","v":0},null,{"$f":"V758+V763+V768+V773+V778+V783+V798","v":-65101.557694743911},null,{"$f":"X758+X763+X768+X773+X778+X783+X798","v":-65101.557694743911},{"$f":"+X803-'ROR-Model'!G804","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X804-'ROR-Model'!G805","v":0}]
[null,"System Total Customer Accounts Exp",null,null,null,{"$f":"F759+F764+F769+F774+F794+F789+F784+F799+F779","v":0},{"$f":"G759+G764+G769+G774+G794+G789+G784+G799+G779","v":0},0,0,0,0,-1554977.2467968776,{"$f":"M759+M764+M769+M774+M794+M789+M784+M799+M779","v":0},0,0,0,0,0,{"$f":"S759+S764+S769+S774+S794+S789+S784+S799+S779","v":0},{"$f":"T759+T764+T769+T774+T794+T789+T784+T799+T779","v":0},null,{"$f":"V759+V764+V769+V774+V779+V784+V799+V789+V794","v":-1554977.2467968776},null,{"$f":"X759+X764+X769+X774+X779+X784+X799+X789+X794","v":-1554977.2467968776},{"$f":"+X805-'ROR-Model'!G806","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X806-'ROR-Model'!G807","v":0}]
["Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X807-'ROR-Model'!G808","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X808-'ROR-Model'!G809","v":0}]
[907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X809-'ROR-Model'!G810","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F810:T810)","v":0},null,{"$f":"SUM(V810:V810)","v":0},{"$f":"+X810-'ROR-Model'!G811","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F811:T811)","v":0},null,{"$f":"SUM(V811:V811)","v":0},{"$f":"+X811-'ROR-Model'!G812","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F810:F811)","v":0},{"$f":"SUM(G810:G811)","v":0},{"$f":"H1*SUM(H810:H811)","v":0},{"$f":"SUM(I810:I811)","v":0},{"$f":"SUM(J810:J811)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R810:R811)","v":0},{"$f":"S1*SUM(S810:S811)","v":0},{"$f":"T1*SUM(T810:T811)","v":0},null,{"$f":"SUM(V810:V811)","v":0},null,{"$f":"SUM(X810:X811)","v":0},{"$f":"+X812-'ROR-Model'!G813","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X813-'ROR-Model'!G814","v":0}]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X814-'ROR-Model'!G815","v":0}]
[null,null,"Utah",null,null,null,null,{"$f":"'ENERGY EFFICIENCY SERVICES ADJ'!E18*H1","v":-39595454},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F815:T815)","v":-39595454},null,{"$f":"SUM(V815:V815)","v":-39595454},{"$f":"+X815-'ROR-Model'!G816","v":0}]
[null,null,"Wyoming",null,null,null,null,{"$f":"'ENERGY EFFICIENCY SERVICES ADJ'!E19*H1","v":-264676.93},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F816:T816)","v":-264676.93},null,{"$f":"SUM(V816:V816)","v":-264676.93},{"$f":"+X816-'ROR-Model'!G817","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F815:F816)","v":0},{"$f":"SUM(G815:G816)","v":0},{"$f":"H1*SUM(H815:H816)","v":-39860130.93},{"$f":"SUM(I815:I816)","v":0},{"$f":"SUM(J815:J816)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R815:R816)","v":0},{"$f":"S1*SUM(S815:S816)","v":0},{"$f":"T1*SUM(T815:T816)","v":0},null,{"$f":"SUM(V815:V816)","v":-39860130.93},null,{"$f":"SUM(X815:X816)","v":-39860130.93},{"$f":"+X817-'ROR-Model'!G818","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X818-'ROR-Model'!G819","v":0}]
[909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X819-'ROR-Model'!G820","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Advertising!E27*P1","v":-42779.263918372635},null,null,null,null,null,{"$f":"SUM(F820:T820)","v":-42779.263918372635},null,{"$f":"SUM(V820:V820)","v":-42779.263918372635},{"$f":"+X820-'ROR-Model'!G821","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Advertising!E28*P1","v":-1474.9950063551908},null,null,null,null,null,{"$f":"SUM(F821:T821)","v":-1474.9950063551908},null,{"$f":"SUM(V821:V821)","v":-1474.9950063551908},{"$f":"+X821-'ROR-Model'!G822","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F820:F821)","v":0},{"$f":"SUM(G820:G821)","v":0},{"$f":"H1*SUM(H820:H821)","v":0},{"$f":"SUM(I820:I821)","v":0},{"$f":"SUM(J820:J821)","v":0},0,0,0,0,0,{"$f":"SUM(P820:P821)","v":-44254.258924727823},0,{"$f":"SUM(R820:R821)","v":0},{"$f":"S1*SUM(S820:S821)","v":0},{"$f":"T1*SUM(T820:T821)","v":0},null,{"$f":"SUM(V820:V821)","v":-44254.258924727823},null,{"$f":"SUM(X820:X821)","v":-44254.258924727823},{"$f":"+X822-'ROR-Model'!G823","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X823-'ROR-Model'!G824","v":0}]
[910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X824-'ROR-Model'!G825","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F825:T825)","v":0},null,{"$f":"SUM(V825:V825)","v":0},{"$f":"+X825-'ROR-Model'!G826","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F826:T826)","v":0},null,{"$f":"SUM(V826:V826)","v":0},{"$f":"+X826-'ROR-Model'!G827","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F825:F826)","v":0},{"$f":"SUM(G825:G826)","v":0},{"$f":"H1*SUM(H825:H826)","v":0},{"$f":"SUM(I825:I826)","v":0},{"$f":"SUM(J825:J826)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R825:R826)","v":0},{"$f":"S1*SUM(S825:S826)","v":0},{"$f":"T1*SUM(T825:T826)","v":0},null,{"$f":"SUM(V825:V826)","v":0},null,{"$f":"SUM(X825:X826)","v":0},{"$f":"+X827-'ROR-Model'!G828","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X828-'ROR-Model'!G829","v":0}]
["System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X829-'ROR-Model'!G830","v":0}]
[null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"F810+F815+F820+F825","v":0},{"$f":"G810+G815+G820+G825","v":0},{"$f":"H1*H810+H815+H820+H825","v":-39595454},{"$f":"I810+I815+I820+I825","v":0},{"$f":"J810+J815+J820+J825","v":0},0,0,0,0,0,-42779.263918372635,0,0,{"$f":"S1*S810+S815+S820+S825","v":0},{"$f":"T1*T810+T815+T820+T825","v":0},null,{"$f":"V810+V815+V820+V825","v":-39638233.26391837},null,{"$f":"X810+X815+X820+X825","v":-39638233.26391837},{"$f":"+X830-'ROR-Model'!G831","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,null,{"$f":"F811+F816+F821+F826","v":0},{"$f":"G811+G816+G821+G826","v":0},{"$f":"H1*H811+H816+H821+H826","v":-264676.93},{"$f":"I811+I816+I821+I826","v":0},0,0,0,0,0,{"$f":"O811+O816+O821+O826","v":0},{"$f":"P811+P816+P821+P826","v":-1474.9950063551908},0,0,{"$f":"S1*S811+S816+S821+S826","v":0},{"$f":"T1*T811+T816+T821+T826","v":0},null,{"$f":"V811+V816+V821+V826","v":-266151.92500635516},null,{"$f":"X811+X816+X821+X826","v":-266151.92500635516},{"$f":"+X831-'ROR-Model'!G832","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X832-'ROR-Model'!G833","v":0}]
[null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"F812+F817+F822+F827","v":0},{"$f":"G812+G817+G822+G827","v":0},{"$f":"H1*H812+H817+H822+H827","v":-39860130.93},{"$f":"I812+I817+I822+I827","v":0},{"$f":"J812+J817+J822+J827","v":0},0,0,0,0,0,-44254.258924727823,0,0,{"$f":"S1*S812+S817+S822+S827","v":0},{"$f":"T1*T812+T817+T822+T827","v":0},null,{"$f":"SUM(F833:T833)","v":-39904385.18892473},null,{"$f":"SUM(V833:V833)","v":-39904385.18892473},{"$f":"+X833-'ROR-Model'!G834","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X834-'ROR-Model'!G835","v":0}]
["Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X835-'ROR-Model'!G836","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X836-'ROR-Model'!G837","v":0}]
[920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X837-'ROR-Model'!G838","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,{"$f":"Incentive!F20*M1","v":-3786487.6674166527},null,null,null,null,null,null,{"$f":"'Lab Adj'!E23*T1","v":4098060.585750707},null,{"$f":"SUM(F838:T838)","v":311572.91833405429},null,{"$f":"SUM(V838:V838)","v":311572.91833405429},{"$f":"+X838-'ROR-Model'!G839","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,{"$f":"Incentive!F21*M1","v":-130555.08415764107},null,null,null,null,null,null,{"$f":"'Lab Adj'!E24*T1","v":141297.87065193767},null,{"$f":"SUM(F839:T839)","v":10742.786494296597},null,{"$f":"SUM(V839:V839)","v":10742.786494296597},{"$f":"+X839-'ROR-Model'!G840","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F838:F839)","v":0},{"$f":"SUM(G838:G839)","v":0},{"$f":"H1*SUM(H838:H839)","v":0},{"$f":"SUM(I838:I839)","v":0},{"$f":"SUM(J838:J839)","v":0},0,0,-3917042.7515742937,0,0,0,0,{"$f":"SUM(R838:R839)","v":0},null,{"$f":"T1*SUM(T838:T839)","v":4239358.4564026445},null,{"$f":"SUM(F840:T840)","v":322315.7048283508},null,{"$f":"SUM(V840:V840)","v":322315.7048283508},{"$f":"+X840-'ROR-Model'!G841","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X841-'ROR-Model'!G842","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Sporting Events'!$E$14*$O$1","v":-24321.069177783131},null,{"$f":"+Donations!J14*Q1","v":-203232.29536257288},{"$f":"+'RESERVE ACCRUAL'!$F$25*R1","v":-40757.749213378076},{"$f":"'State Tax'!D20*S$1","v":-580955.12906400382},null,null,{"$f":"SUM(F842:T842)","v":-849266.24281773786},null,{"$f":"SUM(V842:V842)","v":-849266.24281773786},{"$f":"+X842-'ROR-Model'!G844","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Sporting Events'!$E$15*$O$1","v":-838.57112770569449},null,{"$f":"+Donations!J15*Q1","v":-7007.2879552552531},{"$f":"+'RESERVE ACCRUAL'!$F$26*R1","v":-1405.2947866218638},{"$f":"'State Tax'!D21*S$1","v":-20030.870935996194},null,null,{"$f":"SUM(F843:T843)","v":-29282.024805579007},null,{"$f":"SUM(V843:V843)","v":-29282.024805579007},{"$f":"+X843-'ROR-Model'!G845","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F842:F843)","v":0},{"$f":"SUM(G842:G843)","v":0},{"$f":"H1*SUM(H842:H843)","v":0},{"$f":"SUM(I842:I843)","v":0},{"$f":"SUM(J842:J843)","v":0},0,0,0,0,-25159.640305488825,0,-210239.58331782813,{"$f":"SUM(R842:R843)","v":-42163.043999999936},{"$f":"S1*SUM(S842:S843)","v":-600986},{"$f":"T1*SUM(T842:T843)","v":0},null,{"$f":"SUM(F844:T844)","v":-878548.26762331696},null,{"$f":"SUM(V844:V844)","v":-878548.26762331696},{"$f":"+X844-'ROR-Model'!G846","v":0}]
[922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X845-'ROR-Model'!G847","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F846:T846)","v":0},null,{"$f":"SUM(V846:V846)","v":0},{"$f":"+X846-'ROR-Model'!G849","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F847:T847)","v":0},null,{"$f":"SUM(V847:V847)","v":0},{"$f":"+X847-'ROR-Model'!G850","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F846:F847)","v":0},{"$f":"SUM(G846:G847)","v":0},{"$f":"H1*SUM(H846:H847)","v":0},{"$f":"SUM(I846:I847)","v":0},{"$f":"SUM(J846:J847)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R846:R847)","v":0},{"$f":"S1*SUM(S846:S847)","v":0},{"$f":"T1*SUM(T846:T847)","v":0},null,{"$f":"SUM(F848:T848)","v":0},null,{"$f":"SUM(V848:V848)","v":0},{"$f":"+X848-'ROR-Model'!G851","v":0}]
[923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X849-'ROR-Model'!G852","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,{"$f":"'Stock Incentives'!F29*N1","v":-37185.854582018022},null,null,null,null,null,null,null,{"$f":"SUM(F850:T850)","v":-37185.854582018022},null,{"$f":"SUM(V850:V850)","v":-37185.854582018022},{"$f":"+X850-'ROR-Model'!G854","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,{"$f":"'Stock Incentives'!F30*N1","v":-1282.1386997257473},null,null,null,null,null,null,null,{"$f":"SUM(F851:T851)","v":-1282.1386997257473},null,{"$f":"SUM(V851:V851)","v":-1282.1386997257473},{"$f":"+X851-'ROR-Model'!G855","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F850:F851)","v":0},{"$f":"SUM(G850:G851)","v":0},{"$f":"H1*SUM(H850:H851)","v":0},{"$f":"SUM(I850:I851)","v":0},{"$f":"SUM(J850:J851)","v":0},0,0,0,-38467.993281743773,0,0,0,{"$f":"SUM(R850:R851)","v":0},{"$f":"S1*SUM(S850:S851)","v":0},{"$f":"T1*SUM(T850:T851)","v":0},null,{"$f":"SUM(F852:T852)","v":-38467.993281743773},null,{"$f":"SUM(V852:V852)","v":-38467.993281743773},{"$f":"+X852-'ROR-Model'!G856","v":0}]
[924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X853-'ROR-Model'!G857","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F854:T854)","v":0},null,{"$f":"SUM(V854:V854)","v":0},{"$f":"+X854-'ROR-Model'!G859","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F855:T855)","v":0},null,{"$f":"SUM(V855:V855)","v":0},{"$f":"+X855-'ROR-Model'!G860","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F854:F855)","v":0},{"$f":"SUM(G854:G855)","v":0},{"$f":"H1*SUM(H854:H855)","v":0},{"$f":"SUM(I854:I855)","v":0},{"$f":"SUM(J854:J855)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R854:R855)","v":0},{"$f":"S1*SUM(S854:S855)","v":0},{"$f":"T1*SUM(T854:T855)","v":0},null,{"$f":"SUM(F856:T856)","v":0},null,{"$f":"SUM(V856:V856)","v":0},{"$f":"+X856-'ROR-Model'!G861","v":0}]
[925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X857-'ROR-Model'!G862","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F858:T858)","v":0},null,{"$f":"SUM(V858:V858)","v":0},{"$f":"+X858-'ROR-Model'!G864","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F859:T859)","v":0},null,{"$f":"SUM(V859:V859)","v":0},{"$f":"+X859-'ROR-Model'!G865","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F858:F859)","v":0},{"$f":"SUM(G858:G859)","v":0},{"$f":"H1*SUM(H858:H859)","v":0},{"$f":"SUM(I858:I859)","v":0},{"$f":"SUM(J858:J859)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R858:R859)","v":0},{"$f":"S1*SUM(S858:S859)","v":0},{"$f":"T1*SUM(T858:T859)","v":0},null,{"$f":"SUM(F860:T860)","v":0},null,{"$f":"SUM(V860:V860)","v":0},{"$f":"+X860-'ROR-Model'!G866","v":0}]
[926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X861-'ROR-Model'!G867","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F862:T862)","v":0},null,{"$f":"SUM(V862:V862)","v":0},{"$f":"+X862-'ROR-Model'!G869","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F863:T863)","v":0},null,{"$f":"SUM(V863:V863)","v":0},{"$f":"+X863-'ROR-Model'!G870","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F862:F863)","v":0},{"$f":"SUM(G862:G863)","v":0},{"$f":"H1*SUM(H862:H863)","v":0},{"$f":"SUM(I862:I863)","v":0},{"$f":"SUM(J862:J863)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R862:R863)","v":0},{"$f":"S1*SUM(S862:S863)","v":0},{"$f":"T1*SUM(T862:T863)","v":0},null,{"$f":"SUM(F864:T864)","v":0},null,{"$f":"SUM(V864:V864)","v":0},{"$f":"+X864-'ROR-Model'!G871","v":0}]
["928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X865-'ROR-Model'!G872","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F866:T866)","v":0},null,{"$f":"SUM(V866:V866)","v":0},{"$f":"+X866-'ROR-Model'!G873","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F867:T867)","v":0},null,{"$f":"SUM(V867:V867)","v":0},{"$f":"+X867-'ROR-Model'!G874","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F866:F867)","v":0},{"$f":"SUM(G866:G867)","v":0},{"$f":"H1*SUM(H866:H867)","v":0},{"$f":"SUM(I866:I867)","v":0},{"$f":"SUM(J866:J867)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R866:R867)","v":0},{"$f":"S1*SUM(S866:S867)","v":0},{"$f":"T1*SUM(T866:T867)","v":0},null,{"$f":"SUM(F868:T868)","v":0},null,{"$f":"SUM(V868:V868)","v":0},{"$f":"+X868-'ROR-Model'!G875","v":0}]
[9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X869-'ROR-Model'!G876","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F870:T870)","v":0},null,{"$f":"SUM(V870:V870)","v":0},{"$f":"+X870-'ROR-Model'!G877","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F871:T871)","v":0},null,{"$f":"SUM(V871:V871)","v":0},{"$f":"+X871-'ROR-Model'!G878","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F870:F871)","v":0},{"$f":"SUM(G870:G871)","v":0},{"$f":"H1*SUM(H870:H871)","v":0},{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R870:R871)","v":0},{"$f":"S1*SUM(S870:S871)","v":0},{"$f":"T1*SUM(T870:T871)","v":0},null,{"$f":"SUM(F872:T872)","v":0},null,{"$f":"SUM(V872:V872)","v":0},{"$f":"+X872-'ROR-Model'!G879","v":0}]
[9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X873-'ROR-Model'!G880","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F874:T874)","v":0},null,{"$f":"SUM(V874:V874)","v":0},{"$f":"+X874-'ROR-Model'!G884","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F875:T875)","v":0},null,{"$f":"SUM(V875:V875)","v":0},{"$f":"+X875-'ROR-Model'!G885","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F874:F875)","v":0},{"$f":"SUM(G874:G875)","v":0},{"$f":"H1*SUM(H874:H875)","v":0},{"$f":"SUM(I874:I875)","v":0},{"$f":"SUM(J874:J875)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R874:R875)","v":0},{"$f":"S1*SUM(S874:S875)","v":0},{"$f":"T1*SUM(T874:T875)","v":0},null,{"$f":"SUM(F876:T876)","v":0},null,{"$f":"SUM(V876:V876)","v":0},{"$f":"+X876-'ROR-Model'!G886","v":0}]
[931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X877-'ROR-Model'!G887","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F878:T878)","v":0},null,{"$f":"SUM(V878:V878)","v":0},{"$f":"+X878-'ROR-Model'!G889","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F879:T879)","v":0},null,{"$f":"SUM(V879:V879)","v":0},{"$f":"+X879-'ROR-Model'!G890","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F878:F879)","v":0},{"$f":"SUM(G878:G879)","v":0},{"$f":"H1*SUM(H878:H879)","v":0},{"$f":"SUM(I878:I879)","v":0},{"$f":"SUM(J878:J879)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R878:R879)","v":0},{"$f":"S1*SUM(S878:S879)","v":0},{"$f":"T1*SUM(T878:T879)","v":0},null,{"$f":"SUM(F880:T880)","v":0},null,{"$f":"SUM(V880:V880)","v":0},{"$f":"+X880-'ROR-Model'!G891","v":0}]
[935,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X881-'ROR-Model'!G882","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F882:T882)","v":0},null,{"$f":"SUM(V882:V882)","v":0},{"$f":"+X882-'ROR-Model'!G894","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F883:T883)","v":0},null,{"$f":"SUM(V883:V883)","v":0},{"$f":"+X883-'ROR-Model'!G895","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F882:F883)","v":0},{"$f":"SUM(G882:G883)","v":0},{"$f":"H1*SUM(H882:H883)","v":0},{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R882:R883)","v":0},{"$f":"S1*SUM(S882:S883)","v":0},{"$f":"T1*SUM(T882:T883)","v":0},null,{"$f":"SUM(F884:T884)","v":0},null,{"$f":"SUM(V884:V884)","v":0},{"$f":"+X884-'ROR-Model'!G896","v":0}]
["System Total Administrative & General Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X885-'ROR-Model'!G897","v":0}]
[null,"Utah Administrative & General Exp",null,null,null,{"$f":"F838+F842+F846+F850+F854+F858+F862+F866+F870+F874+F878+F882","v":0},{"$f":"G838+G842+G846+G850+G854+G858+G862+G866+G870+G874+G878+G882","v":0},{"$f":"H1*H838+H842+H846+H850+H854+H858+H862+H866+H870+H874+H878+H882","v":0},{"$f":"I838+I842+I846+I850+I854+I858+I862+I866+I870+I874+I878+I882","v":0},{"$f":"J838+J842+J846+J850+J854+J858+J862+J866+J870+J874+J878+J882","v":0},0,0,-3786487.6674166527,-37185.854582018022,-24321.069177783131,0,-203232.29536257288,{"$f":"R838+R842+R846+R850+R854+R858+R862+R866+R870+R874+R878+R882","v":-40757.749213378076},{"$f":"S1*S838+S842+S846+S850+S854+S858+S862+S866+S870+S874+S878+S882","v":-580955.12906400382},{"$f":"T1*T838+T842+T846+T850+T854+T858+T862+T866+T870+T874+T878+T882","v":4098060.585750707},null,{"$f":"SUM(F886:T886)","v":-574879.17906570202},null,{"$f":"SUM(V886:V886)","v":-574879.17906570202},{"$f":"+X886-'ROR-Model'!G899","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,null,{"$f":"F839+F843+F847+F851+F855+F859+F863+F867+F871+F875+F879+F883","v":0},{"$f":"G839+G843+G847+G851+G855+G859+G863+G867+G871+G875+G879+G883","v":0},{"$f":"H1*H839+H843+H847+H851+H855+H859+H863+H867+H871+H875+H879+H883","v":0},{"$f":"I839+I843+I847+I851+I855+I859+I863+I867+I871+I875+I879+I883","v":0},0,0,0,-130555.08415764107,-1282.1386997257473,-838.57112770569449,0,-7007.2879552552531,{"$f":"R839+R843+R847+R851+R855+R859+R863+R867+R871+R875+R879+R883","v":-1405.2947866218638},{"$f":"S1*S839+S843+S847+S851+S855+S859+S863+S867+S871+S875+S879+S883","v":-20030.870935996194},{"$f":"T1*T839+T843+T847+T851+T855+T859+T863+T867+T871+T875+T879+T883","v":141297.87065193767},null,{"$f":"SUM(F887:T887)","v":-19821.377011008153},null,{"$f":"SUM(V887:V887)","v":-19821.377011008153},{"$f":"+X887-'ROR-Model'!G900","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,null,{"$f":"IF((F886+F887)=F884+F880+F876+F872+F868+F864+F860+F856+F852+F848+F844+F840,F886+F887,\"ERROR\")","v":0},{"$f":"IF((G886+G887)=G884+G880+G876+G872+G868+G864+G860+G856+G852+G848+G844+G840,G886+G887,\"ERROR\")","v":0},{"$f":"SUM(H886:H887)","v":0},{"$f":"SUM(I886:I887)","v":0},{"$f":"SUM(J886:J887)","v":0},0,0,-3917042.7515742937,-38467.993281743773,-25159.640305488825,0,-210239.58331782813,-42163.043999999936,{"$f":"S1*IF((S886+S887)=S1*S884+S880+S876+S872+S868+S864+S860+S856+S852+S848+S844+S840,S886+S887,\"ERROR\")","v":-600986},{"$f":"T1*IF((T886+T887)=T1*T884+T880+T876+T872+T868+T864+T860+T856+T852+T848+T844+T840,T886+T887,\"ERROR\")","v":4239358.4564026445},null,{"$f":"SUM(F889:T889)","v":-594700.55607671011},null,{"$f":"SUM(V889:V889)","v":-594700.55607671011},{"$f":"+X889-'ROR-Model'!G902","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X891-'ROR-Model'!G892","v":0}]
[null,"Total Utility O&M Expenses",null,null,null,{"$f":"F649+F752+F805+F833+F889","v":0},{"$f":"G649+G752+G805+G833+G889","v":0},{"$f":"H1*H649+H752+H805+H833+H889","v":-39860130.93},{"$f":"I649+I752+I805+I833+I889","v":0},{"$f":"J649+J752+J805+J833+J889","v":0},0,{"$f":"L649+L752+L805+L833+L889","v":-1554977.2467968776},-3917042.7515742937,-38467.993281743773,-25159.640305488825,-44254.258924727823,-210239.58331782813,-42163.043999999936,{"$f":"S1*S649+S752+S805+S833+S889","v":-600986},{"$f":"T1*T649+T752+T805+T833+T889","v":4239358.4564026445},null,{"$f":"SUM(F892:T892)","v":-42054062.991798319},null,{"$f":"SUM(V892:V892)","v":-42054062.991798319},{"$f":"+X892-'ROR-Model'!G905","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F900:T900)","v":0},null,{"$f":"SUM(V900:V900)","v":0},{"$f":"+X900-'ROR-Model'!G913","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F901:T901)","v":0},null,{"$f":"SUM(V901:V901)","v":0},{"$f":"+X901-'ROR-Model'!G914","v":0}]
[null,null,"Distribution - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F902:T902)","v":0},null,{"$f":"SUM(V902:V902)","v":0},{"$f":"+X902-'ROR-Model'!G915","v":0}]
[null,null,"General",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F903:T903)","v":0},null,{"$f":"SUM(V903:V903)","v":0},{"$f":"+X903-'ROR-Model'!G916","v":0}]
[null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(F900:F903)","v":0},{"$f":"SUM(G900:G903)","v":0},{"$f":"H1*SUM(H900:H903)","v":0},{"$f":"SUM(I900:I903)","v":0},{"$f":"SUM(J900:J903)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R900:R903)","v":0},{"$f":"S1*SUM(S900:S903)","v":0},{"$f":"T1*SUM(T900:T903)","v":0},null,{"$f":"SUM(V900:V903)","v":0},null,{"$f":"SUM(X900:X903)","v":0},{"$f":"+X904-'ROR-Model'!G917","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X905-'ROR-Model'!G906","v":0}]
[404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X906-'ROR-Model'!G907","v":0}]
[null,null,"Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F907:T907)","v":0},null,{"$f":"SUM(V907:V907)","v":0},{"$f":"+X907-'ROR-Model'!G920","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F908:T908)","v":0},null,{"$f":"SUM(V908:V908)","v":0},{"$f":"+X908-'ROR-Model'!G909","v":0}]
[null,null,"Distribution - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F909:T909)","v":0},null,{"$f":"SUM(V909:V909)","v":0},{"$f":"+X909-'ROR-Model'!G910","v":0}]
[null,null,"General",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F910:T910)","v":0},null,{"$f":"SUM(V910:V910)","v":0},{"$f":"+X910-'ROR-Model'!G911","v":0}]
[null,null,"Total Amortization Expense",null,null,{"$f":"SUM(F907:F910)","v":0},{"$f":"SUM(G907:G910)","v":0},null,{"$f":"SUM(I907:I910)","v":0},{"$f":"SUM(J907:J910)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R907:R910)","v":0},null,null,null,{"$f":"SUM(V907:V910)","v":0},null,{"$f":"SUM(X907:X910)","v":0},{"$f":"+X911-'ROR-Model'!G924","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X912-'ROR-Model'!G925","v":0}]
[null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"F904+F911","v":0},{"$f":"G904+G911","v":0},{"$f":"H1*+H904+H911","v":0},{"$f":"I904+I911","v":0},{"$f":"J904+J911","v":0},0,0,0,0,0,0,0,0,{"$f":"S1*+S904+S911","v":0},{"$f":"T1*+T904+T911","v":0},null,{"$f":"SUM(F913:T913)","v":0},null,{"$f":"SUM(V913:V913)","v":0},{"$f":"+X913-'ROR-Model'!G926","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X914-'ROR-Model'!G927","v":0}]
["Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X915-'ROR-Model'!G928","v":0}]
[408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X916-'ROR-Model'!G929","v":0}]
[null,null,"Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F917:T917)","v":0},null,{"$f":"SUM(V917:V917)","v":0},{"$f":"+X917-'ROR-Model'!G930","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F918:T918)","v":0},null,{"$f":"SUM(V918:V918)","v":0},{"$f":"+X918-'ROR-Model'!G931","v":0}]
[null,null,"Distribution - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F919:T919)","v":0},null,{"$f":"SUM(V919:V919)","v":0},{"$f":"+X919-'ROR-Model'!G932","v":0}]
[null,null,"General",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F920:T920)","v":0},null,{"$f":"SUM(V920:V920)","v":0},{"$f":"+X920-'ROR-Model'!G933","v":0}]
[null,null,"Total Other Taxes",null,null,{"$f":"SUM(F917:F920)","v":0},{"$f":"SUM(G917:G920)","v":0},{"$f":"H1*SUM(H917:H920)","v":0},{"$f":"SUM(I917:I920)","v":0},{"$f":"SUM(J917:J920)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R917:R920)","v":0},{"$f":"S1*SUM(S917:S920)","v":0},{"$f":"T1*SUM(T917:T920)","v":0},null,{"$f":"SUM(V917:V920)","v":0},null,{"$f":"SUM(X917:X920)","v":0},{"$f":"+X921-'ROR-Model'!G934","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X922-'ROR-Model'!G935","v":0}]
[4090,"Income Taxes - Federal",null,null,null,{"$f":"((F512)-(F639+F892+F913+F921-F925))*Taxes!$L$23","v":0},{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0},{"$f":"((H512)-(H639+H892+H913+H921-H925))*Taxes!$L$23","v":0},{"$f":"((I512)-(I639+I892+I913+I921-I925))*Taxes!$L$23","v":0},{"$f":"((J512)-(J639+J892+J913+J921-J925))*Taxes!$L$23","v":0},{"$f":"((K512)-(K639+K892+K913+K921-K925))*Taxes!$L$23","v":8121.4988174999999},{"$f":"((L512)-(L639+L892+L913+L921-L925))*Taxes!$L$23","v":592064.97285983339},{"$f":"((M512)-(M639+M892+M913+M921-M925))*Taxes!$L$23","v":1491432.6336149822},{"$f":"((N512)-(N639+N892+N913+N921-N925))*Taxes!$L$23","v":14646.87116499203},{"$f":"((O512)-(O639+O892+O913+O921-O925))*Taxes!$L$23","v":9579.6525546063203},{"$f":"((P512)-(P639+P892+P913+P921-P925))*Taxes!$L$23","v":16850.019293320009},{"$f":"((Q512)-(Q639+Q892+Q913+Q921-Q925))*Taxes!$L$23","v":80049.719986283817},{"$f":"((R512)-(R639+R892+R913+R921-R925))*Taxes!$L$23","v":16053.779277458974},{"$f":"((S512)-(S639+S892+S913+S921-S925))*Taxes!$L$23","v":228828.27418349998},{"$f":"((T512)-(T639+T892+T913+T921-T925))*Taxes!$L$23","v":-1614155.8692279747},null,{"$f":"SUM(F923:T923)","v":843471.55252450192},null,{"$f":"SUM(V923:V923)","v":843471.55252450192},{"$f":"+X923-'ROR-Model'!G936","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X924-'ROR-Model'!G937","v":0}]
[4091,"Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F925:T925)","v":0},null,{"$f":"SUM(V925:V925)","v":0},{"$f":"+X925-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X926-'ROR-Model'!G939","v":0}]
[4101,"Deferred Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F927:T927)","v":0},null,{"$f":"SUM(V927:V927)","v":0},{"$f":"+X927-'ROR-Model'!G940","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X928-'ROR-Model'!G941","v":0}]
[4111,"Deferred Income Tax Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F929:T929)","v":0},null,{"$f":"SUM(V929:V929)","v":0},{"$f":"+X929-'ROR-Model'!G942","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X930-'ROR-Model'!G943","v":0}]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F931:T931)","v":0},null,{"$f":"SUM(V931:V931)","v":0},{"$f":"+X931-'ROR-Model'!G944","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X932-'ROR-Model'!G945","v":0}]
[null,"Total Tax Expenses",null,null,null,{"$f":"F921+F923+F925+F927+F929+F931","v":0},{"$f":"G921+G923+G925+G927+G929+G931","v":0},{"$f":"H921+H923+H925+H927+H929+H931","v":0},{"$f":"I921+I923+I925+I927+I929+I931","v":0},0,8121.4988174999999,592064.97285983339,1491432.6336149822,14646.87116499203,9579.6525546063203,16850.019293320009,80049.719986283817,16053.779277458974,{"$f":"S921+S923+S925+S927+S929+S931","v":228828.27418349998},{"$f":"T921+T923+T925+T927+T929+T931","v":-1614155.8692279747},null,{"$f":"SUM(F933:T933)","v":843471.55252450192},null,{"$f":"SUM(V933:V933)","v":843471.55252450192},{"$f":"+X933-'ROR-Model'!G950","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"F913+F933","v":0},{"$f":"G913+G933","v":0},{"$f":"H1*H913+H933","v":0},{"$f":"I913+I933","v":0},{"$f":"J913+J933","v":0},8121.4988174999999,592064.97285983339,1491432.6336149822,14646.87116499203,9579.6525546063203,16850.019293320009,80049.719986283817,16053.779277458974,{"$f":"S1*S913+S933","v":228828.27418349998},{"$f":"T1*T913+T933","v":-1614155.8692279747},null,{"$f":"SUM(F936:T936)","v":843471.55252450192},null,{"$f":"SUM(V936:V936)","v":843471.55252450192},{"$f":"+X936-'ROR-Model'!G953","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X937-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X938-'ROR-Model'!G939","v":0}]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"F639+F892+F936","v":0},{"$f":"G639+G892+G936","v":0},{"$f":"H1*H639+H892+H936","v":-39860130.93},{"$f":"I639+I892+I936","v":0},{"$f":"J639+J892+J936","v":0},8121.4988174999999,-962912.2739370442,-2425610.1179593112,-23821.122116751743,-15579.987750882505,-27404.239631407814,-130189.86333154431,-26109.26472254096,{"$f":"S1*S639+S892+S936","v":-372157.72581650002},{"$f":"T1*T639+T892+T936","v":2625202.5871746698},null,{"$f":"SUM(F939:T939)","v":-41210591.439273812},null,{"$f":"SUM(V939:V939)","v":-41210591.439273812},{"$f":"+X939-'ROR-Model'!G956","v":0}]
[]
[]
[]
["FERC Acct",null,"Description"]
[]
["UTILITY RATE BASE"]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,{"$f":"'Rate Base'!$AC$15*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F950:T950)","v":0},null,{"$f":"SUM(V950:V950)","v":0},{"$f":"+X950-'ROR-Model'!G966","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"'Rate Base'!$AC$16*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F951:T951)","v":0},null,{"$f":"SUM(V951:V951)","v":0},{"$f":"+X951-'ROR-Model'!G967","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X952-'ROR-Model'!G968","v":0}]
[null,"Total Intangible Plant",null,null,null,{"$f":"SUM(F950:F951)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F953:T953)","v":0},null,{"$f":"SUM(V953:V953)","v":0},{"$f":"+X953-'ROR-Model'!G969","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X954-'ROR-Model'!G970","v":0}]
[null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X955-'ROR-Model'!G971","v":0}]
["325","Land & Land Rights",null,null,null,{"$f":"'Rate Base'!$AC$21*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AB21*Wexpro!$G$12*$J$1","v":-394814.74346999993},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F956:T956)","v":-394814.74346999993},null,{"$f":"SUM(V956:V956)","v":-394814.74346999993},{"$f":"+X956-'ROR-Model'!G972","v":0}]
["326...9","Structures",null,null,null,{"$f":"'Rate Base'!$AC$22*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AB22*Wexpro!$G$12*$J$1","v":-91498.211909999998},null,null,null,null,null,null,null,null,null,null,null,-91498.211909999998,null,-91498.211909999998,{"$f":"+X957-'ROR-Model'!G973","v":0}]
["330","Gas Wells - Construction",null,null,null,{"$f":"'Rate Base'!$AC$23*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AB23*Wexpro!$G$12*$J$1","v":-3428781.8096700008},null,null,null,null,null,null,null,null,null,null,null,-3428781.8096700008,null,-3428781.8096700008,{"$f":"+X958-'ROR-Model'!G974","v":0}]
["331","Gas Wells - Equipment",null,null,null,{"$f":"'Rate Base'!$AC$24*$F$1","v":141.07499999925494},null,null,null,{"$f":"-'Rate Base'!AB24*Wexpro!$G$12*$J$1","v":-1125609.7434749999},null,null,null,null,null,null,null,null,null,null,null,-1125468.6684750007,null,-1125468.6684750007,{"$f":"+X959-'ROR-Model'!G975","v":0}]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,{"$f":"'Rate Base'!$AC$25*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AB25*Wexpro!$G$12*$J$1","v":-181450.41957},null,null,null,null,null,null,null,null,null,null,null,-181450.41957,null,-181450.41957,{"$f":"+X960-'ROR-Model'!G976","v":0}]
["336","Purification Equipment",null,null,null,{"$f":"'Rate Base'!$AC$26*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AB26*Wexpro!$G$12*$J$1","v":-3591.9267300000001},null,null,null,null,null,null,null,null,null,null,null,-3591.9267300000001,null,-3591.9267300000001,{"$f":"+X961-'ROR-Model'!G977","v":0}]
["337","Other Equipment",null,null,null,{"$f":"'Rate Base'!$AC$27*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AB27*Wexpro!$G$12*$J$1","v":-7634.7576899999976},null,null,null,null,null,null,null,null,null,null,null,-7634.7576899999976,null,-7634.7576899999976,{"$f":"+X962-'ROR-Model'!G978","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X963-'ROR-Model'!G979","v":0}]
[null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(F956:F962)","v":141.07499999925494},null,null,null,{"$f":"SUM(J956:J962)","v":-5233381.6125150016},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1091","v":-5233240.5375150023},null,{"$f":"+X1091","v":-5233240.5375150023},{"$f":"+X964-'ROR-Model'!G980","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X965-'ROR-Model'!G981","v":0}]
[null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X966-'ROR-Model'!G982","v":0}]
["374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X967-'ROR-Model'!G983","v":0}]
[null,null,"Wyoming",null,{"$f":"+F968","v":-317999.15958333336},{"$f":"'Rate Base'!$AC$33*$F$1","v":-317999.15958333336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F968:T968)","v":-317999.15958333336},null,{"$f":"SUM(V968:V968)","v":-317999.15958333336},{"$f":"+X968-'ROR-Model'!G984","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AC$34*$F$1","v":-1449055.9091666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F969:T969)","v":-1449055.9091666667},null,{"$f":"SUM(V969:V969)","v":-1449055.9091666667},{"$f":"+X969-'ROR-Model'!G985","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F968:F969)","v":-1767055.0687500001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F970:T970)","v":-1767055.0687500001},null,{"$f":"SUM(V970:V970)","v":-1767055.0687500001},{"$f":"+X970-'ROR-Model'!G986","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X971-'ROR-Model'!G987","v":0}]
["375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X972-'ROR-Model'!G988","v":0}]
[null,null,"Wyoming",null,{"$f":"+F973","v":-135910.39708333337},{"$f":"'Rate Base'!$AC$38*$F$1","v":-135910.39708333337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F973:T973)","v":-135910.39708333337},null,{"$f":"SUM(V973:V973)","v":-135910.39708333337},{"$f":"+X973-'ROR-Model'!G989","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AC$39*$F$1","v":-127408.42083333153},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F974:T974)","v":-127408.42083333153},null,{"$f":"SUM(V974:V974)","v":-127408.42083333153},{"$f":"+X974-'ROR-Model'!G990","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F973:F974)","v":-263318.81791666488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F975:T975)","v":-263318.81791666488},null,{"$f":"SUM(V975:V975)","v":-263318.81791666488},{"$f":"+X975-'ROR-Model'!G991","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X976-'ROR-Model'!G992","v":0}]
["376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X977-'ROR-Model'!G993","v":0}]
[null,null,"Dist - Wy - Mains - SD",null,null,{"$f":"'Rate Base'!$AC$43*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F978:T978)","v":0},null,{"$f":"SUM(V978:V978)","v":0},{"$f":"+X978-'ROR-Model'!G994","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,{"$f":"'Rate Base'!$AC$44*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+X979-'ROR-Model'!G995","v":0}]
[null,null,"Dist - Wy - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AC$45*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+X980-'ROR-Model'!G996","v":0}]
[null,null,"Total Wyoming",null,{"$f":"+F981","v":-2526773.787499994},{"$f":"'Rate Base'!$AC$46*$F$1","v":-2526773.787499994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2526773.787499994,null,-2526773.787499994,{"$f":"+X981-'ROR-Model'!G997","v":0}]
[null,null,"Dist - Ut - Mains - SD",null,null,{"$f":"'Rate Base'!$AC$47*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+X982-'ROR-Model'!G998","v":0}]
[null,null,"Dist - Ut - Mains - LD",null,null,{"$f":"'Rate Base'!$AC$48*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+X983-'ROR-Model'!G999","v":0}]
[null,null,"Dist - Ut - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AC$49*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+X984-'ROR-Model'!G1000","v":0}]
[null,null,"Total Utah",null,null,{"$f":"'Rate Base'!$AC$50*$F$1","v":-39932077.342083335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-39932077.342083335,null,-39932077.342083335,{"$f":"+X985-'ROR-Model'!G1001","v":0}]
[null,null,"Total Mains",null,null,{"$f":"SUM(F978:F985)","v":-42458851.129583329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-42458851.129583329,null,-42458851.129583329,{"$f":"+X986-'ROR-Model'!G1002","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X987-'ROR-Model'!G1003","v":0}]
["377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X988-'ROR-Model'!G1004","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AC$54*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F989:T989)","v":0},null,{"$f":"SUM(V989:V989)","v":0},{"$f":"+X989-'ROR-Model'!G1005","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AC$55*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F990:T990)","v":0},null,{"$f":"SUM(V990:V990)","v":0},{"$f":"+X990-'ROR-Model'!G1006","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F989:F990)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F991:T991)","v":0},null,{"$f":"SUM(V991:V991)","v":0},{"$f":"+X991-'ROR-Model'!G1007","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X992-'ROR-Model'!G1008","v":0}]
["378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X993-'ROR-Model'!G1009","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AC$59*$F$1","v":-60973.697083333507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F994:T994)","v":-60973.697083333507},null,{"$f":"SUM(V994:V994)","v":-60973.697083333507},{"$f":"+X994-'ROR-Model'!G1010","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AC$60*$F$1","v":-3576626.1966666728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F995:T995)","v":-3576626.1966666728},null,{"$f":"SUM(V995:V995)","v":-3576626.1966666728},{"$f":"+X995-'ROR-Model'!G1011","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F994:F995)","v":-3637599.8937500063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F996:T996)","v":-3637599.8937500063},null,{"$f":"SUM(V996:V996)","v":-3637599.8937500063},{"$f":"+X996-'ROR-Model'!G1012","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X997-'ROR-Model'!G1013","v":0}]
["380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X998-'ROR-Model'!G1014","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AC$64*$F$1","v":-2300840.4375000019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F999:T999)","v":-2300840.4375000019},null,{"$f":"SUM(V999:V999)","v":-2300840.4375000019},{"$f":"+X999-'ROR-Model'!G1015","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AC$65*$F$1","v":-4211730.0020833611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1000:T1000)","v":-4211730.0020833611},null,{"$f":"SUM(V1000:V1000)","v":-4211730.0020833611},{"$f":"+X1000-'ROR-Model'!G1016","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F999:F1000)","v":-6512570.439583363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1001:T1001)","v":-6512570.439583363},null,{"$f":"SUM(V1001:V1001)","v":-6512570.439583363},{"$f":"+X1001-'ROR-Model'!G1017","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1002-'ROR-Model'!G1018","v":0}]
["381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1003-'ROR-Model'!G1019","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AC$69*$F$1","v":-325188.3912499994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1004:T1004)","v":-325188.3912499994},null,{"$f":"SUM(V1004:V1004)","v":-325188.3912499994},{"$f":"+X1004-'ROR-Model'!G1020","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AC$70*$F$1","v":-10679910.816666633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1005:T1005)","v":-10679910.816666633},null,{"$f":"SUM(V1005:V1005)","v":-10679910.816666633},{"$f":"+X1005-'ROR-Model'!G1021","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1004:F1005)","v":-11005099.207916632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1006:T1006)","v":-11005099.207916632},null,{"$f":"SUM(V1006:V1006)","v":-11005099.207916632},{"$f":"+X1006-'ROR-Model'!G1022","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1007-'ROR-Model'!G1023","v":0}]
["383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1008-'ROR-Model'!G1024","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AC$74*$F$1","v":8.7400000003399327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1009:T1009)","v":8.7400000003399327},null,{"$f":"SUM(V1009:V1009)","v":8.7400000003399327},{"$f":"+X1009-'ROR-Model'!G1025","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AC$75*$F$1","v":11258.012083334848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1010:T1010)","v":11258.012083334848},null,{"$f":"SUM(V1010:V1010)","v":11258.012083334848},{"$f":"+X1010-'ROR-Model'!G1026","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1009:F1010)","v":11266.752083335188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1011:T1011)","v":11266.752083335188},null,{"$f":"SUM(V1011:V1011)","v":11266.752083335188},{"$f":"+X1011-'ROR-Model'!G1027","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1012-'ROR-Model'!G1028","v":0}]
["387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1013-'ROR-Model'!G1029","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AC$79*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1014:T1014)","v":0},null,{"$f":"SUM(V1014:V1014)","v":0},{"$f":"+X1014-'ROR-Model'!G1030","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AC$80*$F$1","v":-42948.215833333554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1015:T1015)","v":-42948.215833333554},null,{"$f":"SUM(V1015:V1015)","v":-42948.215833333554},{"$f":"+X1015-'ROR-Model'!G1031","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1014:F1015)","v":-42948.215833333554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1016:T1016)","v":-42948.215833333554},null,{"$f":"SUM(V1016:V1016)","v":-42948.215833333554},{"$f":"+X1016-'ROR-Model'!G1032","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1017-'ROR-Model'!G1033","v":0}]
["388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1018-'ROR-Model'!G1034","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AC$84*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1019:T1019)","v":0},null,{"$f":"SUM(V1019:V1019)","v":0},{"$f":"+X1019-'ROR-Model'!G1035","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AC$85*$F$1","v":83198.666666666686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1020:T1020)","v":83198.666666666686},null,{"$f":"SUM(V1020:V1020)","v":83198.666666666686},{"$f":"+X1020-'ROR-Model'!G1036","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1019:F1020)","v":83198.666666666686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1021:T1021)","v":83198.666666666686},null,{"$f":"SUM(V1021:V1021)","v":83198.666666666686},{"$f":"+X1021-'ROR-Model'!G1037","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1022-'ROR-Model'!G1038","v":0}]
[null,"Total Distribution Plant",null,null,null,{"$f":"+F1021+F1016+F1011+F1006+F1001+F996+F991+F986+F975+F970","v":-65592977.354583323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V1021+V1016+V1011+V1006+V1001+V996+V991+V986+V975+V970","v":-65592977.354583323},null,{"$f":"+X1021+X1016+X1011+X1006+X1001+X996+X991+X986+X975+X970","v":-65592977.354583323},{"$f":"+X1023-'ROR-Model'!G1039","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1024-'ROR-Model'!G1040","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1025-'ROR-Model'!G1041","v":0}]
["389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1026-'ROR-Model'!G1042","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$92*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1027:T1027)","v":0},null,{"$f":"SUM(V1027:V1027)","v":0},{"$f":"+X1027-'ROR-Model'!G1043","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$93*$F$1","v":-42296.182499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1028:T1028)","v":-42296.182499999995},null,{"$f":"SUM(V1028:V1028)","v":-42296.182499999995},{"$f":"+X1028-'ROR-Model'!G1044","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AC$94*$F$1","v":-42296.182499999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1029:T1029)","v":-42296.182499999995},null,{"$f":"SUM(V1029:V1029)","v":-42296.182499999995},{"$f":"+X1029-'ROR-Model'!G1045","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1030-'ROR-Model'!G1046","v":0}]
["390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1031-'ROR-Model'!G1047","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$97*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1032:T1032)","v":0},null,{"$f":"SUM(V1032:V1032)","v":0},{"$f":"+X1032-'ROR-Model'!G1048","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$98*$F$1","v":-7370617.1083333269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1033:T1033)","v":-7370617.1083333269},null,{"$f":"SUM(V1033:V1033)","v":-7370617.1083333269},{"$f":"+X1033-'ROR-Model'!G1049","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$99*$F$1","v":6436213.7495833337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1034:T1034)","v":6436213.7495833337},null,{"$f":"SUM(V1034:V1034)","v":6436213.7495833337},{"$f":"+X1034-'ROR-Model'!G1050","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AC$100*$F$1","v":-934403.35874999315},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1035:T1035)","v":-934403.35874999315},null,{"$f":"SUM(V1035:V1035)","v":-934403.35874999315},{"$f":"+X1035-'ROR-Model'!G1051","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1036-'ROR-Model'!G1052","v":0}]
["391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1037-'ROR-Model'!G1053","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$103*$F$1","v":-24587.569583333359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1038:T1038)","v":-24587.569583333359},null,{"$f":"SUM(V1038:V1038)","v":-24587.569583333359},{"$f":"+X1038-'ROR-Model'!G1054","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$104*$F$1","v":2135422.0062499978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1039:T1039)","v":2135422.0062499978},null,{"$f":"SUM(V1039:V1039)","v":2135422.0062499978},{"$f":"+X1039-'ROR-Model'!G1055","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$105*$F$1","v":-1878477.4762500077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1040:T1040)","v":-1878477.4762500077},null,{"$f":"SUM(V1040:V1040)","v":-1878477.4762500077},{"$f":"+X1040-'ROR-Model'!G1056","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AC$106*$F$1","v":232356.96041665226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1041:T1041)","v":232356.96041665226},null,{"$f":"SUM(V1041:V1041)","v":232356.96041665226},{"$f":"+X1041-'ROR-Model'!G1057","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1042-'ROR-Model'!G1058","v":0}]
["392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1043-'ROR-Model'!G1059","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$109*$F$1","v":-10140.856666666921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1044:T1044)","v":-10140.856666666921},null,{"$f":"SUM(V1044:V1044)","v":-10140.856666666921},{"$f":"+X1044-'ROR-Model'!G1060","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$110*$F$1","v":-1992707.3995833471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1045:T1045)","v":-1992707.3995833471},null,{"$f":"SUM(V1045:V1045)","v":-1992707.3995833471},{"$f":"+X1045-'ROR-Model'!G1061","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$111*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1046:T1046)","v":0},null,{"$f":"SUM(V1046:V1046)","v":0},{"$f":"+X1046-'ROR-Model'!G1062","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AC$112*$F$1","v":-2002848.2562500089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1047:T1047)","v":-2002848.2562500089},null,{"$f":"SUM(V1047:V1047)","v":-2002848.2562500089},{"$f":"+X1047-'ROR-Model'!G1063","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1048-'ROR-Model'!G1064","v":0}]
["393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1049-'ROR-Model'!G1065","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$115*$F$1","v":-8763.4220833333329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1050:T1050)","v":-8763.4220833333329},null,{"$f":"SUM(V1050:V1050)","v":-8763.4220833333329},{"$f":"+X1050-'ROR-Model'!G1066","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$116*$F$1","v":-11641.82666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1051:T1051)","v":-11641.82666666667},null,{"$f":"SUM(V1051:V1051)","v":-11641.82666666667},{"$f":"+X1051-'ROR-Model'!G1067","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AC$117*$F$1","v":-20405.248750000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1052:T1052)","v":-20405.248750000002},null,{"$f":"SUM(V1052:V1052)","v":-20405.248750000002},{"$f":"+X1052-'ROR-Model'!G1068","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1053-'ROR-Model'!G1069","v":0}]
["394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1054-'ROR-Model'!G1070","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$120*$F$1","v":-67309.858750000014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1055:T1055)","v":-67309.858750000014},null,{"$f":"SUM(V1055:V1055)","v":-67309.858750000014},{"$f":"+X1055-'ROR-Model'!G1071","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$121*$F$1","v":-3505970.1591666676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1056:T1056)","v":-3505970.1591666676},null,{"$f":"SUM(V1056:V1056)","v":-3505970.1591666676},{"$f":"+X1056-'ROR-Model'!G1072","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$122*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1057:T1057)","v":0},null,{"$f":"SUM(V1057:V1057)","v":0},{"$f":"+X1057-'ROR-Model'!G1073","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AC$123*$F$1","v":-3573280.0179166682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1058:T1058)","v":-3573280.0179166682},null,{"$f":"SUM(V1058:V1058)","v":-3573280.0179166682},{"$f":"+X1058-'ROR-Model'!G1074","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1059-'ROR-Model'!G1075","v":0}]
["395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1060-'ROR-Model'!G1076","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$126*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1061:T1061)","v":0},null,{"$f":"SUM(V1061:V1061)","v":0},{"$f":"+X1061-'ROR-Model'!G1077","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$127*$F$1","v":2939.8395833333343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1062:T1062)","v":2939.8395833333343},null,{"$f":"SUM(V1062:V1062)","v":2939.8395833333343},{"$f":"+X1062-'ROR-Model'!G1078","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$128*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1063:T1063)","v":0},null,{"$f":"SUM(V1063:V1063)","v":0},{"$f":"+X1063-'ROR-Model'!G1079","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AC$129*$F$1","v":2939.8395833333343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1064:T1064)","v":2939.8395833333343},null,{"$f":"SUM(V1064:V1064)","v":2939.8395833333343},{"$f":"+X1064-'ROR-Model'!G1080","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1065-'ROR-Model'!G1081","v":0}]
["396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1066-'ROR-Model'!G1082","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$132*$F$1","v":-10565.9237499999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1067:T1067)","v":-10565.9237499999},null,{"$f":"SUM(V1067:V1067)","v":-10565.9237499999},{"$f":"+X1067-'ROR-Model'!G1083","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$133*$F$1","v":-1416276.4149999972},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1068:T1068)","v":-1416276.4149999972},null,{"$f":"SUM(V1068:V1068)","v":-1416276.4149999972},{"$f":"+X1068-'ROR-Model'!G1084","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$134*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1069:T1069)","v":0},null,{"$f":"SUM(V1069:V1069)","v":0},{"$f":"+X1069-'ROR-Model'!G1085","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AC$135*$F$1","v":-1426842.3387499973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1070:T1070)","v":-1426842.3387499973},null,{"$f":"SUM(V1070:V1070)","v":-1426842.3387499973},{"$f":"+X1070-'ROR-Model'!G1086","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1071-'ROR-Model'!G1087","v":0}]
["397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1072-'ROR-Model'!G1088","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$138*$F$1","v":95565.914999999804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1073:T1073)","v":95565.914999999804},null,{"$f":"SUM(V1073:V1073)","v":95565.914999999804},{"$f":"+X1073-'ROR-Model'!G1089","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$139*$F$1","v":-641913.06208333373},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1074:T1074)","v":-641913.06208333373},null,{"$f":"SUM(V1074:V1074)","v":-641913.06208333373},{"$f":"+X1074-'ROR-Model'!G1090","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AC$140*$F$1","v":-546347.14708333276},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1075:T1075)","v":-546347.14708333276},null,{"$f":"SUM(V1075:V1075)","v":-546347.14708333276},{"$f":"+X1075-'ROR-Model'!G1091","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1076-'ROR-Model'!G1092","v":0}]
["398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1077-'ROR-Model'!G1093","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$143*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1078:T1078)","v":0},null,{"$f":"SUM(V1078:V1078)","v":0},{"$f":"+X1078-'ROR-Model'!G1094","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$144*$F$1","v":53604.031249999927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1079:T1079)","v":53604.031249999927},null,{"$f":"SUM(V1079:V1079)","v":53604.031249999927},{"$f":"+X1079-'ROR-Model'!G1095","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$145*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1080:T1080)","v":0},null,{"$f":"SUM(V1080:V1080)","v":0},{"$f":"+X1080-'ROR-Model'!G1096","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AC$146*$F$1","v":53604.031249999927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1081:T1081)","v":53604.031249999927},null,{"$f":"SUM(V1081:V1081)","v":53604.031249999927},{"$f":"+X1081-'ROR-Model'!G1097","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1082-'ROR-Model'!G1098","v":0}]
["399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1083-'ROR-Model'!G1099","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AC$149*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1084:T1084)","v":0},null,{"$f":"SUM(V1084:V1084)","v":0},{"$f":"+X1084-'ROR-Model'!G1100","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AC$150*$F$1","v":53684.875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1085:T1085)","v":53684.875},null,{"$f":"SUM(V1085:V1085)","v":53684.875},{"$f":"+X1085-'ROR-Model'!G1101","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AC$151*$F$1","v":53684.875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1086:T1086)","v":53684.875},null,{"$f":"SUM(V1086:V1086)","v":53684.875},{"$f":"+X1086-'ROR-Model'!G1102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1087-'ROR-Model'!G1103","v":0}]
[null,"Total General Plant",null,null,null,{"$f":"(F1081+F1075+F1070+F1064+F1058+F1052+F1047+F1041+F1035+F1029+F1086)*F1","v":-8203836.8437500149},null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1088:T1088)","v":-8203836.8437500149},null,{"$f":"SUM(V1088:V1088)","v":-8203836.8437500149},{"$f":"+X1088-'ROR-Model'!G1105","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1089-'ROR-Model'!G1106","v":0}]
[101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1090-'ROR-Model'!G1107","v":0}]
[null,null,"Production",null,null,{"$f":"+F964*F1","v":141.07499999925494},null,0,0,-5233381.6125150016,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1091:T1091)","v":-5233240.5375150023},null,{"$f":"SUM(V1091:V1091)","v":-5233240.5375150023},{"$f":"+X1091-'ROR-Model'!G1109","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"(+F950+F968+F973+F981+F989+F994+F999+F1004+F1009+F1014+F1019)*F1","v":-5667677.1299999952},null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1092:T1092)","v":-5667677.1299999952},null,{"$f":"SUM(V1092:V1092)","v":-5667677.1299999952},{"$f":"+X1092-'ROR-Model'!G1110","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"(+F951+F969+F974+F985+F990+F995+F1000+F1005+F1010+F1015+F1020)*F1","v":-59925300.224583335},null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1093:T1093)","v":-59925300.224583335},null,{"$f":"SUM(V1093:V1093)","v":-59925300.224583335},{"$f":"+X1093-'ROR-Model'!G1111","v":0}]
[null,null,"General",null,null,{"$f":"+F1088*F1","v":-8203836.8437500149},null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1094:T1094)","v":-8203836.8437500149},null,{"$f":"SUM(V1094:V1094)","v":-8203836.8437500149},{"$f":"+X1094-'ROR-Model'!G1112","v":0}]
[null,null,"Gas Plant in Service",null,null,{"$f":"SUM(F1091:F1094)","v":-73796673.12333335},{"$f":"SUM(G1091:G1094)","v":0},0,{"$f":"SUM(I1091:I1094)","v":0},-5233381.6125150016,0,0,{"$f":"SUM(M1091:M1094)","v":0},0,0,0,0,0,{"$f":"SUM(S1091:S1094)","v":0},0,null,{"$f":"SUM(V1091:V1094)","v":-79030054.735848352},null,{"$f":"SUM(X1091:X1094)","v":-79030054.735848352},{"$f":"+X1095-'ROR-Model'!G1113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1096-'ROR-Model'!G1114","v":0}]
[105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1097-'ROR-Model'!G1115","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$163*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1098:T1098)","v":0},null,{"$f":"SUM(V1098:V1098)","v":0},{"$f":"+X1098-'ROR-Model'!G1116","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1098)","v":0},{"$f":"SUM(G1098)","v":0},null,{"$f":"SUM(I1098)","v":0},{"$f":"SUM(J1098)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1098)","v":0},{"$f":"SUM(T1098)","v":0},null,{"$f":"SUM(V1098)","v":0},null,{"$f":"SUM(X1098)","v":0},{"$f":"+X1099-'ROR-Model'!G1117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1100-'ROR-Model'!G1118","v":0}]
[106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1101-'ROR-Model'!G1119","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AC$167*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1102:T1102)","v":0},null,{"$f":"SUM(V1102:V1102)","v":0},{"$f":"+X1102-'ROR-Model'!G1120","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$168*F1","v":-467941.90625000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1103:T1103)","v":-467941.90625000006},null,{"$f":"SUM(V1103:V1103)","v":-467941.90625000006},{"$f":"+X1103-'ROR-Model'!G1121","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$169*F1","v":-6768010.9699999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1104:T1104)","v":-6768010.9699999997},null,{"$f":"SUM(V1104:V1104)","v":-6768010.9699999997},{"$f":"+X1104-'ROR-Model'!G1122","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$170*F1","v":-2718717.811666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1105:T1105)","v":-2718717.811666667},null,{"$f":"SUM(V1105:V1105)","v":-2718717.811666667},{"$f":"+X1105-'ROR-Model'!G1123","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1102:F1105)","v":-9954670.6879166663},{"$f":"SUM(G1102:G1105)","v":0},null,{"$f":"SUM(I1102:I1105)","v":0},{"$f":"SUM(J1102:J1105)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1102:S1105)","v":0},{"$f":"SUM(T1102:T1105)","v":0},null,{"$f":"SUM(V1102:V1105)","v":-9954670.6879166663},null,{"$f":"SUM(X1102:X1105)","v":-9954670.6879166663},{"$f":"+X1106-'ROR-Model'!G1124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1107-'ROR-Model'!G1125","v":0}]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1108-'ROR-Model'!G1126","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AC$174*F1","v":420679.52916666865},null,null,null,{"$f":"WEX_ADJ_108_PROD*J1","v":4288077.5742525002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1109:T1109)","v":4708757.1034191689},null,{"$f":"SUM(V1109:V1109)","v":4708757.1034191689},{"$f":"+X1109-'ROR-Model'!G1127","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$175*F1","v":670771.94916666672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1110:T1110)","v":670771.94916666672},null,{"$f":"SUM(V1110:V1110)","v":670771.94916666672},{"$f":"+X1110-'ROR-Model'!G1128","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$176*F1","v":13368532.504166663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1111:T1111)","v":13368532.504166663},null,{"$f":"SUM(V1111:V1111)","v":13368532.504166663},{"$f":"+X1111-'ROR-Model'!G1129","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$177*F1","v":-861381.38541673124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1112:T1112)","v":-861381.38541673124},null,{"$f":"SUM(V1112:V1112)","v":-861381.38541673124},{"$f":"+X1112-'ROR-Model'!G1130","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1109:F1112)","v":13598602.597083267},{"$f":"SUM(G1109:G1112)","v":0},{"$f":"H1*SUM(H1109:H1112)","v":0},{"$f":"SUM(I1109:I1112)","v":0},{"$f":"SUM(J1109:J1112)","v":4288077.5742525002},0,0,0,0,0,0,0,{"$f":"SUM(R1109:R1112)","v":0},{"$f":"SUM(S1109:S1112)","v":0},{"$f":"SUM(T1109:T1112)","v":0},null,{"$f":"SUM(V1109:V1112)","v":17886680.171335768},null,{"$f":"SUM(X1109:X1112)","v":17886680.171335768},{"$f":"+X1113-'ROR-Model'!G1131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1114-'ROR-Model'!G1132","v":0}]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1115-'ROR-Model'!G1133","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AC$181*F1","v":9041.6008333321661},null,null,null,{"$f":"WEX_ADJ_111_PROD*J1","v":380431.36650750006},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1116:T1116)","v":389472.96734083223},null,{"$f":"SUM(V1116:V1116)","v":389472.96734083223},{"$f":"+X1116-'ROR-Model'!G1134","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$182*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1117:T1117)","v":0},null,{"$f":"SUM(V1117:V1117)","v":0},{"$f":"+X1117-'ROR-Model'!G1135","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$183*F1","v":8.0035533756017685E-10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1118:T1118)","v":8.0035533756017685E-10},null,{"$f":"SUM(V1118:V1118)","v":8.0035533756017685E-10},{"$f":"+X1118-'ROR-Model'!G1136","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$184*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1119:T1119)","v":0},null,{"$f":"SUM(V1119:V1119)","v":0},{"$f":"+X1119-'ROR-Model'!G1137","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1116:F1119)","v":9041.6008333329664},{"$f":"SUM(G1116:G1119)","v":0},{"$f":"H1*SUM(H1116:H1119)","v":0},{"$f":"SUM(I1116:I1119)","v":0},{"$f":"SUM(J1116:J1119)","v":380431.36650750006},0,0,0,0,0,0,0,{"$f":"SUM(R1116:R1119)","v":0},{"$f":"SUM(S1116:S1119)","v":0},{"$f":"SUM(T1116:T1119)","v":0},null,{"$f":"SUM(V1116:V1119)","v":389472.96734083304},null,{"$f":"SUM(X1116:X1119)","v":389472.96734083304},{"$f":"+X1120-'ROR-Model'!G1138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1121-'ROR-Model'!G1139","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1122-'ROR-Model'!G1140","v":0}]
["System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1123-'ROR-Model'!G1141","v":0}]
[null,"Production",null,null,null,{"$f":"F1091+F1102+F1109+F1116","v":429862.20500000007},{"$f":"G1091+G1102+G1109+G1116","v":0},{"$f":"H1*H1091+H1102+H1109+H1116","v":0},{"$f":"I1091+I1102+I1109+I1116","v":0},{"$f":"+J1091+J1102+J1109+J1116","v":-564872.6717550013},{"$f":"K1091+K1102+K1109+K1116","v":0},0,0,0,0,0,0,0,{"$f":"S1091+S1102+S1109+S1116","v":0},0,null,{"$f":"V1091+V1102+V1109+V1116","v":-135010.46675500122},null,{"$f":"X1091+X1102+X1109+X1116","v":-135010.46675500122},{"$f":"+X1124-'ROR-Model'!G1142","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1092+F1103+F1110+F1117","v":-5464847.0870833285},{"$f":"G1092+G1103+G1110+G1117","v":0},{"$f":"H1*H1092+H1103+H1110+H1117","v":0},{"$f":"I1092+I1103+I1110+I1117","v":0},{"$f":"+J1092+J1103+J1110+J1117","v":0},0,0,0,0,0,0,{"$f":"Q1092+Q1103+Q1110+Q1117","v":0},0,0,0,null,{"$f":"V1092+V1103+V1110+V1117","v":-5464847.0870833285},null,{"$f":"X1092+X1103+X1110+X1117","v":-5464847.0870833285},{"$f":"+X1125-'ROR-Model'!G1143","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1093+F1098+F1104+F1111+F1118","v":-53324778.690416671},{"$f":"G1093+G1098+G1104+G1111+G1118","v":0},{"$f":"H1*H1093+H1098+H1104+H1111+H1118","v":0},{"$f":"I1093+I1098+I1104+I1111+I1118","v":0},{"$f":"+J1093+J1104+J1111+J1118","v":0},{"$f":"K1093+K1098+K1104+K1111+K1118","v":0},0,0,0,0,0,0,0,{"$f":"S1093+S1098+S1104+S1111+S1118","v":0},{"$f":"T1093+T1098+T1104+T1111+T1118","v":0},null,{"$f":"V1093+V1098+V1104+V1111+V1118","v":-53324778.690416671},null,{"$f":"X1093+X1098+X1104+X1111+X1118","v":-53324778.690416671},{"$f":"+X1126-'ROR-Model'!G1144","v":0}]
[null,"General",null,null,null,{"$f":"F1094+F1105+F1112+F1119","v":-11783936.040833414},{"$f":"G1094+G1105+G1112+G1119","v":0},{"$f":"H1*H1094+H1105+H1112+H1119","v":0},{"$f":"I1094+I1105+I1112+I1119","v":0},{"$f":"+J1094+J1105+J1112+J1119","v":0},{"$f":"K1094+K1105+K1112+K1119","v":0},0,0,0,0,0,0,0,{"$f":"S1094+S1105+S1112+S1119","v":0},{"$f":"T1094+T1105+T1112+T1119","v":0},null,{"$f":"V1094+V1105+V1112+V1119","v":-11783936.040833414},null,{"$f":"X1094+X1105+X1112+X1119","v":-11783936.040833414},{"$f":"+X1127-'ROR-Model'!G1145","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1128-'ROR-Model'!G1146","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1129-'ROR-Model'!G1147","v":0}]
[null,"System Net Utility Plant",null,null,null,{"$f":"F1095+F1099+F1106+F1113+F1120","v":-70143699.613333419},{"$f":"G1095+G1099+G1106+G1113+G1120","v":0},{"$f":"H1*H1095+H1099+H1106+H1113+H1120","v":0},{"$f":"I1095+I1099+I1106+I1113+I1120","v":0},{"$f":"J1095+J1099+J1106+J1113+J1120","v":-564872.6717550013},0,0,0,0,0,0,0,0,{"$f":"S1095+S1099+S1106+S1113+S1120","v":0},{"$f":"T1095+T1099+T1106+T1113+T1120","v":0},null,{"$f":"V1095+V1099+V1106+V1113+V1120","v":-70708572.28508842},null,{"$f":"X1095+X1099+X1106+X1113+X1120","v":-70708572.28508842},{"$f":"+X1130-'ROR-Model'!G1148","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1131-'ROR-Model'!G1149","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1132-'ROR-Model'!G1150","v":0}]
["WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1133-'ROR-Model'!G1151","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1134-'ROR-Model'!G1152","v":0}]
[154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1135-'ROR-Model'!G1153","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$201*F1","v":-54320.314598463883},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1136:T1136)","v":-54320.314598463883},null,{"$f":"SUM(V1136:V1136)","v":-54320.314598463883},{"$f":"+X1136-'ROR-Model'!G1154","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$202*F1","v":-1575451.4858182035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1137:T1137)","v":-1575451.4858182035},null,{"$f":"SUM(V1137:V1137)","v":-1575451.4858182035},{"$f":"+X1137-'ROR-Model'!G1155","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1136:F1137)","v":-1629771.8004166675},{"$f":"SUM(G1136:G1137)","v":0},{"$f":"H1*SUM(H1136:H1137)","v":0},{"$f":"SUM(I1136:I1137)","v":0},{"$f":"SUM(J1136:J1137)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1136:R1137)","v":0},{"$f":"SUM(S1136:S1137)","v":0},{"$f":"SUM(T1136:T1137)","v":0},null,{"$f":"SUM(V1136:V1137)","v":-1629771.8004166675},null,{"$f":"SUM(X1136:X1137)","v":-1629771.8004166675},{"$f":"+X1138-'ROR-Model'!G1156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1139-'ROR-Model'!G1157","v":0}]
[1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1140-'ROR-Model'!G1158","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AC$206*F1","v":-9354920.6629166715},null,null,{"$f":"'Und Stor'!D27*Adjustments!I1","v":-30912318.517083328},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1141:T1141)","v":-40267239.18},null,{"$f":"SUM(V1141:V1141)","v":-40267239.18},{"$f":"+X1141-'ROR-Model'!G1159","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1141)","v":-9354920.6629166715},{"$f":"SUM(G1141)","v":0},{"$f":"H1*SUM(H1141)","v":0},{"$f":"SUM(I1141)","v":-30912318.517083328},{"$f":"SUM(J1141)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1141)","v":0},{"$f":"SUM(T1141)","v":0},null,{"$f":"SUM(V1141)","v":-40267239.18},null,{"$f":"SUM(X1141)","v":-40267239.18},{"$f":"+X1142-'ROR-Model'!G1160","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1143-'ROR-Model'!G1161","v":0}]
[165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1144-'ROR-Model'!G1162","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$210*F1","v":-444138.79749999987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1145:T1145)","v":-444138.79749999987},null,{"$f":"SUM(V1145:V1145)","v":-444138.79749999987},{"$f":"+X1145-'ROR-Model'!G1163","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1145)","v":-444138.79749999987},{"$f":"SUM(G1145)","v":0},{"$f":"H1*SUM(H1145)","v":0},{"$f":"SUM(I1145)","v":0},{"$f":"SUM(J1145)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1145)","v":0},{"$f":"SUM(T1145)","v":0},null,{"$f":"SUM(V1145)","v":-444138.79749999987},null,{"$f":"SUM(X1145)","v":-444138.79749999987},{"$f":"+X1146-'ROR-Model'!G1164","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1147-'ROR-Model'!G1165","v":0}]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1148-'ROR-Model'!G1166","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AC$214*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1149:T1149)","v":0},null,{"$f":"SUM(V1149:V1149)","v":0},{"$f":"+X1149-'ROR-Model'!G1167","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$215*$F$1","v":-47363.842121332971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1150:T1150)","v":-47363.842121332971},null,{"$f":"SUM(V1150:V1150)","v":-47363.842121332971},{"$f":"+X1150-'ROR-Model'!G1168","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$216*$F$1","v":-1059921.5320453336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1151:T1151)","v":-1059921.5320453336},null,{"$f":"SUM(V1151:V1151)","v":-1059921.5320453336},{"$f":"+X1151-'ROR-Model'!G1169","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$217*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1152:T1152)","v":0},null,{"$f":"SUM(V1152:V1152)","v":0},{"$f":"+X1152-'ROR-Model'!G1170","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1149:F1152)","v":-1107285.3741666665},{"$f":"SUM(G1149:G1152)","v":0},{"$f":"H1*SUM(H1149:H1152)","v":0},{"$f":"SUM(I1149:I1152)","v":0},{"$f":"SUM(J1149:J1152)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1149:R1152)","v":0},{"$f":"SUM(S1149:S1152)","v":0},{"$f":"SUM(T1149:T1152)","v":0},null,{"$f":"SUM(V1149:V1152)","v":-1107285.3741666665},null,{"$f":"SUM(X1149:X1152)","v":-1107285.3741666665},{"$f":"+X1153-'ROR-Model'!G1171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1154-'ROR-Model'!G1172","v":0}]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1155-'ROR-Model'!G1173","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AC$221*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1156:T1156)","v":0},null,{"$f":"SUM(V1156:V1156)","v":0},{"$f":"+X1156-'ROR-Model'!G1174","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$222*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1157:T1157)","v":0},null,{"$f":"SUM(V1157:V1157)","v":0},{"$f":"+X1157-'ROR-Model'!G1175","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$223*$F$1","v":-94909.709999999963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1158:T1158)","v":-94909.709999999963},null,{"$f":"SUM(V1158:V1158)","v":-94909.709999999963},{"$f":"+X1158-'ROR-Model'!G1176","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$224*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1159:T1159)","v":0},null,{"$f":"SUM(V1159:V1159)","v":0},{"$f":"+X1159-'ROR-Model'!G1177","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1156:F1159)","v":-94909.709999999963},{"$f":"SUM(G1156:G1159)","v":0},{"$f":"H1*SUM(H1156:H1159)","v":0},{"$f":"SUM(I1156:I1159)","v":0},{"$f":"SUM(J1156:J1159)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1156:R1159)","v":0},{"$f":"SUM(S1156:S1159)","v":0},{"$f":"SUM(T1156:T1159)","v":0},null,{"$f":"SUM(V1156:V1159)","v":-94909.709999999963},null,{"$f":"SUM(X1156:X1159)","v":-94909.709999999963},{"$f":"+X1160-'ROR-Model'!G1178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1161-'ROR-Model'!G1179","v":0}]
[2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1162-'ROR-Model'!G1180","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$228*F1","v":44414.019166666607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1163:T1163)","v":44414.019166666607},null,{"$f":"SUM(V1163:V1163)","v":44414.019166666607},{"$f":"+X1163-'ROR-Model'!G1181","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$229*F1","v":1026742.7616666658},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1164:T1164)","v":1026742.7616666658},null,{"$f":"SUM(V1164:V1164)","v":1026742.7616666658},{"$f":"+X1164-'ROR-Model'!G1182","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1163:F1164)","v":1071156.7808333323},{"$f":"SUM(G1163:G1164)","v":0},{"$f":"H1*SUM(H1163:H1164)","v":0},{"$f":"SUM(I1163:I1164)","v":0},{"$f":"SUM(J1163:J1164)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1163:R1164)","v":0},{"$f":"SUM(S1163:S1164)","v":0},{"$f":"SUM(T1163:T1164)","v":0},null,{"$f":"SUM(V1163:V1164)","v":1071156.7808333323},null,{"$f":"SUM(X1163:X1164)","v":1071156.7808333323},{"$f":"+X1165-'ROR-Model'!G1183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1166-'ROR-Model'!G1184","v":0}]
[252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1167-'ROR-Model'!G1185","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!AC233*F1","v":-642406.51708333322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1168:T1168)","v":-642406.51708333322},null,{"$f":"SUM(V1168:V1168)","v":-642406.51708333322},{"$f":"+X1168-'ROR-Model'!G1186","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!AC234*F1","v":-11792700.929166656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1169:T1169)","v":-11792700.929166656},null,{"$f":"SUM(V1169:V1169)","v":-11792700.929166656},{"$f":"+X1169-'ROR-Model'!G1187","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1168:F1169)","v":-12435107.44624999},{"$f":"SUM(G1168:G1169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1168:V1169)","v":-12435107.44624999},null,{"$f":"SUM(X1168:X1169)","v":-12435107.44624999},{"$f":"+X1170-'ROR-Model'!G1188","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1171-'ROR-Model'!G1189","v":0}]
[2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1172-'ROR-Model'!G1190","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$238*F1","v":-37779.86374999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1173:T1173)","v":-37779.86374999999},null,{"$f":"SUM(V1173:V1173)","v":-37779.86374999999},{"$f":"+X1173-'ROR-Model'!G1191","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1173)","v":-37779.86374999999},{"$f":"SUM(G1173)","v":0},{"$f":"H1*SUM(H1173)","v":0},{"$f":"SUM(I1173)","v":0},{"$f":"SUM(J1173)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1173)","v":0},{"$f":"SUM(T1173)","v":0},null,{"$f":"SUM(V1173)","v":-37779.86374999999},null,{"$f":"SUM(X1173)","v":-37779.86374999999},{"$f":"+X1174-'ROR-Model'!G1192","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1175-'ROR-Model'!G1193","v":0}]
[255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1176-'ROR-Model'!G1194","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AC$242*F1","v":-20300.308750000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1177:T1177)","v":-20300.308750000011},null,{"$f":"SUM(V1177:V1177)","v":-20300.308750000011},{"$f":"+X1177-'ROR-Model'!G1195","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$243*F1","v":-2675.0864439584038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1178:T1178)","v":-2675.0864439584038},null,{"$f":"SUM(V1178:V1178)","v":-2675.0864439584038},{"$f":"+X1178-'ROR-Model'!G1196","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$244*F1","v":-150589.76563937496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1179:T1179)","v":-150589.76563937496},null,{"$f":"SUM(V1179:V1179)","v":-150589.76563937496},{"$f":"+X1179-'ROR-Model'!G1197","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$245*F1","v":-1876.3391666666657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1180:T1180)","v":-1876.3391666666657},null,{"$f":"SUM(V1180:V1180)","v":-1876.3391666666657},{"$f":"+X1180-'ROR-Model'!G1198","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1177:F1180)","v":-175441.50000000006},{"$f":"SUM(G1177:G1180)","v":0},{"$f":"H1*SUM(H1177:H1180)","v":0},{"$f":"SUM(I1177:I1180)","v":0},{"$f":"SUM(J1177:J1180)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1177:R1180)","v":0},{"$f":"SUM(S1177:S1180)","v":0},{"$f":"SUM(T1177:T1180)","v":0},null,{"$f":"SUM(V1177:V1180)","v":-175441.50000000006},null,{"$f":"SUM(X1177:X1180)","v":-175441.50000000006},{"$f":"+X1181-'ROR-Model'!G1199","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1182-'ROR-Model'!G1200","v":0}]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1183-'ROR-Model'!G1201","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AC$249*F1","v":-109402.01375000039},{"$f":"'Deferred Income Taxes'!H9*G1","v":154450.8954788718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1184:T1184)","v":45048.881728871405},null,{"$f":"SUM(V1184:V1184)","v":45048.881728871405},{"$f":"+X1184-'ROR-Model'!G1202","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$250*F1","v":743500.09114473686},{"$f":"'Deferred Income Taxes'!H10*G1","v":437573.58844787703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1185:T1185)","v":1181073.6795926138},null,{"$f":"SUM(V1185:V1185)","v":1181073.6795926138},{"$f":"+X1185-'ROR-Model'!G1203","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$251*F1","v":7098053.6838552654},{"$f":"'Deferred Income Taxes'!H11*G1","v":12936567.932804545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1186:T1186)","v":20034621.616659813},null,{"$f":"SUM(V1186:V1186)","v":20034621.616659813},{"$f":"+X1186-'ROR-Model'!G1204","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$252*F1","v":3305608.2887499994},{"$f":"'Deferred Income Taxes'!H12*G1","v":109391.08427834878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1187:T1187)","v":3414999.3730283482},null,{"$f":"SUM(V1187:V1187)","v":3414999.3730283482},{"$f":"+X1187-'ROR-Model'!G1205","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1184:F1187)","v":11037760.050000001},{"$f":"SUM(G1184:G1187)","v":13637983.501009643},{"$f":"H1*SUM(H1184:H1187)","v":0},{"$f":"SUM(I1184:I1187)","v":0},{"$f":"SUM(J1184:J1187)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1184:R1187)","v":0},{"$f":"SUM(S1184:S1187)","v":0},{"$f":"SUM(T1184:T1187)","v":0},null,{"$f":"SUM(V1184:V1187)","v":24675743.551009648},null,{"$f":"SUM(X1184:X1187)","v":24675743.551009648},{"$f":"+X1188-'ROR-Model'!G1206","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1189-'ROR-Model'!G1207","v":0}]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1190-'ROR-Model'!G1208","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AC$256*F1","v":10124.543749999721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1191:T1191)","v":10124.543749999721},null,{"$f":"SUM(V1191:V1191)","v":10124.543749999721},{"$f":"+X1191-'ROR-Model'!G1209","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AC$257*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1192:T1192)","v":0},null,{"$f":"SUM(V1192:V1192)","v":0},{"$f":"+X1192-'ROR-Model'!G1210","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AC$258*F1","v":37511.063333332539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1193:T1193)","v":37511.063333332539},null,{"$f":"SUM(V1193:V1193)","v":37511.063333332539},{"$f":"+X1193-'ROR-Model'!G1211","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AC$259*F1","v":312590.64875000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1194:T1194)","v":312590.64875000005},null,{"$f":"SUM(V1194:V1194)","v":312590.64875000005},{"$f":"+X1194-'ROR-Model'!G1212","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1191:F1194)","v":360226.25583333231},{"$f":"SUM(G1191:G1194)","v":0},{"$f":"H1*SUM(H1191:H1194)","v":0},{"$f":"SUM(I1191:I1194)","v":0},{"$f":"SUM(J1191:J1194)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1191:R1194)","v":0},{"$f":"SUM(S1191:S1194)","v":0},{"$f":"SUM(T1191:T1194)","v":0},null,{"$f":"SUM(V1191:V1194)","v":360226.25583333231},null,{"$f":"SUM(X1191:X1194)","v":360226.25583333231},{"$f":"+X1195-'ROR-Model'!G1213","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1196-'ROR-Model'!G1214","v":0}]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1197-'ROR-Model'!G1215","v":0}]
[null,"General",null,null,null,{"$f":"'Rate Base'!$AC$263*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1198:T1198)","v":0},null,{"$f":"SUM(V1198:V1198)","v":0},{"$f":"+X1198-'ROR-Model'!G1216","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F1198)","v":0},{"$f":"SUM(G1198)","v":0},{"$f":"H1*SUM(H1198)","v":0},{"$f":"SUM(I1198)","v":0},{"$f":"SUM(J1198)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1198)","v":0},{"$f":"SUM(T1198)","v":0},null,{"$f":"SUM(V1198)","v":0},null,{"$f":"SUM(X1198)","v":0},{"$f":"+X1199-'ROR-Model'!G1217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1200-'ROR-Model'!G1218","v":0}]
["System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1201-'ROR-Model'!G1219","v":0}]
[null,"Production",null,null,null,{"$f":"F1141+F1149+F1156+F1177+F1184+F1191","v":-9474498.441666672},{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":154450.8954788718},{"$f":"H1141+H1149+H1156+H1177+H1184+H1191","v":0},{"$f":"I1141+I1149+I1156+I1177+I1184+I1191","v":-30912318.517083328},0,0,0,0,0,0,0,0,0,{"$f":"S1141+S1149+S1156+S1177+S1184+S1191","v":0},{"$f":"T1141+T1149+T1156+T1177+T1184+T1191","v":0},null,{"$f":"V1141+V1149+V1156+V1177+V1184+V1191","v":-40232366.063271128},null,{"$f":"X1141+X1149+X1156+X1177+X1184+X1191","v":-40232366.063271128},{"$f":"+X1202-'ROR-Model'!G1220","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1136+F1150+F1157+F1163+F1178+F1185+F1192+F1168","v":41148.350064315018},{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":437573.58844787703},{"$f":"H1136+H1150+H1157+H1163+H1178+H1185+H1192+H1168","v":0},{"$f":"I1136+I1150+I1157+I1163+I1178+I1185+I1192+I1168","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S1136+S1150+S1157+S1163+S1178+S1185+S1192+S1168","v":0},0,null,{"$f":"V1136+V1150+V1157+V1163+V1178+V1185+V1192+V1168","v":478721.93851219199},null,{"$f":"X1136+X1150+X1157+X1163+X1178+X1185+X1192+X1168","v":478721.93851219199},{"$f":"+X1203-'ROR-Model'!G1221","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1137+F1151+F1158+F1164+F1179+F1186+F1193+F1169","v":-6511265.9138143044},{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":12936567.932804545},0,{"$f":"I1137+I1151+I1158+I1164+I1179+I1186+I1193+I1169","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"V1137+V1151+V1158+V1164+V1179+V1186+V1193+V1169","v":6425302.0189902447},null,{"$f":"X1137+X1151+X1158+X1164+X1179+X1186+X1193+X1169","v":6425302.0189902447},{"$f":"+X1204-'ROR-Model'!G1222","v":0}]
[null,"General",null,null,null,{"$f":"F1145+F1152+F1159+F1173+F1180+F1187+F1194+F1198","v":3134403.9370833328},{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":109391.08427834878},{"$f":"H1145+H1152+H1159+H1173+H1180+H1187+H1194+H1198","v":0},{"$f":"I1145+I1152+I1159+I1173+I1180+I1187+I1194+I1198","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S1145+S1152+S1159+S1173+S1180+S1187+S1194+S1198","v":0},{"$f":"T1145+T1152+T1159+T1173+T1180+T1187+T1194+T1198","v":0},null,{"$f":"V1145+V1152+V1159+V1173+V1180+V1187+V1194+V1198","v":3243795.0213616816},null,{"$f":"X1145+X1152+X1159+X1173+X1180+X1187+X1194+X1198","v":3243795.0213616816},{"$f":"+X1205-'ROR-Model'!G1223","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1206-'ROR-Model'!G1224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1207-'ROR-Model'!G1225","v":0}]
[null,"System Working Capital (W/O WC Cash)",null,null,null,{"$f":"+F1138+F1142+F1146+F1153+F1160+F1165+F1170+F1174+F1181+F1188+F1195+F1199","v":-12810212.068333331},{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":13637983.501009643},0,{"$f":"+I1138+I1142+I1146+I1153+I1160+I1165+I1170+I1174+I1181+I1188+I1195+I1199","v":-30912318.517083328},0,0,0,0,0,0,0,0,0,{"$f":"+S1138+S1142+S1146+S1153+S1160+S1165+S1170+S1174+S1181+S1188+S1195+S1199","v":0},{"$f":"+T1138+T1142+T1146+T1153+T1160+T1165+T1170+T1174+T1181+T1188+T1195+T1199","v":0},null,{"$f":"+V1138+V1142+V1146+V1153+V1160+V1165+V1170+V1174+V1181+V1188+V1195+V1199","v":-30084547.08440702},null,{"$f":"+X1138+X1142+X1146+X1153+X1160+X1165+X1170+X1174+X1181+X1188+X1195+X1199","v":-30084547.08440702},{"$f":"+X1208-'ROR-Model'!G1226","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1209-'ROR-Model'!G1227","v":0}]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1210-'ROR-Model'!G1228","v":0}]
[null,"Production",null,null,null,{"$f":"F1124+F1202","v":-9044636.2366666719},154450.8954788718,{"$f":"H1*H1124+H1202","v":0},{"$f":"I1124+I1202","v":-30912318.517083328},{"$f":"J1124+J1202","v":-564872.6717550013},0,0,0,0,0,0,0,0,{"$f":"S1124+S1202","v":0},0,null,{"$f":"V1124+V1202","v":-40367376.53002613},null,{"$f":"X1124+X1202","v":-40367376.53002613},{"$f":"+X1211-'ROR-Model'!G1229","v":0}]
[null,"Distribution - Wyoming",null,null,null,-5423698.7370190136,437573.58844787703,{"$f":"H1*H1125+H1203","v":0},{"$f":"I1125+I1203","v":0},0,0,0,0,0,0,0,0,{"$f":"R1125+R1203","v":0},0,0,null,{"$f":"V1125+V1203","v":-4986125.1485711364},null,{"$f":"X1125+X1203","v":-4986125.1485711364},{"$f":"+X1212-'ROR-Model'!G1230","v":0}]
[null,"Distribution - Utah",null,null,null,-59836044.604230978,12936567.932804545,{"$f":"H1*H1126+H1204","v":0},{"$f":"I1126+I1204","v":0},0,0,0,0,0,0,0,0,{"$f":"R1126+R1204","v":0},0,0,null,{"$f":"V1126+V1204","v":-46899476.67142643},null,{"$f":"X1126+X1204","v":-46899476.67142643},{"$f":"+X1213-'ROR-Model'!G1231","v":0}]
[null,"General",null,null,null,-8649532.1037500799,109391.08427834878,{"$f":"H1*H1127+H1205","v":0},{"$f":"I1127+I1205","v":0},0,0,0,0,0,0,0,0,{"$f":"R1127+R1205","v":0},0,0,null,{"$f":"V1127+V1205","v":-8540141.019471731},null,{"$f":"X1127+X1205","v":-8540141.019471731},{"$f":"+X1214-'ROR-Model'!G1232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1215-'ROR-Model'!G1233","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1216-'ROR-Model'!G1234","v":0}]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"F1130+F1208","v":-82953911.681666747},{"$f":"G1130+G1208","v":13637983.501009643},{"$f":"H1*H1130+H1208","v":0},{"$f":"I1130+I1208","v":-30912318.517083328},{"$f":"J1130+J1208","v":-564872.6717550013},{"$f":"K1130+K1208","v":0},{"$f":"L1130+L1208","v":0},0,0,0,0,0,0,{"$f":"S1130+S1208","v":0},{"$f":"T1130+T1208","v":0},null,{"$f":"V1130+V1208","v":-100793119.36949544},null,{"$f":"X1130+X1208","v":-100793119.36949544},{"$f":"+X1217-'ROR-Model'!G1235","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1218-'ROR-Model'!G1236","v":0}]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1219-'ROR-Model'!G1237","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1220-'ROR-Model'!G1238","v":0}]
[null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1221-'ROR-Model'!G1239","v":0}]
[null,null,"Gas Purchase Expenses",null,null,{"$f":"F639","v":0},{"$f":"G639","v":0},{"$f":"H1*H639","v":0},{"$f":"I639","v":0},{"$f":"J639","v":0},0,0,0,0,0,0,0,0,{"$f":"S639","v":0},{"$f":"T639","v":0},null,{"$f":"SUM(F1222:T1222)","v":0},null,{"$f":"SUM(V1222:V1222)","v":0},{"$f":"+X1222-'ROR-Model'!G1240","v":0}]
[null,null,"Operation & Maintenance Expenses",null,null,{"$f":"F892","v":0},{"$f":"G892","v":0},{"$f":"H1*H892","v":-39860130.93},{"$f":"I892","v":0},{"$f":"J892","v":0},0,-1554977.2467968776,-3917042.7515742937,-38467.993281743773,-25159.640305488825,-44254.258924727823,-210239.58331782813,-42163.043999999936,{"$f":"S892","v":-600986},{"$f":"T892","v":4239358.4564026445},null,-42054062.991798319,null,-42054062.991798319,{"$f":"+X1223-'ROR-Model'!G1241","v":0}]
[null,null,"Deprec, Depl, & Amort",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+X1224-'ROR-Model'!G1242","v":0}]
[null,null,"Taxes - Excluding Income Taxes",null,null,{"$f":"F921","v":0},{"$f":"G921","v":0},{"$f":"H1*H921","v":0},{"$f":"I921","v":0},{"$f":"J921","v":0},0,0,0,0,0,0,0,0,{"$f":"S921","v":0},{"$f":"T921","v":0},null,0,null,0,{"$f":"+X1225-'ROR-Model'!G1243","v":0}]
[null,null,"Income Taxes - Federal & State",null,null,{"$f":"F923+F925+F927","v":0},{"$f":"G923+G925+G927","v":0},{"$f":"H1*H923+H925+H927","v":0},{"$f":"I923+I925+I927","v":0},{"$f":"J923+J925+J927","v":0},8121.4988174999999,592064.97285983339,1491432.6336149822,14646.87116499203,9579.6525546063203,16850.019293320009,80049.719986283817,16053.779277458974,{"$f":"S923+S925+S927","v":228828.27418349998},{"$f":"T923+T925+T927","v":-1614155.8692279747},null,843471.55252450192,null,843471.55252450192,{"$f":"+X1226-'ROR-Model'!G1244","v":0}]
[null,null,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+X1227-'ROR-Model'!G1245","v":0}]
[null,null,"Investment Tax Credit Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+X1228-'ROR-Model'!G1246","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+X1229-'ROR-Model'!G1247","v":0}]
[null,null,"Cost of Service - Including Gas Costs",null,null,{"$f":"SUM(F1222:F1228)","v":0},{"$f":"SUM(G1222:G1228)","v":0},{"$f":"H1*SUM(H1222:H1228)","v":-39860130.93},{"$f":"SUM(I1222:I1228)","v":0},{"$f":"SUM(J1222:J1228)","v":0},8121.4988174999999,-962912.2739370442,-2425610.1179593112,-23821.122116751743,-15579.987750882505,-27404.239631407814,-130189.86333154431,-26109.26472254096,{"$f":"SUM(S1222:S1228)","v":-372157.72581650002},{"$f":"SUM(T1222:T1228)","v":2625202.5871746698},null,-41210591.439273812,null,-41210591.439273812,{"$f":"+X1230-'ROR-Model'!G1250","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1231-'ROR-Model'!G1251","v":0}]
[null,null,"Daily Cost of Service",null,null,{"$f":"+F1230/365","v":0},{"$f":"+G1230/365","v":0},{"$f":"+H1230/365","v":-109205.83816438356},{"$f":"+I1230/365","v":0},0,22.250681691780823,-2638.1158190056008,-6645.5071724912641,-65.263348265073276,-42.684897947623298,-75.080108579199489,-356.68455707272415,-71.532232116550574,{"$f":"+S1230/365","v":-1019.6102077164384},{"$f":"+T1230/365","v":7192.3358552730679},null,{"$f":"SUM(F1232:T1232)","v":-112905.7299706132},null,{"$f":"SUM(V1232:V1232)","v":-112905.7299706132},{"$f":"+X1232-'ROR-Model'!G1252","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1233-'ROR-Model'!G1253","v":0}]
[null,"Working Capital - Cash Factor",null,null,null,{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},null,{"$f":"'Control Panel'!$F$21","v":2.681},null,{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1236-'ROR-Model'!G1256","v":0}]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"F1232*F1234","v":0},{"$f":"G1232*G1234","v":0},{"$f":"H1*H1232*H1234","v":-292780.85211871233},{"$f":"I1232*I1234","v":0},{"$f":"J1232*J1234","v":0},{"$f":"K1232*K1234","v":59.654077615664384},{"$f":"L1232*L1234","v":-7072.788510754016},-17816.604729449078,-174.97103669866146,-114.43821139757806,-201.28977110083383,-956.27129751197344,-191.77791430447209,{"$f":"S1232*S1234","v":-2733.5749668877711},{"$f":"T1232*T1234","v":19282.652427987094},null,{"$f":"SUM(F1237:T1237)","v":-302700.262051214},null,{"$f":"SUM(V1237:V1237)","v":-302700.262051214},{"$f":"+X1237-'ROR-Model'!G1257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1234*V1232","v":-302700.262051214},null,{"$f":"X1234*X1232","v":-302700.262051214},{"$f":"+X1238-'ROR-Model'!G1258","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1239-'ROR-Model'!G1259","v":0}]
["SYSTEM TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1240-'ROR-Model'!G1260","v":0}]
[null,"Production",null,null,null,{"$f":"F1211","v":-9044636.2366666719},154450.8954788718,{"$f":"H1*H1211","v":0},{"$f":"I1211","v":-30912318.517083328},{"$f":"J1211","v":-564872.6717550013},0,0,0,0,0,0,0,0,{"$f":"S1211","v":0},0,null,{"$f":"SUM(F1241:T1241)","v":-40367376.53002613},null,{"$f":"SUM(V1241:V1241)","v":-40367376.53002613},{"$f":"+X1241-'ROR-Model'!G1261","v":0}]
[null,"Distribution - Wyoming",null,null,null,-5423698.7370190136,437573.58844787703,{"$f":"H1*H1212","v":0},{"$f":"I1212","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1242:T1242)","v":-4986125.1485711364},null,{"$f":"SUM(V1242:V1242)","v":-4986125.1485711364},{"$f":"+X1242-'ROR-Model'!G1262","v":0}]
[null,"Distribution - Utah",null,null,null,-59836044.604230978,12936567.932804545,{"$f":"H1*H1213","v":0},{"$f":"I1213","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1243:T1243)","v":-46899476.67142643},null,{"$f":"SUM(V1243:V1243)","v":-46899476.67142643},{"$f":"+X1243-'ROR-Model'!G1263","v":0}]
[null,"General",null,null,null,{"$f":"F1214+F1237","v":-8649532.1037500799},{"$f":"G1214+G1237","v":109391.08427834878},{"$f":"H1*H1214+H1237","v":-292780.85211871233},{"$f":"I1214+I1237","v":0},{"$f":"J1214+J1237","v":0},59.654077615664384,-7072.788510754016,-17816.604729449078,-174.97103669866146,-114.43821139757806,-201.28977110083383,-956.27129751197344,-191.77791430447209,{"$f":"S1214+S1237","v":-2733.5749668877711},{"$f":"T1214+T1237","v":19282.652427987094},null,{"$f":"V1214+V1237","v":-8842841.2815229446},null,{"$f":"X1214+X1237","v":-8842841.2815229446},{"$f":"+X1244-'ROR-Model'!G1264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1245:T1245)","v":0},null,{"$f":"SUM(V1245:V1245)","v":0},{"$f":"+X1245-'ROR-Model'!G1265","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1246:T1246)","v":0},null,{"$f":"SUM(V1246:V1246)","v":0},{"$f":"+X1246-'ROR-Model'!G1266","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,null,{"$f":"F1217+F1237","v":-82953911.681666747},{"$f":"G1217+G1237","v":13637983.501009643},{"$f":"H1*H1217+H1237","v":-292780.85211871233},{"$f":"I1217+I1237","v":-30912318.517083328},{"$f":"J1217+J1237","v":-564872.6717550013},59.654077615664384,-7072.788510754016,-17816.604729449078,-174.97103669866146,-114.43821139757806,-201.28977110083383,-956.27129751197344,-191.77791430447209,{"$f":"S1217+S1237","v":-2733.5749668877711},{"$f":"T1217+T1237","v":19282.652427987094},null,{"$f":"SUM(F1247:T1247)","v":-101095819.63154665},null,{"$f":"SUM(V1247:V1247)","v":-101095819.63154665},{"$f":"+X1247-'ROR-Model'!G1267","v":0}]

{"sheet":"UT 2010 VS 2011 RESULTS","index":6,"n_rows":77,"n_cols":28,"rows_kept":77,"cut":false,"hidden":false,"merged":[[0,12,0,18],[2,21,2,27],[7,1,7,3]]}
["   "]
[]
[null,null,null,null,"12 Months Ended : Jun-2010",null,null,null,null,null,null,null,{"$f":"+'Control Panel'!B3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,"Change"]
[]
[null,null,null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)",null,"(B)","(C)","(D)","(E)","(F)","(G)","(H",null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H"]
[null,null,null,null,"Historical",null,"Imputed","Adjusted","Utah",null,"Utah",null,{"$f":"+'ROR-Model'!F7","v":"Historical"},null,{"$f":"+'ROR-Model'!H7","v":"Imputed"},{"$f":"+'ROR-Model'!I7","v":"Adjusted"},{"$f":"+'ROR-Model'!W9","v":"Utah"},null,{"$f":"+Q6","v":"Utah"},null,null,"Historical",null,"Imputed","Adjusted","Utah",null,"Utah"]
[null,null,null,null,"12 Months","Adjustments","Tax","System","Jurisdiction",null,"Jurisdiction",null,{"$f":"+'ROR-Model'!F8","v":"12 Months"},"Adjustments",{"$f":"+'ROR-Model'!H8","v":"Tax"},{"$f":"+'ROR-Model'!I8","v":"System"},"Jurisdiction",null,"Jurisdiction",null,null,"12 Months","Adjustments","Tax","System","Jurisdiction",null,"Jurisdiction"]
[null,"Description",null,null,"2010-06-30","Total","Adjustment","Total","DNG Related","Deficiency","Total",null,{"$f":"+'Control Panel'!F12","v":"2011-12-31"},"Total",{"$f":"+'ROR-Model'!H9","v":"Adjustment"},{"$f":"+'ROR-Model'!I9","v":"Total"},"DNG Related","Deficiency","Total",null,null,null,"Total","Adjustment","Total","DNG Related","Deficiency","Total"]
[]
[1,"NET INCOME SUMMARY"]
[2]
[3,"Utility Operating Revenue"]
[4,null,null,"System Distribution Non-Gas Revenue",304775207.02250546,-39074710.259999998,0,265700496.7625055,255393635.0126678,7171123.109003216,262564758.12167102,null,{"$f":"+'ROR-Model'!F363+'ROR-Model'!F365","v":316586800.72421569},{"$f":"+'ROR-Model'!G363+'ROR-Model'!G365","v":-39838800.93},{"$f":"+'ROR-Model'!H363+'ROR-Model'!H365","v":0},{"$f":"+'ROR-Model'!I363+'ROR-Model'!I365","v":276747999.79421568},{"$f":"'ROR-Model'!W368","v":266298262.8694737},{"$f":"+R44*Taxes!L29","v":3565665.3070525229},{"$f":"SUM(Q13:R13)","v":269863928.17652619},null,null,{"$f":"+M13-E13","v":11811593.701710224},-764090.67000000179,0,11047503.031710178,10904627.856805891,-3605457.8019506931,7299170.0548551679]
[5,null,null,"System Supplier Non-Gas Revenue",97806294.298512205,0,0,97806294.298512205,null,null,0,null,{"$f":"+'ROR-Model'!F364","v":93063268.918301806},{"$f":"+'ROR-Model'!G364","v":0},{"$f":"+'ROR-Model'!H364","v":0},{"$f":"+'ROR-Model'!I364","v":93063268.918301806},null,null,{"$f":"SUM(Q14:R14)","v":0},null,null,-4743025.3802103996,0,0,-4743025.3802103996,0,0,0]
[6,null,null,"System Commodity Revenue",466811454.66898233,0,0,466811454.66898233,null,null,0,null,{"$f":"+'ROR-Model'!F366","v":524322942.5374825},{"$f":"+'ROR-Model'!G366","v":0},{"$f":"+'ROR-Model'!H366","v":0},{"$f":"+'ROR-Model'!I366","v":524322942.5374825},null,null,{"$f":"SUM(Q15:R15)","v":0},null,null,57511487.868500173,0,0,57511487.868500173,0,0,0]
[7,null,null,"Pass-Through Related Other Revenue",28726153.152135901,0,0,28726153.152135901,null,null,0,null,{"$f":"'ROR-Model'!F501+'ROR-Model'!F505","v":29752145.066145103},{"$f":"'ROR-Model'!G501+'ROR-Model'!G505","v":0},{"$f":"'ROR-Model'!H501+'ROR-Model'!H505","v":0},{"$f":"'ROR-Model'!I501+'ROR-Model'!I505","v":29752145.066145103},null,null,{"$f":"SUM(Q16:R16)","v":0},null,null,1025991.9140092023,0,0,1025991.9140092023,0,0,0]
[8,null,null,"General Related Other Revenue",4786175.2278640997,0,0,4786175.2278640997,4669650.5,null,4669650.5,null,{"$f":"'ROR-Model'!F502+'ROR-Model'!F506","v":5102520.533854899},{"$f":"'ROR-Model'!G502+'ROR-Model'!G506","v":0},{"$f":"'ROR-Model'!H502+'ROR-Model'!H506","v":0},{"$f":"'ROR-Model'!I502+'ROR-Model'!I506","v":5102520.533854899},{"$f":"'ROR-Model'!W509","v":4980754.3599999994},null,{"$f":"SUM(Q17:R17)","v":4980754.3599999994},null,null,316345.30599079933,0,0,316345.30599079933,311103.8599999994,0,311103.8599999994]
[9,null,"Total Utility Operating Revenue",null,902905284.37,-39074710.259999998,0,863830574.11000001,260063285.5126678,7171123.109003216,267234408.62167102,null,{"$f":"SUM(M13:M17)","v":968827677.77999997},-39838800.93,0,928988876.8499999,271279017.22947371,3565665.3070525229,274844682.5365262,null,null,65922393.409999967,-764090.67000000179,0,65158302.73999989,11215731.716805905,-3605457.8019506931,7610273.9148551822]
[10]
[11,"Utility Operating Expenses"]
[12,null,"Gas Purchase Expenses"]
[13,null,null,"Utah",571860147.78527319,0,0,571860147.78527319,null,null,0,null,{"$f":"'ROR-Model'!F633+'ROR-Model'!F636","v":624829837.47808015},{"$f":"'ROR-Model'!G633+'ROR-Model'!G636","v":0},{"$f":"'ROR-Model'!H633+'ROR-Model'!H636","v":0},{"$f":"'ROR-Model'!I633+'ROR-Model'!I636","v":624829837.47808015},null,null,{"$f":"SUM(Q22:R22)","v":0},null,null,{"$f":"+M22-E22","v":52969689.692806959},{"$f":"+N22-F22","v":0},0,52969689.692806959,0,0,0]
[14,null,null,"Wyoming",21483754.334357202,0,0,21483754.334357202,null,null,0,null,{"$f":"'ROR-Model'!F635+'ROR-Model'!F637","v":22308519.043849301},{"$f":"'ROR-Model'!G635+'ROR-Model'!G637","v":0},{"$f":"'ROR-Model'!H635+'ROR-Model'!H637","v":0},{"$f":"'ROR-Model'!I635+'ROR-Model'!I637","v":22308519.043849301},null,null,{"$f":"SUM(Q23:R23)","v":0},null,null,{"$f":"+M23-E23","v":824764.70949209854},0,0,824764.70949209854,0,0,0]
[15,null,null,"Total",593343902.11963034,0,0,593343902.11963034,0,0,0,null,{"$f":"SUM(M22:M23)","v":647138356.5219295},0,0,647138356.5219295,0,0,0,null,null,{"$f":"+M24-E24","v":53794454.402299166},0,0,53794454.402299166,0,0,0]
[16]
[17,null,"O&M Expenses"]
[18,null,null,"Production",-1251350.01,0,0,-1251350.01,-1206294.9071613217,null,-1206294.9071613217,null,{"$f":"'ROR-Model'!F650","v":-1248287.03},{"$f":"'ROR-Model'!G650","v":0},{"$f":"'ROR-Model'!H650","v":0},{"$f":"'ROR-Model'!I650","v":-1248287.03},{"$f":"'ROR-Model'!W650","v":-1204990.8175571919},null,{"$f":"SUM(Q27:R27)","v":-1204990.8175571919},null,null,{"$f":"+M27-E27","v":3062.9799999999814},0,0,3062.9799999999814,1304.0896041297819,0,1304.0896041297819]
[19,null,null,"Distribution",48250764.030000009,0,0,48250764.030000009,45866725.040000007,null,45866725.040000007,null,{"$f":"'ROR-Model'!F753","v":49456106.269999996},{"$f":"'ROR-Model'!G753","v":0},{"$f":"'ROR-Model'!H753","v":0},{"$f":"'ROR-Model'!I753","v":49456106.269999996},{"$f":"'ROR-Model'!W753","v":47217591.860000007},null,{"$f":"SUM(Q28:R28)","v":47217591.860000007},null,null,1205342.2399999872,0,0,1205342.2399999872,1350866.8200000003,0,1350866.8200000003]
[20,null,null,"Customer Accounts",23185355.789999995,498021.5263685938,0,23683377.316368587,22772733.980795439,26384.861496303205,22799118.842291743,null,{"$f":"'ROR-Model'!F806","v":25254585.16},{"$f":"'ROR-Model'!G806","v":-1554977.2467968776},{"$f":"'ROR-Model'!H806","v":0},{"$f":"'ROR-Model'!I806","v":23699607.913203124},{"$f":"'ROR-Model'!W806","v":22759528.170897868},{"$f":"+R13*'Control Panel'!F22","v":11302.287185074842},{"$f":"SUM(Q29:R29)","v":22770830.458082944},null,null,2069229.3700000048,-2052998.7731654714,0,16230.596834536642,-13205.809897571802,-15082.574311228364,-28288.384208798409]
[21,null,null,"Customer Service & Information",44227250.07,-39161757.558032699,0,5065492.5119673032,4900690.7405536082,null,4900690.7405536082,null,{"$f":"'ROR-Model'!F834","v":45030509.950000003},{"$f":"'ROR-Model'!G834","v":-39904385.18892473},{"$f":"'ROR-Model'!H834","v":0},{"$f":"'ROR-Model'!I834","v":5126124.7610752769},{"$f":"'ROR-Model'!W834","v":4966770.2560816323},null,{"$f":"SUM(Q30:R30)","v":4966770.2560816323},null,null,803259.88000000268,-742627.63089203089,0,60632.24910797365,66079.515528024174,0,66079.515528024174]
[22,null,null,"Administrative & General",49928138.820000008,-1403111.3564988375,0,48525027.46350117,46382090.693355918,null,46382090.693355918,null,{"$f":"'ROR-Model'!F902","v":51029724.149999999},{"$f":"'ROR-Model'!G902","v":-594700.55607670988},{"$f":"'ROR-Model'!H902","v":0},{"$f":"'ROR-Model'!I902","v":50435023.593923293},{"$f":"'ROR-Model'!W902","v":48188126.490934305},null,{"$f":"SUM(Q31:R31)","v":48188126.490934305},null,null,1101585.3299999908,808410.80042212759,0,1909996.1304221228,1806035.797578387,0,1806035.797578387]
[23,null,null,"Total O&M Expense",164340158.69999999,-40066847.388162941,0,124273311.31183706,118715945.54754364,26384.861496303205,118742330.40903994,null,{"$f":"SUM(M27:M31)","v":169522638.5},-42054062.991798319,0,127468575.50820169,121927025.96035662,11302.287185074842,121938328.2475417,null,null,5182479.8000000119,-1987215.6036353782,0,3195264.1963646263,3211080.412812978,-15082.574311228364,3195997.8385017514]
[24]
[25,null,"Other Operating Expenses"]
[26,null,null,"Depreciation, Depletion, Amortization",43692315.25,0,0,43692315.25,42179815.092920907,null,42179815.092920907,null,{"$f":"'ROR-Model'!F926","v":44478662.690000005},{"$f":"'ROR-Model'!G926","v":0},{"$f":"'ROR-Model'!H926","v":0},{"$f":"'ROR-Model'!I926","v":44478662.690000005},{"$f":"'ROR-Model'!W926","v":42855351.783636875},null,{"$f":"SUM(Q35:R35)","v":42855351.783636875},null,null,{"$f":"+M35-E35","v":786347.44000000507},{"$f":"+N35-F35","v":0},0,786347.44000000507,675536.69071596861,0,675536.69071596861]
[27,null,null,"Taxes Other Than Income Taxes",13971498.41,0,0,13971498.41,13596089.729776669,null,13596089.729776669,null,{"$f":"'ROR-Model'!F934","v":15029093.520000003},{"$f":"'ROR-Model'!G934","v":0},{"$f":"'ROR-Model'!H934","v":0},{"$f":"'ROR-Model'!I934","v":15029093.520000003},{"$f":"'ROR-Model'!W934","v":14239925.917240363},null,{"$f":"SUM(Q36:R36)","v":14239925.917240363},null,null,{"$f":"+M36-E36","v":1057595.1100000031},0,0,1057595.1100000031,643836.18746369332,0,643836.18746369332]
[28,null,null,"Income Taxes",23740002.890000001,377860.23712592782,142665.30534353852,24260528.432469472,23419788.054284312,2721108.2135435077,26140896.26782782,null,{"$f":"'ROR-Model'!F936+'ROR-Model'!F938+'ROR-Model'!F940+'ROR-Model'!F942","v":25873159.800000001},{"$f":"'ROR-Model'!G936+'ROR-Model'!G938+'ROR-Model'!G940+'ROR-Model'!G942","v":843471.55252450192},{"$f":"'ROR-Model'!H936+'ROR-Model'!H938+'ROR-Model'!H940+'ROR-Model'!H942","v":-43983.03554482758},{"$f":"'ROR-Model'!I936+'ROR-Model'!I938+'ROR-Model'!I940+'ROR-Model'!I942","v":26672648.316979676},{"$f":"'ROR-Model'!W936","v":25970834.171846073},{"$f":"(R13-R29)*Taxes!L23","v":1353340.6030388752},{"$f":"SUM(Q37:R37)","v":27324174.774884947},null,null,{"$f":"+M37-E37","v":2133156.91},465611.31539857411,-186648.3408883661,2412119.8845102042,2551046.1175617613,-1367767.6105046326,1183278.5070571266]
[29,null,null,"Total Other Operating Expenses",81403816.549999997,377860.23712592782,142665.30534353852,81924342.092469469,79195692.876981884,2721108.2135435077,81916801.090525404,null,{"$f":"SUM(M35:M37)","v":85380916.010000005},843471.55252450192,-43983.03554482758,86180404.526979685,83066111.872723311,1353340.6030388752,84419452.475762188,null,null,{"$f":"+M38-E38","v":3977099.4600000083},465611.31539857411,-186648.3408883661,4256062.4345102161,3870418.9957414269,-1367767.6105046326,2502651.3852367848]
[30]
[31]
[32,null,"Total Utility Operating Expenses",null,839087877.36963034,-39688987.151037015,142665.30534353852,799541555.52393687,197911638.42452553,2747493.075039811,200659131.49956536,null,{"$f":"+M24+M32+M38","v":902041911.03192949},-41210591.439273819,-43983.03554482758,860787336.55711091,204993137.83307993,1364642.8902239499,206357780.72330388,null,null,{"$f":"+M41-E41","v":62954033.662299156},{"$f":"+N41-F41","v":-1521604.2882368043},-186648.3408883661,61245781.033174038,7081499.408554405,-1382850.1848158611,5698649.2237385213]
[33]
[34]
[35,"NET OPERATING INCOME",null,null,63817407.000369668,614276.89103701711,-142665.30534353852,64289018.586063147,62151647.088142276,4423630.0339634046,66575277.12210568,null,{"$f":"+M18-M41","v":66785766.748070478},{"$f":"+N18-N41","v":1371790.5092738196},{"$f":"+O18-O41","v":43983.03554482758},{"$f":"+P18-P41","v":68201540.292888999},{"$f":"+Q18-Q41","v":66285879.396393776},{"$f":"+S44-Q44","v":2201022.4168285728},{"$f":"S72*S75","v":68486901.813222349},null,null,{"$f":"+M44-E44","v":2968359.7477008104},{"$f":"+N44-F44","v":757513.61823680252},186648.3408883661,3912521.7068258524,4134232.3082515001,-2222607.6171348318,1911624.6911166683]
[36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M45-E45","v":0},0,0,0,0,0,0]
[37]
[38,"RATE BASE SUMMARY"]
[39]
[40,"Net Utility Plant"]
[41,null,101,"Gas Plant In Service",1761511261.3999996,-58457533.433040842,0,1703053727.966959,1643824010.1096144,null,1643824010.1096144,null,{"$f":"'ROR-Model'!F1113","v":1866455596.8200002},{"$f":"'ROR-Model'!G1113","v":-79030054.735848352},{"$f":"'ROR-Model'!H1113","v":0},{"$f":"'ROR-Model'!I1113","v":1787425542.0841522},{"$f":"'ROR-Model'!W1113","v":1725332701.4011137},null,{"$f":"SUM(Q50:R50)","v":1725332701.4011137},null,null,{"$f":"+M50-E50","v":104944335.42000055},-20572521.30280751,0,84371814.117193222,81508691.291499376,0,81508691.291499376]
[42,null,105,"Gas Plant Held For Future Use",5036.83,0,0,5036.83,5036.83,null,5036.83,null,{"$f":"'ROR-Model'!F1117","v":5036.83},{"$f":"'ROR-Model'!G1117","v":0},{"$f":"'ROR-Model'!H1117","v":0},{"$f":"'ROR-Model'!I1117","v":5036.83},{"$f":"'ROR-Model'!W1117","v":5036.83},null,{"$f":"SUM(Q51:R51)","v":5036.83},null,null,0,0,0,0,0,0,0]
[43,null,106,"Completed Construction Not Classified",6794533.7799999993,2873764.7224999997,0,9668298.5024999995,9303429.1175042354,null,9303429.1175042354,null,{"$f":"'ROR-Model'!F1124","v":17136519.609999999},{"$f":"'ROR-Model'!G1124","v":-9954670.6879166663},{"$f":"'ROR-Model'!H1124","v":0},{"$f":"'ROR-Model'!I1124","v":7181848.9220833331},{"$f":"'ROR-Model'!W1124","v":6651699.8762117215},null,{"$f":"SUM(Q52:R52)","v":6651699.8762117215},null,null,10341985.83,-12828435.410416666,0,-2486449.5804166663,-2651729.2412925139,0,-2651729.2412925139]
[44,null,108,"Accumulated Depreciation",-714279259.6500001,21640430.307439998,0,-692638829.34256005,-664580150.39331973,null,-664580150.39331973,null,{"$f":"'ROR-Model'!F1131","v":-742441035.15999985},{"$f":"'ROR-Model'!G1131","v":17886680.171335768},{"$f":"'ROR-Model'!H1131","v":0},{"$f":"'ROR-Model'!I1131","v":-724554354.98866415},{"$f":"'ROR-Model'!W1131","v":-695372995.50323367},null,{"$f":"SUM(Q53:R53)","v":-695372995.50323367},null,null,-28161775.509999752,-3753750.1361042298,0,-31915525.646104097,-30792845.109913945,0,-30792845.109913945]
[45,null,111,"Accumulated Amort & Depletion",-6099388.79,388715.81116916623,0,-5710672.9788308339,-5507265.9735408491,null,-5507265.9735408491,null,{"$f":"'ROR-Model'!F1138","v":-6117260.6900000004},{"$f":"'ROR-Model'!G1138","v":389472.96734083304},{"$f":"'ROR-Model'!H1138","v":0},{"$f":"'ROR-Model'!I1138","v":-5727787.7226591669},{"$f":"'ROR-Model'!W1138","v":-5531237.2070394522},null,{"$f":"SUM(Q54:R54)","v":-5531237.2070394522},null,null,-17871.900000000373,757.1561716668075,0,-17114.743828332983,-23971.233498603106,0,-23971.233498603106]
[46,null,"Total Net Utility Plant",null,1047932183.5699995,-33554622.591931678,0,1014377560.9780681,983045059.69025779,0,983045059.69025779,null,{"$f":"SUM(M50:M54)","v":1135038857.4100001},-70708572.28508842,0,1064330285.1249123,1031085205.3970522,0,1031085205.3970522,null,null,87106673.840000629,-37153949.693156742,0,49952724.146844149,48040145.706794381,0,48040145.706794381]
[47]
[48,"Other Rate Base Accounts"]
[49,null,154,"Materials & Supplies",7990792.7800000003,2531920.9470833335,0,10522713.727083333,10175107.850879023,null,10175107.850879023,null,{"$f":"'ROR-Model'!F1156","v":13607014.17},{"$f":"'ROR-Model'!G1156","v":-1629771.8004166675},{"$f":"'ROR-Model'!H1156","v":0},{"$f":"'ROR-Model'!I1156","v":11977242.369583333},{"$f":"'ROR-Model'!W1156","v":11578040.730819253},null,{"$f":"SUM(Q58:R58)","v":11578040.730819253},null,null,{"$f":"+M58-E58","v":5616221.3899999997},-4161692.747500001,0,1454528.6425000001,1402932.8799402304,0,1402932.8799402304]
[50,null,"164-1","Gas Stored Underground",43289915.130000003,-43289915.130000003,0,0,0,null,0,null,{"$f":"'ROR-Model'!F1160","v":40267239.18},{"$f":"'ROR-Model'!G1160","v":-40267239.18},{"$f":"'ROR-Model'!H1160","v":0},{"$f":"'ROR-Model'!I1160","v":0},{"$f":"'ROR-Model'!W1160","v":0},null,0,null,null,-3022675.950000003,3022675.950000003,0,0,0,0,0]
[51,null,165,"Prepayments",3195673.08,5701.023333332967,0,3201374.103333333,3095620.3520569098,null,3095620.3520569098,null,{"$f":"'ROR-Model'!F1164","v":3172035.78},{"$f":"'ROR-Model'!G1164","v":-444138.79749999987},{"$f":"'ROR-Model'!H1164","v":0},{"$f":"'ROR-Model'!I1164","v":2727896.9824999999},{"$f":"'ROR-Model'!W1164","v":2636976.1417763378},null,2636976.1417763378,null,null,-23637.300000000279,-449839.82083333284,0,-473477.12083333312,-458644.21028057206,0,-458644.21028057206]
[52,null,190008," Accum Deferred Income Tax Federal ",3940402.75,-600743.3604166666,0,3339659.3895833334,3230842.6257889583,null,3230842.6257889583,null,{"$f":"+'ROR-Model'!F1171","v":5142421.8099999996},{"$f":"+'ROR-Model'!G1171","v":-1107285.3741666665},{"$f":"'ROR-Model'!H1171","v":0},{"$f":"+'ROR-Model'!I1171","v":4035136.4358333331},{"$f":"+'ROR-Model'!W1171","v":3903029.7567856666},null,3903029.7567856666,null,null,1202019.0599999996,-506542.01374999993,0,695477.04624999966,672187.13099670829,0,672187.13099670829]
[53,null,190008," Accum Deferred Income Tax State ",337748.35000000003,-51734.107083333365,0,286014.24291666667,286014.24291666667,null,286014.24291666667,null,{"$f":"+'ROR-Model'!F1178","v":440778.07},{"$f":"+'ROR-Model'!G1178","v":-94909.709999999963},{"$f":"'ROR-Model'!H1178","v":0},{"$f":"+'ROR-Model'!I1178","v":345868.36000000004},{"$f":"+'ROR-Model'!W1178","v":345868.36000000004},null,345868.36000000004,null,null,103029.71999999997,-43175.602916666598,0,59854.117083333374,59854.117083333374,0,59854.117083333374]
[54,null,"235-1","Customer Deposits",-6776565.8799999999,715541.74124999996,0,-6061024.1387499999,-5857072.4716666667,null,-5857072.4716666667,null,{"$f":"'ROR-Model'!F1183","v":-8832709.3599999994},{"$f":"'ROR-Model'!G1183","v":1071156.7808333323},{"$f":"'ROR-Model'!H1183","v":0},{"$f":"'ROR-Model'!I1183","v":-7761552.5791666675},{"$f":"'ROR-Model'!W1183","v":-7497428.7283333344},null,-7497428.7283333344,null,null,-2056143.4799999995,355615.03958333237,0,-1700528.4404166676,-1640356.2566666678,0,-1640356.2566666678]
[55,null,252,"Contributions in Aid  of Construction",-47729691.399999999,-3441316.6716666669,0,-51171008.071666665,-49520675.908333331,null,-49520675.908333331,null,{"$f":"+'ROR-Model'!F1188","v":-27867003.870000001},{"$f":"'ROR-Model'!G1188","v":-12435107.44624999},{"$f":"'ROR-Model'!H1188","v":0},{"$f":"'ROR-Model'!I1188","v":-40302111.316249989},{"$f":"'ROR-Model'!W1188","v":-38729946.649166659},null,-38729946.649166659,null,null,19862687.529999997,-8993790.7745833229,0,10868896.755416676,10790729.259166673,0,10790729.259166673]
[56,null,"253-1","Unclaimed Customer Deposits",-108383.42,-45180.08291666671,0,-153563.50291666671,-148490.70730815717,null,-148490.70730815717,null,{"$f":"'ROR-Model'!F1192","v":-73287.150000000009},{"$f":"'ROR-Model'!G1192","v":-37779.86374999999},{"$f":"'ROR-Model'!H1192","v":0},{"$f":"'ROR-Model'!I1192","v":-111067.01375},{"$f":"'ROR-Model'!W1192","v":-107365.14878530405},null,-107365.14878530405,null,null,35096.26999999999,7400.2191666667204,0,42496.48916666671,41125.558522853127,0,41125.558522853127]
[57,null,255,"Deferred Investment Tax Credits",-1465177.6799999997,-188622.23999999996,0,-1653799.92,-1599424.460809296,null,-1599424.460809296,null,{"$f":"'ROR-Model'!F1199","v":-1114294.68},{"$f":"'ROR-Model'!G1199","v":-175441.50000000006},{"$f":"'ROR-Model'!H1199","v":0},{"$f":"'ROR-Model'!I1199","v":-1289736.18},{"$f":"'ROR-Model'!W1199","v":-1247432.4329799663},null,-1247432.4329799663,null,null,350882.99999999977,13180.739999999903,0,364063.74,351992.02782932972,0,351992.02782932972]
[58,null,282,"Accum Deferred Income Taxes",-214694220.21000001,31064825.795000009,0,-183629394.41499999,-178082555.93266204,null,-178082555.93266204,null,{"$f":"'ROR-Model'!F1206+'ROR-Model'!F1213+'ROR-Model'!F1217","v":-250297223.72999999},{"$f":"'ROR-Model'!G1206+'ROR-Model'!G1213+'ROR-Model'!G1217","v":25035969.806842979},{"$f":"'ROR-Model'!H1206+'ROR-Model'!H1213+'ROR-Model'!H1217","v":0},{"$f":"'ROR-Model'!I1206+'ROR-Model'!I1213+'ROR-Model'!I1217","v":-225261253.92315701},{"$f":"'ROR-Model'!W1206+'ROR-Model'!W1213+'ROR-Model'!W1217","v":-218472571.76267332},null,-218472571.76267332,null,null,-35603003.519999981,-6028855.9881570302,0,-41631859.508157015,-40390015.830011278,0,-40390015.830011278]
[59,null,null,"Working Capital - Cash",5842343.8412129553,-291523.76589569927,1047.9059825370598,5551867.9812997943,5344312.5330530126,null,5344312.5330530126,null,{"$f":"'ROR-Model'!F1257","v":6298978.2706978442},{"$f":"'ROR-Model'!G1257","v":-302700.262051214},{"$f":"'ROR-Model'!H1257","v":-323.06443368680203},{"$f":"'ROR-Model'!I1257","v":5995954.9442129433},{"$f":"'ROR-Model'!W1257","v":5780438.9004857251},null,5780438.9004857251,null,null,456634.42948488891,-11176.496155514731,-1370.9704162238618,444086.96291314904,436126.36743271258,0,436126.36743271258]
[60,null,"Total Other Rate Base Accounts",null,-206177162.65878704,-13591045.851312367,1047.9059825370598,-219767160.60411689,-213076321.87608492,0,-213076321.87608492,null,{"$f":"SUM(M58:M68)","v":-219256051.50930214},-30387247.346458234,-323.06443368680203,-249643621.92019406,-241810390.8320716,0,-241810390.8320716,null,null,-13078888.850515097,-16796201.495145865,-1370.9704162238618,-29876461.316077173,-28734068.955986679,0,-28734068.955986679]
[61]
[62]
[63,"TOTAL RATE BASE",null,null,841755020.91121244,-47145668.443244047,1047.9059825370598,794610400.3739512,769968737.81417286,null,769968737.81417286,null,{"$f":"+M55+M69","v":915782805.90069795},{"$f":"+N55+N69","v":-101095819.63154665},{"$f":"+O55+O69","v":-323.06443368680203},{"$f":"+P55+P69","v":814686663.20471823},{"$f":"+Q55+Q69","v":789274814.56498051},null,{"$f":"+S55+S69","v":789274814.56498051},null,null,{"$f":"+M72-E72","v":74027784.989485502},{"$f":"+N72-F72","v":-53950151.188302599},-1370.9704162238618,20076262.830767035,19306076.750807643,0,19306076.750807643]
[64]
[65]
[66,"RETURN ON RATE BASE",null,null,7.5814703108377499E-2,null,null,8.0906339201963787E-2,8.0719702029177956E-2,null,8.6464909356064282E-2,null,{"$f":"M44/M72","v":7.2927517657841168E-2},null,null,{"$f":"P44/P72","v":8.371505681043781E-2},{"$f":"Q44/Q72","v":8.3983269417925277E-2},null,{"$f":"'Capital Str'!F10","v":8.6771933614744612E-2},null,null,{"$f":"+M75-E75","v":-2.8871854505363309E-3},{"$f":"+N75-F75","v":0},0,2.8087176084740234E-3,3.263567388747321E-3,0,3.0702425868033012E-4]
[67]
[68,"RETURN ON EQUITY",null,null,8.3528163508292022E-2,null,null,9.307627188961759E-2,9.272627987899687E-2,null,0.10349999999999999,null,{"$f":"(M75-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":7.8050525136082349E-2},null,null,{"$f":"(P75-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":9.7880701241896281E-2},{"$f":"(Q75-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":9.8373742626501198E-2},null,{"$f":"'Capital Str'!E9","v":0.10349999999999999},null,null,{"$f":"+M77-E77","v":-5.4776383722096728E-3},{"$f":"+N77-F77","v":0},0,4.8044293522786913E-3,5.6474627475043282E-3,0,0]

{"sheet":"Report","index":7,"n_rows":77,"n_cols":14,"rows_kept":77,"cut":false,"hidden":false,"merged":[[7,1,7,3],[4,1,4,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[null,null,null,null,{"$f":"IF((SUM(Report!F13:H72)-SUM(Report!I13:I72))<1,\"0\",\"ERROR\")","v":"0"}]
[null,"(A)",null,null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,null,{"$f":"+'ROR-Model'!F7","v":"Historical"},null,{"$f":"+'ROR-Model'!H7","v":"Imputed"},{"$f":"+'ROR-Model'!I7","v":"Adjusted"},{"$f":"+'ROR-Model'!W9","v":"Utah"},null,{"$f":"+J6","v":"Utah"}]
[null,null,null,null,"CHECKS MUST BE (0)",{"$f":"+'ROR-Model'!F8","v":"12 Months"},"Adjustments",{"$f":"+'ROR-Model'!H8","v":"Tax"},{"$f":"+'ROR-Model'!I8","v":"System"},"Jurisdiction",null,"Jurisdiction","CHECKS MUST BE (0)"]
[null,"Description",null,null,null,{"$f":"+'ROR-Model'!F9","v":"2011-12-31"},"Total",{"$f":"+'ROR-Model'!H9","v":"Adjustment"},{"$f":"+'ROR-Model'!I9","v":"Total"},"DNG Related","Deficiency","Total"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A10+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A12+1","v":3},null,null,"System Distribution Non-Gas Revenue",{"$f":"+F13+G13+H13-I13","v":0},{"$f":"+'ROR-Model'!F363+'ROR-Model'!F365","v":316586800.72421569},{"$f":"+'ROR-Model'!G363+'ROR-Model'!G365","v":-39838800.93},{"$f":"+'ROR-Model'!H363+'ROR-Model'!H365","v":0},{"$f":"+'ROR-Model'!I363+'ROR-Model'!I365","v":276747999.79421568},{"$f":"'ROR-Model'!W368","v":266298262.8694737},{"$f":"+K44*Taxes!L29","v":3565665.3070525229},{"$f":"SUM(J13:K13)","v":269863928.17652619},{"$f":"+N13-I13","v":0},{"$f":"SUM(F13:H13)","v":276747999.79421568}]
[4,null,null,"System Supplier Non-Gas Revenue",0,{"$f":"+'ROR-Model'!F364","v":93063268.918301806},{"$f":"+'ROR-Model'!G364","v":0},{"$f":"+'ROR-Model'!H364","v":0},{"$f":"+'ROR-Model'!I364","v":93063268.918301806},null,null,{"$f":"SUM(J14:K14)","v":0},{"$f":"+N14-I14","v":0},{"$f":"SUM(F14:H14)","v":93063268.918301806}]
[5,null,null,"System Commodity Revenue",0,{"$f":"+'ROR-Model'!F366","v":524322942.5374825},{"$f":"+'ROR-Model'!G366","v":0},{"$f":"+'ROR-Model'!H366","v":0},{"$f":"+'ROR-Model'!I366","v":524322942.5374825},null,null,{"$f":"SUM(J15:K15)","v":0},0,524322942.5374825]
[6,null,null,"Pass-Through Related Other Revenue",0,{"$f":"'ROR-Model'!F501+'ROR-Model'!F505","v":29752145.066145103},{"$f":"'ROR-Model'!G501+'ROR-Model'!G505","v":0},{"$f":"'ROR-Model'!H501+'ROR-Model'!H505","v":0},{"$f":"'ROR-Model'!I501+'ROR-Model'!I505","v":29752145.066145103},null,null,{"$f":"SUM(J16:K16)","v":0},0,29752145.066145103]
[7,null,null,"General Related Other Revenue",0,{"$f":"'ROR-Model'!F502+'ROR-Model'!F506","v":5102520.533854899},{"$f":"'ROR-Model'!G502+'ROR-Model'!G506","v":0},{"$f":"'ROR-Model'!H502+'ROR-Model'!H506","v":0},{"$f":"'ROR-Model'!I502+'ROR-Model'!I506","v":5102520.533854899},{"$f":"'ROR-Model'!W509","v":4980754.3599999994},null,{"$f":"SUM(J17:K17)","v":4980754.3599999994},0,5102520.533854899]
[8,null,"Total Utility Operating Revenue",null,0,{"$f":"SUM(F13:F17)","v":968827677.77999997},-39838800.93,0,928988876.8499999,271279017.22947371,3565665.3070525229,274844682.5365262,0,928988876.85000002]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A18+1","v":9},"Utility Operating Expenses",null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A20+1","v":10},null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A21+1","v":11},null,null,"Utah",{"$f":"+F22+G22+H22-I22","v":0},{"$f":"'ROR-Model'!F633+'ROR-Model'!F636","v":624829837.47808015},{"$f":"'ROR-Model'!G633+'ROR-Model'!G636","v":0},{"$f":"'ROR-Model'!H633+'ROR-Model'!H636","v":0},{"$f":"'ROR-Model'!I633+'ROR-Model'!I636","v":624829837.47808015},null,null,{"$f":"SUM(J22:K22)","v":0},0,624829837.47808015]
[{"$f":"+A22+1","v":12},null,null,"Wyoming",{"$f":"+F23+G23+H23-I23","v":0},{"$f":"'ROR-Model'!F635+'ROR-Model'!F637","v":22308519.043849301},{"$f":"'ROR-Model'!G635+'ROR-Model'!G637","v":0},{"$f":"'ROR-Model'!H635+'ROR-Model'!H637","v":0},{"$f":"'ROR-Model'!I635+'ROR-Model'!I637","v":22308519.043849301},null,null,{"$f":"SUM(J23:K23)","v":0},0,22308519.043849301]
[{"$f":"+A23+1","v":13},null,null,"Total",{"$f":"+F24+G24+H24-I24","v":0},{"$f":"SUM(F22:F23)","v":647138356.5219295},0,0,647138356.5219295,0,0,0,0,647138356.5219295]
[null,null,null,null,{"$f":"+F25+G25+H25-I25","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(F25:H25)","v":0}]
[{"$f":"A24+1","v":14},null,"O&M Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A26+1","v":15},null,null,"Production",{"$f":"+F27+G27+H27-I27","v":0},{"$f":"'ROR-Model'!F650","v":-1248287.03},{"$f":"'ROR-Model'!G650","v":0},{"$f":"'ROR-Model'!H650","v":0},{"$f":"'ROR-Model'!I650","v":-1248287.03},{"$f":"'ROR-Model'!W650","v":-1204990.8175571919},null,{"$f":"SUM(J27:K27)","v":-1204990.8175571919},0,-1248287.03]
[16,null,null,"Distribution",0,{"$f":"'ROR-Model'!F753","v":49456106.269999996},{"$f":"'ROR-Model'!G753","v":0},{"$f":"'ROR-Model'!H753","v":0},{"$f":"'ROR-Model'!I753","v":49456106.269999996},{"$f":"'ROR-Model'!W753","v":47217591.860000007},null,{"$f":"SUM(J28:K28)","v":47217591.860000007},0,49456106.269999996]
[17,null,null,"Customer Accounts",0,{"$f":"'ROR-Model'!F806","v":25254585.16},{"$f":"'ROR-Model'!G806","v":-1554977.2467968776},{"$f":"'ROR-Model'!H806","v":0},{"$f":"'ROR-Model'!I806","v":23699607.913203124},{"$f":"'ROR-Model'!W806","v":22759528.170897868},{"$f":"+K13*'Control Panel'!F22","v":11302.287185074842},{"$f":"SUM(J29:K29)","v":22770830.458082944},0,23699607.913203124]
[18,null,null,"Customer Service & Information",0,{"$f":"'ROR-Model'!F834","v":45030509.950000003},{"$f":"'ROR-Model'!G834","v":-39904385.18892473},{"$f":"'ROR-Model'!H834","v":0},{"$f":"'ROR-Model'!I834","v":5126124.7610752769},{"$f":"'ROR-Model'!W834","v":4966770.2560816323},null,{"$f":"SUM(J30:K30)","v":4966770.2560816323},0,5126124.7610752732]
[19,null,null,"Administrative & General",0,{"$f":"'ROR-Model'!F902","v":51029724.149999999},{"$f":"'ROR-Model'!G902","v":-594700.55607670988},{"$f":"'ROR-Model'!H902","v":0},{"$f":"'ROR-Model'!I902","v":50435023.593923293},{"$f":"'ROR-Model'!W902","v":48188126.490934305},null,{"$f":"SUM(J31:K31)","v":48188126.490934305},0,50435023.593923286]
[20,null,null,"Total O&M Expense",0,{"$f":"SUM(F27:F31)","v":169522638.5},-42054062.991798319,0,127468575.50820169,121927025.96035662,11302.287185074842,121938328.2475417,0,127468575.50820169]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A32+1","v":21},null,"Other Operating Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A34+1","v":22},null,null,"Depreciation, Depletion, Amortization",{"$f":"+F35+G35+H35-I35","v":0},{"$f":"'ROR-Model'!F926","v":44478662.690000005},{"$f":"'ROR-Model'!G926","v":0},{"$f":"'ROR-Model'!H926","v":0},{"$f":"'ROR-Model'!I926","v":44478662.690000005},{"$f":"'ROR-Model'!W926","v":42855351.783636875},null,{"$f":"SUM(J35:K35)","v":42855351.783636875},0,44478662.690000005]
[{"$f":"+A35+1","v":23},null,null,"Taxes Other Than Income Taxes",{"$f":"+F36+G36+H36-I36","v":0},{"$f":"'ROR-Model'!F934","v":15029093.520000003},{"$f":"'ROR-Model'!G934","v":0},{"$f":"'ROR-Model'!H934","v":0},{"$f":"'ROR-Model'!I934","v":15029093.520000003},{"$f":"'ROR-Model'!W934","v":14239925.917240363},null,{"$f":"SUM(J36:K36)","v":14239925.917240363},0,15029093.520000003]
[{"$f":"+A36+1","v":24},null,null,"Income Taxes",{"$f":"+F37+G37+H37-I37","v":0},{"$f":"'ROR-Model'!F936+'ROR-Model'!F938+'ROR-Model'!F940+'ROR-Model'!F942","v":25873159.800000001},{"$f":"'ROR-Model'!G936+'ROR-Model'!G938+'ROR-Model'!G940+'ROR-Model'!G942","v":843471.55252450192},{"$f":"'ROR-Model'!H936+'ROR-Model'!H938+'ROR-Model'!H940+'ROR-Model'!H942","v":-43983.03554482758},{"$f":"'ROR-Model'!I936+'ROR-Model'!I938+'ROR-Model'!I940+'ROR-Model'!I942","v":26672648.316979676},{"$f":"'ROR-Model'!W936","v":25970834.171846073},{"$f":"(K13-K29)*Taxes!L23","v":1353340.6030388752},{"$f":"SUM(J37:K37)","v":27324174.774884947},0,26672648.316979676]
[{"$f":"+A37+1","v":25},null,null,"Total Other Operating Expenses",{"$f":"+F38+G38+H38-I38","v":0},{"$f":"SUM(F35:F37)","v":85380916.010000005},843471.55252450192,-43983.03554482758,86180404.526979685,83066111.872723311,1353340.6030388752,84419452.475762188,0,86180404.526979685]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A38+1","v":26},null,"Total Utility Operating Expenses",null,{"$f":"+F41+G41+H41-I41","v":0},{"$f":"+F24+F32+F38","v":902041911.03192949},{"$f":"+G24+G32+G38","v":-41210591.439273819},-43983.03554482758,860787336.55711091,204993137.83307993,1364642.8902239499,206357780.72330388,0,860787336.55711079]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A41+1","v":27},"NET OPERATING INCOME",null,null,{"$f":"+F44+G44+H44-I44","v":1.3411045074462891E-7},{"$f":"+F18-F41","v":66785766.748070478},{"$f":"+G18-G41","v":1371790.5092738196},{"$f":"+H18-H41","v":43983.03554482758},{"$f":"+I18-I41","v":68201540.292888999},{"$f":"+J18-J41","v":66285879.396393776},{"$f":"+L44-J44","v":2201022.4168285728},{"$f":"L72*L75","v":68486901.813222349},1.3411045074462891E-7,68201540.292889133]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[{"$f":"+A44+1","v":28},"RATE BASE SUMMARY"]
[]
[{"$f":"+A47+1","v":29},"Net Utility Plant"]
[{"$f":"+A49+1","v":30},null,101,"Gas Plant In Service",{"$f":"+F50+G50+H50-I50","v":0},{"$f":"'ROR-Model'!F1113","v":1866455596.8200002},{"$f":"'ROR-Model'!G1113","v":-79030054.735848352},{"$f":"'ROR-Model'!H1113","v":0},{"$f":"'ROR-Model'!I1113","v":1787425542.0841522},{"$f":"'ROR-Model'!W1113","v":1725332701.4011137},null,{"$f":"SUM(J50:K50)","v":1725332701.4011137},{"$f":"+N50-I50","v":0},{"$f":"SUM(F50:H50)","v":1787425542.0841517}]
[31,null,105,"Gas Plant Held For Future Use",0,{"$f":"'ROR-Model'!F1117","v":5036.83},{"$f":"'ROR-Model'!G1117","v":0},{"$f":"'ROR-Model'!H1117","v":0},{"$f":"'ROR-Model'!I1117","v":5036.83},{"$f":"'ROR-Model'!W1117","v":5036.83},null,{"$f":"SUM(J51:K51)","v":5036.83},0,5036.83]
[32,null,106,"Completed Construction Not Classified",0,{"$f":"'ROR-Model'!F1124","v":17136519.609999999},{"$f":"'ROR-Model'!G1124","v":-9954670.6879166663},{"$f":"'ROR-Model'!H1124","v":0},{"$f":"'ROR-Model'!I1124","v":7181848.9220833331},{"$f":"'ROR-Model'!W1124","v":6651699.8762117215},null,{"$f":"SUM(J52:K52)","v":6651699.8762117215},0,7181848.9220833331]
[33,null,108,"Accumulated Depreciation",0,{"$f":"'ROR-Model'!F1131","v":-742441035.15999985},{"$f":"'ROR-Model'!G1131","v":17886680.171335768},{"$f":"'ROR-Model'!H1131","v":0},{"$f":"'ROR-Model'!I1131","v":-724554354.98866415},{"$f":"'ROR-Model'!W1131","v":-695372995.50323367},null,{"$f":"SUM(J53:K53)","v":-695372995.50323367},0,-724554354.98866403]
[34,null,111,"Accumulated Amort & Depletion",0,{"$f":"'ROR-Model'!F1138","v":-6117260.6900000004},{"$f":"'ROR-Model'!G1138","v":389472.96734083304},{"$f":"'ROR-Model'!H1138","v":0},{"$f":"'ROR-Model'!I1138","v":-5727787.7226591669},{"$f":"'ROR-Model'!W1138","v":-5531237.2070394522},null,{"$f":"SUM(J54:K54)","v":-5531237.2070394522},0,-5727787.7226591669]
[35,null,"Total Net Utility Plant",null,0,{"$f":"SUM(F50:F54)","v":1135038857.4100001},{"$f":"SUM(G50:G54)","v":-70708572.28508842},0,1064330285.1249123,1031085205.3970522,0,1031085205.3970522,0,1064330285.1249117]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A55+1","v":36},"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A57+1","v":37},null,154,"Materials & Supplies",{"$f":"+F58+G58+H58-I58","v":0},{"$f":"'ROR-Model'!F1156","v":13607014.17},{"$f":"'ROR-Model'!G1156","v":-1629771.8004166675},{"$f":"'ROR-Model'!H1156","v":0},{"$f":"'ROR-Model'!I1156","v":11977242.369583333},{"$f":"'ROR-Model'!W1156","v":11578040.730819253},null,{"$f":"SUM(J58:K58)","v":11578040.730819253},0,{"$f":"SUM(F58:H58)","v":11977242.369583333}]
[38,null,"164-1","Gas Stored Underground",0,{"$f":"'ROR-Model'!F1160","v":40267239.18},{"$f":"'ROR-Model'!G1160","v":-40267239.18},{"$f":"'ROR-Model'!H1160","v":0},{"$f":"'ROR-Model'!I1160","v":0},{"$f":"'ROR-Model'!W1160","v":0},null,0,0,0]
[39,null,165,"Prepayments",0,{"$f":"'ROR-Model'!F1164","v":3172035.78},{"$f":"'ROR-Model'!G1164","v":-444138.79749999987},{"$f":"'ROR-Model'!H1164","v":0},{"$f":"'ROR-Model'!I1164","v":2727896.9824999999},{"$f":"'ROR-Model'!W1164","v":2636976.1417763378},null,2636976.1417763378,0,2727896.9824999999]
[40,null,"190008","Accum Deferred Income Tax Federal",0,{"$f":"+'ROR-Model'!F1171","v":5142421.8099999996},{"$f":"+'ROR-Model'!G1171","v":-1107285.3741666665},{"$f":"'ROR-Model'!H1171","v":0},{"$f":"+'ROR-Model'!I1171","v":4035136.4358333331},{"$f":"+'ROR-Model'!W1171","v":3903029.7567856666},null,3903029.7567856666,0,4035136.4358333331]
[41,null,"190008","Accum Deferred Income Tax State",0,{"$f":"+'ROR-Model'!F1178","v":440778.07},{"$f":"+'ROR-Model'!G1178","v":-94909.709999999963},{"$f":"'ROR-Model'!H1178","v":0},{"$f":"+'ROR-Model'!I1178","v":345868.36000000004},{"$f":"+'ROR-Model'!W1178","v":345868.36000000004},null,345868.36000000004,0,345868.36000000004]
[42,null,"235-1","Customer Deposits",0,{"$f":"'ROR-Model'!F1183","v":-8832709.3599999994},{"$f":"'ROR-Model'!G1183","v":1071156.7808333323},{"$f":"'ROR-Model'!H1183","v":0},{"$f":"'ROR-Model'!I1183","v":-7761552.5791666675},{"$f":"'ROR-Model'!W1183","v":-7497428.7283333344},null,-7497428.7283333344,0,-7761552.5791666675]
[43,null,252,"Contributions in Aid  of Construction",0,{"$f":"+'ROR-Model'!F1188","v":-27867003.870000001},{"$f":"'ROR-Model'!G1188","v":-12435107.44624999},{"$f":"'ROR-Model'!H1188","v":0},{"$f":"'ROR-Model'!I1188","v":-40302111.316249989},{"$f":"'ROR-Model'!W1188","v":-38729946.649166659},null,-38729946.649166659,0,-40302111.316249989]
[44,null,"253-1","Unclaimed Customer Deposits",0,{"$f":"'ROR-Model'!F1192","v":-73287.150000000009},{"$f":"'ROR-Model'!G1192","v":-37779.86374999999},{"$f":"'ROR-Model'!H1192","v":0},{"$f":"'ROR-Model'!I1192","v":-111067.01375},{"$f":"'ROR-Model'!W1192","v":-107365.14878530405},null,-107365.14878530405,0,-111067.01375]
[45,null,255,"Deferred Investment Tax Credits",0,{"$f":"'ROR-Model'!F1199","v":-1114294.68},{"$f":"'ROR-Model'!G1199","v":-175441.50000000006},{"$f":"'ROR-Model'!H1199","v":0},{"$f":"'ROR-Model'!I1199","v":-1289736.18},{"$f":"'ROR-Model'!W1199","v":-1247432.4329799663},null,-1247432.4329799663,0,-1289736.18]
[46,null,282,"Accum Deferred Income Taxes",0,{"$f":"'ROR-Model'!F1206+'ROR-Model'!F1213+'ROR-Model'!F1217","v":-250297223.72999999},{"$f":"'ROR-Model'!G1206+'ROR-Model'!G1213+'ROR-Model'!G1217","v":25035969.806842979},{"$f":"'ROR-Model'!H1206+'ROR-Model'!H1213+'ROR-Model'!H1217","v":0},{"$f":"'ROR-Model'!I1206+'ROR-Model'!I1213+'ROR-Model'!I1217","v":-225261253.92315701},{"$f":"'ROR-Model'!W1206+'ROR-Model'!W1213+'ROR-Model'!W1217","v":-218472571.76267332},null,-218472571.76267332,0,-225261253.92315701]
[47,null,null,"Working Capital - Cash",null,{"$f":"'ROR-Model'!F1257","v":6298978.2706978442},{"$f":"'ROR-Model'!G1257","v":-302700.262051214},{"$f":"'ROR-Model'!H1257","v":-323.06443368680203},{"$f":"'ROR-Model'!I1257","v":5995954.9442129433},{"$f":"'ROR-Model'!W1257","v":5780438.9004857251},null,{"$f":"SUM(J68:K68)","v":5780438.9004857251},0,5995954.9442129433]
[48,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F58:F68)","v":-219256051.50930214},-30387247.346458234,-323.06443368680203,{"$f":"SUM(I58:I68)","v":-249643621.92019406},{"$f":"SUM(J58:J68)","v":-241810390.8320716},0,-241810390.8320716,0,-249643621.92019406]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A69+1","v":49},"TOTAL RATE BASE",null,null,null,{"$f":"+F55+F69","v":915782805.90069795},{"$f":"+G55+G69","v":-101095819.63154665},{"$f":"+H55+H69","v":-323.06443368680203},{"$f":"+I55+I69","v":814686663.20471823},{"$f":"+J55+J69","v":789274814.56498051},null,{"$f":"+L55+L69","v":789274814.56498051},0,814686663.20471764]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E13:E72)","v":1.3411045074462891E-7},null,null,null,null,null,null,null,0,{"$f":"SUM(F74:H74)","v":0}]
[{"$f":"+A72+1","v":50},"RETURN ON RATE BASE",null,null,null,{"$f":"F44/F72","v":7.2927517657841168E-2},null,null,{"$f":"I44/I72","v":8.371505681043781E-2},{"$f":"J44/J72","v":8.3983269417925277E-2},null,{"$f":"'Capital Str'!F10","v":8.6771933614744612E-2},{"$f":"+N75-I75","v":-1.0787539152596642E-2},{"$f":"SUM(F75:H75)","v":7.2927517657841168E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F76:H76)","v":0}]
[{"$f":"+A75+1","v":51},"RETURN ON EQUITY",null,null,null,{"$f":"(F75-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":7.8050525136082349E-2},null,null,{"$f":"(I75-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":9.7880701241896281E-2},{"$f":"(J75-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":9.8373742626501198E-2},null,{"$f":"'Capital Str'!E9","v":0.10349999999999999},{"$f":"+N77-I77","v":-1.9830176105813932E-2},{"$f":"SUM(F77:H77)","v":7.8050525136082349E-2}]

{"sheet":"ROR-Model","index":8,"n_rows":1267,"n_cols":25,"rows_kept":1267,"cut":false,"hidden":false,"merged":[[6,19,6,20],[1,15,1,20],[7,18,7,20],[2,15,2,20],[3,15,3,20],[5,15,5,17],[4,15,4,20],[7,15,7,17],[6,16,6,17],[958,0,958,3],[7,0,7,1],[8,0,8,1],[8,2,8,3],[10,0,10,3],[514,0,514,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null," ",null,null,"Jurisdictional Allocation Base Summary"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,"#1","Gross Plant",{"$f":"'Utah Allocation'!D18","v":0.96666998742733412},{"$f":"'Utah Allocation'!E18","v":3.3330012572665907E-2}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,null,"#2","Rate Base",{"$f":"'Utah Allocation'!D35","v":0.96911573299197418},{"$f":"'Utah Allocation'!E35","v":3.088426700802583E-2}]
[null,null,null,null,null,null,null,null,null,null,"#3","Sales",{"$f":"'Utah Allocation'!D46","v":0.96531549923833782},{"$f":"'Utah Allocation'!E46","v":3.4684500761662122E-2}]
[null,null,null,null,null,null,null,null,null,null,"#4","Utah",1,0,null,"PT = Pass Through Item"]
[null,null,null,null,null,null,null,null,null,null,"#5","Wyoming",0,1]
[null,null,null,null,null,"Historical","CASE","Imputed","Adjusted",null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,"HOT"]
["FERC",null,null,null,null,"12 Months","Adjustments","Tax","System",null,null,null,null,null,null,"Utah Method & Allocations",null,null,"Wyoming Method & Allocations",null,null,null,"This Scenario"]
["Account",null,"Description",null,null,{"$f":"+'Control Panel'!F12","v":"2011-12-31"},"Total","Adjustment","Total",null,null,"Alloc Base","Utah","Wyoming",null,null,"General","PT",null,"General","PT",null,{"$f":"+'Control Panel'!F11","v":"Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,null,null,1]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y10+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y11+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"GSR","Distribution Non-Gas Rev",null,{"$f":"+G16-Adjustments!H16","v":21330},{"$f":"Revenue!$F$15","v":249069692},{"$f":"+Adjustments!X16","v":21330},null,{"$f":"SUM($F$16:$H$16)","v":249091022},{"$f":"+I16-'ROR-Model'!I16","v":0},null,"Utah",{"$f":"VLOOKUP($L16,$L$2:$N$7,2,FALSE)*I16","v":249091022},{"$f":"VLOOKUP($L16,$L$2:$N$7,3,FALSE)*I16","v":0},{"$f":"SUM(M16:N16)-I16","v":0},"G",{"$f":"IF(P16=\"G\",M16,IF(P16=\"PT\",0,ERR))","v":249091022},{"$f":"IF(P16=\"PT\",M16,IF(P16=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S16=\"G\",N16,IF(S16=\"PT\",0,ERR))","v":0},{"$f":"IF(S16=\"PT\",N16,IF(S16=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y16)","v":249091022},null,7]
[null,null,null,null,{"$f":"+G17-Adjustments!H17","v":0},null,null,null,null,{"$f":"+I17-'ROR-Model'!I17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G18-Adjustments!H18","v":0},{"$f":"Revenue!$F$17","v":86515399},{"$f":"+Adjustments!X18","v":0},null,{"$f":"SUM($F$18:$H$18)","v":86515399},{"$f":"+I18-'ROR-Model'!I18","v":0},null,"Utah",{"$f":"VLOOKUP($L18,$L$2:$N$7,2,FALSE)*I18","v":86515399},{"$f":"VLOOKUP($L18,$L$2:$N$7,3,FALSE)*I18","v":0},null,"PT",{"$f":"IF(P18=\"G\",M18,IF(P18=\"PT\",0,ERR))","v":0},{"$f":"IF(P18=\"PT\",M18,IF(P18=\"G\",0,ERR))","v":86515399},"PT",{"$f":"IF(S18=\"G\",N18,IF(S18=\"PT\",0,ERR))","v":0},{"$f":"IF(S18=\"PT\",N18,IF(S18=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y18)","v":0},null,9]
[null,null,null,null,{"$f":"+G19-Adjustments!H19","v":0},null,null,null,null,{"$f":"+I19-'ROR-Model'!I19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,"Commodity Revenue",null,{"$f":"+G20-Adjustments!H20","v":0},{"$f":"Revenue!$F$19","v":457175694},{"$f":"+Adjustments!X20","v":0},null,{"$f":"SUM($F$20:$H$20)","v":457175694},{"$f":"+I20-'ROR-Model'!I20","v":0},null,"Utah",{"$f":"VLOOKUP($L20,$L$2:$N$7,2,FALSE)*I20","v":457175694},{"$f":"VLOOKUP($L20,$L$2:$N$7,3,FALSE)*I20","v":0},null,"PT",{"$f":"IF(P20=\"G\",M20,IF(P20=\"PT\",0,ERR))","v":0},{"$f":"IF(P20=\"PT\",M20,IF(P20=\"G\",0,ERR))","v":457175694},"PT",{"$f":"IF(S20=\"G\",N20,IF(S20=\"PT\",0,ERR))","v":0},{"$f":"IF(S20=\"PT\",N20,IF(S20=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y20)","v":0},null,11]
[null,null,"Total Revenue",null,{"$f":"+G21-Adjustments!H21","v":21330},{"$f":"SUM(F16:F20)","v":792760785},{"$f":"SUM(G16:G20)","v":21330},{"$f":"SUM(H16:H20)","v":0},{"$f":"SUM(I16:I20)","v":792782115},{"$f":"+I21-'ROR-Model'!I21","v":0},null,null,{"$f":"SUM(M16:M20)","v":792782115},{"$f":"SUM(N16:N20)","v":0},null,null,{"$f":"SUM(Q16:Q20)","v":249091022},{"$f":"SUM(R16:R20)","v":543691093},null,{"$f":"SUM(T16:T20)","v":0},{"$f":"SUM(U16:U20)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y21)","v":249091022},null,12]
[null,null,null,null,{"$f":"+G22-Adjustments!H22","v":0},null,null,null,null,{"$f":"+I22-'ROR-Model'!I22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,"Total Dth",null,{"$f":"+G23-Adjustments!H23","v":0},{"$f":"Revenue!$F$22","v":103469715},{"$f":"+Adjustments!X23","v":0},null,{"$f":"SUM($F$23:$H$23)","v":103469715},{"$f":"+I23-'ROR-Model'!I23","v":0},null,"Utah",{"$f":"VLOOKUP($L23,$L$2:$N$7,2,FALSE)*I23","v":103469715},{"$f":"VLOOKUP($L23,$L$2:$N$7,3,FALSE)*I23","v":0},null,"G",{"$f":"IF(P23=\"G\",M23,IF(P23=\"PT\",0,ERR))","v":103469715},{"$f":"IF(P23=\"PT\",M23,IF(P23=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S23=\"G\",N23,IF(S23=\"PT\",0,ERR))","v":0},{"$f":"IF(S23=\"PT\",N23,IF(S23=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y23)","v":103469715},null,14]
[null,null,null,null,{"$f":"+G24-Adjustments!H24","v":0},null,null,null,null,{"$f":"+I24-'ROR-Model'!I24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"GSC","Distribution Non-Gas Rev",null,{"$f":"+G25-Adjustments!H25","v":0},{"$f":"Revenue!$F$24","v":0},{"$f":"+Adjustments!X25","v":0},null,{"$f":"SUM($F$25:$H$25)","v":0},{"$f":"+I25-'ROR-Model'!I25","v":0},null,"Utah",{"$f":"VLOOKUP($L25,$L$2:$N$7,2,FALSE)*I25","v":0},{"$f":"VLOOKUP($L25,$L$2:$N$7,3,FALSE)*I25","v":0},null,"G",{"$f":"IF(P25=\"G\",M25,IF(P25=\"PT\",0,ERR))","v":0},{"$f":"IF(P25=\"PT\",M25,IF(P25=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S25=\"G\",N25,IF(S25=\"PT\",0,ERR))","v":0},{"$f":"IF(S25=\"PT\",N25,IF(S25=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y25)","v":0},null,16]
[null,null,null,null,{"$f":"+G26-Adjustments!H26","v":0},null,null,null,null,{"$f":"+I26-'ROR-Model'!I26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G27-Adjustments!H27","v":0},{"$f":"Revenue!$F$26","v":0},{"$f":"+Adjustments!X27","v":0},null,{"$f":"SUM($F$27:$H$27)","v":0},{"$f":"+I27-'ROR-Model'!I27","v":0},null,"Utah",{"$f":"VLOOKUP($L27,$L$2:$N$7,2,FALSE)*I27","v":0},{"$f":"VLOOKUP($L27,$L$2:$N$7,3,FALSE)*I27","v":0},null,"PT",{"$f":"IF(P27=\"G\",M27,IF(P27=\"PT\",0,ERR))","v":0},{"$f":"IF(P27=\"PT\",M27,IF(P27=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S27=\"G\",N27,IF(S27=\"PT\",0,ERR))","v":0},{"$f":"IF(S27=\"PT\",N27,IF(S27=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y27)","v":0},null,18]
[null,null,null,null,{"$f":"+G28-Adjustments!H28","v":0},null,null,null,null,{"$f":"+I28-'ROR-Model'!I28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,"Commodity Revenue",null,{"$f":"+G29-Adjustments!H29","v":0},{"$f":"Revenue!$F$28","v":0},{"$f":"+Adjustments!X29","v":0},null,{"$f":"SUM($F$29:$H$29)","v":0},{"$f":"+I29-'ROR-Model'!I29","v":0},null,"Utah",{"$f":"VLOOKUP($L29,$L$2:$N$7,2,FALSE)*I29","v":0},{"$f":"VLOOKUP($L29,$L$2:$N$7,3,FALSE)*I29","v":0},null,"PT",{"$f":"IF(P29=\"G\",M29,IF(P29=\"PT\",0,ERR))","v":0},{"$f":"IF(P29=\"PT\",M29,IF(P29=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S29=\"G\",N29,IF(S29=\"PT\",0,ERR))","v":0},{"$f":"IF(S29=\"PT\",N29,IF(S29=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y29)","v":0},null,20]
[null,null,"Total Revenue",null,{"$f":"+G30-Adjustments!H30","v":0},{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},{"$f":"+I30-'ROR-Model'!I30","v":0},null,null,{"$f":"SUM(M25:M29)","v":0},{"$f":"SUM(N25:N29)","v":0},null,null,{"$f":"SUM(Q25:Q29)","v":0},{"$f":"SUM(R25:R29)","v":0},null,{"$f":"SUM(T25:T29)","v":0},{"$f":"SUM(U25:U29)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y30)","v":0},null,21]
[null,null,null,null,{"$f":"+G31-Adjustments!H31","v":0},null,null,null,null,{"$f":"+I31-'ROR-Model'!I31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,"Total Dth",null,{"$f":"+G32-Adjustments!H32","v":0},{"$f":"Revenue!$F$31","v":0},{"$f":"+Adjustments!X32","v":0},null,{"$f":"SUM(F32:H32)","v":0},{"$f":"+I32-'ROR-Model'!I32","v":0},null,"Utah",{"$f":"VLOOKUP($L32,$L$2:$N$7,2,FALSE)*I32","v":0},{"$f":"VLOOKUP($L32,$L$2:$N$7,3,FALSE)*I32","v":0},null,"G",{"$f":"IF(P32=\"G\",M32,IF(P32=\"PT\",0,ERR))","v":0},{"$f":"IF(P32=\"PT\",M32,IF(P32=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S32=\"G\",N32,IF(S32=\"PT\",0,ERR))","v":0},{"$f":"IF(S32=\"PT\",N32,IF(S32=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y32)","v":0},null,23]
[null,null,null,null,{"$f":"+G33-Adjustments!H33","v":0},null,null,null,null,{"$f":"+I33-'ROR-Model'!I33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,"GSS","Distribution Non-Gas Rev",null,{"$f":"+G34-Adjustments!H34","v":0},{"$f":"Revenue!$F$33","v":0},{"$f":"+Adjustments!X34","v":0},null,{"$f":"SUM(F34:H34)","v":0},{"$f":"+I34-'ROR-Model'!I34","v":0},null,"Utah",{"$f":"VLOOKUP($L34,$L$2:$N$7,2,FALSE)*I34","v":0},{"$f":"VLOOKUP($L34,$L$2:$N$7,3,FALSE)*I34","v":0},null,"G",{"$f":"IF(P34=\"G\",M34,IF(P34=\"PT\",0,ERR))","v":0},{"$f":"IF(P34=\"PT\",M34,IF(P34=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S34=\"G\",N34,IF(S34=\"PT\",0,ERR))","v":0},{"$f":"IF(S34=\"PT\",N34,IF(S34=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y34)","v":0},null,25]
[null,null,null,null,{"$f":"+G35-Adjustments!H35","v":0},null,null,null,null,{"$f":"+I35-'ROR-Model'!I35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G36-Adjustments!H36","v":0},{"$f":"Revenue!$F$35","v":0},{"$f":"+Adjustments!X36","v":0},null,{"$f":"SUM($F$36:$H$36)","v":0},{"$f":"+I36-'ROR-Model'!I36","v":0},null,"Utah",{"$f":"VLOOKUP($L36,$L$2:$N$7,2,FALSE)*I36","v":0},{"$f":"VLOOKUP($L36,$L$2:$N$7,3,FALSE)*I36","v":0},null,"PT",{"$f":"IF(P36=\"G\",M36,IF(P36=\"PT\",0,ERR))","v":0},{"$f":"IF(P36=\"PT\",M36,IF(P36=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S36=\"G\",N36,IF(S36=\"PT\",0,ERR))","v":0},{"$f":"IF(S36=\"PT\",N36,IF(S36=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y36)","v":0},null,27]
[null,null,null,null,{"$f":"+G37-Adjustments!H37","v":0},null,null,null,null,{"$f":"+I37-'ROR-Model'!I37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,"Commodity Revenue",null,{"$f":"+G38-Adjustments!H38","v":0},{"$f":"Revenue!$F$37","v":0},{"$f":"+Adjustments!X38","v":0},null,{"$f":"SUM($F$38:$H$38)","v":0},{"$f":"+I38-'ROR-Model'!I38","v":0},null,"Utah",{"$f":"VLOOKUP($L38,$L$2:$N$7,2,FALSE)*I38","v":0},{"$f":"VLOOKUP($L38,$L$2:$N$7,3,FALSE)*I38","v":0},null,"PT",{"$f":"IF(P38=\"G\",M38,IF(P38=\"PT\",0,ERR))","v":0},{"$f":"IF(P38=\"PT\",M38,IF(P38=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S38=\"G\",N38,IF(S38=\"PT\",0,ERR))","v":0},{"$f":"IF(S38=\"PT\",N38,IF(S38=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y38)","v":0},null,29]
[null,null,"Total Revenue",null,{"$f":"+G39-Adjustments!H39","v":0},{"$f":"SUM(F34:F38)","v":0},{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},{"$f":"+I39-'ROR-Model'!I39","v":0},null,null,{"$f":"SUM(M34:M38)","v":0},{"$f":"SUM(N34:N38)","v":0},null,null,{"$f":"SUM(Q34:Q38)","v":0},{"$f":"SUM(R34:R38)","v":0},null,{"$f":"SUM(T34:T38)","v":0},{"$f":"SUM(U34:U38)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y39)","v":0},null,30]
[null,null,null,null,{"$f":"+G40-Adjustments!H40","v":0},null,null,null,null,{"$f":"+I40-'ROR-Model'!I40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,"Total Dth",null,{"$f":"+G41-Adjustments!H41","v":0},{"$f":"Revenue!$F$40","v":0},{"$f":"+Adjustments!X41","v":0},null,{"$f":"SUM($F$41:$H$41)","v":0},{"$f":"+I41-'ROR-Model'!I41","v":0},null,"Utah",{"$f":"VLOOKUP($L41,$L$2:$N$7,2,FALSE)*I41","v":0},{"$f":"VLOOKUP($L41,$L$2:$N$7,3,FALSE)*I41","v":0},null,"G",{"$f":"IF(P41=\"G\",M41,IF(P41=\"PT\",0,ERR))","v":0},{"$f":"IF(P41=\"PT\",M41,IF(P41=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S41=\"G\",N41,IF(S41=\"PT\",0,ERR))","v":0},{"$f":"IF(S41=\"PT\",N41,IF(S41=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y41)","v":0},null,32]
[null,null,null,null,{"$f":"+G42-Adjustments!H42","v":0},null,null,null,null,{"$f":"+I42-'ROR-Model'!I42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,"F-1","Distribution Non-Gas Rev",null,{"$f":"+G43-Adjustments!H43","v":0},{"$f":"Revenue!$F$42","v":4910618},{"$f":"+Adjustments!X43","v":0},null,{"$f":"SUM($F$43:$H$43)","v":4910618},{"$f":"+I43-'ROR-Model'!I43","v":0},null,"Utah",{"$f":"VLOOKUP($L43,$L$2:$N$7,2,FALSE)*I43","v":4910618},{"$f":"VLOOKUP($L43,$L$2:$N$7,3,FALSE)*I43","v":0},null,"G",{"$f":"IF(P43=\"G\",M43,IF(P43=\"PT\",0,ERR))","v":4910618},{"$f":"IF(P43=\"PT\",M43,IF(P43=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S43=\"G\",N43,IF(S43=\"PT\",0,ERR))","v":0},{"$f":"IF(S43=\"PT\",N43,IF(S43=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y43)","v":4910618},null,34]
[null,null,null,null,{"$f":"+G44-Adjustments!H44","v":0},null,null,null,null,{"$f":"+I44-'ROR-Model'!I44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G45-Adjustments!H45","v":0},{"$f":"Revenue!$F$44","v":5614176},{"$f":"+Adjustments!X45","v":0},null,{"$f":"SUM($F$45:$H$45)","v":5614176},{"$f":"+I45-'ROR-Model'!I45","v":0},null,"Utah",{"$f":"VLOOKUP($L45,$L$2:$N$7,2,FALSE)*I45","v":5614176},{"$f":"VLOOKUP($L45,$L$2:$N$7,3,FALSE)*I45","v":0},null,"PT",{"$f":"IF(P45=\"G\",M45,IF(P45=\"PT\",0,ERR))","v":0},{"$f":"IF(P45=\"PT\",M45,IF(P45=\"G\",0,ERR))","v":5614176},"PT",{"$f":"IF(S45=\"G\",N45,IF(S45=\"PT\",0,ERR))","v":0},{"$f":"IF(S45=\"PT\",N45,IF(S45=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y45)","v":0},null,36]
[null,null,null,null,{"$f":"+G46-Adjustments!H46","v":0},null,null,null,null,{"$f":"+I46-'ROR-Model'!I46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,"Commodity Revenue",null,{"$f":"+G47-Adjustments!H47","v":0},{"$f":"Revenue!$F$46","v":33088973},{"$f":"+Adjustments!X47","v":0},null,{"$f":"SUM($F$47:$H$47)","v":33088973},{"$f":"+I47-'ROR-Model'!I47","v":0},null,"Utah",{"$f":"VLOOKUP($L47,$L$2:$N$7,2,FALSE)*I47","v":33088973},{"$f":"VLOOKUP($L47,$L$2:$N$7,3,FALSE)*I47","v":0},null,"PT",{"$f":"IF(P47=\"G\",M47,IF(P47=\"PT\",0,ERR))","v":0},{"$f":"IF(P47=\"PT\",M47,IF(P47=\"G\",0,ERR))","v":33088973},"PT",{"$f":"IF(S47=\"G\",N47,IF(S47=\"PT\",0,ERR))","v":0},{"$f":"IF(S47=\"PT\",N47,IF(S47=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y47)","v":0},null,38]
[null,null,"Total Revenue",null,{"$f":"+G48-Adjustments!H48","v":0},{"$f":"SUM(F43:F47)","v":43613767},{"$f":"SUM(G43:G47)","v":0},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":43613767},{"$f":"+I48-'ROR-Model'!I48","v":0},null,null,{"$f":"SUM(M43:M47)","v":43613767},{"$f":"SUM(N43:N47)","v":0},null,null,{"$f":"SUM(Q43:Q47)","v":4910618},{"$f":"SUM(R43:R47)","v":38703149},null,{"$f":"SUM(T43:T47)","v":0},{"$f":"SUM(U43:U47)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y48)","v":4910618},null,39]
[null,null,null,null,{"$f":"+G49-Adjustments!H49","v":0},null,null,null,null,{"$f":"+I49-'ROR-Model'!I49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,"Total Dth",null,{"$f":"+G50-Adjustments!H50","v":0},{"$f":"Revenue!$F$49","v":7512495},{"$f":"+Adjustments!X50","v":0},null,{"$f":"SUM($F$50:$H$50)","v":7512495},{"$f":"+I50-'ROR-Model'!I50","v":0},null,"Utah",{"$f":"VLOOKUP($L50,$L$2:$N$7,2,FALSE)*I50","v":7512495},{"$f":"VLOOKUP($L50,$L$2:$N$7,3,FALSE)*I50","v":0},null,"G",{"$f":"IF(P50=\"G\",M50,IF(P50=\"PT\",0,ERR))","v":7512495},{"$f":"IF(P50=\"PT\",M50,IF(P50=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S50=\"G\",N50,IF(S50=\"PT\",0,ERR))","v":0},{"$f":"IF(S50=\"PT\",N50,IF(S50=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y50)","v":7512495},null,41]
[null,null,null,null,{"$f":"+G51-Adjustments!H51","v":0},null,null,null,null,{"$f":"+I51-'ROR-Model'!I51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"F-3","Distribution Non-Gas Rev",null,{"$f":"+G52-Adjustments!H52","v":0},{"$f":"Revenue!$F$51","v":0},{"$f":"+Adjustments!X52","v":0},null,{"$f":"SUM($F$52:$H$52)","v":0},{"$f":"+I52-'ROR-Model'!I52","v":0},null,"Utah",{"$f":"VLOOKUP($L52,$L$2:$N$7,2,FALSE)*I52","v":0},{"$f":"VLOOKUP($L52,$L$2:$N$7,3,FALSE)*I52","v":0},null,"G",{"$f":"IF(P52=\"G\",M52,IF(P52=\"PT\",0,ERR))","v":0},{"$f":"IF(P52=\"PT\",M52,IF(P52=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S52=\"G\",N52,IF(S52=\"PT\",0,ERR))","v":0},{"$f":"IF(S52=\"PT\",N52,IF(S52=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y52)","v":0},null,43]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G53-Adjustments!H53","v":0},null,null,null,{"$f":"SUM($F$53:$H$53)","v":0},{"$f":"+I53-'ROR-Model'!I53","v":0},null,"Utah",{"$f":"VLOOKUP($L53,$L$2:$N$7,2,FALSE)*I53","v":0},{"$f":"VLOOKUP($L53,$L$2:$N$7,3,FALSE)*I53","v":0},null,"PT",{"$f":"IF(P53=\"G\",M53,IF(P53=\"PT\",0,ERR))","v":0},{"$f":"IF(P53=\"PT\",M53,IF(P53=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S53=\"G\",N53,IF(S53=\"PT\",0,ERR))","v":0},{"$f":"IF(S53=\"PT\",N53,IF(S53=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y53)","v":0},null,44]
[null,null,"Supplier Non-Gas Demand Revenue",null,{"$f":"+G54-Adjustments!H54","v":0},{"$f":"Revenue!$F$53","v":0},{"$f":"+Adjustments!X54","v":0},null,{"$f":"SUM($F$54:$H$54)","v":0},{"$f":"+I54-'ROR-Model'!I54","v":0},null,"Utah",{"$f":"VLOOKUP($L54,$L$2:$N$7,2,FALSE)*I54","v":0},{"$f":"VLOOKUP($L54,$L$2:$N$7,3,FALSE)*I54","v":0},null,"PT",{"$f":"IF(P54=\"G\",M54,IF(P54=\"PT\",0,ERR))","v":0},{"$f":"IF(P54=\"PT\",M54,IF(P54=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S54=\"G\",N54,IF(S54=\"PT\",0,ERR))","v":0},{"$f":"IF(S54=\"PT\",N54,IF(S54=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y54)","v":0},null,45]
[null,null,"Commodity Tariff Revenue",null,{"$f":"+G55-Adjustments!H55","v":0},null,null,null,{"$f":"SUM($F$55:$H$55)","v":0},{"$f":"+I55-'ROR-Model'!I55","v":0},null,"Utah",{"$f":"VLOOKUP($L55,$L$2:$N$7,2,FALSE)*I55","v":0},{"$f":"VLOOKUP($L55,$L$2:$N$7,3,FALSE)*I55","v":0},null,"PT",{"$f":"IF(P55=\"G\",M55,IF(P55=\"PT\",0,ERR))","v":0},{"$f":"IF(P55=\"PT\",M55,IF(P55=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S55=\"G\",N55,IF(S55=\"PT\",0,ERR))","v":0},{"$f":"IF(S55=\"PT\",N55,IF(S55=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y55)","v":0},null,46]
[null,null,"Commodity Demand Revenue",null,{"$f":"+G56-Adjustments!H56","v":0},{"$f":"Revenue!$F$55","v":0},{"$f":"+Adjustments!X56","v":0},null,{"$f":"SUM($F$56:$H$56)","v":0},{"$f":"+I56-'ROR-Model'!I56","v":0},null,"Utah",{"$f":"VLOOKUP($L56,$L$2:$N$7,2,FALSE)*I56","v":0},{"$f":"VLOOKUP($L56,$L$2:$N$7,3,FALSE)*I56","v":0},null,"PT",{"$f":"IF(P56=\"G\",M56,IF(P56=\"PT\",0,ERR))","v":0},{"$f":"IF(P56=\"PT\",M56,IF(P56=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S56=\"G\",N56,IF(S56=\"PT\",0,ERR))","v":0},{"$f":"IF(S56=\"PT\",N56,IF(S56=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y56)","v":0},null,47]
[null,null,"Total Revenue",null,{"$f":"+G57-Adjustments!H57","v":0},{"$f":"SUM(F52:F56)","v":0},{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},{"$f":"+I57-'ROR-Model'!I57","v":0},null,null,{"$f":"SUM(M52:M56)","v":0},{"$f":"SUM(N52:N56)","v":0},null,null,{"$f":"SUM(Q52:Q56)","v":0},{"$f":"SUM(R52:R56)","v":0},null,{"$f":"SUM(T52:T56)","v":0},{"$f":"SUM(U52:U56)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y57)","v":0},null,48]
[null,null,null,null,{"$f":"+G58-Adjustments!H58","v":0},null,null,null,null,{"$f":"+I58-'ROR-Model'!I58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,"Total Sales Dth",null,{"$f":"+G59-Adjustments!H59","v":0},{"$f":"Revenue!$F$58","v":0},{"$f":"+Adjustments!X59","v":0},null,{"$f":"SUM($F$59:$H$59)","v":0},{"$f":"+I59-'ROR-Model'!I59","v":0},null,"Utah",{"$f":"VLOOKUP($L59,$L$2:$N$7,2,FALSE)*I59","v":0},{"$f":"VLOOKUP($L59,$L$2:$N$7,3,FALSE)*I59","v":0},null,"G",{"$f":"IF(P59=\"G\",M59,IF(P59=\"PT\",0,ERR))","v":0},{"$f":"IF(P59=\"PT\",M59,IF(P59=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S59=\"G\",N59,IF(S59=\"PT\",0,ERR))","v":0},{"$f":"IF(S59=\"PT\",N59,IF(S59=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y59)","v":0},null,50]
[null,null,null,null,{"$f":"+G60-Adjustments!H60","v":0},null,null,null,null,{"$f":"+I60-'ROR-Model'!I60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y60)","v":0},null,51]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"+G61-Adjustments!H61","v":0},{"$f":"Revenue!$F$60","v":3847157.8694736995},{"$f":"+Adjustments!X61","v":0},null,{"$f":"SUM($F$61:$H$61)","v":3847157.8694736995},{"$f":"+I61-'ROR-Model'!I61","v":0},null,"Utah",{"$f":"VLOOKUP($L61,$L$2:$N$7,2,FALSE)*I61","v":3847157.8694736995},{"$f":"VLOOKUP($L61,$L$2:$N$7,3,FALSE)*I61","v":0},null,"G",{"$f":"IF(P61=\"G\",M61,IF(P61=\"PT\",0,ERR))","v":3847157.8694736995},{"$f":"IF(P61=\"PT\",M61,IF(P61=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S61=\"G\",N61,IF(S61=\"PT\",0,ERR))","v":0},{"$f":"IF(S61=\"PT\",N61,IF(S61=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y61)","v":3847157.8694736995},null,52]
[null,null,null,null,{"$f":"+G62-Adjustments!H62","v":0},{"$f":"Revenue!$F$61","v":0},null,null,null,{"$f":"+I62-'ROR-Model'!I62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y62)","v":0},null,53]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G63-Adjustments!H63","v":0},{"$f":"Revenue!$F$62","v":458306.91830180009},{"$f":"+Adjustments!X63","v":0},null,{"$f":"SUM($F$63:$H$63)","v":458306.91830180009},{"$f":"+I63-'ROR-Model'!I63","v":0},null,"Utah",{"$f":"VLOOKUP($L63,$L$2:$N$7,2,FALSE)*I63","v":458306.91830180009},{"$f":"VLOOKUP($L63,$L$2:$N$7,3,FALSE)*I63","v":0},null,"PT",{"$f":"IF(P63=\"G\",M63,IF(P63=\"PT\",0,ERR))","v":0},{"$f":"IF(P63=\"PT\",M63,IF(P63=\"G\",0,ERR))","v":458306.91830180009},"PT",{"$f":"IF(S63=\"G\",N63,IF(S63=\"PT\",0,ERR))","v":0},{"$f":"IF(S63=\"PT\",N63,IF(S63=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y63)","v":0},null,54]
[null,null,null,null,{"$f":"+G64-Adjustments!H64","v":0},{"$f":"Revenue!$F$63","v":0},null,null,null,{"$f":"+I64-'ROR-Model'!I64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y64)","v":0},null,55]
[null,null,"Commodity Revenue",null,{"$f":"+G65-Adjustments!H65","v":0},{"$f":"Revenue!$F$64","v":2328793.9222245002},{"$f":"+Adjustments!X65","v":0},null,{"$f":"SUM($F$65:$H$65)","v":2328793.9222245002},{"$f":"+I65-'ROR-Model'!I65","v":0},null,"Utah",{"$f":"VLOOKUP($L65,$L$2:$N$7,2,FALSE)*I65","v":2328793.9222245002},{"$f":"VLOOKUP($L65,$L$2:$N$7,3,FALSE)*I65","v":0},null,"PT",{"$f":"IF(P65=\"G\",M65,IF(P65=\"PT\",0,ERR))","v":0},{"$f":"IF(P65=\"PT\",M65,IF(P65=\"G\",0,ERR))","v":2328793.9222245002},"PT",{"$f":"IF(S65=\"G\",N65,IF(S65=\"PT\",0,ERR))","v":0},{"$f":"IF(S65=\"PT\",N65,IF(S65=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y65)","v":0},null,56]
[null,null,"Total Revenue",null,{"$f":"+G66-Adjustments!H66","v":0},{"$f":"SUM(F61:F65)","v":6634258.71},{"$f":"SUM(G61:G65)","v":0},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":6634258.71},{"$f":"+I66-'ROR-Model'!I66","v":0},null,null,{"$f":"SUM(M61:M65)","v":6634258.71},{"$f":"SUM(N61:N65)","v":0},null,null,{"$f":"SUM(Q61:Q65)","v":3847157.8694736995},{"$f":"SUM(R61:R65)","v":2787100.8405263005},null,{"$f":"SUM(T61:T65)","v":0},{"$f":"SUM(U61:U65)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y66)","v":3847157.8694736995},null,57]
[null,null,null,null,{"$f":"+G67-Adjustments!H67","v":0},null,null,null,null,{"$f":"+I67-'ROR-Model'!I67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,"Total Dth",null,{"$f":"+G68-Adjustments!H68","v":0},{"$f":"Revenue!$F$67","v":530145.71000000008},{"$f":"+Adjustments!X68","v":0},null,{"$f":"SUM($F$68:$H$68)","v":530145.71000000008},{"$f":"+I68-'ROR-Model'!I68","v":0},null,"Utah",{"$f":"VLOOKUP($L68,$L$2:$N$7,2,FALSE)*I68","v":530145.71000000008},{"$f":"VLOOKUP($L68,$L$2:$N$7,3,FALSE)*I68","v":0},null,"G",{"$f":"IF(P68=\"G\",M68,IF(P68=\"PT\",0,ERR))","v":530145.71000000008},{"$f":"IF(P68=\"PT\",M68,IF(P68=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S68=\"G\",N68,IF(S68=\"PT\",0,ERR))","v":0},{"$f":"IF(S68=\"PT\",N68,IF(S68=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y68)","v":530145.71000000008},null,59]
[null,null,null,null,{"$f":"+G69-Adjustments!H69","v":0},null,null,null,null,{"$f":"+I69-'ROR-Model'!I69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,"F-4","Distribution Non-Gas Rev",null,{"$f":"+G70-Adjustments!H70","v":0},{"$f":"Revenue!$F$69","v":0},{"$f":"+Adjustments!X70","v":0},null,{"$f":"SUM($F$70:$H$70)","v":0},{"$f":"+I70-'ROR-Model'!I70","v":0},null,"Utah",{"$f":"VLOOKUP($L70,$L$2:$N$7,2,FALSE)*I70","v":0},{"$f":"VLOOKUP($L70,$L$2:$N$7,3,FALSE)*I70","v":0},null,"G",{"$f":"IF(P70=\"G\",M70,IF(P70=\"PT\",0,ERR))","v":0},{"$f":"IF(P70=\"PT\",M70,IF(P70=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S70=\"G\",N70,IF(S70=\"PT\",0,ERR))","v":0},{"$f":"IF(S70=\"PT\",N70,IF(S70=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y70)","v":0},null,61]
[null,null,null,null,{"$f":"+G71-Adjustments!H71","v":0},null,null,null,null,{"$f":"+I71-'ROR-Model'!I71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G72-Adjustments!H72","v":0},{"$f":"Revenue!$F$71","v":0},{"$f":"+Adjustments!X72","v":0},null,{"$f":"SUM($F$72:$H$72)","v":0},{"$f":"+I72-'ROR-Model'!I72","v":0},null,"Utah",{"$f":"VLOOKUP($L72,$L$2:$N$7,2,FALSE)*I72","v":0},{"$f":"VLOOKUP($L72,$L$2:$N$7,3,FALSE)*I72","v":0},null,"PT",{"$f":"IF(P72=\"G\",M72,IF(P72=\"PT\",0,ERR))","v":0},{"$f":"IF(P72=\"PT\",M72,IF(P72=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S72=\"G\",N72,IF(S72=\"PT\",0,ERR))","v":0},{"$f":"IF(S72=\"PT\",N72,IF(S72=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y72)","v":0},null,63]
[null,null,null,null,{"$f":"+G73-Adjustments!H73","v":0},null,null,null,null,{"$f":"+I73-'ROR-Model'!I73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,"Commodity Revenue",null,{"$f":"+G74-Adjustments!H74","v":0},{"$f":"Revenue!$F$73","v":0},{"$f":"+Adjustments!X74","v":0},null,{"$f":"SUM($F$74:$H$74)","v":0},{"$f":"+I74-'ROR-Model'!I74","v":0},null,"Utah",{"$f":"VLOOKUP($L74,$L$2:$N$7,2,FALSE)*I74","v":0},{"$f":"VLOOKUP($L74,$L$2:$N$7,3,FALSE)*I74","v":0},null,"PT",{"$f":"IF(P74=\"G\",M74,IF(P74=\"PT\",0,ERR))","v":0},{"$f":"IF(P74=\"PT\",M74,IF(P74=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S74=\"G\",N74,IF(S74=\"PT\",0,ERR))","v":0},{"$f":"IF(S74=\"PT\",N74,IF(S74=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y74)","v":0},null,65]
[null,null,"Total Revenue",null,{"$f":"+G75-Adjustments!H75","v":0},{"$f":"SUM(F70:F74)","v":0},{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},{"$f":"+I75-'ROR-Model'!I75","v":0},null,null,{"$f":"SUM(M70:M74)","v":0},{"$f":"SUM(N70:N74)","v":0},null,null,{"$f":"SUM(Q70:Q74)","v":0},{"$f":"SUM(R70:R74)","v":0},null,{"$f":"SUM(T70:T74)","v":0},{"$f":"SUM(U70:U74)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y75)","v":0},null,66]
[null,null,null,null,{"$f":"+G76-Adjustments!H76","v":0},null,null,null,null,{"$f":"+I76-'ROR-Model'!I76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y75+1","v":67}]
[null,null,"Total Dth",null,{"$f":"+G77-Adjustments!H77","v":0},{"$f":"Revenue!$F$76","v":0},{"$f":"+Adjustments!X77","v":0},null,{"$f":"SUM($F$77:$H$77)","v":0},{"$f":"+I77-'ROR-Model'!I77","v":0},null,"Utah",{"$f":"VLOOKUP($L77,$L$2:$N$7,2,FALSE)*I77","v":0},{"$f":"VLOOKUP($L77,$L$2:$N$7,3,FALSE)*I77","v":0},null,"G",{"$f":"IF(P77=\"G\",M77,IF(P77=\"PT\",0,ERR))","v":0},{"$f":"IF(P77=\"PT\",M77,IF(P77=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S77=\"G\",N77,IF(S77=\"PT\",0,ERR))","v":0},{"$f":"IF(S77=\"PT\",N77,IF(S77=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y77)","v":0},null,68]
[null,null,null,null,{"$f":"+G78-Adjustments!H78","v":0},null,null,null,null,{"$f":"+I78-'ROR-Model'!I78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G79-Adjustments!H79","v":0},{"$f":"Revenue!$F$78","v":0},{"$f":"+Adjustments!X79","v":0},null,{"$f":"SUM($F$79:$H$79)","v":0},{"$f":"+I79-'ROR-Model'!I79","v":0},null,"Utah",{"$f":"VLOOKUP($L79,$L$2:$N$7,2,FALSE)*I79","v":0},{"$f":"VLOOKUP($L79,$L$2:$N$7,3,FALSE)*I79","v":0},null,"G",{"$f":"IF(P79=\"G\",M79,IF(P79=\"PT\",0,ERR))","v":0},{"$f":"IF(P79=\"PT\",M79,IF(P79=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S79=\"G\",N79,IF(S79=\"PT\",0,ERR))","v":0},{"$f":"IF(S79=\"PT\",N79,IF(S79=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y79)","v":0},null,70]
[null,null,null,null,{"$f":"+G80-Adjustments!H80","v":0},null,null,null,null,{"$f":"+I80-'ROR-Model'!I80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G81-Adjustments!H81","v":0},{"$f":"Revenue!$F$80","v":0},{"$f":"+Adjustments!X81","v":0},null,{"$f":"SUM($F$81:$H$81)","v":0},{"$f":"+I81-'ROR-Model'!I81","v":0},null,"Utah",{"$f":"VLOOKUP($L81,$L$2:$N$7,2,FALSE)*I81","v":0},{"$f":"VLOOKUP($L81,$L$2:$N$7,3,FALSE)*I81","v":0},null,"PT",{"$f":"IF(P81=\"G\",M81,IF(P81=\"PT\",0,ERR))","v":0},{"$f":"IF(P81=\"PT\",M81,IF(P81=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S81=\"G\",N81,IF(S81=\"PT\",0,ERR))","v":0},{"$f":"IF(S81=\"PT\",N81,IF(S81=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y81)","v":0},null,72]
[null,null,null,null,{"$f":"+G82-Adjustments!H82","v":0},null,null,null,null,{"$f":"+I82-'ROR-Model'!I82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,"Commodity Revenue",null,{"$f":"+G83-Adjustments!H83","v":0},{"$f":"Revenue!$F$82","v":0},{"$f":"+Adjustments!X83","v":0},null,{"$f":"SUM($F$83:$H$83)","v":0},{"$f":"+I83-'ROR-Model'!I83","v":0},null,"Utah",{"$f":"VLOOKUP($L83,$L$2:$N$7,2,FALSE)*I83","v":0},{"$f":"VLOOKUP($L83,$L$2:$N$7,3,FALSE)*I83","v":0},null,"PT",{"$f":"IF(P83=\"G\",M83,IF(P83=\"PT\",0,ERR))","v":0},{"$f":"IF(P83=\"PT\",M83,IF(P83=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S83=\"G\",N83,IF(S83=\"PT\",0,ERR))","v":0},{"$f":"IF(S83=\"PT\",N83,IF(S83=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y83)","v":0},null,74]
[null,null,"Total Revenue",null,{"$f":"+G84-Adjustments!H84","v":0},{"$f":"SUM(F79:F83)","v":0},{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},{"$f":"+I84-'ROR-Model'!I84","v":0},null,null,{"$f":"SUM(M79:M83)","v":0},{"$f":"SUM(N79:N83)","v":0},null,null,{"$f":"SUM(Q79:Q83)","v":0},{"$f":"SUM(R79:R83)","v":0},null,{"$f":"SUM(T79:T83)","v":0},{"$f":"SUM(U79:U83)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y84)","v":0},null,75]
[null,null,null,null,{"$f":"+G85-Adjustments!H85","v":0},null,null,null,null,{"$f":"+I85-'ROR-Model'!I85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,"Total Dth",null,{"$f":"+G86-Adjustments!H86","v":0},{"$f":"Revenue!$F$85","v":0},{"$f":"+Adjustments!X86","v":0},null,{"$f":"SUM($F$86:$H$86)","v":0},{"$f":"+I86-'ROR-Model'!I86","v":0},null,"Utah",{"$f":"VLOOKUP($L86,$L$2:$N$7,2,FALSE)*I86","v":0},{"$f":"VLOOKUP($L86,$L$2:$N$7,3,FALSE)*I86","v":0},null,"G",{"$f":"IF(P86=\"G\",M86,IF(P86=\"PT\",0,ERR))","v":0},{"$f":"IF(P86=\"PT\",M86,IF(P86=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S86=\"G\",N86,IF(S86=\"PT\",0,ERR))","v":0},{"$f":"IF(S86=\"PT\",N86,IF(S86=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y86)","v":0},null,77]
[null,null,null,null,{"$f":"+G87-Adjustments!H87","v":0},null,null,null,null,{"$f":"+I87-'ROR-Model'!I87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G88-Adjustments!H88","v":0},{"$f":"Revenue!$F$87","v":0},{"$f":"+Adjustments!X88","v":0},null,{"$f":"SUM($F$88:$H$88)","v":0},{"$f":"+I88-'ROR-Model'!I88","v":0},null,"Utah",{"$f":"VLOOKUP($L88,$L$2:$N$7,2,FALSE)*I88","v":0},{"$f":"VLOOKUP($L88,$L$2:$N$7,3,FALSE)*I88","v":0},null,"G",{"$f":"IF(P88=\"G\",M88,IF(P88=\"PT\",0,ERR))","v":0},{"$f":"IF(P88=\"PT\",M88,IF(P88=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S88=\"G\",N88,IF(S88=\"PT\",0,ERR))","v":0},{"$f":"IF(S88=\"PT\",N88,IF(S88=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y88)","v":0},null,79]
[null,null,null,null,{"$f":"+G89-Adjustments!H89","v":0},null,null,null,null,{"$f":"+I89-'ROR-Model'!I89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G90-Adjustments!H90","v":0},{"$f":"Revenue!$F$89","v":0},{"$f":"+Adjustments!X90","v":0},null,{"$f":"SUM($F$90:$H$90)","v":0},{"$f":"+I90-'ROR-Model'!I90","v":0},null,"Utah",{"$f":"VLOOKUP($L90,$L$2:$N$7,2,FALSE)*I90","v":0},{"$f":"VLOOKUP($L90,$L$2:$N$7,3,FALSE)*I90","v":0},null,"PT",{"$f":"IF(P90=\"G\",M90,IF(P90=\"PT\",0,ERR))","v":0},{"$f":"IF(P90=\"PT\",M90,IF(P90=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S90=\"G\",N90,IF(S90=\"PT\",0,ERR))","v":0},{"$f":"IF(S90=\"PT\",N90,IF(S90=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y90)","v":0},null,81]
[null,null,null,null,{"$f":"+G91-Adjustments!H91","v":0},null,null,null,null,{"$f":"+I91-'ROR-Model'!I91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,"Commodity Revenue",null,{"$f":"+G92-Adjustments!H92","v":0},{"$f":"Revenue!$F$91","v":0},{"$f":"+Adjustments!X92","v":0},null,{"$f":"SUM($F$92:$H$92)","v":0},{"$f":"+I92-'ROR-Model'!I92","v":0},null,"Utah",{"$f":"VLOOKUP($L92,$L$2:$N$7,2,FALSE)*I92","v":0},{"$f":"VLOOKUP($L92,$L$2:$N$7,3,FALSE)*I92","v":0},null,"PT",{"$f":"IF(P92=\"G\",M92,IF(P92=\"PT\",0,ERR))","v":0},{"$f":"IF(P92=\"PT\",M92,IF(P92=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S92=\"G\",N92,IF(S92=\"PT\",0,ERR))","v":0},{"$f":"IF(S92=\"PT\",N92,IF(S92=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y92)","v":0},null,83]
[null,null,"Total Revenue",null,{"$f":"+G93-Adjustments!H93","v":0},{"$f":"SUM(F88:F92)","v":0},{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},{"$f":"+I93-'ROR-Model'!I93","v":0},null,null,{"$f":"SUM(M88:M92)","v":0},{"$f":"SUM(N88:N92)","v":0},null,null,{"$f":"SUM(Q88:Q92)","v":0},{"$f":"SUM(R88:R92)","v":0},null,{"$f":"SUM(T88:T92)","v":0},{"$f":"SUM(U88:U92)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y93)","v":0},null,84]
[null,null,null,null,{"$f":"+G94-Adjustments!H94","v":0},null,null,null,null,{"$f":"+I94-'ROR-Model'!I94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,"Total Dth",null,{"$f":"+G95-Adjustments!H95","v":0},{"$f":"Revenue!$F$94","v":0},{"$f":"+Adjustments!X95","v":0},null,{"$f":"SUM($F$95:$H$95)","v":0},{"$f":"+I95-'ROR-Model'!I95","v":0},null,"Utah",{"$f":"VLOOKUP($L95,$L$2:$N$7,2,FALSE)*I95","v":0},{"$f":"VLOOKUP($L95,$L$2:$N$7,3,FALSE)*I95","v":0},null,"G",{"$f":"IF(P95=\"G\",M95,IF(P95=\"PT\",0,ERR))","v":0},{"$f":"IF(P95=\"PT\",M95,IF(P95=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S95=\"G\",N95,IF(S95=\"PT\",0,ERR))","v":0},{"$f":"IF(S95=\"PT\",N95,IF(S95=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y95)","v":0},null,86]
[null,null,null,null,{"$f":"+G96-Adjustments!H96","v":0},null,null,null,null,{"$f":"+I96-'ROR-Model'!I96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G97-Adjustments!H97","v":0},{"$f":"Revenue!$F$96","v":782555},{"$f":"+Adjustments!X97","v":0},null,{"$f":"SUM($F$97:$H$97)","v":782555},{"$f":"+I97-'ROR-Model'!I97","v":0},null,"Utah",{"$f":"VLOOKUP($L97,$L$2:$N$7,2,FALSE)*I97","v":782555},{"$f":"VLOOKUP($L97,$L$2:$N$7,3,FALSE)*I97","v":0},null,"G",{"$f":"IF(P97=\"G\",M97,IF(P97=\"PT\",0,ERR))","v":782555},{"$f":"IF(P97=\"PT\",M97,IF(P97=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S97=\"G\",N97,IF(S97=\"PT\",0,ERR))","v":0},{"$f":"IF(S97=\"PT\",N97,IF(S97=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y97)","v":782555},null,88]
[null,null,null,null,{"$f":"+G98-Adjustments!H98","v":0},null,null,null,null,{"$f":"+I98-'ROR-Model'!I98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G99-Adjustments!H99","v":0},{"$f":"Revenue!$F$98","v":473689},{"$f":"+Adjustments!X99","v":0},null,{"$f":"SUM($F$99:$H$99)","v":473689},{"$f":"+I99-'ROR-Model'!I99","v":0},null,"Utah",{"$f":"VLOOKUP($L99,$L$2:$N$7,2,FALSE)*I99","v":473689},{"$f":"VLOOKUP($L99,$L$2:$N$7,3,FALSE)*I99","v":0},null,"PT",{"$f":"IF(P99=\"G\",M99,IF(P99=\"PT\",0,ERR))","v":0},{"$f":"IF(P99=\"PT\",M99,IF(P99=\"G\",0,ERR))","v":473689},"PT",{"$f":"IF(S99=\"G\",N99,IF(S99=\"PT\",0,ERR))","v":0},{"$f":"IF(S99=\"PT\",N99,IF(S99=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y99)","v":0},null,90]
[null,null,null,null,{"$f":"+G100-Adjustments!H100","v":0},null,null,null,null,{"$f":"+I100-'ROR-Model'!I100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,"Commodity Revenue",null,{"$f":"+G101-Adjustments!H101","v":0},{"$f":"Revenue!$F$100","v":10442002},{"$f":"+Adjustments!X101","v":0},null,{"$f":"SUM($F$101:$H$101)","v":10442002},{"$f":"+I101-'ROR-Model'!I101","v":0},null,"Utah",{"$f":"VLOOKUP($L101,$L$2:$N$7,2,FALSE)*I101","v":10442002},{"$f":"VLOOKUP($L101,$L$2:$N$7,3,FALSE)*I101","v":0},null,"PT",{"$f":"IF(P101=\"G\",M101,IF(P101=\"PT\",0,ERR))","v":0},{"$f":"IF(P101=\"PT\",M101,IF(P101=\"G\",0,ERR))","v":10442002},"PT",{"$f":"IF(S101=\"G\",N101,IF(S101=\"PT\",0,ERR))","v":0},{"$f":"IF(S101=\"PT\",N101,IF(S101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y101)","v":0},null,92]
[null,null,"Total Revenue",null,{"$f":"+G102-Adjustments!H102","v":0},{"$f":"SUM(F97:F101)","v":11698246},{"$f":"SUM(G97:G101)","v":0},{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":11698246},{"$f":"+I102-'ROR-Model'!I102","v":0},null,null,{"$f":"SUM(M97:M101)","v":11698246},{"$f":"SUM(N97:N101)","v":0},null,null,{"$f":"SUM(Q97:Q101)","v":782555},{"$f":"SUM(R97:R101)","v":10915691},null,{"$f":"SUM(T97:T101)","v":0},{"$f":"SUM(U97:U101)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y102)","v":782555},null,93]
[null,null,null,null,{"$f":"+G103-Adjustments!H103","v":0},null,null,null,null,{"$f":"+I103-'ROR-Model'!I103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,"Total Dth",null,{"$f":"+G104-Adjustments!H104","v":0},{"$f":"Revenue!$F$103","v":2628324},{"$f":"+Adjustments!X104","v":0},null,{"$f":"SUM($F$104:$H$104)","v":2628324},{"$f":"+I104-'ROR-Model'!I104","v":0},null,"Utah",{"$f":"VLOOKUP($L104,$L$2:$N$7,2,FALSE)*I104","v":2628324},{"$f":"VLOOKUP($L104,$L$2:$N$7,3,FALSE)*I104","v":0},null,"G",{"$f":"IF(P104=\"G\",M104,IF(P104=\"PT\",0,ERR))","v":2628324},{"$f":"IF(P104=\"PT\",M104,IF(P104=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S104=\"G\",N104,IF(S104=\"PT\",0,ERR))","v":0},{"$f":"IF(S104=\"PT\",N104,IF(S104=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y104)","v":2628324},null,95]
[null,null,null,null,{"$f":"+G105-Adjustments!H105","v":0},null,null,null,null,{"$f":"+I105-'ROR-Model'!I105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,"IS-4","Distribution Non-Gas Rev",null,{"$f":"+G106-Adjustments!H106","v":0},{"$f":"Revenue!$F$105","v":0},{"$f":"+Adjustments!X106","v":0},null,{"$f":"SUM($F$106:$H$106)","v":0},{"$f":"+I106-'ROR-Model'!I106","v":0},null,"Utah",{"$f":"VLOOKUP($L106,$L$2:$N$7,2,FALSE)*I106","v":0},{"$f":"VLOOKUP($L106,$L$2:$N$7,3,FALSE)*I106","v":0},null,"G",{"$f":"IF(P106=\"G\",M106,IF(P106=\"PT\",0,ERR))","v":0},{"$f":"IF(P106=\"PT\",M106,IF(P106=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S106=\"G\",N106,IF(S106=\"PT\",0,ERR))","v":0},{"$f":"IF(S106=\"PT\",N106,IF(S106=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y106)","v":0},null,97]
[null,null,null,null,{"$f":"+G107-Adjustments!H107","v":0},null,null,null,null,{"$f":"+I107-'ROR-Model'!I107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G108-Adjustments!H108","v":0},{"$f":"Revenue!$F$107","v":0},{"$f":"+Adjustments!X108","v":0},null,{"$f":"SUM($F$108:$H$108)","v":0},{"$f":"+I108-'ROR-Model'!I108","v":0},null,"Utah",{"$f":"VLOOKUP($L108,$L$2:$N$7,2,FALSE)*I108","v":0},{"$f":"VLOOKUP($L108,$L$2:$N$7,3,FALSE)*I108","v":0},null,"PT",{"$f":"IF(P108=\"G\",M108,IF(P108=\"PT\",0,ERR))","v":0},{"$f":"IF(P108=\"PT\",M108,IF(P108=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S108=\"G\",N108,IF(S108=\"PT\",0,ERR))","v":0},{"$f":"IF(S108=\"PT\",N108,IF(S108=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y108)","v":0},null,99]
[null,null,null,null,{"$f":"+G109-Adjustments!H109","v":0},null,null,null,null,{"$f":"+I109-'ROR-Model'!I109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Commodity Revenue",null,{"$f":"+G110-Adjustments!H110","v":0},{"$f":"Revenue!$F$109","v":0},{"$f":"+Adjustments!X110","v":0},null,{"$f":"SUM($F$110:$H$110)","v":0},{"$f":"+I110-'ROR-Model'!I110","v":0},null,"Utah",{"$f":"VLOOKUP($L110,$L$2:$N$7,2,FALSE)*I110","v":0},{"$f":"VLOOKUP($L110,$L$2:$N$7,3,FALSE)*I110","v":0},null,"PT",{"$f":"IF(P110=\"G\",M110,IF(P110=\"PT\",0,ERR))","v":0},{"$f":"IF(P110=\"PT\",M110,IF(P110=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S110=\"G\",N110,IF(S110=\"PT\",0,ERR))","v":0},{"$f":"IF(S110=\"PT\",N110,IF(S110=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y110)","v":0},null,101]
[null,null,"Total Revenue",null,{"$f":"+G111-Adjustments!H111","v":0},{"$f":"SUM(F106:F110)","v":0},{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},{"$f":"+I111-'ROR-Model'!I111","v":0},null,null,{"$f":"SUM(M106:M110)","v":0},{"$f":"SUM(N106:N110)","v":0},null,null,{"$f":"SUM(Q106:Q110)","v":0},{"$f":"SUM(R106:R110)","v":0},null,{"$f":"SUM(T106:T110)","v":0},{"$f":"SUM(U106:U110)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y111)","v":0},null,102]
[null,null,null,null,{"$f":"+G112-Adjustments!H112","v":0},null,null,null,null,{"$f":"+I112-'ROR-Model'!I112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,"Total Dth",null,{"$f":"+G113-Adjustments!H113","v":0},{"$f":"Revenue!$F$112","v":0},{"$f":"+Adjustments!X113","v":0},null,{"$f":"SUM($F$113:$H$113)","v":0},{"$f":"+I113-'ROR-Model'!I113","v":0},null,"Utah",{"$f":"VLOOKUP($L113,$L$2:$N$7,2,FALSE)*I113","v":0},{"$f":"VLOOKUP($L113,$L$2:$N$7,3,FALSE)*I113","v":0},null,"G",{"$f":"IF(P113=\"G\",M113,IF(P113=\"PT\",0,ERR))","v":0},{"$f":"IF(P113=\"PT\",M113,IF(P113=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S113=\"G\",N113,IF(S113=\"PT\",0,ERR))","v":0},{"$f":"IF(S113=\"PT\",N113,IF(S113=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y113)","v":0},null,104]
[null,null,null,null,{"$f":"+G114-Adjustments!H114","v":0},null,null,null,null,{"$f":"+I114-'ROR-Model'!I114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,"FT1-L","Distribution Non-Gas Rev",null,{"$f":"+G115-Adjustments!H115","v":0},{"$f":"Revenue!$F$114","v":0},{"$f":"+Adjustments!X115","v":0},null,{"$f":"SUM($F$115:$H$115)","v":0},{"$f":"+I115-'ROR-Model'!I115","v":0},null,"Utah",{"$f":"VLOOKUP($L115,$L$2:$N$7,2,FALSE)*I115","v":0},{"$f":"VLOOKUP($L115,$L$2:$N$7,3,FALSE)*I115","v":0},null,"G",{"$f":"IF(P115=\"G\",M115,IF(P115=\"PT\",0,ERR))","v":0},{"$f":"IF(P115=\"PT\",M115,IF(P115=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S115=\"G\",N115,IF(S115=\"PT\",0,ERR))","v":0},{"$f":"IF(S115=\"PT\",N115,IF(S115=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y115)","v":0},null,106]
[null,null,null,null,{"$f":"+G116-Adjustments!H116","v":0},null,null,null,null,{"$f":"+I116-'ROR-Model'!I116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,107]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G117-Adjustments!H117","v":0},{"$f":"Revenue!$F$116","v":0},{"$f":"+Adjustments!X117","v":0},null,{"$f":"SUM($F$117:$H$117)","v":0},{"$f":"+I117-'ROR-Model'!I117","v":0},null,"Utah",{"$f":"VLOOKUP($L117,$L$2:$N$7,2,FALSE)*I117","v":0},{"$f":"VLOOKUP($L117,$L$2:$N$7,3,FALSE)*I117","v":0},null,"PT",{"$f":"IF(P117=\"G\",M117,IF(P117=\"PT\",0,ERR))","v":0},{"$f":"IF(P117=\"PT\",M117,IF(P117=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S117=\"G\",N117,IF(S117=\"PT\",0,ERR))","v":0},{"$f":"IF(S117=\"PT\",N117,IF(S117=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y117)","v":0},null,108]
[null,null,null,null,{"$f":"+G118-Adjustments!H118","v":0},null,null,null,null,{"$f":"+I118-'ROR-Model'!I118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,null,"Commodity Revenue",null,{"$f":"+G119-Adjustments!H119","v":0},{"$f":"Revenue!$F$118","v":0},{"$f":"+Adjustments!X119","v":0},null,{"$f":"SUM($F$119:$H$119)","v":0},{"$f":"+I119-'ROR-Model'!I119","v":0},null,"Utah",{"$f":"VLOOKUP($L119,$L$2:$N$7,2,FALSE)*I119","v":0},{"$f":"VLOOKUP($L119,$L$2:$N$7,3,FALSE)*I119","v":0},null,"PT",{"$f":"IF(P119=\"G\",M119,IF(P119=\"PT\",0,ERR))","v":0},{"$f":"IF(P119=\"PT\",M119,IF(P119=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S119=\"G\",N119,IF(S119=\"PT\",0,ERR))","v":0},{"$f":"IF(S119=\"PT\",N119,IF(S119=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y119)","v":0},null,110]
[null,null,"Total Revenue",null,{"$f":"+G120-Adjustments!H120","v":0},{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":0},{"$f":"SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":0},{"$f":"+I120-'ROR-Model'!I120","v":0},null,null,{"$f":"SUM(M115:M119)","v":0},{"$f":"SUM(N115:N119)","v":0},null,null,{"$f":"SUM(Q115:Q119)","v":0},{"$f":"SUM(R115:R119)","v":0},null,{"$f":"SUM(T115:T119)","v":0},{"$f":"SUM(U115:U119)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y120)","v":0},null,111]
[null,null,null,null,{"$f":"+G121-Adjustments!H121","v":0},null,null,null,null,{"$f":"+I121-'ROR-Model'!I121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,null,"Total Dth",null,{"$f":"+G122-Adjustments!H122","v":0},{"$f":"Revenue!$F$121","v":0},{"$f":"+Adjustments!X122","v":0},null,{"$f":"SUM($F$122:$H$122)","v":0},{"$f":"+I122-'ROR-Model'!I122","v":0},null,"Utah",{"$f":"VLOOKUP($L122,$L$2:$N$7,2,FALSE)*I122","v":0},{"$f":"VLOOKUP($L122,$L$2:$N$7,3,FALSE)*I122","v":0},null,"G",{"$f":"IF(P122=\"G\",M122,IF(P122=\"PT\",0,ERR))","v":0},{"$f":"IF(P122=\"PT\",M122,IF(P122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S122=\"G\",N122,IF(S122=\"PT\",0,ERR))","v":0},{"$f":"IF(S122=\"PT\",N122,IF(S122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y122)","v":0},null,113]
[null,null,null,null,{"$f":"+G123-Adjustments!H123","v":0},null,null,null,null,{"$f":"+I123-'ROR-Model'!I123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"FT-1","Distribution Non-Gas Rev",null,{"$f":"+G124-Adjustments!H124","v":0},{"$f":"Revenue!$F$123","v":4058852},{"$f":"+Adjustments!X124","v":0},null,{"$f":"SUM($F$124:$H$124)","v":4058852},{"$f":"+I124-'ROR-Model'!I124","v":0},null,"Utah",{"$f":"VLOOKUP($L124,$L$2:$N$7,2,FALSE)*I124","v":4058852},{"$f":"VLOOKUP($L124,$L$2:$N$7,3,FALSE)*I124","v":0},null,"G",{"$f":"IF(P124=\"G\",M124,IF(P124=\"PT\",0,ERR))","v":4058852},{"$f":"IF(P124=\"PT\",M124,IF(P124=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S124=\"G\",N124,IF(S124=\"PT\",0,ERR))","v":0},{"$f":"IF(S124=\"PT\",N124,IF(S124=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y124)","v":4058852},null,115]
[null,null,null,null,{"$f":"+G125-Adjustments!H125","v":0},null,null,null,null,{"$f":"+I125-'ROR-Model'!I125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G126-Adjustments!H126","v":0},{"$f":"Revenue!$F$125","v":0},{"$f":"+Adjustments!X126","v":0},null,{"$f":"SUM($F$126:$H$126)","v":0},{"$f":"+I126-'ROR-Model'!I126","v":0},null,"Utah",{"$f":"VLOOKUP($L126,$L$2:$N$7,2,FALSE)*I126","v":0},{"$f":"VLOOKUP($L126,$L$2:$N$7,3,FALSE)*I126","v":0},null,"PT",{"$f":"IF(P126=\"G\",M126,IF(P126=\"PT\",0,ERR))","v":0},{"$f":"IF(P126=\"PT\",M126,IF(P126=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S126=\"G\",N126,IF(S126=\"PT\",0,ERR))","v":0},{"$f":"IF(S126=\"PT\",N126,IF(S126=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y126)","v":0},null,117]
[null,null,null,null,{"$f":"+G127-Adjustments!H127","v":0},null,null,null,null,{"$f":"+I127-'ROR-Model'!I127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,null,"Commodity Revenue",null,{"$f":"+G128-Adjustments!H128","v":0},{"$f":"Revenue!$F$127","v":0},{"$f":"+Adjustments!X128","v":0},null,{"$f":"SUM($F$128:$H$128)","v":0},{"$f":"+I128-'ROR-Model'!I128","v":0},null,"Utah",{"$f":"VLOOKUP($L128,$L$2:$N$7,2,FALSE)*I128","v":0},{"$f":"VLOOKUP($L128,$L$2:$N$7,3,FALSE)*I128","v":0},null,"PT",{"$f":"IF(P128=\"G\",M128,IF(P128=\"PT\",0,ERR))","v":0},{"$f":"IF(P128=\"PT\",M128,IF(P128=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S128=\"G\",N128,IF(S128=\"PT\",0,ERR))","v":0},{"$f":"IF(S128=\"PT\",N128,IF(S128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y128)","v":0},null,119]
[null,null,"Total Revenue",null,{"$f":"+G129-Adjustments!H129","v":0},{"$f":"SUM(F124:F128)","v":4058852},{"$f":"SUM(G124:G128)","v":0},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":4058852},{"$f":"+I129-'ROR-Model'!I129","v":0},null,null,{"$f":"SUM(M124:M128)","v":4058852},{"$f":"SUM(N124:N128)","v":0},null,null,{"$f":"SUM(Q124:Q128)","v":4058852},{"$f":"SUM(R124:R128)","v":0},null,{"$f":"SUM(T124:T128)","v":0},{"$f":"SUM(U124:U128)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y129)","v":4058852},null,120]
[null,null,null,null,{"$f":"+G130-Adjustments!H130","v":0},null,null,null,null,{"$f":"+I130-'ROR-Model'!I130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,121]
[null,null,"Total Dth",null,{"$f":"+G131-Adjustments!H131","v":0},{"$f":"Revenue!$F$130","v":21996479},{"$f":"+Adjustments!X131","v":0},null,{"$f":"SUM($F$131:$H$131)","v":21996479},{"$f":"+I131-'ROR-Model'!I131","v":0},null,"Utah",{"$f":"VLOOKUP($L131,$L$2:$N$7,2,FALSE)*I131","v":21996479},{"$f":"VLOOKUP($L131,$L$2:$N$7,3,FALSE)*I131","v":0},null,"G",{"$f":"IF(P131=\"G\",M131,IF(P131=\"PT\",0,ERR))","v":21996479},{"$f":"IF(P131=\"PT\",M131,IF(P131=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S131=\"G\",N131,IF(S131=\"PT\",0,ERR))","v":0},{"$f":"IF(S131=\"PT\",N131,IF(S131=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y131)","v":21996479},null,122]
[null,null,null,null,{"$f":"+G132-Adjustments!H132","v":0},null,null,null,null,{"$f":"+I132-'ROR-Model'!I132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,"FT-2","Distribution Non-Gas Rev",null,{"$f":"+G133-Adjustments!H133","v":0},{"$f":"Revenue!$F$132","v":0},{"$f":"+Adjustments!X133","v":0},null,{"$f":"SUM($F$133:$H$133)","v":0},{"$f":"+I133-'ROR-Model'!I133","v":0},null,"Utah",{"$f":"VLOOKUP($L133,$L$2:$N$7,2,FALSE)*I133","v":0},{"$f":"VLOOKUP($L133,$L$2:$N$7,3,FALSE)*I133","v":0},null,"G",{"$f":"IF(P133=\"G\",M133,IF(P133=\"PT\",0,ERR))","v":0},{"$f":"IF(P133=\"PT\",M133,IF(P133=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S133=\"G\",N133,IF(S133=\"PT\",0,ERR))","v":0},{"$f":"IF(S133=\"PT\",N133,IF(S133=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y133)","v":0},null,124]
[null,null,null,null,{"$f":"+G134-Adjustments!H134","v":0},null,null,null,null,{"$f":"+I134-'ROR-Model'!I134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,125]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G135-Adjustments!H135","v":0},{"$f":"Revenue!$F$134","v":0},{"$f":"+Adjustments!X135","v":0},null,{"$f":"SUM($F$135:$H$135)","v":0},{"$f":"+I135-'ROR-Model'!I135","v":0},null,"Utah",{"$f":"VLOOKUP($L135,$L$2:$N$7,2,FALSE)*I135","v":0},{"$f":"VLOOKUP($L135,$L$2:$N$7,3,FALSE)*I135","v":0},null,"PT",{"$f":"IF(P135=\"G\",M135,IF(P135=\"PT\",0,ERR))","v":0},{"$f":"IF(P135=\"PT\",M135,IF(P135=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S135=\"G\",N135,IF(S135=\"PT\",0,ERR))","v":0},{"$f":"IF(S135=\"PT\",N135,IF(S135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y135)","v":0},null,126]
[null,null,null,null,{"$f":"+G136-Adjustments!H136","v":0},null,null,null,null,{"$f":"+I136-'ROR-Model'!I136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,null,"Commodity Revenue",null,{"$f":"+G137-Adjustments!H137","v":0},{"$f":"Revenue!$F$136","v":0},{"$f":"+Adjustments!X137","v":0},null,{"$f":"SUM($F$137:$H$137)","v":0},{"$f":"+I137-'ROR-Model'!I137","v":0},null,"Utah",{"$f":"VLOOKUP($L137,$L$2:$N$7,2,FALSE)*I137","v":0},{"$f":"VLOOKUP($L137,$L$2:$N$7,3,FALSE)*I137","v":0},null,"PT",{"$f":"IF(P137=\"G\",M137,IF(P137=\"PT\",0,ERR))","v":0},{"$f":"IF(P137=\"PT\",M137,IF(P137=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S137=\"G\",N137,IF(S137=\"PT\",0,ERR))","v":0},{"$f":"IF(S137=\"PT\",N137,IF(S137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y137)","v":0},null,128]
[null,null,"Total Revenue",null,{"$f":"+G138-Adjustments!H138","v":0},{"$f":"SUM(F133:F137)","v":0},{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},{"$f":"+I138-'ROR-Model'!I138","v":0},null,null,{"$f":"SUM(M133:M137)","v":0},{"$f":"SUM(N133:N137)","v":0},null,null,{"$f":"SUM(Q133:Q137)","v":0},{"$f":"SUM(R133:R137)","v":0},null,{"$f":"SUM(T133:T137)","v":0},{"$f":"SUM(U133:U137)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y138)","v":0},null,129]
[null,null,null,null,{"$f":"+G139-Adjustments!H139","v":0},null,null,null,null,{"$f":"+I139-'ROR-Model'!I139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,130]
[null,null,"Total Dth",null,{"$f":"+G140-Adjustments!H140","v":0},{"$f":"Revenue!$F$139","v":0},{"$f":"+Adjustments!X140","v":0},null,{"$f":"SUM($F$140:$H$140)","v":0},{"$f":"+I140-'ROR-Model'!I140","v":0},null,"Utah",{"$f":"VLOOKUP($L140,$L$2:$N$7,2,FALSE)*I140","v":0},{"$f":"VLOOKUP($L140,$L$2:$N$7,3,FALSE)*I140","v":0},null,"G",{"$f":"IF(P140=\"G\",M140,IF(P140=\"PT\",0,ERR))","v":0},{"$f":"IF(P140=\"PT\",M140,IF(P140=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S140=\"G\",N140,IF(S140=\"PT\",0,ERR))","v":0},{"$f":"IF(S140=\"PT\",N140,IF(S140=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y140)","v":0},null,{"$f":"Y139+1","v":131}]
[null,null,null,null,{"$f":"+G141-Adjustments!H141","v":0},null,null,null,null,{"$f":"+I141-'ROR-Model'!I141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
[null,"MT","Distribution Non-Gas Rev",null,{"$f":"+G142-Adjustments!H142","v":0},{"$f":"Revenue!$F$141","v":28862},{"$f":"+Adjustments!X142","v":0},null,{"$f":"SUM($F$142:$H$142)","v":28862},{"$f":"+I142-'ROR-Model'!I142","v":0},null,"Utah",{"$f":"VLOOKUP($L142,$L$2:$N$7,2,FALSE)*I142","v":28862},{"$f":"VLOOKUP($L142,$L$2:$N$7,3,FALSE)*I142","v":0},null,"G",{"$f":"IF(P142=\"G\",M142,IF(P142=\"PT\",0,ERR))","v":28862},{"$f":"IF(P142=\"PT\",M142,IF(P142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S142=\"G\",N142,IF(S142=\"PT\",0,ERR))","v":0},{"$f":"IF(S142=\"PT\",N142,IF(S142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y142)","v":28862},null,133]
[null,null,null,null,{"$f":"+G143-Adjustments!H143","v":0},null,null,null,null,{"$f":"+I143-'ROR-Model'!I143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G144-Adjustments!H144","v":0},{"$f":"Revenue!$F$143","v":1936},{"$f":"+Adjustments!X144","v":0},null,{"$f":"SUM($F$144:$H$144)","v":1936},{"$f":"+I144-'ROR-Model'!I144","v":0},null,"Utah",{"$f":"VLOOKUP($L144,$L$2:$N$7,2,FALSE)*I144","v":1936},{"$f":"VLOOKUP($L144,$L$2:$N$7,3,FALSE)*I144","v":0},null,"PT",{"$f":"IF(P144=\"G\",M144,IF(P144=\"PT\",0,ERR))","v":0},{"$f":"IF(P144=\"PT\",M144,IF(P144=\"G\",0,ERR))","v":1936},"PT",{"$f":"IF(S144=\"G\",N144,IF(S144=\"PT\",0,ERR))","v":0},{"$f":"IF(S144=\"PT\",N144,IF(S144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y144)","v":0},null,135]
[null,null,null,null,{"$f":"+G145-Adjustments!H145","v":0},null,null,null,null,{"$f":"+I145-'ROR-Model'!I145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,136]
[null,null,"Commodity Revenue",null,{"$f":"+G146-Adjustments!H146","v":0},{"$f":"Revenue!$F$145","v":0},{"$f":"+Adjustments!X146","v":0},null,{"$f":"SUM($F$146:$H$146)","v":0},{"$f":"+I146-'ROR-Model'!I146","v":0},null,"Utah",{"$f":"VLOOKUP($L146,$L$2:$N$7,2,FALSE)*I146","v":0},{"$f":"VLOOKUP($L146,$L$2:$N$7,3,FALSE)*I146","v":0},null,"PT",{"$f":"IF(P146=\"G\",M146,IF(P146=\"PT\",0,ERR))","v":0},{"$f":"IF(P146=\"PT\",M146,IF(P146=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S146=\"G\",N146,IF(S146=\"PT\",0,ERR))","v":0},{"$f":"IF(S146=\"PT\",N146,IF(S146=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y146)","v":0},null,137]
[null,null,"Total Revenue",null,{"$f":"+G147-Adjustments!H147","v":0},{"$f":"SUM(F142:F146)","v":30798},{"$f":"SUM(G142:G146)","v":0},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":30798},{"$f":"+I147-'ROR-Model'!I147","v":0},null,null,{"$f":"SUM(M142:M146)","v":30798},{"$f":"SUM(N142:N146)","v":0},null,null,{"$f":"SUM(Q142:Q146)","v":28862},{"$f":"SUM(R142:R146)","v":1936},null,{"$f":"SUM(T142:T146)","v":0},{"$f":"SUM(U142:U146)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y147)","v":28862},null,138]
[null,null,null,null,{"$f":"+G148-Adjustments!H148","v":0},null,null,null,null,{"$f":"+I148-'ROR-Model'!I148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,139]
[null,null,"Total Dth",null,{"$f":"+G149-Adjustments!H149","v":0},{"$f":"Revenue!$F$148","v":32262},{"$f":"+Adjustments!X149","v":0},null,{"$f":"SUM($F$149:$H$149)","v":32262},{"$f":"+I149-'ROR-Model'!I149","v":0},null,"Utah",{"$f":"VLOOKUP($L149,$L$2:$N$7,2,FALSE)*I149","v":32262},{"$f":"VLOOKUP($L149,$L$2:$N$7,3,FALSE)*I149","v":0},null,"G",{"$f":"IF(P149=\"G\",M149,IF(P149=\"PT\",0,ERR))","v":32262},{"$f":"IF(P149=\"PT\",M149,IF(P149=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S149=\"G\",N149,IF(S149=\"PT\",0,ERR))","v":0},{"$f":"IF(S149=\"PT\",N149,IF(S149=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y149)","v":32262},null,140]
[null,null,null,null,{"$f":"+G150-Adjustments!H150","v":0},null,null,null,null,{"$f":"+I150-'ROR-Model'!I150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,141]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G151-Adjustments!H151","v":0},{"$f":"Revenue!$F$150","v":0},{"$f":"+Adjustments!X151","v":0},null,{"$f":"SUM($F$151:$H$151)","v":0},{"$f":"+I151-'ROR-Model'!I151","v":0},null,"Utah",{"$f":"VLOOKUP($L151,$L$2:$N$7,2,FALSE)*I151","v":0},{"$f":"VLOOKUP($L151,$L$2:$N$7,3,FALSE)*I151","v":0},null,"G",{"$f":"IF(P151=\"G\",M151,IF(P151=\"PT\",0,ERR))","v":0},{"$f":"IF(P151=\"PT\",M151,IF(P151=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S151=\"G\",N151,IF(S151=\"PT\",0,ERR))","v":0},{"$f":"IF(S151=\"PT\",N151,IF(S151=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y151)","v":0},null,142]
[null,null,null,null,{"$f":"+G152-Adjustments!H152","v":0},null,null,null,null,{"$f":"+I152-'ROR-Model'!I152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G153-Adjustments!H153","v":0},{"$f":"Revenue!$F$152","v":0},{"$f":"+Adjustments!X153","v":0},null,{"$f":"SUM($F$153:$H$153)","v":0},{"$f":"+I153-'ROR-Model'!I153","v":0},null,"Utah",{"$f":"VLOOKUP($L153,$L$2:$N$7,2,FALSE)*I153","v":0},{"$f":"VLOOKUP($L153,$L$2:$N$7,3,FALSE)*I153","v":0},null,"PT",{"$f":"IF(P153=\"G\",M153,IF(P153=\"PT\",0,ERR))","v":0},{"$f":"IF(P153=\"PT\",M153,IF(P153=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S153=\"G\",N153,IF(S153=\"PT\",0,ERR))","v":0},{"$f":"IF(S153=\"PT\",N153,IF(S153=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y153)","v":0},null,144]
[null,null,null,null,{"$f":"+G154-Adjustments!H154","v":0},null,null,null,null,{"$f":"+I154-'ROR-Model'!I154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
[null,null,"Commodity Revenue",null,{"$f":"+G155-Adjustments!H155","v":0},{"$f":"Revenue!$F$154","v":0},{"$f":"+Adjustments!X155","v":0},null,{"$f":"SUM($F$155:$H$155)","v":0},{"$f":"+I155-'ROR-Model'!I155","v":0},null,"Utah",{"$f":"VLOOKUP($L155,$L$2:$N$7,2,FALSE)*I155","v":0},{"$f":"VLOOKUP($L155,$L$2:$N$7,3,FALSE)*I155","v":0},null,"PT",{"$f":"IF(P155=\"G\",M155,IF(P155=\"PT\",0,ERR))","v":0},{"$f":"IF(P155=\"PT\",M155,IF(P155=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S155=\"G\",N155,IF(S155=\"PT\",0,ERR))","v":0},{"$f":"IF(S155=\"PT\",N155,IF(S155=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y155)","v":0},null,146]
[null,null,"Total Revenue",null,{"$f":"+G156-Adjustments!H156","v":0},{"$f":"SUM(F151:F155)","v":0},{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},{"$f":"+I156-'ROR-Model'!I156","v":0},null,null,{"$f":"SUM(M151:M155)","v":0},{"$f":"SUM(N151:N155)","v":0},null,null,{"$f":"SUM(Q151:Q155)","v":0},{"$f":"SUM(R151:R155)","v":0},null,{"$f":"SUM(T151:T155)","v":0},{"$f":"SUM(U151:U155)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y156)","v":0},null,147]
[null,null,null,null,{"$f":"+G157-Adjustments!H157","v":0},null,null,null,null,{"$f":"+I157-'ROR-Model'!I157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,"Total Dth",null,{"$f":"+G158-Adjustments!H158","v":0},{"$f":"Revenue!$F$157","v":0},{"$f":"+Adjustments!X158","v":0},null,{"$f":"SUM($F$158:$H$158)","v":0},{"$f":"+I158-'ROR-Model'!I158","v":0},null,"Utah",{"$f":"VLOOKUP($L158,$L$2:$N$7,2,FALSE)*I158","v":0},{"$f":"VLOOKUP($L158,$L$2:$N$7,3,FALSE)*I158","v":0},null,"G",{"$f":"IF(P158=\"G\",M158,IF(P158=\"PT\",0,ERR))","v":0},{"$f":"IF(P158=\"PT\",M158,IF(P158=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S158=\"G\",N158,IF(S158=\"PT\",0,ERR))","v":0},{"$f":"IF(S158=\"PT\",N158,IF(S158=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y158)","v":0},null,149]
[null,null,null,null,{"$f":"+G159-Adjustments!H159","v":0},null,null,null,null,{"$f":"+I159-'ROR-Model'!I159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,150]
[null,"IT","Distribution Non-Gas Rev",null,{"$f":"+G160-Adjustments!H160","v":0},{"$f":"Revenue!$F$159","v":7099977},{"$f":"+Adjustments!X160","v":0},null,{"$f":"SUM($F$160:$H$160)","v":7099977},{"$f":"+I160-'ROR-Model'!I160","v":0},null,"Utah",{"$f":"VLOOKUP($L160,$L$2:$N$7,2,FALSE)*I160","v":7099977},{"$f":"VLOOKUP($L160,$L$2:$N$7,3,FALSE)*I160","v":0},null,"G",{"$f":"IF(P160=\"G\",M160,IF(P160=\"PT\",0,ERR))","v":7099977},{"$f":"IF(P160=\"PT\",M160,IF(P160=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S160=\"G\",N160,IF(S160=\"PT\",0,ERR))","v":0},{"$f":"IF(S160=\"PT\",N160,IF(S160=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y160)","v":7099977},null,151]
[null,null,null,null,{"$f":"+G161-Adjustments!H161","v":0},null,null,null,null,{"$f":"+I161-'ROR-Model'!I161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G162-Adjustments!H162","v":0},{"$f":"Revenue!$F$161","v":0},{"$f":"+Adjustments!X162","v":0},null,{"$f":"SUM($F$162:$H$162)","v":0},{"$f":"+I162-'ROR-Model'!I162","v":0},null,"Utah",{"$f":"VLOOKUP($L162,$L$2:$N$7,2,FALSE)*I162","v":0},{"$f":"VLOOKUP($L162,$L$2:$N$7,3,FALSE)*I162","v":0},null,"PT",{"$f":"IF(P162=\"G\",M162,IF(P162=\"PT\",0,ERR))","v":0},{"$f":"IF(P162=\"PT\",M162,IF(P162=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S162=\"G\",N162,IF(S162=\"PT\",0,ERR))","v":0},{"$f":"IF(S162=\"PT\",N162,IF(S162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y162)","v":0},null,153]
[null,null,null,null,{"$f":"+G163-Adjustments!H163","v":0},null,null,null,null,{"$f":"+I163-'ROR-Model'!I163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,154]
[null,null,"Commodity Revenue",null,{"$f":"+G164-Adjustments!H164","v":0},{"$f":"Revenue!$F$163","v":0},{"$f":"+Adjustments!X164","v":0},null,{"$f":"SUM($F$164:$H$164)","v":0},{"$f":"+I164-'ROR-Model'!I164","v":0},null,"Utah",{"$f":"VLOOKUP($L164,$L$2:$N$7,2,FALSE)*I164","v":0},{"$f":"VLOOKUP($L164,$L$2:$N$7,3,FALSE)*I164","v":0},null,"PT",{"$f":"IF(P164=\"G\",M164,IF(P164=\"PT\",0,ERR))","v":0},{"$f":"IF(P164=\"PT\",M164,IF(P164=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S164=\"G\",N164,IF(S164=\"PT\",0,ERR))","v":0},{"$f":"IF(S164=\"PT\",N164,IF(S164=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y164)","v":0},null,155]
[null,null,"Total Revenue",null,{"$f":"+G165-Adjustments!H165","v":0},{"$f":"SUM(F160:F164)","v":7099977},{"$f":"SUM(G160:G164)","v":0},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":7099977},{"$f":"+I165-'ROR-Model'!I165","v":0},null,null,{"$f":"SUM(M160:M164)","v":7099977},{"$f":"SUM(N160:N164)","v":0},null,null,{"$f":"SUM(Q160:Q164)","v":7099977},{"$f":"SUM(R160:R164)","v":0},null,{"$f":"SUM(T160:T164)","v":0},{"$f":"SUM(U160:U164)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y165)","v":7099977},null,156]
[null,null,null,null,{"$f":"+G166-Adjustments!H166","v":0},null,null,null,null,{"$f":"+I166-'ROR-Model'!I166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,157]
[null,null,"Total Dth",null,{"$f":"+G167-Adjustments!H167","v":0},{"$f":"Revenue!$F$166","v":29978657},{"$f":"+Adjustments!X167","v":0},null,{"$f":"SUM($F$167:$H$167)","v":29978657},{"$f":"+I167-'ROR-Model'!I167","v":0},null,"Utah",{"$f":"VLOOKUP($L167,$L$2:$N$7,2,FALSE)*I167","v":29978657},{"$f":"VLOOKUP($L167,$L$2:$N$7,3,FALSE)*I167","v":0},null,"G",{"$f":"IF(P167=\"G\",M167,IF(P167=\"PT\",0,ERR))","v":29978657},{"$f":"IF(P167=\"PT\",M167,IF(P167=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S167=\"G\",N167,IF(S167=\"PT\",0,ERR))","v":0},{"$f":"IF(S167=\"PT\",N167,IF(S167=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y167)","v":29978657},null,158]
[null,null,null,null,{"$f":"+G168-Adjustments!H168","v":0},null,null,null,null,{"$f":"+I168-'ROR-Model'!I168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,159]
[null,"IT-S","Distribution Non-Gas Rev",null,{"$f":"+G169-Adjustments!H169","v":0},{"$f":"Revenue!$F$168","v":0},{"$f":"+Adjustments!X169","v":0},null,{"$f":"SUM($F$169:$H$169)","v":0},{"$f":"+I169-'ROR-Model'!I169","v":0},null,"Utah",{"$f":"VLOOKUP($L169,$L$2:$N$7,2,FALSE)*I169","v":0},{"$f":"VLOOKUP($L169,$L$2:$N$7,3,FALSE)*I169","v":0},null,"G",{"$f":"IF(P169=\"G\",M169,IF(P169=\"PT\",0,ERR))","v":0},{"$f":"IF(P169=\"PT\",M169,IF(P169=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S169=\"G\",N169,IF(S169=\"PT\",0,ERR))","v":0},{"$f":"IF(S169=\"PT\",N169,IF(S169=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y169)","v":0},null,160]
[null,null,null,null,{"$f":"+G170-Adjustments!H170","v":0},null,null,null,null,{"$f":"+I170-'ROR-Model'!I170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,161]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G171-Adjustments!H171","v":0},{"$f":"Revenue!$F$170","v":0},{"$f":"+Adjustments!X171","v":0},null,{"$f":"SUM($F$171:$H$171)","v":0},{"$f":"+I171-'ROR-Model'!I171","v":0},null,"Utah",{"$f":"VLOOKUP($L171,$L$2:$N$7,2,FALSE)*I171","v":0},{"$f":"VLOOKUP($L171,$L$2:$N$7,3,FALSE)*I171","v":0},null,"PT",{"$f":"IF(P171=\"G\",M171,IF(P171=\"PT\",0,ERR))","v":0},{"$f":"IF(P171=\"PT\",M171,IF(P171=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S171=\"G\",N171,IF(S171=\"PT\",0,ERR))","v":0},{"$f":"IF(S171=\"PT\",N171,IF(S171=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y171)","v":0},null,162]
[null,null,null,null,{"$f":"+G172-Adjustments!H172","v":0},null,null,null,null,{"$f":"+I172-'ROR-Model'!I172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,163]
[null,null,"Commodity Revenue",null,{"$f":"+G173-Adjustments!H173","v":0},{"$f":"Revenue!$F$172","v":0},{"$f":"+Adjustments!X173","v":0},null,{"$f":"SUM($F$173:$H$173)","v":0},{"$f":"+I173-'ROR-Model'!I173","v":0},null,"Utah",{"$f":"VLOOKUP($L173,$L$2:$N$7,2,FALSE)*I173","v":0},{"$f":"VLOOKUP($L173,$L$2:$N$7,3,FALSE)*I173","v":0},null,"PT",{"$f":"IF(P173=\"G\",M173,IF(P173=\"PT\",0,ERR))","v":0},{"$f":"IF(P173=\"PT\",M173,IF(P173=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S173=\"G\",N173,IF(S173=\"PT\",0,ERR))","v":0},{"$f":"IF(S173=\"PT\",N173,IF(S173=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y173)","v":0},null,164]
[null,null,"Total Revenue",null,{"$f":"+G174-Adjustments!H174","v":0},{"$f":"SUM(F169:F173)","v":0},{"$f":"SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},{"$f":"+I174-'ROR-Model'!I174","v":0},null,null,{"$f":"SUM(M169:M173)","v":0},{"$f":"SUM(N169:N173)","v":0},null,null,{"$f":"SUM(Q169:Q173)","v":0},{"$f":"SUM(R169:R173)","v":0},null,{"$f":"SUM(T169:T173)","v":0},{"$f":"SUM(U169:U173)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y174)","v":0},null,165]
[null,null,null,null,{"$f":"+G175-Adjustments!H175","v":0},null,null,null,null,{"$f":"+I175-'ROR-Model'!I175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,166]
[null,null,"Total Dth",null,{"$f":"+G176-Adjustments!H176","v":0},{"$f":"Revenue!$F$175","v":0},{"$f":"+Adjustments!X176","v":0},null,{"$f":"SUM($F$176:$H$176)","v":0},{"$f":"+I176-'ROR-Model'!I176","v":0},null,"Utah",{"$f":"VLOOKUP($L176,$L$2:$N$7,2,FALSE)*I176","v":0},{"$f":"VLOOKUP($L176,$L$2:$N$7,3,FALSE)*I176","v":0},null,"G",{"$f":"IF(P176=\"G\",M176,IF(P176=\"PT\",0,ERR))","v":0},{"$f":"IF(P176=\"PT\",M176,IF(P176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S176=\"G\",N176,IF(S176=\"PT\",0,ERR))","v":0},{"$f":"IF(S176=\"PT\",N176,IF(S176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y176)","v":0},null,167]
[null,null,null,null,{"$f":"+G177-Adjustments!H177","v":0},null,null,null,null,{"$f":"+I177-'ROR-Model'!I177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
[null,"FT-2C","Distribution Non-Gas Rev",null,{"$f":"+G178-Adjustments!H178","v":0},{"$f":"Revenue!$F$177","v":0},{"$f":"+Adjustments!X178","v":0},null,{"$f":"SUM($F$178:$H$178)","v":0},{"$f":"+I178-'ROR-Model'!I178","v":0},null,"Utah",{"$f":"VLOOKUP($L178,$L$2:$N$7,2,FALSE)*I178","v":0},{"$f":"VLOOKUP($L178,$L$2:$N$7,3,FALSE)*I178","v":0},null,"G",{"$f":"IF(P178=\"G\",M178,IF(P178=\"PT\",0,ERR))","v":0},{"$f":"IF(P178=\"PT\",M178,IF(P178=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S178=\"G\",N178,IF(S178=\"PT\",0,ERR))","v":0},{"$f":"IF(S178=\"PT\",N178,IF(S178=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y178)","v":0},null,169]
[null,null,null,null,{"$f":"+G179-Adjustments!H179","v":0},null,null,null,null,{"$f":"+I179-'ROR-Model'!I179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,170]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G180-Adjustments!H180","v":0},{"$f":"Revenue!$F$179","v":0},{"$f":"+Adjustments!X180","v":0},null,{"$f":"SUM($F$180:$H$180)","v":0},{"$f":"+I180-'ROR-Model'!I180","v":0},null,"Utah",{"$f":"VLOOKUP($L180,$L$2:$N$7,2,FALSE)*I180","v":0},{"$f":"VLOOKUP($L180,$L$2:$N$7,3,FALSE)*I180","v":0},null,"PT",{"$f":"IF(P180=\"G\",M180,IF(P180=\"PT\",0,ERR))","v":0},{"$f":"IF(P180=\"PT\",M180,IF(P180=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S180=\"G\",N180,IF(S180=\"PT\",0,ERR))","v":0},{"$f":"IF(S180=\"PT\",N180,IF(S180=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y180)","v":0},null,171]
[null,null,null,null,{"$f":"+G181-Adjustments!H181","v":0},null,null,null,null,{"$f":"+I181-'ROR-Model'!I181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
[null,null,"Commodity Revenue",null,{"$f":"+G182-Adjustments!H182","v":0},{"$f":"Revenue!$F$181","v":0},{"$f":"+Adjustments!X182","v":0},null,{"$f":"SUM($F$182:$H$182)","v":0},{"$f":"+I182-'ROR-Model'!I182","v":0},null,"Utah",{"$f":"VLOOKUP($L182,$L$2:$N$7,2,FALSE)*I182","v":0},{"$f":"VLOOKUP($L182,$L$2:$N$7,3,FALSE)*I182","v":0},null,"PT",{"$f":"IF(P182=\"G\",M182,IF(P182=\"PT\",0,ERR))","v":0},{"$f":"IF(P182=\"PT\",M182,IF(P182=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S182=\"G\",N182,IF(S182=\"PT\",0,ERR))","v":0},{"$f":"IF(S182=\"PT\",N182,IF(S182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y182)","v":0},null,173]
[null,null,"Total Revenue",null,{"$f":"+G183-Adjustments!H183","v":0},{"$f":"SUM(F178:F182)","v":0},{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},{"$f":"+I183-'ROR-Model'!I183","v":0},null,null,{"$f":"SUM(M178:M182)","v":0},{"$f":"SUM(N178:N182)","v":0},null,null,{"$f":"SUM(Q178:Q182)","v":0},{"$f":"SUM(R178:R182)","v":0},null,{"$f":"SUM(T178:T182)","v":0},{"$f":"SUM(U178:U182)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y183)","v":0},null,174]
[null,null,null,null,{"$f":"+G184-Adjustments!H184","v":0},null,null,null,null,{"$f":"+I184-'ROR-Model'!I184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,null,"Total Dth",null,{"$f":"+G185-Adjustments!H185","v":0},{"$f":"Revenue!$F$184","v":0},{"$f":"+Adjustments!X185","v":0},null,{"$f":"SUM($F$185:$H$185)","v":0},{"$f":"+I185-'ROR-Model'!I185","v":0},null,"Utah",{"$f":"VLOOKUP($L185,$L$2:$N$7,2,FALSE)*I185","v":0},{"$f":"VLOOKUP($L185,$L$2:$N$7,3,FALSE)*I185","v":0},null,"G",{"$f":"IF(P185=\"G\",M185,IF(P185=\"PT\",0,ERR))","v":0},{"$f":"IF(P185=\"PT\",M185,IF(P185=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S185=\"G\",N185,IF(S185=\"PT\",0,ERR))","v":0},{"$f":"IF(S185=\"PT\",N185,IF(S185=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y185)","v":0},null,176]
[null,null,null,null,{"$f":"+G186-Adjustments!H186","v":0},null,null,null,null,{"$f":"+I186-'ROR-Model'!I186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G187-Adjustments!H187","v":0},{"$f":"Revenue!$F$186","v":0},{"$f":"+Adjustments!X187","v":0},null,{"$f":"SUM($F$187:$H$187)","v":0},{"$f":"+I187-'ROR-Model'!I187","v":0},null,"Utah",{"$f":"VLOOKUP($L187,$L$2:$N$7,2,FALSE)*I187","v":0},{"$f":"VLOOKUP($L187,$L$2:$N$7,3,FALSE)*I187","v":0},null,"G",{"$f":"IF(P187=\"G\",M187,IF(P187=\"PT\",0,ERR))","v":0},{"$f":"IF(P187=\"PT\",M187,IF(P187=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S187=\"G\",N187,IF(S187=\"PT\",0,ERR))","v":0},{"$f":"IF(S187=\"PT\",N187,IF(S187=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y187)","v":0},null,178]
[null,null,null,null,{"$f":"+G188-Adjustments!H188","v":0},null,null,null,null,{"$f":"+I188-'ROR-Model'!I188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,179]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G189-Adjustments!H189","v":0},{"$f":"Revenue!$F$188","v":0},{"$f":"+Adjustments!X189","v":0},null,{"$f":"SUM($F$189:$H$189)","v":0},{"$f":"+I189-'ROR-Model'!I189","v":0},null,"Utah",{"$f":"VLOOKUP($L189,$L$2:$N$7,2,FALSE)*I189","v":0},{"$f":"VLOOKUP($L189,$L$2:$N$7,3,FALSE)*I189","v":0},null,"PT",{"$f":"IF(P189=\"G\",M189,IF(P189=\"PT\",0,ERR))","v":0},{"$f":"IF(P189=\"PT\",M189,IF(P189=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S189=\"G\",N189,IF(S189=\"PT\",0,ERR))","v":0},{"$f":"IF(S189=\"PT\",N189,IF(S189=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y189)","v":0},null,180]
[null,null,null,null,{"$f":"+G190-Adjustments!H190","v":0},null,null,null,null,{"$f":"+I190-'ROR-Model'!I190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,null,"Commodity Revenue",null,{"$f":"+G191-Adjustments!H191","v":0},{"$f":"Revenue!$F$190","v":0},{"$f":"+Adjustments!X191","v":0},null,{"$f":"SUM($F$191:$H$191)","v":0},{"$f":"+I191-'ROR-Model'!I191","v":0},null,"Utah",{"$f":"VLOOKUP($L191,$L$2:$N$7,2,FALSE)*I191","v":0},{"$f":"VLOOKUP($L191,$L$2:$N$7,3,FALSE)*I191","v":0},null,"PT",{"$f":"IF(P191=\"G\",M191,IF(P191=\"PT\",0,ERR))","v":0},{"$f":"IF(P191=\"PT\",M191,IF(P191=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S191=\"G\",N191,IF(S191=\"PT\",0,ERR))","v":0},{"$f":"IF(S191=\"PT\",N191,IF(S191=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y191)","v":0},null,182]
[null,null,"Total Revenue",null,{"$f":"+G192-Adjustments!H192","v":0},{"$f":"SUM(F187:F191)","v":0},{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},{"$f":"+I192-'ROR-Model'!I192","v":0},null,null,{"$f":"SUM(M187:M191)","v":0},{"$f":"SUM(N187:N191)","v":0},null,null,{"$f":"SUM(Q187:Q191)","v":0},{"$f":"SUM(R187:R191)","v":0},null,{"$f":"SUM(T187:T191)","v":0},{"$f":"SUM(U187:U191)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y192)","v":0},null,183]
[null,null,null,null,{"$f":"+G193-Adjustments!H193","v":0},null,null,null,null,{"$f":"+I193-'ROR-Model'!I193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,184]
[null,null,"Total Dth",null,{"$f":"+G194-Adjustments!H194","v":0},{"$f":"Revenue!$F$193","v":0},{"$f":"+Adjustments!X194","v":0},null,{"$f":"SUM($F$194:$H$194)","v":0},{"$f":"+I194-'ROR-Model'!I194","v":0},null,"Utah",{"$f":"VLOOKUP($L194,$L$2:$N$7,2,FALSE)*I194","v":0},{"$f":"VLOOKUP($L194,$L$2:$N$7,3,FALSE)*I194","v":0},null,"G",{"$f":"IF(P194=\"G\",M194,IF(P194=\"PT\",0,ERR))","v":0},{"$f":"IF(P194=\"PT\",M194,IF(P194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S194=\"G\",N194,IF(S194=\"PT\",0,ERR))","v":0},{"$f":"IF(S194=\"PT\",N194,IF(S194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y194)","v":0},null,185]
[null,null,null,null,{"$f":"+G195-Adjustments!H195","v":0},null,null,null,null,{"$f":"+I195-'ROR-Model'!I195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,"CET","Distribution Non-Gas Revenue",null,{"$f":"+G196-Adjustments!H196","v":0},{"$f":"Revenue!$F$195","v":-3520781},{"$f":"+Adjustments!X196","v":0},null,{"$f":"SUM($F$196:$H$196)","v":-3520781},{"$f":"+I196-'ROR-Model'!I196","v":0},null,"Utah",{"$f":"VLOOKUP($L196,$L$2:$N$7,2,FALSE)*I196","v":-3520781},{"$f":"VLOOKUP($L196,$L$2:$N$7,3,FALSE)*I196","v":0},null,"G",{"$f":"IF(P196=\"G\",M196,IF(P196=\"PT\",0,ERR))","v":-3520781},{"$f":"IF(P196=\"PT\",M196,IF(P196=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S196=\"G\",N196,IF(S196=\"PT\",0,ERR))","v":0},{"$f":"IF(S196=\"PT\",N196,IF(S196=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y196)","v":-3520781},null,187]
[null,"DSM","Distribution Non-Gas Revenue",null,{"$f":"+G197-Adjustments!H197","v":0},{"$f":"Revenue!$F$196","v":39595454},{"$f":"+Adjustments!X197","v":-39595454},null,{"$f":"SUM($F$197:$H$197)","v":0},{"$f":"+I197-'ROR-Model'!I197","v":0},null,"Utah",{"$f":"VLOOKUP($L197,$L$2:$N$7,2,FALSE)*I197","v":0},{"$f":"VLOOKUP($L197,$L$2:$N$7,3,FALSE)*I197","v":0},null,"G",{"$f":"IF(P197=\"G\",M197,IF(P197=\"PT\",0,ERR))","v":0},{"$f":"IF(P197=\"PT\",M197,IF(P197=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S197=\"G\",N197,IF(S197=\"PT\",0,ERR))","v":0},{"$f":"IF(S197=\"PT\",N197,IF(S197=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y197)","v":0},null,188]
[null,"Utah Totals",null,null,{"$f":"+G198-Adjustments!H198","v":0},null,null,null,null,{"$f":"+I198-'ROR-Model'!I198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
[null,null,null,null,{"$f":"+G199-Adjustments!H199","v":0},null,null,null,null,{"$f":"+I199-'ROR-Model'!I199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G200-Adjustments!H200","v":21330},{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":305872386.8694737},{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":-39574124},{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":0},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":266298262.8694737},{"$f":"+I200-'ROR-Model'!I200","v":0},null,null,{"$f":"+M16+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M25+M196+M197","v":266298262.8694737},{"$f":"+N16+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N25+N196+N197","v":0},null,null,{"$f":"+Q16+Q34+Q43+Q52+Q61+Q70+Q79+Q88+Q97+Q106+Q115+Q124+Q133+Q142+Q151+Q160+Q169+Q178+Q187+Q25+Q196+Q197","v":266298262.8694737},{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196","v":0},null,{"$f":"+T16+T34+T43+T52+T61+T70+T79+T88+T97+T106+T115+T124+T133+T142+T151+T160+T169+T178+T187+T25+T196","v":0},{"$f":"+U16+U34+U43+U52+U61+U70+U79+U88+U97+U106+U115+U124+U133+U142+U151+U160+U169+U178+U187+U25+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y200)","v":266298262.8694737},null,191]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G201-Adjustments!H201","v":0},{"$f":"+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":93063506.918301806},{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0},{"$f":"+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":0},{"$f":"+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":93063506.918301806},{"$f":"+I201-'ROR-Model'!I201","v":0},null,null,{"$f":"+M18+M36+M45+M54+M62+M63+M72+M81+M90+M99+M108+M117+M126+M135+M144+M153+M162+M171+M180+M189+M27","v":93063506.918301806},{"$f":"+N18+N36+N45+N54+N62+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189+N27","v":0},null,null,{"$f":"+Q18+Q36+Q45+Q54+Q62+Q63+Q72+Q81+Q90+Q99+Q108+Q117+Q126+Q135+Q144+Q153+Q162+Q171+Q180+Q189+Q27","v":0},{"$f":"+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":93063506.918301806},null,{"$f":"+T18+T36+T45+T54+T62+T63+T72+T81+T90+T99+T108+T117+T126+T135+T144+T153+T162+T171+T180+T189+T27","v":0},{"$f":"+U18+U36+U45+U54+U62+U63+U72+U81+U90+U99+U108+U117+U126+U135+U144+U153+U162+U171+U180+U189+U27","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y201)","v":0},null,192]
[null,null,"Commodity Revenue",null,{"$f":"+G202-Adjustments!H202","v":0},{"$f":"+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":503035462.92222452},{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0},{"$f":"+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":0},{"$f":"+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":503035462.92222452},{"$f":"+I202-'ROR-Model'!I202","v":0},null,null,{"$f":"+M20+M38+M47+M56+M64+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29","v":503035462.92222452},{"$f":"+N20+N38+N47+N56+N64+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191+N29","v":0},null,null,{"$f":"+Q20+Q38+Q47+Q56+Q64+Q65+Q74+Q83+Q92+Q101+Q110+Q119+Q128+Q137+Q146+Q155+Q164+Q173+Q182+Q191+Q29","v":0},{"$f":"+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":503035462.92222452},null,{"$f":"+T20+T38+T47+T56+T64+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29","v":0},{"$f":"+U20+U38+U47+U56+U64+U65+U74+U83+U92+U101+U110+U119+U128+U137+U146+U155+U164+U173+U182+U191+U29","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y202)","v":0},null,193]
[null,null,"Total Utah Revenue",null,{"$f":"+G203-Adjustments!H203","v":21330},{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":901971356.71000004},{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":-39574124},{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":0},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":862397232.71000004},{"$f":"+I203-'ROR-Model'!I203","v":0},null,null,{"$f":"+M21+M39+M48+M57+M66+M75+M84+M93+M102+M111+M120+M129+M138+M147+M156+M165+M174+M183+M192+M30+M196+M197","v":862397232.71000004},{"$f":"+N21+N39+N48+N57+N66+N75+N84+N93+N102+N111+N120+N129+N138+N147+N156+N165+N174+N183+N192+N30+N196","v":0},null,null,{"$f":"+Q21+Q39+Q48+Q57+Q66+Q75+Q84+Q93+Q102+Q111+Q120+Q129+Q138+Q147+Q156+Q165+Q174+Q183+Q192+Q30+Q196+Q197","v":266298262.8694737},{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196","v":596098969.84052634},null,{"$f":"+T21+T39+T48+T57+T66+T75+T84+T93+T102+T111+T120+T129+T138+T147+T156+T165+T174+T183+T192+T30+T196","v":0},{"$f":"+U21+U39+U48+U57+U66+U75+U84+U93+U102+U111+U120+U129+U138+U147+U156+U165+U174+U183+U192+U30+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y203)","v":266298262.8694737},null,194]
[null,null,null,null,{"$f":"+G204-Adjustments!H204","v":0},null,null,null,null,{"$f":"+I204-'ROR-Model'!I204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y203+1","v":195}]
[null,null,"Sales Dth",null,{"$f":"+G205-Adjustments!H205","v":0},{"$f":"F23+F32+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F140+F158","v":114140679.70999999},{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194+G140+G158","v":0},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H140+H158","v":0},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194","v":114140679.70999999},{"$f":"+I205-'ROR-Model'!I205","v":0},null,null,{"$f":"M23+M32+M41+M50+M59+M68+M77+M86+M95+M104+M113+M194+M140+M158","v":114140679.70999999},{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113+N194+N140+N158","v":0},null,null,{"$f":"Q23+Q32+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q194+Q140+Q158","v":114140679.70999999},{"$f":"R23+R32+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R140+R158","v":0},null,{"$f":"T23+T32+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194+T140+T158","v":0},{"$f":"U23+U32+U41+U50+U59+U68+U77+U86+U95+U104+U113+U194+U140+U158","v":0},null,{"$f":"W23+W32+W41+W50+W59+W68+W77+W86+W95+W104+W113+W194+W140+W158","v":114140679.70999999},null,196]
[null,null,"Transportation Dth",null,{"$f":"+G206-Adjustments!H206","v":0},{"$f":"F131+F149+F167+F176+F185+F122","v":52007398},{"$f":"G131+G149+G167+G176+G185+G122","v":0},{"$f":"H131+H149+H167+H176+H185+H122","v":0},{"$f":"I131+I140+I149+I158+I167+I176+I185+I122","v":52007398},{"$f":"+I206-'ROR-Model'!I206","v":0},null,null,{"$f":"M131+M149+M167+M176+M185+M122","v":52007398},{"$f":"N131+N149+N167+N176+N185+N122","v":0},null,null,{"$f":"Q131+Q149+Q167+Q176+Q185+Q122","v":52007398},{"$f":"R131+R149+R167+R176+R185+R122","v":0},null,{"$f":"T131+T149+T167+T176+T185+T122","v":0},{"$f":"U131+U149+U167+U176+U185+U122","v":0},null,{"$f":"W131+W149+W167+W176+W185+W122","v":52007398},null,197]
[null,null,"Total Utah Dth",null,{"$f":"+G207-Adjustments!H207","v":0},{"$f":"+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":166148077.70999998},{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0},{"$f":"+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":0},{"$f":"+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":166148077.70999998},{"$f":"+I207-'ROR-Model'!I207","v":0},null,null,{"$f":"+M23+M41+M50+M59+M68+M77+M86+M95+M104+M113+M122+M131+M140+M149+M158+M167+M176+M185+M194+M32","v":166148077.70999998},{"$f":"+N23+N41+N50+N59+N68+N77+N86+N95+N104+N113+N122+N131+N140+N149+N158+N167+N176+N185+N194+N32","v":0},null,null,{"$f":"+Q23+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194+Q32","v":166148077.70999998},{"$f":"+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},null,{"$f":"+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},{"$f":"+U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U122+U131+U140+U149+U158+U167+U176+U185+U194+U32","v":0},null,{"$f":"+W23+W41+W50+W59+W68+W77+W86+W95+W104+W113+W122+W131+W140+W149+W158+W167+W176+W185+W194+W32","v":166148077.70999998},null,198]
[null,null,null,null,{"$f":"+G208-Adjustments!H208","v":0},null,null,null,null,{"$f":"+I208-'ROR-Model'!I208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
[null,null,null,null,{"$f":"+G209-Adjustments!H209","v":0},null,null,null,null,{"$f":"+I209-'ROR-Model'!I209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
["Idaho","GS-1","Distribution Non-Gas Rev",null,{"$f":"+G210-Adjustments!H210","v":0},{"$f":"Revenue!$F$209","v":0},{"$f":"+Adjustments!X210","v":0},null,{"$f":"SUM($F$210:$H$210)","v":0},{"$f":"+I210-'ROR-Model'!I210","v":0},null,"Utah",{"$f":"VLOOKUP($L210,$L$2:$N$7,2,FALSE)*I210","v":0},{"$f":"VLOOKUP($L210,$L$2:$N$7,3,FALSE)*I210","v":0},null,"G",{"$f":"IF(P210=\"G\",M210,IF(P210=\"PT\",0,ERR))","v":0},{"$f":"IF(P210=\"PT\",M210,IF(P210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S210=\"G\",N210,IF(S210=\"PT\",0,ERR))","v":0},{"$f":"IF(S210=\"PT\",N210,IF(S210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y210)","v":0},null,201]
[null,null,null,null,{"$f":"+G211-Adjustments!H211","v":0},null,null,null,null,{"$f":"+I211-'ROR-Model'!I211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G212-Adjustments!H212","v":0},{"$f":"Revenue!$F$211","v":0},{"$f":"+Adjustments!X212","v":0},null,{"$f":"SUM($F$212:$H$212)","v":0},{"$f":"+I212-'ROR-Model'!I212","v":0},null,"Utah",{"$f":"VLOOKUP($L212,$L$2:$N$7,2,FALSE)*I212","v":0},{"$f":"VLOOKUP($L212,$L$2:$N$7,3,FALSE)*I212","v":0},null,"PT",{"$f":"IF(P212=\"G\",M212,IF(P212=\"PT\",0,ERR))","v":0},{"$f":"IF(P212=\"PT\",M212,IF(P212=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S212=\"G\",N212,IF(S212=\"PT\",0,ERR))","v":0},{"$f":"IF(S212=\"PT\",N212,IF(S212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y212)","v":0},null,203]
[null,null,null,null,{"$f":"+G213-Adjustments!H213","v":0},null,null,null,null,{"$f":"+I213-'ROR-Model'!I213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,204]
[null,null,"Commodity Revenue",null,{"$f":"+G214-Adjustments!H214","v":0},{"$f":"Revenue!$F$213","v":0},{"$f":"+Adjustments!X214","v":0},null,{"$f":"SUM($F$214:$H$214)","v":0},{"$f":"+I214-'ROR-Model'!I214","v":0},null,"Utah",{"$f":"VLOOKUP($L214,$L$2:$N$7,2,FALSE)*I214","v":0},{"$f":"VLOOKUP($L214,$L$2:$N$7,3,FALSE)*I214","v":0},null,"PT",{"$f":"IF(P214=\"G\",M214,IF(P214=\"PT\",0,ERR))","v":0},{"$f":"IF(P214=\"PT\",M214,IF(P214=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S214=\"G\",N214,IF(S214=\"PT\",0,ERR))","v":0},{"$f":"IF(S214=\"PT\",N214,IF(S214=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y214)","v":0},null,205]
[null,null,"Total Revenue",null,{"$f":"+G215-Adjustments!H215","v":0},{"$f":"SUM(F210:F214)","v":0},{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},{"$f":"+I215-'ROR-Model'!I215","v":0},null,null,{"$f":"SUM(M210:M214)","v":0},{"$f":"SUM(N210:N214)","v":0},null,null,{"$f":"SUM(Q210:Q214)","v":0},{"$f":"SUM(R210:R214)","v":0},null,{"$f":"SUM(T210:T214)","v":0},{"$f":"SUM(U210:U214)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y215)","v":0},null,206]
[null,null,null,null,{"$f":"+G216-Adjustments!H216","v":0},null,null,null,null,{"$f":"+I216-'ROR-Model'!I216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,207]
[null,null,"Total Dth",null,{"$f":"+G217-Adjustments!H217","v":0},{"$f":"Revenue!$F$216","v":0},{"$f":"+Adjustments!X217","v":0},null,{"$f":"SUM($F$217:$H$217)","v":0},{"$f":"+I217-'ROR-Model'!I217","v":0},null,"Utah",{"$f":"VLOOKUP($L217,$L$2:$N$7,2,FALSE)*I217","v":0},{"$f":"VLOOKUP($L217,$L$2:$N$7,3,FALSE)*I217","v":0},null,"G",{"$f":"IF(P217=\"G\",M217,IF(P217=\"PT\",0,ERR))","v":0},{"$f":"IF(P217=\"PT\",M217,IF(P217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S217=\"G\",N217,IF(S217=\"PT\",0,ERR))","v":0},{"$f":"IF(S217=\"PT\",N217,IF(S217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y217)","v":0},null,208]
[null,null,null,null,{"$f":"+G218-Adjustments!H218","v":0},null,null,null,null,{"$f":"+I218-'ROR-Model'!I218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,209]
[null,"I-2","Distribution Non-Gas Rev",null,{"$f":"+G219-Adjustments!H219","v":0},{"$f":"Revenue!$F$218","v":0},{"$f":"+Adjustments!X219","v":0},null,{"$f":"SUM($F$219:$H$219)","v":0},{"$f":"+I219-'ROR-Model'!I219","v":0},null,"Utah",{"$f":"VLOOKUP($L219,$L$2:$N$7,2,FALSE)*I219","v":0},{"$f":"VLOOKUP($L219,$L$2:$N$7,3,FALSE)*I219","v":0},null,"G",{"$f":"IF(P219=\"G\",M219,IF(P219=\"PT\",0,ERR))","v":0},{"$f":"IF(P219=\"PT\",M219,IF(P219=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S219=\"G\",N219,IF(S219=\"PT\",0,ERR))","v":0},{"$f":"IF(S219=\"PT\",N219,IF(S219=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y219)","v":0},null,210]
[null,null,null,null,{"$f":"+G220-Adjustments!H220","v":0},null,null,null,null,{"$f":"+I220-'ROR-Model'!I220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,211]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G221-Adjustments!H221","v":0},{"$f":"Revenue!$F$220","v":0},{"$f":"+Adjustments!X221","v":0},null,{"$f":"SUM($F$221:$H$221)","v":0},{"$f":"+I221-'ROR-Model'!I221","v":0},null,"Utah",{"$f":"VLOOKUP($L221,$L$2:$N$7,2,FALSE)*I221","v":0},{"$f":"VLOOKUP($L221,$L$2:$N$7,3,FALSE)*I221","v":0},null,"PT",{"$f":"IF(P221=\"G\",M221,IF(P221=\"PT\",0,ERR))","v":0},{"$f":"IF(P221=\"PT\",M221,IF(P221=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S221=\"G\",N221,IF(S221=\"PT\",0,ERR))","v":0},{"$f":"IF(S221=\"PT\",N221,IF(S221=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y221)","v":0},null,212]
[null,null,null,null,{"$f":"+G222-Adjustments!H222","v":0},null,null,null,null,{"$f":"+I222-'ROR-Model'!I222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,213]
[null,null,"Commodity Revenue",null,{"$f":"+G223-Adjustments!H223","v":0},{"$f":"Revenue!$F$222","v":0},{"$f":"+Adjustments!X223","v":0},null,{"$f":"SUM($F$223:$H$223)","v":0},{"$f":"+I223-'ROR-Model'!I223","v":0},null,"Utah",{"$f":"VLOOKUP($L223,$L$2:$N$7,2,FALSE)*I223","v":0},{"$f":"VLOOKUP($L223,$L$2:$N$7,3,FALSE)*I223","v":0},null,"PT",{"$f":"IF(P223=\"G\",M223,IF(P223=\"PT\",0,ERR))","v":0},{"$f":"IF(P223=\"PT\",M223,IF(P223=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S223=\"G\",N223,IF(S223=\"PT\",0,ERR))","v":0},{"$f":"IF(S223=\"PT\",N223,IF(S223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y223)","v":0},null,214]
[null,null,"Total Revenue",null,{"$f":"+G224-Adjustments!H224","v":0},{"$f":"SUM(F219:F223)","v":0},{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},{"$f":"+I224-'ROR-Model'!I224","v":0},null,null,{"$f":"SUM(M219:M223)","v":0},{"$f":"SUM(N219:N223)","v":0},null,null,{"$f":"SUM(Q219:Q223)","v":0},{"$f":"SUM(R219:R223)","v":0},null,{"$f":"SUM(T219:T223)","v":0},{"$f":"SUM(U219:U223)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y224)","v":0},null,215]
[null,null,null,null,{"$f":"+G225-Adjustments!H225","v":0},null,null,null,null,{"$f":"+I225-'ROR-Model'!I225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,216]
[null,null,"Total Dth",null,{"$f":"+G226-Adjustments!H226","v":0},{"$f":"Revenue!$F$225","v":0},{"$f":"+Adjustments!X226","v":0},null,{"$f":"SUM($F$226:$H$226)","v":0},{"$f":"+I226-'ROR-Model'!I226","v":0},null,"Utah",{"$f":"VLOOKUP($L226,$L$2:$N$7,2,FALSE)*I226","v":0},{"$f":"VLOOKUP($L226,$L$2:$N$7,3,FALSE)*I226","v":0},null,"G",{"$f":"IF(P226=\"G\",M226,IF(P226=\"PT\",0,ERR))","v":0},{"$f":"IF(P226=\"PT\",M226,IF(P226=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S226=\"G\",N226,IF(S226=\"PT\",0,ERR))","v":0},{"$f":"IF(S226=\"PT\",N226,IF(S226=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y226)","v":0},null,217]
[null,null,null,null,{"$f":"+G227-Adjustments!H227","v":0},null,null,null,null,{"$f":"+I227-'ROR-Model'!I227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,218]
[null,"Idaho Totals",null,null,{"$f":"+G228-Adjustments!H228","v":0},null,null,null,null,{"$f":"+I228-'ROR-Model'!I228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G229-Adjustments!H229","v":0},{"$f":"+F210+F219","v":0},{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},{"$f":"+I229-'ROR-Model'!I229","v":0},null,null,{"$f":"+M210+M219","v":0},{"$f":"+N210+N219","v":0},null,null,{"$f":"+Q210+Q219","v":0},{"$f":"+R210+R219","v":0},null,{"$f":"+T210+T219","v":0},{"$f":"+U210+U219","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y229)","v":0},null,220]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G230-Adjustments!H230","v":0},{"$f":"+F212+F221","v":0},{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},{"$f":"+I230-'ROR-Model'!I230","v":0},null,null,{"$f":"+M212+M221","v":0},{"$f":"+N212+N221","v":0},null,null,{"$f":"+Q212+Q221","v":0},{"$f":"+R212+R221","v":0},null,{"$f":"+T212+T221","v":0},{"$f":"+U212+U221","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y230)","v":0},null,221]
[null,null,"Commodity Revenue",null,{"$f":"+G231-Adjustments!H231","v":0},{"$f":"+F214+F223","v":0},{"$f":"+G214+G223","v":0},0,0,{"$f":"+I231-'ROR-Model'!I231","v":0},null,null,{"$f":"+M214+M223","v":0},{"$f":"+N214+N223","v":0},null,null,{"$f":"+Q214+Q223","v":0},{"$f":"+R214+R223","v":0},null,{"$f":"+T214+T223","v":0},{"$f":"+U214+U223","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y231)","v":0},null,222]
[null,null,"Total Idaho Revenue",null,{"$f":"+G232-Adjustments!H232","v":0},{"$f":"+F215+F224","v":0},0,0,0,{"$f":"+I232-'ROR-Model'!I232","v":0},null,null,{"$f":"+M215+M224","v":0},{"$f":"+N215+N224","v":0},null,null,{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},null,{"$f":"+T215+T224","v":0},{"$f":"+U215+U224","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y232)","v":0},null,223]
[null,null,null,null,{"$f":"+G233-Adjustments!H233","v":0},null,null,null,null,{"$f":"+I233-'ROR-Model'!I233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,224]
[null,null,"Sales Dth",null,{"$f":"+G234-Adjustments!H234","v":0},{"$f":"F217+F226","v":0},{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},{"$f":"+I234-'ROR-Model'!I234","v":0},null,null,{"$f":"M217+M226","v":0},{"$f":"N217+N226","v":0},null,null,{"$f":"Q217+Q226","v":0},{"$f":"R217+R226","v":0},null,{"$f":"T217+T226","v":0},{"$f":"U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y234)","v":0},null,225]
[null,null,"Transportation Dth",null,{"$f":"+G235-Adjustments!H235","v":0},0,0,0,0,{"$f":"+I235-'ROR-Model'!I235","v":0},null,null,0,0,null,null,0,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y235)","v":0},null,226]
[null,null,"Total Idaho Dth",null,{"$f":"+G236-Adjustments!H236","v":0},{"$f":"+F217+F226","v":0},{"$f":"+G217+G226","v":0},{"$f":"+H217+H226","v":0},{"$f":"+I217+I226","v":0},{"$f":"+I236-'ROR-Model'!I236","v":0},null,null,{"$f":"+M217+M226","v":0},{"$f":"+N217+N226","v":0},null,null,{"$f":"+Q217+Q226","v":0},{"$f":"+R217+R226","v":0},null,{"$f":"+T217+T226","v":0},{"$f":"+U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y236)","v":0},null,227]
[null,null,null,null,{"$f":"+G237-Adjustments!H237","v":0},null,null,null,null,{"$f":"+I237-'ROR-Model'!I237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,228]
["Wyoming",null,null,null,{"$f":"+G238-Adjustments!H238","v":0},null,null,null,null,{"$f":"+I238-'ROR-Model'!I238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,"GS-1","Distribution Non-Gas Rev",null,{"$f":"+G239-Adjustments!H239","v":0},{"$f":"Revenue!$F$238","v":10113130},{"$f":"+Adjustments!X239","v":0},null,{"$f":"SUM($F$239:$H$239)","v":10113130},{"$f":"+I239-'ROR-Model'!I239","v":0},null,"Wyoming",{"$f":"VLOOKUP($L239,$L$2:$N$7,2,FALSE)*I239","v":0},{"$f":"VLOOKUP($L239,$L$2:$N$7,3,FALSE)*I239","v":10113130},null,"G",{"$f":"IF(P239=\"G\",M239,IF(P239=\"PT\",0,ERR))","v":0},{"$f":"IF(P239=\"PT\",M239,IF(P239=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S239=\"G\",N239,IF(S239=\"PT\",0,ERR))","v":10113130},{"$f":"IF(S239=\"PT\",N239,IF(S239=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y239)","v":0},null,230]
[null,null,null,null,{"$f":"+G240-Adjustments!H240","v":0},null,null,null,null,{"$f":"+I240-'ROR-Model'!I240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,231]
[null,null,null,null,{"$f":"+G241-Adjustments!H241","v":0},null,{"$f":"+Adjustments!X241","v":0},null,{"$f":"SUM($F$241:$H$241)","v":0},{"$f":"+I241-'ROR-Model'!I241","v":0},null,"Wyoming",{"$f":"VLOOKUP($L241,$L$2:$N$7,2,FALSE)*I241","v":0},{"$f":"VLOOKUP($L241,$L$2:$N$7,3,FALSE)*I241","v":0},null,null,null,null,null,null,null,null,null,null,232]
[null,null,null,null,{"$f":"+G242-Adjustments!H242","v":0},null,null,null,null,{"$f":"+I242-'ROR-Model'!I242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
[null,null,"Commodity Revenue",null,{"$f":"+G243-Adjustments!H243","v":0},{"$f":"Revenue!$F$242","v":19412131},{"$f":"+Adjustments!X243","v":0},null,{"$f":"SUM($F$243:$H$243)","v":19412131},{"$f":"+I243-'ROR-Model'!I243","v":0},null,"Wyoming",{"$f":"VLOOKUP($L243,$L$2:$N$7,2,FALSE)*I243","v":0},{"$f":"VLOOKUP($L243,$L$2:$N$7,3,FALSE)*I243","v":19412131},null,"PT",{"$f":"IF(P243=\"G\",M243,IF(P243=\"PT\",0,ERR))","v":0},{"$f":"IF(P243=\"PT\",M243,IF(P243=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S243=\"G\",N243,IF(S243=\"PT\",0,ERR))","v":0},{"$f":"IF(S243=\"PT\",N243,IF(S243=\"G\",0,ERR))","v":19412131},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y243)","v":0},null,234]
[null,null,"Total Revenue",null,{"$f":"+G244-Adjustments!H244","v":0},{"$f":"SUM(F239:F243)","v":29525261},{"$f":"SUM(G239:G243)","v":0},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":29525261},{"$f":"+I244-'ROR-Model'!I244","v":0},null,null,{"$f":"SUM(M239:M243)","v":0},{"$f":"SUM(N239:N243)","v":29525261},null,null,{"$f":"SUM(Q239:Q243)","v":0},{"$f":"SUM(R239:R243)","v":0},null,{"$f":"SUM(T239:T243)","v":10113130},{"$f":"SUM(U239:U243)","v":19412131},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y244)","v":0},null,235]
[null,null,null,null,{"$f":"+G245-Adjustments!H245","v":0},null,null,null,null,{"$f":"+I245-'ROR-Model'!I245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,236]
[null,null,"Total Dth",null,{"$f":"+G246-Adjustments!H246","v":0},{"$f":"Revenue!$F$245","v":3708429},{"$f":"+Adjustments!X246","v":0},null,{"$f":"SUM($F$246:$H$246)","v":3708429},{"$f":"+I246-'ROR-Model'!I246","v":0},null,"Wyoming",{"$f":"VLOOKUP($L246,$L$2:$N$7,2,FALSE)*I246","v":0},{"$f":"VLOOKUP($L246,$L$2:$N$7,3,FALSE)*I246","v":3708429},null,"G",{"$f":"IF(P246=\"G\",M246,IF(P246=\"PT\",0,ERR))","v":0},{"$f":"IF(P246=\"PT\",M246,IF(P246=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S246=\"G\",N246,IF(S246=\"PT\",0,ERR))","v":3708429},{"$f":"IF(S246=\"PT\",N246,IF(S246=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y246)","v":0},null,237]
[null,null,null,null,{"$f":"+G247-Adjustments!H247","v":0},null,null,null,null,{"$f":"+I247-'ROR-Model'!I247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,238]
[null,"F-1","Distribution Non-Gas Rev",null,{"$f":"+G248-Adjustments!H248","v":0},{"$f":"Revenue!$F$247","v":180262},{"$f":"+Adjustments!X248","v":0},null,{"$f":"SUM($F$248:$H$248)","v":180262},{"$f":"+I248-'ROR-Model'!I248","v":0},null,"Wyoming",{"$f":"VLOOKUP($L248,$L$2:$N$7,2,FALSE)*I248","v":0},{"$f":"VLOOKUP($L248,$L$2:$N$7,3,FALSE)*I248","v":180262},null,"G",{"$f":"IF(P248=\"G\",M248,IF(P248=\"PT\",0,ERR))","v":0},{"$f":"IF(P248=\"PT\",M248,IF(P248=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S248=\"G\",N248,IF(S248=\"PT\",0,ERR))","v":180262},{"$f":"IF(S248=\"PT\",N248,IF(S248=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y248)","v":0},null,239]
[null,null,null,null,{"$f":"+G249-Adjustments!H249","v":0},null,null,null,null,{"$f":"+I249-'ROR-Model'!I249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,240]
[null,null,null,null,{"$f":"+G250-Adjustments!H250","v":0},null,{"$f":"+Adjustments!X250","v":0},null,{"$f":"SUM($F$250:$H$250)","v":0},{"$f":"+I250-'ROR-Model'!I250","v":0},null,"Wyoming",{"$f":"VLOOKUP($L250,$L$2:$N$7,2,FALSE)*I250","v":0},{"$f":"VLOOKUP($L250,$L$2:$N$7,3,FALSE)*I250","v":0},null,null,null,null,null,null,null,null,null,null,241]
[null,null,null,null,{"$f":"+G251-Adjustments!H251","v":0},null,null,null,null,{"$f":"+I251-'ROR-Model'!I251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
[null,null,"Commodity Revenue",null,{"$f":"+G252-Adjustments!H252","v":0},{"$f":"Revenue!$F$251","v":1240109},{"$f":"+Adjustments!X252","v":0},null,{"$f":"SUM($F$252:$H$252)","v":1240109},{"$f":"+I252-'ROR-Model'!I252","v":0},null,"Wyoming",{"$f":"VLOOKUP($L252,$L$2:$N$7,2,FALSE)*I252","v":0},{"$f":"VLOOKUP($L252,$L$2:$N$7,3,FALSE)*I252","v":1240109},null,"PT",{"$f":"IF(P252=\"G\",M252,IF(P252=\"PT\",0,ERR))","v":0},{"$f":"IF(P252=\"PT\",M252,IF(P252=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S252=\"G\",N252,IF(S252=\"PT\",0,ERR))","v":0},{"$f":"IF(S252=\"PT\",N252,IF(S252=\"G\",0,ERR))","v":1240109},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y252)","v":0},null,243]
[null,null,"Total Revenue",null,{"$f":"+G253-Adjustments!H253","v":0},{"$f":"SUM(F248:F252)","v":1420371},{"$f":"SUM(G248:G252)","v":0},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":1420371},{"$f":"+I253-'ROR-Model'!I253","v":0},null,null,{"$f":"SUM(M248:M252)","v":0},{"$f":"SUM(N248:N252)","v":1420371},null,null,{"$f":"SUM(Q248:Q252)","v":0},{"$f":"SUM(R248:R252)","v":0},null,{"$f":"SUM(T248:T252)","v":180262},{"$f":"SUM(U248:U252)","v":1240109},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y253)","v":0},null,244]
[null,null,null,null,{"$f":"+G254-Adjustments!H254","v":0},null,null,null,null,{"$f":"+I254-'ROR-Model'!I254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,245]
[null,null,"Total Dth",null,{"$f":"+G255-Adjustments!H255","v":0},{"$f":"Revenue!$F$254","v":238488},{"$f":"+Adjustments!X255","v":0},null,{"$f":"SUM($F$255:$H$255)","v":238488},{"$f":"+I255-'ROR-Model'!I255","v":0},null,"Wyoming",{"$f":"VLOOKUP($L255,$L$2:$N$7,2,FALSE)*I255","v":0},{"$f":"VLOOKUP($L255,$L$2:$N$7,3,FALSE)*I255","v":238488},null,"G",{"$f":"IF(P255=\"G\",M255,IF(P255=\"PT\",0,ERR))","v":0},{"$f":"IF(P255=\"PT\",M255,IF(P255=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S255=\"G\",N255,IF(S255=\"PT\",0,ERR))","v":238488},{"$f":"IF(S255=\"PT\",N255,IF(S255=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y255)","v":0},null,246]
[null,null,null,null,{"$f":"+G256-Adjustments!H256","v":0},null,null,null,null,{"$f":"+I256-'ROR-Model'!I256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,247]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"+G257-Adjustments!H257","v":0},{"$f":"Revenue!$F$256","v":58597.354741999996},{"$f":"+Adjustments!X257","v":0},null,{"$f":"SUM($F$257:$H$257)","v":58597.354741999996},{"$f":"+I257-'ROR-Model'!I257","v":0},null,"Wyoming",{"$f":"VLOOKUP($L257,$L$2:$N$7,2,FALSE)*I257","v":0},{"$f":"VLOOKUP($L257,$L$2:$N$7,3,FALSE)*I257","v":58597.354741999996},null,"G",{"$f":"IF(P257=\"G\",M257,IF(P257=\"PT\",0,ERR))","v":0},{"$f":"IF(P257=\"PT\",M257,IF(P257=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S257=\"G\",N257,IF(S257=\"PT\",0,ERR))","v":58597.354741999996},{"$f":"IF(S257=\"PT\",N257,IF(S257=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y257)","v":0},null,248]
[null,null,null,null,{"$f":"+G258-Adjustments!H258","v":0},null,null,null,null,{"$f":"+I258-'ROR-Model'!I258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,249]
[null,null,null,null,{"$f":"+G259-Adjustments!H259","v":0},null,{"$f":"+Adjustments!X259","v":0},null,{"$f":"SUM($F$259:$H$259)","v":0},{"$f":"+I259-'ROR-Model'!I259","v":0},null,"Wyoming",{"$f":"VLOOKUP($L259,$L$2:$N$7,2,FALSE)*I259","v":0},{"$f":"VLOOKUP($L259,$L$2:$N$7,3,FALSE)*I259","v":0},null,null,null,null,null,null,null,null,null,null,250]
[null,null,null,null,{"$f":"+G260-Adjustments!H260","v":0},null,null,null,null,{"$f":"+I260-'ROR-Model'!I260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
[null,null,"Commodity Revenue",null,{"$f":"+G261-Adjustments!H261","v":0},{"$f":"Revenue!$F$260","v":49144.615257999998},{"$f":"+Adjustments!X261","v":0},null,{"$f":"SUM($F$261:$H$261)","v":49144.615257999998},{"$f":"+I261-'ROR-Model'!I261","v":0},null,"Wyoming",{"$f":"VLOOKUP($L261,$L$2:$N$7,2,FALSE)*I261","v":0},{"$f":"VLOOKUP($L261,$L$2:$N$7,3,FALSE)*I261","v":49144.615257999998},null,"PT",{"$f":"IF(P261=\"G\",M261,IF(P261=\"PT\",0,ERR))","v":0},{"$f":"IF(P261=\"PT\",M261,IF(P261=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S261=\"G\",N261,IF(S261=\"PT\",0,ERR))","v":0},{"$f":"IF(S261=\"PT\",N261,IF(S261=\"G\",0,ERR))","v":49144.615257999998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y261)","v":0},null,252]
[null,null,"Total Revenue",null,{"$f":"+G262-Adjustments!H262","v":0},{"$f":"SUM(F257:F261)","v":107741.97},{"$f":"SUM(G257:G261)","v":0},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":107741.97},{"$f":"+I262-'ROR-Model'!I262","v":0},null,null,{"$f":"SUM(M257:M261)","v":0},{"$f":"SUM(N257:N261)","v":107741.97},null,null,{"$f":"SUM(Q257:Q261)","v":0},{"$f":"SUM(R257:R261)","v":0},null,{"$f":"SUM(T257:T261)","v":58597.354741999996},{"$f":"SUM(U257:U261)","v":49144.615257999998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y262)","v":0},null,253]
[null,null,null,null,{"$f":"+G263-Adjustments!H263","v":0},null,null,null,null,{"$f":"+I263-'ROR-Model'!I263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,254]
[null,null,"Total Dth",null,{"$f":"+G264-Adjustments!H264","v":0},{"$f":"Revenue!$F$263","v":9593.15},{"$f":"+Adjustments!X264","v":0},null,{"$f":"SUM($F$264:$H$264)","v":9593.15},{"$f":"+I264-'ROR-Model'!I264","v":0},null,"Wyoming",{"$f":"VLOOKUP($L264,$L$2:$N$7,2,FALSE)*I264","v":0},{"$f":"VLOOKUP($L264,$L$2:$N$7,3,FALSE)*I264","v":9593.15},null,"G",{"$f":"IF(P264=\"G\",M264,IF(P264=\"PT\",0,ERR))","v":0},{"$f":"IF(P264=\"PT\",M264,IF(P264=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S264=\"G\",N264,IF(S264=\"PT\",0,ERR))","v":9593.15},{"$f":"IF(S264=\"PT\",N264,IF(S264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y264)","v":0},null,255]
[null,null,null,null,{"$f":"+G265-Adjustments!H265","v":0},null,null,null,null,{"$f":"+I265-'ROR-Model'!I265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,256]
[null,"GSW","Distribution Non-Gas Rev",null,{"$f":"+G266-Adjustments!H266","v":0},{"$f":"Revenue!$F$265","v":0},{"$f":"+Adjustments!X266","v":0},null,{"$f":"SUM($F$266:$H$266)","v":0},{"$f":"+I266-'ROR-Model'!I266","v":0},null,"Wyoming",{"$f":"VLOOKUP($L266,$L$2:$N$7,2,FALSE)*I266","v":0},{"$f":"VLOOKUP($L266,$L$2:$N$7,3,FALSE)*I266","v":0},null,"G",{"$f":"IF(P266=\"G\",M266,IF(P266=\"PT\",0,ERR))","v":0},{"$f":"IF(P266=\"PT\",M266,IF(P266=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S266=\"G\",N266,IF(S266=\"PT\",0,ERR))","v":0},{"$f":"IF(S266=\"PT\",N266,IF(S266=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y266)","v":0},null,257]
[null,null,null,null,{"$f":"+G267-Adjustments!H267","v":0},null,null,null,null,{"$f":"+I267-'ROR-Model'!I267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,258]
[null,null,null,null,{"$f":"+G268-Adjustments!H268","v":0},null,{"$f":"+Adjustments!X268","v":0},null,{"$f":"SUM($F$268:$H$268)","v":0},{"$f":"+I268-'ROR-Model'!I268","v":0},null,"Wyoming",{"$f":"VLOOKUP($L268,$L$2:$N$7,2,FALSE)*I268","v":0},{"$f":"VLOOKUP($L268,$L$2:$N$7,3,FALSE)*I268","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y267+1","v":259}]
[null,null,null,null,{"$f":"+G269-Adjustments!H269","v":0},null,null,null,null,{"$f":"+I269-'ROR-Model'!I269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
[null,null,"Commodity Revenue",null,{"$f":"+G270-Adjustments!H270","v":0},{"$f":"Revenue!$F$269","v":0},{"$f":"+Adjustments!X270","v":0},null,{"$f":"SUM($F$270:$H$270)","v":0},{"$f":"+I270-'ROR-Model'!I270","v":0},null,"Wyoming",{"$f":"VLOOKUP($L270,$L$2:$N$7,2,FALSE)*I270","v":0},{"$f":"VLOOKUP($L270,$L$2:$N$7,3,FALSE)*I270","v":0},null,"PT",{"$f":"IF(P270=\"G\",M270,IF(P270=\"PT\",0,ERR))","v":0},{"$f":"IF(P270=\"PT\",M270,IF(P270=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S270=\"G\",N270,IF(S270=\"PT\",0,ERR))","v":0},{"$f":"IF(S270=\"PT\",N270,IF(S270=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y270)","v":0},null,261]
[null,null,"Total Revenue",null,{"$f":"+G271-Adjustments!H271","v":0},{"$f":"SUM(F266:F270)","v":0},{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},{"$f":"+I271-'ROR-Model'!I271","v":0},null,null,{"$f":"SUM(M266:M270)","v":0},{"$f":"SUM(N266:N270)","v":0},null,null,{"$f":"SUM(Q266:Q270)","v":0},{"$f":"SUM(R266:R270)","v":0},null,{"$f":"SUM(T266:T270)","v":0},{"$f":"SUM(U266:U270)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y271)","v":0},null,262]
[null,null,null,null,{"$f":"+G272-Adjustments!H272","v":0},null,null,null,null,{"$f":"+I272-'ROR-Model'!I272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,263]
[null,null,"Total Dth",null,{"$f":"+G273-Adjustments!H273","v":0},{"$f":"Revenue!$F$272","v":0},{"$f":"+Adjustments!X273","v":0},null,{"$f":"SUM($F$273:$H$273)","v":0},{"$f":"+I273-'ROR-Model'!I273","v":0},null,"Wyoming",{"$f":"VLOOKUP($L273,$L$2:$N$7,2,FALSE)*I273","v":0},{"$f":"VLOOKUP($L273,$L$2:$N$7,3,FALSE)*I273","v":0},null,"G",{"$f":"IF(P273=\"G\",M273,IF(P273=\"PT\",0,ERR))","v":0},{"$f":"IF(P273=\"PT\",M273,IF(P273=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S273=\"G\",N273,IF(S273=\"PT\",0,ERR))","v":0},{"$f":"IF(S273=\"PT\",N273,IF(S273=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y273)","v":0},null,264]
[null,null,null,null,{"$f":"+G274-Adjustments!H274","v":0},null,null,null,null,{"$f":"+I274-'ROR-Model'!I274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,265]
[null,"I-2","Distribution Non-Gas Rev",null,{"$f":"+G275-Adjustments!H275","v":0},{"$f":"Revenue!$F$274","v":34409},{"$f":"+Adjustments!X275","v":0},null,{"$f":"SUM($F$275:$H$275)","v":34409},{"$f":"+I275-'ROR-Model'!I275","v":0},null,"Wyoming",{"$f":"VLOOKUP($L275,$L$2:$N$7,2,FALSE)*I275","v":0},{"$f":"VLOOKUP($L275,$L$2:$N$7,3,FALSE)*I275","v":34409},null,"G",{"$f":"IF(P275=\"G\",M275,IF(P275=\"PT\",0,ERR))","v":0},{"$f":"IF(P275=\"PT\",M275,IF(P275=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S275=\"G\",N275,IF(S275=\"PT\",0,ERR))","v":0},{"$f":"IF(S275=\"PT\",N275,IF(S275=\"G\",0,ERR))","v":34409},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y275)","v":0},null,266]
[null,null,null,"(To Commodity Costs)",{"$f":"+G276-Adjustments!H276","v":0},null,null,null,null,{"$f":"+I276-'ROR-Model'!I276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,267]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G277-Adjustments!H277","v":0},{"$f":"Revenue!$F$276","v":-238},{"$f":"+Adjustments!X277","v":0},null,{"$f":"SUM($F$277:$H$277)","v":-238},{"$f":"+I277-'ROR-Model'!I277","v":0},null,"Wyoming",{"$f":"VLOOKUP($L277,$L$2:$N$7,2,FALSE)*I277","v":0},{"$f":"VLOOKUP($L277,$L$2:$N$7,3,FALSE)*I277","v":-238},null,null,null,null,null,null,null,null,null,null,268]
[null,null,null,null,{"$f":"+G278-Adjustments!H278","v":0},null,null,null,null,{"$f":"+I278-'ROR-Model'!I278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,269]
[null,null,"Commodity Revenue",null,{"$f":"+G279-Adjustments!H279","v":0},{"$f":"Revenue!$F$278","v":586095},{"$f":"+Adjustments!X279","v":0},null,{"$f":"SUM($F$279:$H$279)","v":586095},{"$f":"+I279-'ROR-Model'!I279","v":0},null,"Wyoming",{"$f":"VLOOKUP($L279,$L$2:$N$7,2,FALSE)*I279","v":0},{"$f":"VLOOKUP($L279,$L$2:$N$7,3,FALSE)*I279","v":586095},null,"PT",{"$f":"IF(P279=\"G\",M279,IF(P279=\"PT\",0,ERR))","v":0},{"$f":"IF(P279=\"PT\",M279,IF(P279=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S279=\"G\",N279,IF(S279=\"PT\",0,ERR))","v":0},{"$f":"IF(S279=\"PT\",N279,IF(S279=\"G\",0,ERR))","v":586095},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y279)","v":0},null,270]
[null,null,"Total Revenue",null,{"$f":"+G280-Adjustments!H280","v":0},{"$f":"SUM(F275:F279)","v":620266},{"$f":"SUM(G275:G279)","v":0},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":620266},{"$f":"+I280-'ROR-Model'!I280","v":0},null,null,{"$f":"SUM(M275:M279)","v":0},{"$f":"SUM(N275:N279)","v":620266},null,null,{"$f":"SUM(Q275:Q279)","v":0},{"$f":"SUM(R275:R279)","v":0},null,{"$f":"SUM(T275:T279)","v":0},{"$f":"SUM(U275:U279)","v":620504},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y280)","v":0},null,271]
[null,null,null,null,{"$f":"+G281-Adjustments!H281","v":0},null,null,null,null,{"$f":"+I281-'ROR-Model'!I281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,272]
[null,null,"Total Dth",null,{"$f":"+G282-Adjustments!H282","v":0},{"$f":"Revenue!$F$281","v":144649},{"$f":"+Adjustments!X282","v":0},null,{"$f":"SUM($F$282:$H$282)","v":144649},{"$f":"+I282-'ROR-Model'!I282","v":0},null,"Wyoming",{"$f":"VLOOKUP($L282,$L$2:$N$7,2,FALSE)*I282","v":0},{"$f":"VLOOKUP($L282,$L$2:$N$7,3,FALSE)*I282","v":144649},null,"G",{"$f":"IF(P282=\"G\",M282,IF(P282=\"PT\",0,ERR))","v":0},{"$f":"IF(P282=\"PT\",M282,IF(P282=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S282=\"G\",N282,IF(S282=\"PT\",0,ERR))","v":0},{"$f":"IF(S282=\"PT\",N282,IF(S282=\"G\",0,ERR))","v":144649},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y282)","v":0},null,273]
[null,null,null,null,{"$f":"+G283-Adjustments!H283","v":0},null,null,null,null,{"$f":"+I283-'ROR-Model'!I283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,274]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G284-Adjustments!H284","v":0},{"$f":"Revenue!$F$283","v":0},{"$f":"+Adjustments!X284","v":0},null,{"$f":"SUM($F$284:$H$284)","v":0},{"$f":"+I284-'ROR-Model'!I284","v":0},null,"Wyoming",{"$f":"VLOOKUP($L284,$L$2:$N$7,2,FALSE)*I284","v":0},{"$f":"VLOOKUP($L284,$L$2:$N$7,3,FALSE)*I284","v":0},null,"G",{"$f":"IF(P284=\"G\",M284,IF(P284=\"PT\",0,ERR))","v":0},{"$f":"IF(P284=\"PT\",M284,IF(P284=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S284=\"G\",N284,IF(S284=\"PT\",0,ERR))","v":0},{"$f":"IF(S284=\"PT\",N284,IF(S284=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y284)","v":0},null,275]
[null,null,null,"(To Commodity Costs)",{"$f":"+G285-Adjustments!H285","v":0},null,null,null,null,{"$f":"+I285-'ROR-Model'!I285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,276]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G286-Adjustments!H286","v":0},{"$f":"Revenue!$F$285","v":0},{"$f":"+Adjustments!X286","v":0},null,{"$f":"SUM($F$286:$H$286)","v":0},{"$f":"+I286-'ROR-Model'!I286","v":0},null,"Wyoming",{"$f":"VLOOKUP($L286,$L$2:$N$7,2,FALSE)*I286","v":0},{"$f":"VLOOKUP($L286,$L$2:$N$7,3,FALSE)*I286","v":0},null,"PT",null,null,"PT",{"$f":"IF(S286=\"G\",N286,IF(S286=\"PT\",0,ERR))","v":0},{"$f":"IF(S286=\"PT\",N286,IF(S286=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y286)","v":0},null,277]
[null,null,null,null,{"$f":"+G287-Adjustments!H287","v":0},null,null,null,null,{"$f":"+I287-'ROR-Model'!I287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,278]
[null,null,"Commodity Revenue",null,{"$f":"+G288-Adjustments!H288","v":0},{"$f":"Revenue!$F$287","v":0},{"$f":"+Adjustments!X288","v":0},null,{"$f":"SUM($F$288:$H$288)","v":0},{"$f":"+I288-'ROR-Model'!I288","v":0},null,"Wyoming",{"$f":"VLOOKUP($L288,$L$2:$N$7,2,FALSE)*I288","v":0},{"$f":"VLOOKUP($L288,$L$2:$N$7,3,FALSE)*I288","v":0},null,"PT",{"$f":"IF(P288=\"G\",M288,IF(P288=\"PT\",0,ERR))","v":0},{"$f":"IF(P288=\"PT\",M288,IF(P288=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S288=\"G\",N288,IF(S288=\"PT\",0,ERR))","v":0},{"$f":"IF(S288=\"PT\",N288,IF(S288=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y288)","v":0},null,279]
[null,null,"Total Revenue",null,{"$f":"+G289-Adjustments!H289","v":0},{"$f":"SUM(F284:F288)","v":0},{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},{"$f":"+I289-'ROR-Model'!I289","v":0},null,null,{"$f":"SUM(M284:M288)","v":0},{"$f":"SUM(N284:N288)","v":0},null,null,{"$f":"SUM(Q284:Q288)","v":0},{"$f":"SUM(R284:R288)","v":0},null,{"$f":"SUM(T284:T288)","v":0},{"$f":"SUM(U284:U288)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y289)","v":0},null,280]
[null,null,null,null,{"$f":"+G290-Adjustments!H290","v":0},null,null,null,null,{"$f":"+I290-'ROR-Model'!I290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,281]
[null,null,"Total Dth",null,{"$f":"+G291-Adjustments!H291","v":0},{"$f":"Revenue!$F$290","v":0},{"$f":"+Adjustments!X291","v":0},null,{"$f":"SUM($F$291:$H$291)","v":0},{"$f":"+I291-'ROR-Model'!I291","v":0},null,"Wyoming",{"$f":"VLOOKUP($L291,$L$2:$N$7,2,FALSE)*I291","v":0},{"$f":"VLOOKUP($L291,$L$2:$N$7,3,FALSE)*I291","v":0},null,"G",{"$f":"IF(P291=\"G\",M291,IF(P291=\"PT\",0,ERR))","v":0},{"$f":"IF(P291=\"PT\",M291,IF(P291=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S291=\"G\",N291,IF(S291=\"PT\",0,ERR))","v":0},{"$f":"IF(S291=\"PT\",N291,IF(S291=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y291)","v":0},null,282]
[null,null,null,null,{"$f":"+G292-Adjustments!H292","v":0},null,null,null,null,{"$f":"+I292-'ROR-Model'!I292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,283]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G293-Adjustments!H293","v":0},{"$f":"Revenue!$F$292","v":0},{"$f":"+Adjustments!X293","v":0},null,{"$f":"SUM($F$293:$H$293)","v":0},{"$f":"+I293-'ROR-Model'!I293","v":0},null,"Wyoming",{"$f":"VLOOKUP($L293,$L$2:$N$7,2,FALSE)*I293","v":0},{"$f":"VLOOKUP($L293,$L$2:$N$7,3,FALSE)*I293","v":0},null,"G",{"$f":"IF(P293=\"G\",M293,IF(P293=\"PT\",0,ERR))","v":0},{"$f":"IF(P293=\"PT\",M293,IF(P293=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S293=\"G\",N293,IF(S293=\"PT\",0,ERR))","v":0},{"$f":"IF(S293=\"PT\",N293,IF(S293=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y293)","v":0},null,284]
[null,"Sales"," (To Commodity Costs) ",null,{"$f":"+G294-Adjustments!H294","v":0},null,null,null,null,{"$f":"+I294-'ROR-Model'!I294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,285]
[null,null,null,null,{"$f":"+G295-Adjustments!H295","v":0},null,{"$f":"+Adjustments!X295","v":0},null,{"$f":"SUM($F$295:$H$295)","v":0},{"$f":"+I295-'ROR-Model'!I295","v":0},null,"Wyoming",{"$f":"VLOOKUP($L295,$L$2:$N$7,2,FALSE)*I295","v":0},{"$f":"VLOOKUP($L295,$L$2:$N$7,3,FALSE)*I295","v":0},null,null,null,null,null,null,null,null,null,null,286]
[null,null,null,null,{"$f":"+G296-Adjustments!H296","v":0},null,null,null,null,{"$f":"+I296-'ROR-Model'!I296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,287]
[null,null,"Commodity Revenue",null,{"$f":"+G297-Adjustments!H297","v":0},{"$f":"Revenue!$F$296","v":0},{"$f":"+Adjustments!X297","v":0},null,{"$f":"SUM($F$297:$H$297)","v":0},{"$f":"+I297-'ROR-Model'!I297","v":0},null,"Wyoming",{"$f":"VLOOKUP($L297,$L$2:$N$7,2,FALSE)*I297","v":0},{"$f":"VLOOKUP($L297,$L$2:$N$7,3,FALSE)*I297","v":0},null,"PT",{"$f":"IF(P297=\"G\",M297,IF(P297=\"PT\",0,ERR))","v":0},{"$f":"IF(P297=\"PT\",M297,IF(P297=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S297=\"G\",N297,IF(S297=\"PT\",0,ERR))","v":0},{"$f":"IF(S297=\"PT\",N297,IF(S297=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y297)","v":0},null,288]
[null,null,"Total Revenue",null,{"$f":"+G298-Adjustments!H298","v":0},{"$f":"SUM(F293:F297)","v":0},{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},{"$f":"+I298-'ROR-Model'!I298","v":0},null,null,{"$f":"SUM(M293:M297)","v":0},{"$f":"SUM(N293:N297)","v":0},null,null,{"$f":"SUM(Q293:Q297)","v":0},{"$f":"SUM(R293:R297)","v":0},null,{"$f":"SUM(T293:T297)","v":0},{"$f":"SUM(U293:U297)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y298)","v":0},null,289]
[null,null,null,null,{"$f":"+G299-Adjustments!H299","v":0},null,null,null,null,{"$f":"+I299-'ROR-Model'!I299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,290]
[null,null,"Total Dth",null,{"$f":"+G300-Adjustments!H300","v":0},{"$f":"Revenue!$F$299","v":0},{"$f":"+Adjustments!X300","v":0},null,{"$f":"SUM($F$300:$H$300)","v":0},{"$f":"+I300-'ROR-Model'!I300","v":0},null,"Wyoming",{"$f":"VLOOKUP($L300,$L$2:$N$7,2,FALSE)*I300","v":0},{"$f":"VLOOKUP($L300,$L$2:$N$7,3,FALSE)*I300","v":0},null,"G",{"$f":"IF(P300=\"G\",M300,IF(P300=\"PT\",0,ERR))","v":0},{"$f":"IF(P300=\"PT\",M300,IF(P300=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S300=\"G\",N300,IF(S300=\"PT\",0,ERR))","v":0},{"$f":"IF(S300=\"PT\",N300,IF(S300=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y300)","v":0},null,291]
[null,null,null,null,{"$f":"+G301-Adjustments!H301","v":0},null,null,null,null,{"$f":"+I301-'ROR-Model'!I301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,292]
[null,"I-T","Distribution Non-Gas Rev",null,{"$f":"+G302-Adjustments!H302","v":0},{"$f":"Revenue!$F$301","v":45489},{"$f":"+Adjustments!X302","v":0},null,{"$f":"SUM($F$302:$H$302)","v":45489},{"$f":"+I302-'ROR-Model'!I302","v":0},null,"Wyoming",{"$f":"VLOOKUP($L302,$L$2:$N$7,2,FALSE)*I302","v":0},{"$f":"VLOOKUP($L302,$L$2:$N$7,3,FALSE)*I302","v":45489},null,"G",{"$f":"IF(P302=\"G\",M302,IF(P302=\"PT\",0,ERR))","v":0},{"$f":"IF(P302=\"PT\",M302,IF(P302=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S302=\"G\",N302,IF(S302=\"PT\",0,ERR))","v":0},{"$f":"IF(S302=\"PT\",N302,IF(S302=\"G\",0,ERR))","v":45489},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y302)","v":0},null,293]
[null,null,null,"(To Commodity Costs)",{"$f":"+G303-Adjustments!H303","v":0},null,null,null,null,{"$f":"+I303-'ROR-Model'!I303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,294]
[null,null,null,null,{"$f":"+G304-Adjustments!H304","v":0},null,{"$f":"+Adjustments!X304","v":0},null,{"$f":"SUM($F$304:$H$304)","v":0},{"$f":"+I304-'ROR-Model'!I304","v":0},null,"Wyoming",{"$f":"VLOOKUP($L304,$L$2:$N$7,2,FALSE)*I304","v":0},{"$f":"VLOOKUP($L304,$L$2:$N$7,3,FALSE)*I304","v":0},null,null,null,null,null,null,null,null,null,null,295]
[null,null,null,null,{"$f":"+G305-Adjustments!H305","v":0},null,null,null,null,{"$f":"+I305-'ROR-Model'!I305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,296]
[null,null,"Commodity Revenue",null,{"$f":"+G306-Adjustments!H306","v":0},{"$f":"Revenue!$F$305","v":0},{"$f":"+Adjustments!X306","v":0},null,{"$f":"SUM($F$306:$H$306)","v":0},{"$f":"+I306-'ROR-Model'!I306","v":0},null,"Wyoming",{"$f":"VLOOKUP($L306,$L$2:$N$7,2,FALSE)*I306","v":0},{"$f":"VLOOKUP($L306,$L$2:$N$7,3,FALSE)*I306","v":0},null,"PT",{"$f":"IF(P306=\"G\",M306,IF(P306=\"PT\",0,ERR))","v":0},{"$f":"IF(P306=\"PT\",M306,IF(P306=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S306=\"G\",N306,IF(S306=\"PT\",0,ERR))","v":0},{"$f":"IF(S306=\"PT\",N306,IF(S306=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y306)","v":0},null,297]
[null,null,"Total Revenue",null,{"$f":"+G307-Adjustments!H307","v":0},{"$f":"SUM(F302:F306)","v":45489},{"$f":"SUM(G302:G306)","v":0},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":45489},{"$f":"+I307-'ROR-Model'!I307","v":0},null,null,{"$f":"SUM(M302:M306)","v":0},{"$f":"SUM(N302:N306)","v":45489},null,null,{"$f":"SUM(Q302:Q306)","v":0},{"$f":"SUM(R302:R306)","v":0},null,{"$f":"SUM(T302:T306)","v":0},{"$f":"SUM(U302:U306)","v":45489},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y307)","v":0},null,298]
[null,null,null,null,{"$f":"+G308-Adjustments!H308","v":0},null,null,null,null,{"$f":"+I308-'ROR-Model'!I308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,299]
[null,null,"Total Dth",null,{"$f":"+G309-Adjustments!H309","v":0},{"$f":"Revenue!$F$308","v":121546},{"$f":"+Adjustments!X309","v":0},null,{"$f":"SUM($F$309:$H$309)","v":121546},{"$f":"+I309-'ROR-Model'!I309","v":0},null,"Wyoming",{"$f":"VLOOKUP($L309,$L$2:$N$7,2,FALSE)*I309","v":0},{"$f":"VLOOKUP($L309,$L$2:$N$7,3,FALSE)*I309","v":121546},null,"G",{"$f":"IF(P309=\"G\",M309,IF(P309=\"PT\",0,ERR))","v":0},{"$f":"IF(P309=\"PT\",M309,IF(P309=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S309=\"G\",N309,IF(S309=\"PT\",0,ERR))","v":0},{"$f":"IF(S309=\"PT\",N309,IF(S309=\"G\",0,ERR))","v":121546},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y309)","v":0},null,300]
[null,null,null,null,{"$f":"+G310-Adjustments!H310","v":0},null,null,null,null,{"$f":"+I310-'ROR-Model'!I310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,301]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G311-Adjustments!H311","v":0},{"$f":"Revenue!$F$310","v":48297},{"$f":"+Adjustments!X311","v":0},null,{"$f":"SUM($F$311:$H$311)","v":48297},{"$f":"+I311-'ROR-Model'!I311","v":0},null,"Wyoming",{"$f":"VLOOKUP($L311,$L$2:$N$7,2,FALSE)*I311","v":0},{"$f":"VLOOKUP($L311,$L$2:$N$7,3,FALSE)*I311","v":48297},null,"G",{"$f":"IF(P311=\"G\",M311,IF(P311=\"PT\",0,ERR))","v":0},{"$f":"IF(P311=\"PT\",M311,IF(P311=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S311=\"G\",N311,IF(S311=\"PT\",0,ERR))","v":0},{"$f":"IF(S311=\"PT\",N311,IF(S311=\"G\",0,ERR))","v":48297},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y311)","v":0},null,302]
[null,"Trans",null,"(To Commodity Costs)",{"$f":"+G312-Adjustments!H312","v":0},null,null,null,null,{"$f":"+I312-'ROR-Model'!I312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,303]
[null,null,null,null,{"$f":"+G313-Adjustments!H313","v":0},null,{"$f":"+Adjustments!X313","v":0},null,{"$f":"SUM($F$313:$H$313)","v":0},{"$f":"+I313-'ROR-Model'!I313","v":0},null,"Wyoming",{"$f":"VLOOKUP($L313,$L$2:$N$7,2,FALSE)*I313","v":0},{"$f":"VLOOKUP($L313,$L$2:$N$7,3,FALSE)*I313","v":0},null,null,null,null,null,null,null,null,null,null,304]
[null,null,null,null,{"$f":"+G314-Adjustments!H314","v":0},null,null,null,null,{"$f":"+I314-'ROR-Model'!I314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,305]
[null,null,"Commodity Revenue",null,{"$f":"+G315-Adjustments!H315","v":0},{"$f":"Revenue!$F$314","v":0},{"$f":"+Adjustments!X315","v":0},null,{"$f":"SUM($F$315:$H$315)","v":0},{"$f":"+I315-'ROR-Model'!I315","v":0},null,"Wyoming",{"$f":"VLOOKUP($L315,$L$2:$N$7,2,FALSE)*I315","v":0},{"$f":"VLOOKUP($L315,$L$2:$N$7,3,FALSE)*I315","v":0},null,"PT",{"$f":"IF(P315=\"G\",M315,IF(P315=\"PT\",0,ERR))","v":0},{"$f":"IF(P315=\"PT\",M315,IF(P315=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S315=\"G\",N315,IF(S315=\"PT\",0,ERR))","v":0},{"$f":"IF(S315=\"PT\",N315,IF(S315=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y315)","v":0},null,306]
[null,null,"Total Revenue",null,{"$f":"+G316-Adjustments!H316","v":0},{"$f":"SUM(F311:F315)","v":48297},{"$f":"SUM(G311:G315)","v":0},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":48297},{"$f":"+I316-'ROR-Model'!I316","v":0},null,null,{"$f":"SUM(M311:M315)","v":0},{"$f":"SUM(N311:N315)","v":48297},null,null,{"$f":"SUM(Q311:Q315)","v":0},{"$f":"SUM(R311:R315)","v":0},null,{"$f":"SUM(T311:T315)","v":0},{"$f":"SUM(U311:U315)","v":48297},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y316)","v":0},null,307]
[null,null,null,null,{"$f":"+G317-Adjustments!H317","v":0},null,null,null,null,{"$f":"+I317-'ROR-Model'!I317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,308]
[null,null,"Total Dth",null,{"$f":"+G318-Adjustments!H318","v":0},{"$f":"Revenue!$F$317","v":390829},{"$f":"+Adjustments!X318","v":0},null,{"$f":"SUM($F$318:$H$318)","v":390829},{"$f":"+I318-'ROR-Model'!I318","v":0},null,"Wyoming",{"$f":"VLOOKUP($L318,$L$2:$N$7,2,FALSE)*I318","v":0},{"$f":"VLOOKUP($L318,$L$2:$N$7,3,FALSE)*I318","v":390829},null,"G",{"$f":"IF(P318=\"G\",M318,IF(P318=\"PT\",0,ERR))","v":0},{"$f":"IF(P318=\"PT\",M318,IF(P318=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S318=\"G\",N318,IF(S318=\"PT\",0,ERR))","v":0},{"$f":"IF(S318=\"PT\",N318,IF(S318=\"G\",0,ERR))","v":390829},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y318)","v":0},null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$319","v":-30447.429999999986},{"$f":"+Adjustments!X320","v":0},null,{"$f":"SUM($F$320:$H$320)","v":-30447.429999999986},{"$f":"+I320-'ROR-Model'!I320","v":0},null,"Wyoming",{"$f":"VLOOKUP($L320,$L$2:$N$7,2,FALSE)*I320","v":0},{"$f":"VLOOKUP($L320,$L$2:$N$7,3,FALSE)*I320","v":-30447.429999999986},null,"G",{"$f":"IF(P320=\"G\",M320,IF(P320=\"PT\",0,ERR))","v":0},{"$f":"IF(P320=\"PT\",M320,IF(P320=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S320=\"G\",N320,IF(S320=\"PT\",0,ERR))","v":-30447.429999999986},{"$f":"IF(S320=\"PT\",N320,IF(S320=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y320)","v":0},null,311]
[null,"DSM","Distribution Non-Gas Revenue",null,{"$f":"+G321-Adjustments!H321","v":0},{"$f":"Revenue!$F$320","v":264676.93},{"$f":"+Adjustments!X321","v":-264676.93},null,{"$f":"SUM($F$321:$H$321)","v":0},{"$f":"+I321-'ROR-Model'!I321","v":0},null,"Wyoming",{"$f":"VLOOKUP($L321,$L$2:$N$7,2,FALSE)*I321","v":0},{"$f":"VLOOKUP($L321,$L$2:$N$7,3,FALSE)*I321","v":0},null,"G",{"$f":"IF(P321=\"G\",M321,IF(P321=\"PT\",0,ERR))","v":0},{"$f":"IF(P321=\"PT\",M321,IF(P321=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S321=\"G\",N321,IF(S321=\"PT\",0,ERR))","v":0},{"$f":"IF(S321=\"PT\",N321,IF(S321=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y321)","v":0},null,312]
[null,"Wyoming Totals",null,null,{"$f":"+G322-Adjustments!H322","v":0},null,null,null,null,{"$f":"+I322-'ROR-Model'!I322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,313]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G323-Adjustments!H323","v":0},{"$f":"+F239+F248+F257+F266+F275+F320+F321","v":10620627.854742},{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":-264676.93},{"$f":"+H239+H248+H257+H266+H275+H320+H321","v":0},{"$f":"+I239+I248+I257+I266+I275+I320+I321","v":10355950.924742},{"$f":"+I323-'ROR-Model'!I323","v":0},null,null,{"$f":"+M239+M248+M257+M266+M275+M320+M321","v":0},{"$f":"+N239+N248+N257+N266+N275+N320+N321","v":10355950.924742},null,null,{"$f":"+Q239+Q248+Q257+Q266+Q275+Q320+Q321","v":0},{"$f":"+R239+R248+R257+R266+R275+R320+R321","v":0},null,{"$f":"+T239+T248+T257+T266+T275+T320+T321","v":10321541.924742},{"$f":"+U239+U248+U257+U266+U275+U320+U321","v":34409},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y323)","v":0},null,314]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G324-Adjustments!H324","v":0},{"$f":"+F277+F286","v":-238},{"$f":"+G277+G286","v":0},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":-238},{"$f":"+I324-'ROR-Model'!I324","v":0},null,null,{"$f":"+M277+M286","v":0},{"$f":"+N277+N286","v":-238},null,null,{"$f":"+Q277+Q286","v":0},{"$f":"+R277+R286","v":0},null,{"$f":"+T277+T286","v":0},{"$f":"+U277+U286","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y324)","v":0},null,315]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"+G325-Adjustments!H325","v":0},{"$f":"+F284+F293+F302+F311","v":93786},{"$f":"+G284+G293+G302+G311","v":0},{"$f":"+H284+H293+H302+H311","v":0},{"$f":"+I284+I293+I302+I311","v":93786},{"$f":"+I325-'ROR-Model'!I325","v":0},null,null,{"$f":"+M284+M293+M302+M311","v":0},{"$f":"+N284+N293+N302+N311","v":93786},null,null,{"$f":"+Q284+Q293+Q302+Q311","v":0},{"$f":"+R284+R293+R302+R311","v":0},null,{"$f":"+T284+T293+T302+T311","v":0},{"$f":"+U284+U293+U302+U311","v":93786},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y325)","v":0},null,316]
[null,null,"Commodity Revenue",null,{"$f":"+G326-Adjustments!H326","v":0},{"$f":"+F243+F252+F261+F270+F279+F288+F297+F306+F315","v":21287479.615258001},{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0},0,21287479.615258001,{"$f":"+I326-'ROR-Model'!I326","v":0},null,null,{"$f":"+M243+M252+M261+M270+M279+M288+M297+M306+M315","v":0},{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":21287479.615258001},null,null,{"$f":"+Q243+Q252+Q261+Q270+Q279+Q288+Q297+Q306+Q315","v":0},{"$f":"+R243+R252+R261+R270+R279+R288+R297+R306+R315","v":0},null,{"$f":"+T243+T252+T261+T270+T279+T288+T297+T306+T315","v":0},{"$f":"+U243+U252+U261+U270+U279+U288+U297+U306+U315","v":21287479.615258001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y326)","v":0},null,317]
[null,null,"Total Wyoming Revenue",null,{"$f":"+G327-Adjustments!H327","v":0},{"$f":"+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":32001655.469999999},{"$f":"+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":-264676.93},0,31736978.539999999,{"$f":"+I327-'ROR-Model'!I327","v":0},null,null,{"$f":"+M244+M253+M262+M271+M280+M289+M298+M307+M316+M320+M321","v":0},31736978.539999999,null,null,{"$f":"+Q244+Q253+Q262+Q271+Q280+Q289+Q298+Q307+Q316+Q320+Q321","v":0},0,null,10321541.924742,21415674.615258001,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y327)","v":0},null,318]
[null,null,null,null,{"$f":"+G328-Adjustments!H328","v":0},null,null,null,null,{"$f":"+I328-'ROR-Model'!I328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,319]
[null,null,"Sales Dth",null,{"$f":"+G329-Adjustments!H329","v":0},{"$f":"F246+F255+F264+F273+F282+F291","v":4101159.15},{"$f":"G246+G255+G264+G273+G282+G291","v":0},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":4101159.15},{"$f":"+I329-'ROR-Model'!I329","v":0},null,null,{"$f":"M246+M255+M264+M273+M282+M291","v":0},{"$f":"N246+N255+N264+N273+N282+N291","v":4101159.15},null,null,{"$f":"Q246+Q255+Q264+Q273+Q282+Q291","v":0},{"$f":"R246+R255+R264+R273+R282+R291","v":0},null,{"$f":"T246+T255+T264+T273+T282+T291","v":3956510.15},{"$f":"U246+U255+U264+U273+U282+U291","v":144649},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y329)","v":0},null,320]
[null,null,"Transportation Dth",null,{"$f":"+G330-Adjustments!H330","v":0},{"$f":"F309+F318+F300","v":512375},{"$f":"G309+G318+G300","v":0},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":512375},{"$f":"+I330-'ROR-Model'!I330","v":0},null,null,{"$f":"M309+M318+M300","v":0},{"$f":"N309+N318+N300","v":512375},null,null,{"$f":"Q309+Q318+Q300","v":0},{"$f":"R309+R318+R300","v":0},null,{"$f":"T309+T318+T300","v":0},{"$f":"U309+U318+U300","v":512375},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y330)","v":0},null,321]
[null,null,"Total Wyoming Dth",null,{"$f":"+G331-Adjustments!H331","v":0},{"$f":"+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":4613534.1500000004},{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0},{"$f":"+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":0},{"$f":"+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":4613534.1500000004},{"$f":"+I331-'ROR-Model'!I331","v":0},null,null,{"$f":"+M246+M255+M264+M273+M282+M291+M300+M309+M318","v":0},{"$f":"+N246+N255+N264+N273+N282+N291+N300+N309+N318","v":4613534.1500000004},null,null,{"$f":"+Q246+Q255+Q264+Q273+Q282+Q291+Q300+Q309+Q318","v":0},{"$f":"+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},null,{"$f":"+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":3956510.15},{"$f":"+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":657024},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y331)","v":0},null,322]
[null,null,null,null,{"$f":"+G332-Adjustments!H332","v":0},null,null,null,null,{"$f":"+I332-'ROR-Model'!I332","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,323]
["Colorado",null,null,null,{"$f":"+G333-Adjustments!H333","v":0},null,null,null,null,{"$f":"+I333-'ROR-Model'!I333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G334-Adjustments!H334","v":0},{"$f":"Revenue!$F$333","v":0},{"$f":"+Adjustments!X334","v":0},null,{"$f":"SUM($F$334:$H$334)","v":0},{"$f":"+I334-'ROR-Model'!I334","v":0},null,"Sales",{"$f":"VLOOKUP($L334,$L$2:$N$7,2,FALSE)*I334","v":0},{"$f":"VLOOKUP($L334,$L$2:$N$7,3,FALSE)*I334","v":0},null,"G",{"$f":"IF(P334=\"G\",M334,IF(P334=\"PT\",0,ERR))","v":0},{"$f":"IF(P334=\"PT\",M334,IF(P334=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S334=\"G\",N334,IF(S334=\"PT\",0,ERR))","v":0},{"$f":"IF(S334=\"PT\",N334,IF(S334=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y334)","v":0},null,{"$f":"Y333+1","v":325}]
[null,null,null,null,{"$f":"+G335-Adjustments!H335","v":0},null,null,null,null,{"$f":"+I335-'ROR-Model'!I335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,326]
[null,null,null,null,{"$f":"+G336-Adjustments!H336","v":0},null,{"$f":"+Adjustments!X336","v":0},null,{"$f":"SUM($F$336:$H$336)","v":0},{"$f":"+I336-'ROR-Model'!I336","v":0},null,"Wyoming",{"$f":"VLOOKUP($L336,$L$2:$N$7,2,FALSE)*I336","v":0},{"$f":"VLOOKUP($L336,$L$2:$N$7,3,FALSE)*I336","v":0},null,null,null,null,null,null,null,null,null,null,327]
[null,null,null,null,{"$f":"+G337-Adjustments!H337","v":0},null,null,null,null,{"$f":"+I337-'ROR-Model'!I337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,null,"Commodity Revenue",null,{"$f":"+G338-Adjustments!H338","v":0},{"$f":"Revenue!$F$337","v":0},{"$f":"+Adjustments!X338","v":0},null,{"$f":"SUM($F$338:$H$338)","v":0},{"$f":"+I338-'ROR-Model'!I338","v":0},null,"Wyoming",{"$f":"VLOOKUP($L338,$L$2:$N$7,2,FALSE)*I338","v":0},{"$f":"VLOOKUP($L338,$L$2:$N$7,3,FALSE)*I338","v":0},null,"PT",{"$f":"IF(P338=\"G\",M338,IF(P338=\"PT\",0,ERR))","v":0},{"$f":"IF(P338=\"PT\",M338,IF(P338=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S338=\"G\",N338,IF(S338=\"PT\",0,ERR))","v":0},{"$f":"IF(S338=\"PT\",N338,IF(S338=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y338)","v":0},null,329]
[null,null,"Total Revenue",null,{"$f":"+G339-Adjustments!H339","v":0},{"$f":"SUM(F334:F338)","v":0},{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},{"$f":"+I339-'ROR-Model'!I339","v":0},null,null,{"$f":"SUM(M334:M338)","v":0},{"$f":"SUM(N334:N338)","v":0},null,null,{"$f":"SUM(Q334:Q338)","v":0},{"$f":"SUM(R334:R338)","v":0},null,{"$f":"SUM(T334:T338)","v":0},{"$f":"SUM(U334:U338)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y339)","v":0},null,330]
[null,null,null,null,{"$f":"+G340-Adjustments!H340","v":0},null,null,null,null,{"$f":"+I340-'ROR-Model'!I340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,331]
[null,null,"Total Dth",null,{"$f":"+G341-Adjustments!H341","v":0},{"$f":"Revenue!$F$340","v":0},{"$f":"+Adjustments!X341","v":0},null,{"$f":"SUM($F$341:$H$341)","v":0},{"$f":"+I341-'ROR-Model'!I341","v":0},null,"Wyoming",{"$f":"VLOOKUP($L341,$L$2:$N$7,2,FALSE)*I341","v":0},{"$f":"VLOOKUP($L341,$L$2:$N$7,3,FALSE)*I341","v":0},null,"G",{"$f":"IF(P341=\"G\",M341,IF(P341=\"PT\",0,ERR))","v":0},{"$f":"IF(P341=\"PT\",M341,IF(P341=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S341=\"G\",N341,IF(S341=\"PT\",0,ERR))","v":0},{"$f":"IF(S341=\"PT\",N341,IF(S341=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y341)","v":0},null,332]
[null,null,null,null,{"$f":"+G342-Adjustments!H342","v":0},null,null,null,null,{"$f":"+I342-'ROR-Model'!I342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G343-Adjustments!H343","v":0},{"$f":"Revenue!$F$342","v":0},{"$f":"+Adjustments!X343","v":0},null,{"$f":"SUM($F$343:$H$343)","v":0},{"$f":"+I343-'ROR-Model'!I343","v":0},null,"Sales",{"$f":"VLOOKUP($L343,$L$2:$N$7,2,FALSE)*I343","v":0},{"$f":"VLOOKUP($L343,$L$2:$N$7,3,FALSE)*I343","v":0},null,"G",{"$f":"IF(P343=\"G\",M343,IF(P343=\"PT\",0,ERR))","v":0},{"$f":"IF(P343=\"PT\",M343,IF(P343=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S343=\"G\",N343,IF(S343=\"PT\",0,ERR))","v":0},{"$f":"IF(S343=\"PT\",N343,IF(S343=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y343)","v":0},null,334]
[null,null,null,null,{"$f":"+G344-Adjustments!H344","v":0},null,null,null,null,{"$f":"+I344-'ROR-Model'!I344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,335]
[null,null,null,null,{"$f":"+G345-Adjustments!H345","v":0},null,{"$f":"+Adjustments!X345","v":0},null,{"$f":"SUM($F$345:$H$345)","v":0},{"$f":"+I345-'ROR-Model'!I345","v":0},null,"Wyoming",{"$f":"VLOOKUP($L345,$L$2:$N$7,2,FALSE)*I345","v":0},{"$f":"VLOOKUP($L345,$L$2:$N$7,3,FALSE)*I345","v":0},null,null,null,null,null,null,null,null,null,null,336]
[null,null,null,null,{"$f":"+G346-Adjustments!H346","v":0},null,null,null,null,{"$f":"+I346-'ROR-Model'!I346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,337]
[null,null,"Commodity Revenue",null,{"$f":"+G347-Adjustments!H347","v":0},{"$f":"Revenue!$F$346","v":0},{"$f":"+Adjustments!X347","v":0},null,{"$f":"SUM($F$347:$H$347)","v":0},{"$f":"+I347-'ROR-Model'!I347","v":0},null,"Wyoming",{"$f":"VLOOKUP($L347,$L$2:$N$7,2,FALSE)*I347","v":0},{"$f":"VLOOKUP($L347,$L$2:$N$7,3,FALSE)*I347","v":0},null,"PT",{"$f":"IF(P347=\"G\",M347,IF(P347=\"PT\",0,ERR))","v":0},{"$f":"IF(P347=\"PT\",M347,IF(P347=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S347=\"G\",N347,IF(S347=\"PT\",0,ERR))","v":0},{"$f":"IF(S347=\"PT\",N347,IF(S347=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y347)","v":0},null,338]
[null,null,"Total Revenue",null,{"$f":"+G348-Adjustments!H348","v":0},{"$f":"SUM(F343:F347)","v":0},{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},{"$f":"+I348-'ROR-Model'!I348","v":0},null,null,{"$f":"SUM(M343:M347)","v":0},{"$f":"SUM(N343:N347)","v":0},null,null,{"$f":"SUM(Q343:Q347)","v":0},{"$f":"SUM(R343:R347)","v":0},null,{"$f":"SUM(T343:T347)","v":0},{"$f":"SUM(U343:U347)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y348)","v":0},null,339]
[null,null,null,null,{"$f":"+G349-Adjustments!H349","v":0},null,null,null,null,{"$f":"+I349-'ROR-Model'!I349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,340]
[null,null,"Total Dth",null,{"$f":"+G350-Adjustments!H350","v":0},{"$f":"Revenue!$F$349","v":0},{"$f":"+Adjustments!X350","v":0},null,{"$f":"SUM($F$350:$H$350)","v":0},{"$f":"+I350-'ROR-Model'!I350","v":0},null,"Wyoming",{"$f":"VLOOKUP($L350,$L$2:$N$7,2,FALSE)*I350","v":0},{"$f":"VLOOKUP($L350,$L$2:$N$7,3,FALSE)*I350","v":0},null,"G",{"$f":"IF(P350=\"G\",M350,IF(P350=\"PT\",0,ERR))","v":0},{"$f":"IF(P350=\"PT\",M350,IF(P350=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S350=\"G\",N350,IF(S350=\"PT\",0,ERR))","v":0},{"$f":"IF(S350=\"PT\",N350,IF(S350=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y350)","v":0},null,341]
[null,null,null,null,{"$f":"+G351-Adjustments!H351","v":0},null,null,null,null,{"$f":"+I351-'ROR-Model'!I351","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,342]
[null,"Colorado Totals",null,null,{"$f":"+G352-Adjustments!H352","v":0},null,null,null,null,{"$f":"+I352-'ROR-Model'!I352","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,343]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G353-Adjustments!H353","v":0},{"$f":"+F334+F343","v":0},{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},{"$f":"+I353-'ROR-Model'!I353","v":0},null,null,{"$f":"+M334+M343","v":0},{"$f":"+N334+N343","v":0},null,null,{"$f":"+Q334+Q343","v":0},{"$f":"+R334+R343","v":0},null,{"$f":"+T334+T343","v":0},{"$f":"+U334+U343","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y353)","v":0},null,344]
[null,null,"Commodity Revenue",null,{"$f":"+G354-Adjustments!H354","v":0},{"$f":"+F337+F346","v":0},{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},{"$f":"+I354-'ROR-Model'!I354","v":0},null,null,{"$f":"+M337+M346","v":0},{"$f":"+N337+N346","v":0},null,null,{"$f":"+Q337+Q346","v":0},{"$f":"+R337+R346","v":0},null,{"$f":"+T337+T346","v":0},{"$f":"+U337+U346","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y354)","v":0},null,345]
[null,null,"Total Colorado Revenue",null,{"$f":"+G355-Adjustments!H355","v":0},{"$f":"F339+F348","v":0},{"$f":"G339+G348","v":0},{"$f":"H339+H348","v":0},{"$f":"I339+I348","v":0},{"$f":"+I355-'ROR-Model'!I355","v":0},null,null,{"$f":"M339+M348","v":0},{"$f":"N339+N348","v":0},null,null,{"$f":"Q339+Q348","v":0},{"$f":"R339+R348","v":0},null,{"$f":"T339+T348","v":0},{"$f":"U339+U348","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y355)","v":0},null,346]
[null,null,null,null,{"$f":"+G356-Adjustments!H356","v":0},null,null,null,null,{"$f":"+I356-'ROR-Model'!I356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,347]
[null,null,"Sales Dth",null,{"$f":"+G357-Adjustments!H357","v":0},{"$f":"F341","v":0},{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},{"$f":"+I357-'ROR-Model'!I357","v":0},null,null,{"$f":"M341","v":0},{"$f":"N341","v":0},null,null,{"$f":"Q341","v":0},{"$f":"R341","v":0},null,{"$f":"T341","v":0},{"$f":"U341","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y357)","v":0},null,348]
[null,null,"Transportation Dth",null,{"$f":"+G358-Adjustments!H358","v":0},{"$f":"F350","v":0},{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},{"$f":"+I358-'ROR-Model'!I358","v":0},null,null,{"$f":"M350","v":0},{"$f":"N350","v":0},null,null,{"$f":"Q350","v":0},{"$f":"R350","v":0},null,{"$f":"T350","v":0},{"$f":"U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y358)","v":0},null,349]
[null,null,"Total Colorado Dth",null,{"$f":"+G359-Adjustments!H359","v":0},{"$f":"F341+F350","v":0},{"$f":"G341+G350","v":0},{"$f":"H341+H350","v":0},{"$f":"I341+I350","v":0},{"$f":"+I359-'ROR-Model'!I359","v":0},null,null,{"$f":"M341+M350","v":0},{"$f":"N341+N350","v":0},null,null,{"$f":"Q341+Q350","v":0},{"$f":"R341+R350","v":0},null,{"$f":"T341+T350","v":0},{"$f":"U341+U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y359)","v":0},null,350]
[null,null,null,null,null,null,null,null,null,{"$f":"+I360-'ROR-Model'!I360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,351]
["System Total Tariff Sales and Revenue",null,null,null,null,{"$f":"+F363+F365","v":316586800.72421569},{"$f":"+G363+G365","v":-39838800.93},{"$f":"+H363+H365","v":0},{"$f":"+I363+I365","v":276747999.79421568},{"$f":"+I361-'ROR-Model'!I361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,352]
[null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,{"$f":"+I362-'ROR-Model'!I362","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G363-Adjustments!H363","v":21330},{"$f":"F200+F229+F323+F353","v":316493014.72421569},{"$f":"G200+G229+G323+G353","v":-39838800.93},{"$f":"H200+H229+H323+H353","v":0},{"$f":"I200+I229+I323+I353","v":276654213.79421568},{"$f":"+I363-'ROR-Model'!I363","v":0},null,null,{"$f":"M200+M229+M323+M353","v":266298262.8694737},{"$f":"N200+N229+N323+N353","v":10355950.924742},null,null,{"$f":"Q200+Q229+Q323+Q353","v":266298262.8694737},{"$f":"R200+R229+R323+R353","v":0},null,{"$f":"T200+T229+T323+T353","v":10321541.924742},{"$f":"U200+U229+U323+U353","v":34409},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y363)","v":266298262.8694737},null,354]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G364-Adjustments!H364","v":0},{"$f":"F201+F230+F324","v":93063268.918301806},{"$f":"G201+G230+G324","v":0},{"$f":"H201+H230+H324","v":0},{"$f":"I201+I230+I324","v":93063268.918301806},{"$f":"+I364-'ROR-Model'!I364","v":0},null,null,{"$f":"M201+M230+M324","v":93063506.918301806},{"$f":"N201+N230+N324","v":-238},null,null,{"$f":"Q201+Q230+Q324","v":0},{"$f":"R201+R230+R324","v":93063506.918301806},null,{"$f":"T201+T230+T324","v":0},{"$f":"U201+U230+U324","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y364)","v":0},null,355]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"+G365-Adjustments!H365","v":0},{"$f":"F325","v":93786},{"$f":"G325","v":0},{"$f":"H325","v":0},{"$f":"I325","v":93786},{"$f":"+I365-'ROR-Model'!I365","v":0},null,null,{"$f":"M325","v":0},{"$f":"N325","v":93786},null,null,{"$f":"Q325","v":0},{"$f":"R325","v":0},null,{"$f":"T325","v":0},{"$f":"U325","v":93786},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y365)","v":0},null,356]
[null,null,"Commodity Revenue",null,{"$f":"+G366-Adjustments!H366","v":0},{"$f":"F202+F231+F326+F354","v":524322942.5374825},{"$f":"G202+G231+G326+G354","v":0},{"$f":"H202+H231+H326+H354","v":0},{"$f":"I202+I231+I326+I354","v":524322942.5374825},{"$f":"+I366-'ROR-Model'!I366","v":0},null,null,{"$f":"M202+M231+M326+M354","v":503035462.92222452},{"$f":"N202+N231+N326+N354","v":21287479.615258001},null,null,{"$f":"Q202+Q231+Q326+Q354","v":0},{"$f":"R202+R231+R326+R354","v":503035462.92222452},null,{"$f":"T202+T231+T326+T354","v":0},{"$f":"U202+U231+U326+U354","v":21287479.615258001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y366)","v":0},null,357]
[null,null,null,null,{"$f":"+G367-Adjustments!H367","v":0},null,null,null,null,{"$f":"+I367-'ROR-Model'!I367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"+G368-Adjustments!H368","v":21330},{"$f":"F203+F232+F327+F355","v":933973012.18000007},{"$f":"G203+G232+G327+G355","v":-39838800.93},{"$f":"H203+H232+H327+H355","v":0},{"$f":"I203+I232+I327+I355","v":894134211.25},{"$f":"+I368-'ROR-Model'!I368","v":0},null,null,{"$f":"M203+M232+M327+M355","v":862397232.71000004},{"$f":"N203+N232+N327+N355","v":31736978.539999999},null,null,{"$f":"Q203+Q232+Q327+Q355","v":266298262.8694737},{"$f":"R203+R232+R327+R355","v":596098969.84052634},null,{"$f":"T203+T232+T327+T355","v":10321541.924742},{"$f":"U203+U232+U327+U355","v":21415674.615258001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y368)","v":266298262.8694737},null,359]
[null,null,null,null,{"$f":"+G369-Adjustments!H369","v":0},null,null,null,null,{"$f":"+I369-'ROR-Model'!I369","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,360]
[null,null,"Sales Dth",null,{"$f":"+G370-Adjustments!H370","v":0},{"$f":"F205+F234+F329+F357","v":118241838.86},0,0,118241838.86,{"$f":"+I370-'ROR-Model'!I370","v":0},null,null,{"$f":"M205+M234+M329+M357","v":114140679.70999999},4101159.15,null,null,{"$f":"Q205+Q234+Q329+Q357","v":114140679.70999999},0,null,{"$f":"T205+T234+T329+T357","v":3956510.15},144649,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y370)","v":114140679.70999999},null,361]
[null,null,"Transportation Dth",null,{"$f":"+G371-Adjustments!H371","v":0},52519773,0,0,52519773,{"$f":"+I371-'ROR-Model'!I371","v":0},null,null,52007398,512375,null,null,52007398,0,null,0,512375,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y371)","v":52007398},null,362]
[null,null,"SystemTotal Dth",null,{"$f":"+G372-Adjustments!H372","v":0},170761611.85999998,0,0,170761611.85999998,{"$f":"+I372-'ROR-Model'!I372","v":0},null,null,166148077.70999998,4613534.1500000004,null,null,166148077.70999998,0,null,3956510.15,657024,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y372)","v":166148077.70999998},null,363]
[null,null,null,null,null,null,null,null,null,{"$f":"+I373-'ROR-Model'!I373","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]
[null,null,null,null,null,null,null,null,null,{"$f":"+I374-'ROR-Model'!I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,{"$f":"+I375-'ROR-Model'!I375","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,366]
[null,null,null,null,null,null,null,null,null,{"$f":"+I376-'ROR-Model'!I376","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,{"$f":"+I377-'ROR-Model'!I377","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,368]
[null,null,null,null,null,null,null,null,null,{"$f":"+I378-'ROR-Model'!I378","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,369]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,{"$f":"+I379-'ROR-Model'!I379","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,370]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$15","v":2667677.3390878001},{"$f":"+Adjustments!X380","v":0},null,{"$f":"SUM($F$380:$H$380)","v":2667677.3390878001},{"$f":"+I380-'ROR-Model'!I380","v":0},null,"Utah",{"$f":"VLOOKUP($L380,$L$2:$N$7,2,FALSE)*I380","v":2667677.3390878001},{"$f":"VLOOKUP($L380,$L$2:$N$7,3,FALSE)*I380","v":0},null,"PT",{"$f":"IF(P380=\"G\",M380,IF(P380=\"PT\",0,ERR))","v":0},{"$f":"IF(P380=\"PT\",M380,IF(P380=\"G\",0,ERR))","v":2667677.3390878001},"PT",{"$f":"IF(S380=\"G\",N380,IF(S380=\"PT\",0,ERR))","v":0},{"$f":"IF(S380=\"PT\",N380,IF(S380=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y380)","v":0},null,371]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$H$16","v":93196.490912199894},{"$f":"+Adjustments!X381","v":0},null,{"$f":"SUM($F$381:$H$381)","v":93196.490912199894},{"$f":"+I381-'ROR-Model'!I381","v":0},null,"Wyoming",{"$f":"VLOOKUP($L381,$L$2:$N$7,2,FALSE)*I381","v":0},{"$f":"VLOOKUP($L381,$L$2:$N$7,3,FALSE)*I381","v":93196.490912199894},null,"PT",{"$f":"IF(P381=\"G\",M381,IF(P381=\"PT\",0,ERR))","v":0},{"$f":"IF(P381=\"PT\",M381,IF(P381=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S381=\"G\",N381,IF(S381=\"PT\",0,ERR))","v":0},{"$f":"IF(S381=\"PT\",N381,IF(S381=\"G\",0,ERR))","v":93196.490912199894},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y381)","v":0},null,372]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":2760873.83},{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":2760873.83},{"$f":"+I382-'ROR-Model'!I382","v":0},null,null,{"$f":"SUM(M380:M381)","v":2667677.3390878001},{"$f":"SUM(N380:N381)","v":93196.490912199894},null,null,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":2667677.3390878001},null,{"$f":"SUM(T380:T381)","v":0},{"$f":"SUM(U380:U381)","v":93196.490912199894},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y382)","v":0},null,373]
[null,null,null,null,null,null,null,null,null,{"$f":"+I383-'ROR-Model'!I383","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,374]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,{"$f":"+I384-'ROR-Model'!I384","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,375]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$20","v":2502358.5799999991},{"$f":"+Adjustments!X385","v":0},null,{"$f":"SUM($F$385:$H$385)","v":2502358.5799999991},{"$f":"+I385-'ROR-Model'!I385","v":0},null,"Utah",{"$f":"VLOOKUP($L385,$L$2:$N$7,2,FALSE)*I385","v":2502358.5799999991},{"$f":"VLOOKUP($L385,$L$2:$N$7,3,FALSE)*I385","v":0},null,"G",{"$f":"IF(P385=\"G\",M385,IF(P385=\"PT\",0,ERR))","v":2502358.5799999991},{"$f":"IF(P385=\"PT\",M385,IF(P385=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S385=\"G\",N385,IF(S385=\"PT\",0,ERR))","v":0},{"$f":"IF(S385=\"PT\",N385,IF(S385=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y385)","v":2502358.5799999991},null,376]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$21","v":111709.32},{"$f":"+Adjustments!X386","v":0},null,{"$f":"SUM($F$386:$H$386)","v":111709.32},{"$f":"+I386-'ROR-Model'!I386","v":0},null,"Wyoming",{"$f":"VLOOKUP($L386,$L$2:$N$7,2,FALSE)*I386","v":0},{"$f":"VLOOKUP($L386,$L$2:$N$7,3,FALSE)*I386","v":111709.32},null,"G",{"$f":"IF(P386=\"G\",M386,IF(P386=\"PT\",0,ERR))","v":0},{"$f":"IF(P386=\"PT\",M386,IF(P386=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S386=\"G\",N386,IF(S386=\"PT\",0,ERR))","v":111709.32},{"$f":"IF(S386=\"PT\",N386,IF(S386=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y386)","v":0},null,377]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":2614067.899999999},{"$f":"SUM(G385:G386)","v":0},{"$f":"SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":2614067.899999999},{"$f":"+I387-'ROR-Model'!I387","v":0},null,null,{"$f":"SUM(M385:M386)","v":2502358.5799999991},{"$f":"SUM(N385:N386)","v":111709.32},null,null,{"$f":"SUM(Q385:Q386)","v":2502358.5799999991},{"$f":"SUM(R385:R386)","v":0},null,{"$f":"SUM(T385:T386)","v":111709.32},{"$f":"SUM(U385:U386)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y387)","v":2502358.5799999991},null,378]
[null,null,null,null,null,null,null,null,null,{"$f":"+I388-'ROR-Model'!I388","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,379]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,{"$f":"+I389-'ROR-Model'!I389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,380]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$25","v":30614.519999999993},{"$f":"+Adjustments!X390","v":0},null,{"$f":"SUM($F$390:$H$390)","v":30614.519999999993},{"$f":"+I390-'ROR-Model'!I390","v":0},null,"Utah",{"$f":"VLOOKUP($L390,$L$2:$N$7,2,FALSE)*I390","v":30614.519999999993},{"$f":"VLOOKUP($L390,$L$2:$N$7,3,FALSE)*I390","v":0},null,"G",{"$f":"IF(P390=\"G\",M390,IF(P390=\"PT\",0,ERR))","v":30614.519999999993},{"$f":"IF(P390=\"PT\",M390,IF(P390=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S390=\"G\",N390,IF(S390=\"PT\",0,ERR))","v":0},{"$f":"IF(S390=\"PT\",N390,IF(S390=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y390)","v":30614.519999999993},null,381]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$26","v":0},{"$f":"+Adjustments!X391","v":0},null,{"$f":"SUM($F$391:$H$391)","v":0},{"$f":"+I391-'ROR-Model'!I391","v":0},null,"Wyoming",{"$f":"VLOOKUP($L391,$L$2:$N$7,2,FALSE)*I391","v":0},{"$f":"VLOOKUP($L391,$L$2:$N$7,3,FALSE)*I391","v":0},null,"G",{"$f":"IF(P391=\"G\",M391,IF(P391=\"PT\",0,ERR))","v":0},{"$f":"IF(P391=\"PT\",M391,IF(P391=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S391=\"G\",N391,IF(S391=\"PT\",0,ERR))","v":0},{"$f":"IF(S391=\"PT\",N391,IF(S391=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y391)","v":0},null,382]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":30614.519999999993},{"$f":"SUM(G390:G391)","v":0},{"$f":"SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":30614.519999999993},{"$f":"+I392-'ROR-Model'!I392","v":0},null,null,{"$f":"SUM(M390:M391)","v":30614.519999999993},{"$f":"SUM(N390:N391)","v":0},null,null,{"$f":"SUM(Q390:Q391)","v":30614.519999999993},{"$f":"SUM(R390:R391)","v":0},null,{"$f":"SUM(T390:T391)","v":0},{"$f":"SUM(U390:U391)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y392)","v":30614.519999999993},null,383]
[null,null,null,null,null,null,null,null,null,{"$f":"+I393-'ROR-Model'!I393","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,384]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,{"$f":"+I394-'ROR-Model'!I394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,385]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$30","v":5198.7},{"$f":"+Adjustments!X395","v":0},null,{"$f":"SUM($F$395:$H$395)","v":5198.7},{"$f":"+I395-'ROR-Model'!I395","v":0},null,"Utah",{"$f":"VLOOKUP($L395,$L$2:$N$7,2,FALSE)*I395","v":5198.7},{"$f":"VLOOKUP($L395,$L$2:$N$7,3,FALSE)*I395","v":0},null,"G",{"$f":"IF(P395=\"G\",M395,IF(P395=\"PT\",0,ERR))","v":5198.7},{"$f":"IF(P395=\"PT\",M395,IF(P395=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S395=\"G\",N395,IF(S395=\"PT\",0,ERR))","v":0},{"$f":"IF(S395=\"PT\",N395,IF(S395=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y395)","v":5198.7},null,386]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$31","v":0},{"$f":"+Adjustments!X396","v":0},null,{"$f":"SUM($F$396:$H$396)","v":0},{"$f":"+I396-'ROR-Model'!I396","v":0},null,"Wyoming",{"$f":"VLOOKUP($L396,$L$2:$N$7,2,FALSE)*I396","v":0},{"$f":"VLOOKUP($L396,$L$2:$N$7,3,FALSE)*I396","v":0},null,"G",{"$f":"IF(P396=\"G\",M396,IF(P396=\"PT\",0,ERR))","v":0},{"$f":"IF(P396=\"PT\",M396,IF(P396=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S396=\"G\",N396,IF(S396=\"PT\",0,ERR))","v":0},{"$f":"IF(S396=\"PT\",N396,IF(S396=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y396)","v":0},null,387]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":5198.7},{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":5198.7},{"$f":"+I397-'ROR-Model'!I397","v":0},null,null,{"$f":"SUM(M395:M396)","v":5198.7},{"$f":"SUM(N395:N396)","v":0},null,null,{"$f":"SUM(Q395:Q396)","v":5198.7},{"$f":"SUM(R395:R396)","v":0},null,{"$f":"SUM(T395:T396)","v":0},{"$f":"SUM(U395:U396)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y397)","v":5198.7},null,388]
[null,null,null,null,null,null,null,null,null,{"$f":"+I398-'ROR-Model'!I398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y397+1","v":389}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,{"$f":"+I399-'ROR-Model'!I399","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,390]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$35","v":9557.61},{"$f":"+Adjustments!X400","v":0},null,{"$f":"SUM($F$400:$H$400)","v":9557.61},{"$f":"+I400-'ROR-Model'!I400","v":0},null,"Utah",{"$f":"VLOOKUP($L400,$L$2:$N$7,2,FALSE)*I400","v":9557.61},{"$f":"VLOOKUP($L400,$L$2:$N$7,3,FALSE)*I400","v":0},null,"G",{"$f":"IF(P400=\"G\",M400,IF(P400=\"PT\",0,ERR))","v":9557.61},{"$f":"IF(P400=\"PT\",M400,IF(P400=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S400=\"G\",N400,IF(S400=\"PT\",0,ERR))","v":0},{"$f":"IF(S400=\"PT\",N400,IF(S400=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y400)","v":9557.61},null,391]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$36","v":0},{"$f":"+Adjustments!X401","v":0},null,{"$f":"SUM($F$401:$H$401)","v":0},{"$f":"+I401-'ROR-Model'!I401","v":0},null,"Wyoming",{"$f":"VLOOKUP($L401,$L$2:$N$7,2,FALSE)*I401","v":0},{"$f":"VLOOKUP($L401,$L$2:$N$7,3,FALSE)*I401","v":0},null,"G",{"$f":"IF(P401=\"G\",M401,IF(P401=\"PT\",0,ERR))","v":0},{"$f":"IF(P401=\"PT\",M401,IF(P401=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S401=\"G\",N401,IF(S401=\"PT\",0,ERR))","v":0},{"$f":"IF(S401=\"PT\",N401,IF(S401=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y401)","v":0},null,392]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":9557.61},{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":9557.61},{"$f":"+I402-'ROR-Model'!I402","v":0},null,null,{"$f":"SUM(M400:M401)","v":9557.61},{"$f":"SUM(N400:N401)","v":0},null,null,{"$f":"SUM(Q400:Q401)","v":9557.61},{"$f":"SUM(R400:R401)","v":0},null,{"$f":"SUM(T400:T401)","v":0},{"$f":"SUM(U400:U401)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y402)","v":9557.61},null,393]
[null,null,null,null,null,null,null,null,null,{"$f":"+I403-'ROR-Model'!I403","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,394]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,{"$f":"+I404-'ROR-Model'!I404","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,395]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$40","v":2238895},{"$f":"+Adjustments!X405","v":0},null,{"$f":"SUM($F$405:$H$405)","v":2238895},{"$f":"+I405-'ROR-Model'!I405","v":0},null,"Utah",{"$f":"VLOOKUP($L405,$L$2:$N$7,2,FALSE)*I405","v":2238895},{"$f":"VLOOKUP($L405,$L$2:$N$7,3,FALSE)*I405","v":0},null,"G",{"$f":"IF(P405=\"G\",M405,IF(P405=\"PT\",0,ERR))","v":2238895},{"$f":"IF(P405=\"PT\",M405,IF(P405=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S405=\"G\",N405,IF(S405=\"PT\",0,ERR))","v":0},{"$f":"IF(S405=\"PT\",N405,IF(S405=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y405)","v":2238895},null,396]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$41","v":8175},{"$f":"+Adjustments!X406","v":0},null,{"$f":"SUM($F$406:$H$406)","v":8175},{"$f":"+I406-'ROR-Model'!I406","v":0},null,"Wyoming",{"$f":"VLOOKUP($L406,$L$2:$N$7,2,FALSE)*I406","v":0},{"$f":"VLOOKUP($L406,$L$2:$N$7,3,FALSE)*I406","v":8175},null,"G",{"$f":"IF(P406=\"G\",M406,IF(P406=\"PT\",0,ERR))","v":0},{"$f":"IF(P406=\"PT\",M406,IF(P406=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S406=\"G\",N406,IF(S406=\"PT\",0,ERR))","v":8175},{"$f":"IF(S406=\"PT\",N406,IF(S406=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y406)","v":0},null,397]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":2247070},{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":2247070},{"$f":"+I407-'ROR-Model'!I407","v":0},null,null,{"$f":"SUM(M405:M406)","v":2238895},{"$f":"SUM(N405:N406)","v":8175},null,null,{"$f":"SUM(Q405:Q406)","v":2238895},{"$f":"SUM(R405:R406)","v":0},null,{"$f":"SUM(T405:T406)","v":8175},{"$f":"SUM(U405:U406)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y407)","v":2238895},null,398]
[null,null,null,null,null,null,null,null,null,{"$f":"+I408-'ROR-Model'!I408","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,399]
["488002","New Premises Fees",null,null,null,null,null,null,null,{"$f":"+I409-'ROR-Model'!I409","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$45","v":0},{"$f":"+Adjustments!X410","v":0},null,{"$f":"SUM($F$410:$H$410)","v":0},{"$f":"+I410-'ROR-Model'!I410","v":0},null,"Utah",{"$f":"VLOOKUP($L410,$L$2:$N$7,2,FALSE)*I410","v":0},{"$f":"VLOOKUP($L410,$L$2:$N$7,3,FALSE)*I410","v":0},null,"G",{"$f":"IF(P410=\"G\",M410,IF(P410=\"PT\",0,ERR))","v":0},{"$f":"IF(P410=\"PT\",M410,IF(P410=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S410=\"G\",N410,IF(S410=\"PT\",0,ERR))","v":0},{"$f":"IF(S410=\"PT\",N410,IF(S410=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y410)","v":0},null,401]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$46","v":0},{"$f":"+Adjustments!X411","v":0},null,{"$f":"SUM($F$411:$H$411)","v":0},{"$f":"+I411-'ROR-Model'!I411","v":0},null,"Wyoming",{"$f":"VLOOKUP($L411,$L$2:$N$7,2,FALSE)*I411","v":0},{"$f":"VLOOKUP($L411,$L$2:$N$7,3,FALSE)*I411","v":0},null,"G",{"$f":"IF(P411=\"G\",M411,IF(P411=\"PT\",0,ERR))","v":0},{"$f":"IF(P411=\"PT\",M411,IF(P411=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S411=\"G\",N411,IF(S411=\"PT\",0,ERR))","v":0},{"$f":"IF(S411=\"PT\",N411,IF(S411=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y411)","v":0},null,402]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},{"$f":"+I412-'ROR-Model'!I412","v":0},null,null,{"$f":"SUM(M410:M411)","v":0},{"$f":"SUM(N410:N411)","v":0},null,null,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},null,{"$f":"SUM(T410:T411)","v":0},{"$f":"SUM(U410:U411)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y412)","v":0},null,403]
[null,null,null,null,null,null,null,null,null,{"$f":"+I413-'ROR-Model'!I413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,404]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,{"$f":"+I414-'ROR-Model'!I414","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,405]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$50","v":161880},{"$f":"+Adjustments!X415","v":0},null,{"$f":"SUM($F$415:$H$415)","v":161880},{"$f":"+I415-'ROR-Model'!I415","v":0},null,"Utah",{"$f":"VLOOKUP($L415,$L$2:$N$7,2,FALSE)*I415","v":161880},{"$f":"VLOOKUP($L415,$L$2:$N$7,3,FALSE)*I415","v":0},null,"G",{"$f":"IF(P415=\"G\",M415,IF(P415=\"PT\",0,ERR))","v":161880},{"$f":"IF(P415=\"PT\",M415,IF(P415=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S415=\"G\",N415,IF(S415=\"PT\",0,ERR))","v":0},{"$f":"IF(S415=\"PT\",N415,IF(S415=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y415)","v":161880},null,406]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$51","v":3720},{"$f":"+Adjustments!X416","v":0},null,{"$f":"SUM($F$416:$H$416)","v":3720},{"$f":"+I416-'ROR-Model'!I416","v":0},null,"Wyoming",{"$f":"VLOOKUP($L416,$L$2:$N$7,2,FALSE)*I416","v":0},{"$f":"VLOOKUP($L416,$L$2:$N$7,3,FALSE)*I416","v":3720},null,"G",{"$f":"IF(P416=\"G\",M416,IF(P416=\"PT\",0,ERR))","v":0},{"$f":"IF(P416=\"PT\",M416,IF(P416=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S416=\"G\",N416,IF(S416=\"PT\",0,ERR))","v":3720},{"$f":"IF(S416=\"PT\",N416,IF(S416=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y416)","v":0},null,407]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":165600},{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":165600},{"$f":"+I417-'ROR-Model'!I417","v":0},null,null,{"$f":"SUM(M415:M416)","v":161880},{"$f":"SUM(N415:N416)","v":3720},null,null,{"$f":"SUM(Q415:Q416)","v":161880},{"$f":"SUM(R415:R416)","v":0},null,{"$f":"SUM(T415:T416)","v":3720},{"$f":"SUM(U415:U416)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y417)","v":161880},null,408]
[null,null,null,null,null,null,null,null,null,{"$f":"+I418-'ROR-Model'!I418","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,409]
["488004","BLANK",null,null,null,null,null,null,null,{"$f":"+I419-'ROR-Model'!I419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,410]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$55","v":0},{"$f":"+Adjustments!X420","v":0},null,{"$f":"SUM($F$420:$H$420)","v":0},{"$f":"+I420-'ROR-Model'!I420","v":0},null,"Utah",{"$f":"VLOOKUP($L420,$L$2:$N$7,2,FALSE)*I420","v":0},{"$f":"VLOOKUP($L420,$L$2:$N$7,3,FALSE)*I420","v":0},null,"G",{"$f":"IF(P420=\"G\",M420,IF(P420=\"PT\",0,ERR))","v":0},{"$f":"IF(P420=\"PT\",M420,IF(P420=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S420=\"G\",N420,IF(S420=\"PT\",0,ERR))","v":0},{"$f":"IF(S420=\"PT\",N420,IF(S420=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y420)","v":0},null,411]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$56","v":0},{"$f":"+Adjustments!X421","v":0},null,{"$f":"SUM($F$421:$H$421)","v":0},{"$f":"+I421-'ROR-Model'!I421","v":0},null,"Wyoming",{"$f":"VLOOKUP($L421,$L$2:$N$7,2,FALSE)*I421","v":0},{"$f":"VLOOKUP($L421,$L$2:$N$7,3,FALSE)*I421","v":0},null,"G",{"$f":"IF(P421=\"G\",M421,IF(P421=\"PT\",0,ERR))","v":0},{"$f":"IF(P421=\"PT\",M421,IF(P421=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S421=\"G\",N421,IF(S421=\"PT\",0,ERR))","v":0},{"$f":"IF(S421=\"PT\",N421,IF(S421=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y421)","v":0},null,412]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},{"$f":"+I422-'ROR-Model'!I422","v":0},null,null,{"$f":"SUM(M420:M421)","v":0},{"$f":"SUM(N420:N421)","v":0},null,null,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},null,{"$f":"SUM(T420:T421)","v":0},{"$f":"SUM(U420:U421)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y422)","v":0},null,413]
[null,null,null,null,null,null,null,null,null,{"$f":"+I423-'ROR-Model'!I423","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,414]
["488005","Contributions - Mains",null,null,null,null,null,null,null,{"$f":"+I424-'ROR-Model'!I424","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,415]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$60","v":0},{"$f":"+Adjustments!X425","v":0},null,{"$f":"SUM($F$425:$H$425)","v":0},{"$f":"+I425-'ROR-Model'!I425","v":0},null,"Utah",{"$f":"VLOOKUP($L425,$L$2:$N$7,2,FALSE)*I425","v":0},{"$f":"VLOOKUP($L425,$L$2:$N$7,3,FALSE)*I425","v":0},null,"G",{"$f":"IF(P425=\"G\",M425,IF(P425=\"PT\",0,ERR))","v":0},{"$f":"IF(P425=\"PT\",M425,IF(P425=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S425=\"G\",N425,IF(S425=\"PT\",0,ERR))","v":0},{"$f":"IF(S425=\"PT\",N425,IF(S425=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y425)","v":0},null,416]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$61","v":0},{"$f":"+Adjustments!X426","v":0},null,{"$f":"SUM($F$426:$H$426)","v":0},{"$f":"+I426-'ROR-Model'!I426","v":0},null,"Wyoming",{"$f":"VLOOKUP($L426,$L$2:$N$7,2,FALSE)*I426","v":0},{"$f":"VLOOKUP($L426,$L$2:$N$7,3,FALSE)*I426","v":0},null,"G",{"$f":"IF(P426=\"G\",M426,IF(P426=\"PT\",0,ERR))","v":0},{"$f":"IF(P426=\"PT\",M426,IF(P426=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S426=\"G\",N426,IF(S426=\"PT\",0,ERR))","v":0},{"$f":"IF(S426=\"PT\",N426,IF(S426=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y426)","v":0},null,417]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},{"$f":"+I427-'ROR-Model'!I427","v":0},null,null,{"$f":"SUM(M425:M426)","v":0},{"$f":"SUM(N425:N426)","v":0},null,null,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},null,{"$f":"SUM(T425:T426)","v":0},{"$f":"SUM(U425:U426)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y427)","v":0},null,418]
[null,null,null,null,null,null,null,null,null,{"$f":"+I428-'ROR-Model'!I428","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,419]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,{"$f":"+I429-'ROR-Model'!I429","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,420]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$65","v":0},{"$f":"+Adjustments!X430","v":0},null,{"$f":"SUM($F$430:$H$430)","v":0},{"$f":"+I430-'ROR-Model'!I430","v":0},null,"Utah",{"$f":"VLOOKUP($L430,$L$2:$N$7,2,FALSE)*I430","v":0},{"$f":"VLOOKUP($L430,$L$2:$N$7,3,FALSE)*I430","v":0},null,"G",{"$f":"IF(P430=\"G\",M430,IF(P430=\"PT\",0,ERR))","v":0},{"$f":"IF(P430=\"PT\",M430,IF(P430=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S430=\"G\",N430,IF(S430=\"PT\",0,ERR))","v":0},{"$f":"IF(S430=\"PT\",N430,IF(S430=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y430)","v":0},null,421]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$66","v":0},{"$f":"+Adjustments!X431","v":0},null,{"$f":"SUM($F$431:$H$431)","v":0},{"$f":"+I431-'ROR-Model'!I431","v":0},null,"Wyoming",{"$f":"VLOOKUP($L431,$L$2:$N$7,2,FALSE)*I431","v":0},{"$f":"VLOOKUP($L431,$L$2:$N$7,3,FALSE)*I431","v":0},null,"G",{"$f":"IF(P431=\"G\",M431,IF(P431=\"PT\",0,ERR))","v":0},{"$f":"IF(P431=\"PT\",M431,IF(P431=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S431=\"G\",N431,IF(S431=\"PT\",0,ERR))","v":0},{"$f":"IF(S431=\"PT\",N431,IF(S431=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y431)","v":0},null,422]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},{"$f":"+I432-'ROR-Model'!I432","v":0},null,null,{"$f":"SUM(M430:M431)","v":0},{"$f":"SUM(N430:N431)","v":0},null,null,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},null,{"$f":"SUM(T430:T431)","v":0},{"$f":"SUM(U430:U431)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y432)","v":0},null,423]
[null,null,null,null,null,null,null,null,null,{"$f":"+I433-'ROR-Model'!I433","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,424]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,{"$f":"+I434-'ROR-Model'!I434","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,425]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$70","v":0},{"$f":"+Adjustments!X435","v":0},null,{"$f":"SUM($F$435:$H$435)","v":0},{"$f":"+I435-'ROR-Model'!I435","v":0},null,"Utah",{"$f":"VLOOKUP($L435,$L$2:$N$7,2,FALSE)*I435","v":0},{"$f":"VLOOKUP($L435,$L$2:$N$7,3,FALSE)*I435","v":0},null,"G",{"$f":"IF(P435=\"G\",M435,IF(P435=\"PT\",0,ERR))","v":0},{"$f":"IF(P435=\"PT\",M435,IF(P435=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S435=\"G\",N435,IF(S435=\"PT\",0,ERR))","v":0},{"$f":"IF(S435=\"PT\",N435,IF(S435=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y435)","v":0},null,426]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$71","v":0},{"$f":"+Adjustments!X436","v":0},null,{"$f":"SUM($F$436:$H$436)","v":0},{"$f":"+I436-'ROR-Model'!I436","v":0},null,"Wyoming",{"$f":"VLOOKUP($L436,$L$2:$N$7,2,FALSE)*I436","v":0},{"$f":"VLOOKUP($L436,$L$2:$N$7,3,FALSE)*I436","v":0},null,"G",{"$f":"IF(P436=\"G\",M436,IF(P436=\"PT\",0,ERR))","v":0},{"$f":"IF(P436=\"PT\",M436,IF(P436=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S436=\"G\",N436,IF(S436=\"PT\",0,ERR))","v":0},{"$f":"IF(S436=\"PT\",N436,IF(S436=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y436)","v":0},null,427]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},{"$f":"+I437-'ROR-Model'!I437","v":0},null,null,{"$f":"SUM(M435:M436)","v":0},{"$f":"SUM(N435:N436)","v":0},null,null,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},null,{"$f":"SUM(T435:T436)","v":0},{"$f":"SUM(U435:U436)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y437)","v":0},null,428]
[null,null,null,null,null,null,null,null,null,{"$f":"+I438-'ROR-Model'!I438","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,429]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,{"$f":"+I439-'ROR-Model'!I439","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$75","v":0},{"$f":"+Adjustments!X440","v":0},null,{"$f":"SUM($F$440:$H$440)","v":0},{"$f":"+I440-'ROR-Model'!I440","v":0},null,"Utah",{"$f":"VLOOKUP($L440,$L$2:$N$7,2,FALSE)*I440","v":0},{"$f":"VLOOKUP($L440,$L$2:$N$7,3,FALSE)*I440","v":0},null,"G",{"$f":"IF(P440=\"G\",M440,IF(P440=\"PT\",0,ERR))","v":0},{"$f":"IF(P440=\"PT\",M440,IF(P440=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S440=\"G\",N440,IF(S440=\"PT\",0,ERR))","v":0},{"$f":"IF(S440=\"PT\",N440,IF(S440=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y440)","v":0},null,431]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$76","v":0},{"$f":"+Adjustments!X441","v":0},null,{"$f":"SUM($F$441:$H$441)","v":0},{"$f":"+I441-'ROR-Model'!I441","v":0},null,"Wyoming",{"$f":"VLOOKUP($L441,$L$2:$N$7,2,FALSE)*I441","v":0},{"$f":"VLOOKUP($L441,$L$2:$N$7,3,FALSE)*I441","v":0},null,"G",{"$f":"IF(P441=\"G\",M441,IF(P441=\"PT\",0,ERR))","v":0},{"$f":"IF(P441=\"PT\",M441,IF(P441=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S441=\"G\",N441,IF(S441=\"PT\",0,ERR))","v":0},{"$f":"IF(S441=\"PT\",N441,IF(S441=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y441)","v":0},null,432]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},{"$f":"+I442-'ROR-Model'!I442","v":0},null,null,{"$f":"SUM(M440:M441)","v":0},{"$f":"SUM(N440:N441)","v":0},null,null,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},null,{"$f":"SUM(T440:T441)","v":0},{"$f":"SUM(U440:U441)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y442)","v":0},null,433]
[null,null,null,null,null,null,null,null,null,{"$f":"+I443-'ROR-Model'!I443","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,434]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,{"$f":"+I444-'ROR-Model'!I444","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$80","v":0},{"$f":"+Adjustments!X445","v":0},null,{"$f":"SUM($F$445:$H$445)","v":0},{"$f":"+I445-'ROR-Model'!I445","v":0},null,"Utah",{"$f":"VLOOKUP($L445,$L$2:$N$7,2,FALSE)*I445","v":0},{"$f":"VLOOKUP($L445,$L$2:$N$7,3,FALSE)*I445","v":0},null,"G",{"$f":"IF(P445=\"G\",M445,IF(P445=\"PT\",0,ERR))","v":0},{"$f":"IF(P445=\"PT\",M445,IF(P445=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S445=\"G\",N445,IF(S445=\"PT\",0,ERR))","v":0},{"$f":"IF(S445=\"PT\",N445,IF(S445=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y445)","v":0},null,436]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$81","v":0},{"$f":"+Adjustments!X446","v":0},null,{"$f":"SUM($F$446:$H$446)","v":0},{"$f":"+I446-'ROR-Model'!I446","v":0},null,"Wyoming",{"$f":"VLOOKUP($L446,$L$2:$N$7,2,FALSE)*I446","v":0},{"$f":"VLOOKUP($L446,$L$2:$N$7,3,FALSE)*I446","v":0},null,"G",{"$f":"IF(P446=\"G\",M446,IF(P446=\"PT\",0,ERR))","v":0},{"$f":"IF(P446=\"PT\",M446,IF(P446=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S446=\"G\",N446,IF(S446=\"PT\",0,ERR))","v":0},{"$f":"IF(S446=\"PT\",N446,IF(S446=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y446)","v":0},null,437]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},{"$f":"+I447-'ROR-Model'!I447","v":0},null,null,{"$f":"SUM(M445:M446)","v":0},{"$f":"SUM(N445:N446)","v":0},null,null,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},null,{"$f":"SUM(T445:T446)","v":0},{"$f":"SUM(U445:U446)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y447)","v":0},null,438]
[null,null,null,null,null,null,null,null,null,{"$f":"+I448-'ROR-Model'!I448","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,439]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,{"$f":"+I449-'ROR-Model'!I449","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$85","v":0},{"$f":"+Adjustments!X450","v":0},null,{"$f":"SUM($F$450:$H$450)","v":0},{"$f":"+I450-'ROR-Model'!I450","v":0},null,"Utah",{"$f":"VLOOKUP($L450,$L$2:$N$7,2,FALSE)*I450","v":0},{"$f":"VLOOKUP($L450,$L$2:$N$7,3,FALSE)*I450","v":0},null,"G",{"$f":"IF(P450=\"G\",M450,IF(P450=\"PT\",0,ERR))","v":0},{"$f":"IF(P450=\"PT\",M450,IF(P450=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S450=\"G\",N450,IF(S450=\"PT\",0,ERR))","v":0},{"$f":"IF(S450=\"PT\",N450,IF(S450=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y450)","v":0},null,441]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$86","v":0},{"$f":"+Adjustments!X451","v":0},null,{"$f":"SUM($F$451:$H$451)","v":0},{"$f":"+I451-'ROR-Model'!I451","v":0},null,"Wyoming",{"$f":"VLOOKUP($L451,$L$2:$N$7,2,FALSE)*I451","v":0},{"$f":"VLOOKUP($L451,$L$2:$N$7,3,FALSE)*I451","v":0},null,"G",{"$f":"IF(P451=\"G\",M451,IF(P451=\"PT\",0,ERR))","v":0},{"$f":"IF(P451=\"PT\",M451,IF(P451=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S451=\"G\",N451,IF(S451=\"PT\",0,ERR))","v":0},{"$f":"IF(S451=\"PT\",N451,IF(S451=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y451)","v":0},null,442]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},{"$f":"+I452-'ROR-Model'!I452","v":0},null,null,{"$f":"SUM(M450:M451)","v":0},{"$f":"SUM(N450:N451)","v":0},null,null,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},null,{"$f":"SUM(T450:T451)","v":0},{"$f":"SUM(U450:U451)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y452)","v":0},null,443]
[null,null,null,null,null,null,null,null,null,{"$f":"+I453-'ROR-Model'!I453","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,{"$f":"+I454-'ROR-Model'!I454","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,445]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$90","v":32249.949999999997},{"$f":"+Adjustments!X455","v":0},null,{"$f":"SUM($F$455:$H$455)","v":32249.949999999997},{"$f":"+I455-'ROR-Model'!I455","v":0},null,"Utah",{"$f":"VLOOKUP($L455,$L$2:$N$7,2,FALSE)*I455","v":32249.949999999997},{"$f":"VLOOKUP($L455,$L$2:$N$7,3,FALSE)*I455","v":0},null,"G",{"$f":"IF(P455=\"G\",M455,IF(P455=\"PT\",0,ERR))","v":32249.949999999997},{"$f":"IF(P455=\"PT\",M455,IF(P455=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S455=\"G\",N455,IF(S455=\"PT\",0,ERR))","v":0},{"$f":"IF(S455=\"PT\",N455,IF(S455=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y455)","v":32249.949999999997},null,446]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$91","v":0},{"$f":"+Adjustments!X456","v":0},null,{"$f":"SUM($F$456:$H$456)","v":0},{"$f":"+I456-'ROR-Model'!I456","v":0},null,"Wyoming",{"$f":"VLOOKUP($L456,$L$2:$N$7,2,FALSE)*I456","v":0},{"$f":"VLOOKUP($L456,$L$2:$N$7,3,FALSE)*I456","v":0},null,"G",{"$f":"IF(P456=\"G\",M456,IF(P456=\"PT\",0,ERR))","v":0},{"$f":"IF(P456=\"PT\",M456,IF(P456=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S456=\"G\",N456,IF(S456=\"PT\",0,ERR))","v":0},{"$f":"IF(S456=\"PT\",N456,IF(S456=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y456)","v":0},null,447]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":32249.949999999997},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":32249.949999999997},{"$f":"+I457-'ROR-Model'!I457","v":0},null,null,{"$f":"SUM(M455:M456)","v":32249.949999999997},{"$f":"SUM(N455:N456)","v":0},null,null,{"$f":"SUM(Q455:Q456)","v":32249.949999999997},{"$f":"SUM(R455:R456)","v":0},null,{"$f":"SUM(T455:T456)","v":0},{"$f":"SUM(U455:U456)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y457)","v":32249.949999999997},null,448]
[null,null,null,null,null,null,null,null,null,{"$f":"+I458-'ROR-Model'!I458","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,449]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,{"$f":"+I459-'ROR-Model'!I459","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,450]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$95","v":4809598.2915768996},{"$f":"+Adjustments!X460","v":0},null,{"$f":"SUM($F$460:$H$460)","v":4809598.2915768996},{"$f":"+I460-'ROR-Model'!I460","v":0},null,"Utah",{"$f":"VLOOKUP($L460,$L$2:$N$7,2,FALSE)*I460","v":4809598.2915768996},{"$f":"VLOOKUP($L460,$L$2:$N$7,3,FALSE)*I460","v":0},null,"PT",{"$f":"IF(P460=\"G\",M460,IF(P460=\"PT\",0,ERR))","v":0},{"$f":"IF(P460=\"PT\",M460,IF(P460=\"G\",0,ERR))","v":4809598.2915768996},"PT",{"$f":"IF(S460=\"G\",N460,IF(S460=\"PT\",0,ERR))","v":0},{"$f":"IF(S460=\"PT\",N460,IF(S460=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y460)","v":0},null,451]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$H$96","v":164707.44842310002},{"$f":"+Adjustments!X461","v":0},null,{"$f":"SUM($F$461:$H$461)","v":164707.44842310002},{"$f":"+I461-'ROR-Model'!I461","v":0},null,"Wyoming",{"$f":"VLOOKUP($L461,$L$2:$N$7,2,FALSE)*I461","v":0},{"$f":"VLOOKUP($L461,$L$2:$N$7,3,FALSE)*I461","v":164707.44842310002},null,"PT",{"$f":"IF(P461=\"G\",M461,IF(P461=\"PT\",0,ERR))","v":0},{"$f":"IF(P461=\"PT\",M461,IF(P461=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S461=\"G\",N461,IF(S461=\"PT\",0,ERR))","v":0},{"$f":"IF(S461=\"PT\",N461,IF(S461=\"G\",0,ERR))","v":164707.44842310002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y461)","v":0},null,452]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":4974305.7399999993},{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":4974305.7399999993},{"$f":"+I462-'ROR-Model'!I462","v":0},null,null,{"$f":"SUM(M460:M461)","v":4809598.2915768996},{"$f":"SUM(N460:N461)","v":164707.44842310002},null,null,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":4809598.2915768996},null,{"$f":"SUM(T460:T461)","v":0},{"$f":"SUM(U460:U461)","v":164707.44842310002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y462)","v":0},null,{"$f":"Y461+1","v":453}]
[null,null,null,null,null,null,null,null,null,{"$f":"+I463-'ROR-Model'!I463","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,454]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,{"$f":"+I464-'ROR-Model'!I464","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,455]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$100","v":0},{"$f":"+Adjustments!X465","v":0},null,{"$f":"SUM($F$465:$H$465)","v":0},{"$f":"+I465-'ROR-Model'!I465","v":0},null,"Utah",{"$f":"VLOOKUP($L465,$L$2:$N$7,2,FALSE)*I465","v":0},{"$f":"VLOOKUP($L465,$L$2:$N$7,3,FALSE)*I465","v":0},null,"PT",{"$f":"IF(P465=\"G\",M465,IF(P465=\"PT\",0,ERR))","v":0},{"$f":"IF(P465=\"PT\",M465,IF(P465=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S465=\"G\",N465,IF(S465=\"PT\",0,ERR))","v":0},{"$f":"IF(S465=\"PT\",N465,IF(S465=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y465)","v":0},null,456]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$101","v":0},{"$f":"+Adjustments!X466","v":0},null,{"$f":"SUM($F$466:$H$466)","v":0},{"$f":"+I466-'ROR-Model'!I466","v":0},null,"Wyoming",{"$f":"VLOOKUP($L466,$L$2:$N$7,2,FALSE)*I466","v":0},{"$f":"VLOOKUP($L466,$L$2:$N$7,3,FALSE)*I466","v":0},null,"G",{"$f":"IF(P466=\"G\",M466,IF(P466=\"PT\",0,ERR))","v":0},{"$f":"IF(P466=\"PT\",M466,IF(P466=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S466=\"G\",N466,IF(S466=\"PT\",0,ERR))","v":0},{"$f":"IF(S466=\"PT\",N466,IF(S466=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y466)","v":0},null,457]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},{"$f":"+I467-'ROR-Model'!I467","v":0},null,null,{"$f":"SUM(M465:M466)","v":0},{"$f":"SUM(N465:N466)","v":0},null,null,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},null,{"$f":"SUM(T465:T466)","v":0},{"$f":"SUM(U465:U466)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y467)","v":0},null,458]
[null,null,null,null,null,null,null,null,null,{"$f":"+I468-'ROR-Model'!I468","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,459]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,{"$f":"+I469-'ROR-Model'!I469","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,460]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$105","v":1333807.6353191999},{"$f":"+Adjustments!X470","v":0},null,{"$f":"SUM($F$470:$H$470)","v":1333807.6353191999},{"$f":"+I470-'ROR-Model'!I470","v":0},null,"Utah",{"$f":"VLOOKUP($L470,$L$2:$N$7,2,FALSE)*I470","v":1333807.6353191999},{"$f":"VLOOKUP($L470,$L$2:$N$7,3,FALSE)*I470","v":0},null,"PT",{"$f":"IF(P470=\"G\",M470,IF(P470=\"PT\",0,ERR))","v":0},{"$f":"IF(P470=\"PT\",M470,IF(P470=\"G\",0,ERR))","v":1333807.6353191999},"PT",{"$f":"IF(S470=\"G\",N470,IF(S470=\"PT\",0,ERR))","v":0},{"$f":"IF(S470=\"PT\",N470,IF(S470=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y470)","v":0},null,461]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$H$106","v":47307.014680799941},{"$f":"+Adjustments!X471","v":0},null,{"$f":"SUM($F$471:$H$471)","v":47307.014680799941},{"$f":"+I471-'ROR-Model'!I471","v":0},null,"Wyoming",{"$f":"VLOOKUP($L471,$L$2:$N$7,2,FALSE)*I471","v":0},{"$f":"VLOOKUP($L471,$L$2:$N$7,3,FALSE)*I471","v":47307.014680799941},null,"PT",{"$f":"IF(P471=\"G\",M471,IF(P471=\"PT\",0,ERR))","v":0},{"$f":"IF(P471=\"PT\",M471,IF(P471=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S471=\"G\",N471,IF(S471=\"PT\",0,ERR))","v":0},{"$f":"IF(S471=\"PT\",N471,IF(S471=\"G\",0,ERR))","v":47307.014680799941},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y471)","v":0},null,462]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":1381114.65},{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":1381114.65},{"$f":"+I472-'ROR-Model'!I472","v":0},null,null,{"$f":"SUM(M470:M471)","v":1333807.6353191999},{"$f":"SUM(N470:N471)","v":47307.014680799941},null,null,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":1333807.6353191999},null,{"$f":"SUM(T470:T471)","v":0},{"$f":"SUM(U470:U471)","v":47307.014680799941},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y472)","v":0},null,463]
[null,null,null,null,null,null,null,null,null,{"$f":"+I473-'ROR-Model'!I473","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,464]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,{"$f":"+I474-'ROR-Model'!I474","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$110","v":0},{"$f":"+Adjustments!X475","v":0},null,{"$f":"SUM($F$475:$H$475)","v":0},{"$f":"+I475-'ROR-Model'!I475","v":0},null,"Utah",{"$f":"VLOOKUP($L475,$L$2:$N$7,2,FALSE)*I475","v":0},{"$f":"VLOOKUP($L475,$L$2:$N$7,3,FALSE)*I475","v":0},null,"PT",{"$f":"IF(P475=\"G\",M475,IF(P475=\"PT\",0,ERR))","v":0},{"$f":"IF(P475=\"PT\",M475,IF(P475=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S475=\"G\",N475,IF(S475=\"PT\",0,ERR))","v":0},{"$f":"IF(S475=\"PT\",N475,IF(S475=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y475)","v":0},null,466]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$111","v":0},{"$f":"+Adjustments!X476","v":0},null,{"$f":"SUM($F$476:$H$476)","v":0},{"$f":"+I476-'ROR-Model'!I476","v":0},null,"Wyoming",{"$f":"VLOOKUP($L476,$L$2:$N$7,2,FALSE)*I476","v":0},{"$f":"VLOOKUP($L476,$L$2:$N$7,3,FALSE)*I476","v":0},null,"G",{"$f":"IF(P476=\"G\",M476,IF(P476=\"PT\",0,ERR))","v":0},{"$f":"IF(P476=\"PT\",M476,IF(P476=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S476=\"G\",N476,IF(S476=\"PT\",0,ERR))","v":0},{"$f":"IF(S476=\"PT\",N476,IF(S476=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y476)","v":0},null,467]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},{"$f":"+I477-'ROR-Model'!I477","v":0},null,null,{"$f":"SUM(M475:M476)","v":0},{"$f":"SUM(N475:N476)","v":0},null,null,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},null,{"$f":"SUM(T475:T476)","v":0},{"$f":"SUM(U475:U476)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y477)","v":0},null,468]
[null,null,null,null,null,null,null,null,null,{"$f":"+I478-'ROR-Model'!I478","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,469]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,{"$f":"+I479-'ROR-Model'!I479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,470]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$115","v":-42850.853854899971},{"$f":"+Adjustments!X480","v":0},null,{"$f":"SUM($F$480:$H$480)","v":-42850.853854899971},{"$f":"+I480-'ROR-Model'!I480","v":0},null,"Utah",{"$f":"VLOOKUP($L480,$L$2:$N$7,2,FALSE)*I480","v":-42850.853854899971},{"$f":"VLOOKUP($L480,$L$2:$N$7,3,FALSE)*I480","v":0},null,"PT",{"$f":"IF(P480=\"G\",M480,IF(P480=\"PT\",0,ERR))","v":0},{"$f":"IF(P480=\"PT\",M480,IF(P480=\"G\",0,ERR))","v":-42850.853854899971},"PT",{"$f":"IF(S480=\"G\",N480,IF(S480=\"PT\",0,ERR))","v":0},{"$f":"IF(S480=\"PT\",N480,IF(S480=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y480)","v":0},null,471]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$116","v":-1838.1461450999968},{"$f":"+Adjustments!X481","v":0},null,{"$f":"SUM($F$481:$H$481)","v":-1838.1461450999968},{"$f":"+I481-'ROR-Model'!I481","v":0},null,"Wyoming",{"$f":"VLOOKUP($L481,$L$2:$N$7,2,FALSE)*I481","v":0},{"$f":"VLOOKUP($L481,$L$2:$N$7,3,FALSE)*I481","v":-1838.1461450999968},null,"G",{"$f":"IF(P481=\"G\",M481,IF(P481=\"PT\",0,ERR))","v":0},{"$f":"IF(P481=\"PT\",M481,IF(P481=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S481=\"G\",N481,IF(S481=\"PT\",0,ERR))","v":-1838.1461450999968},{"$f":"IF(S481=\"PT\",N481,IF(S481=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y481)","v":0},null,472]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":-44688.999999999971},{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":-44688.999999999971},{"$f":"+I482-'ROR-Model'!I482","v":0},null,null,{"$f":"SUM(M480:M481)","v":-42850.853854899971},{"$f":"SUM(N480:N481)","v":-1838.1461450999968},null,null,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":-42850.853854899971},null,{"$f":"SUM(T480:T481)","v":-1838.1461450999968},{"$f":"SUM(U480:U481)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y482)","v":0},null,473]
[null,null,null,null,null,null,null,null,null,{"$f":"+I483-'ROR-Model'!I483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,474]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,{"$f":"+I484-'ROR-Model'!I484","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,475]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$120","v":16782167.542674802},{"$f":"+Adjustments!X485","v":0},null,{"$f":"SUM($F$485:$H$485)","v":16782167.542674802},{"$f":"+I485-'ROR-Model'!I485","v":0},null,"Utah",{"$f":"VLOOKUP($L485,$L$2:$N$7,2,FALSE)*I485","v":16782167.542674802},{"$f":"VLOOKUP($L485,$L$2:$N$7,3,FALSE)*I485","v":0},null,"PT",{"$f":"IF(P485=\"G\",M485,IF(P485=\"PT\",0,ERR))","v":0},{"$f":"IF(P485=\"PT\",M485,IF(P485=\"G\",0,ERR))","v":16782167.542674802},"PT",{"$f":"IF(S485=\"G\",N485,IF(S485=\"PT\",0,ERR))","v":0},{"$f":"IF(S485=\"PT\",N485,IF(S485=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y485)","v":0},null,476]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$H$121","v":596464.15732519981},{"$f":"+Adjustments!X486","v":0},null,{"$f":"SUM($F$486:$H$486)","v":596464.15732519981},{"$f":"+I486-'ROR-Model'!I486","v":0},null,"Wyoming",{"$f":"VLOOKUP($L486,$L$2:$N$7,2,FALSE)*I486","v":0},{"$f":"VLOOKUP($L486,$L$2:$N$7,3,FALSE)*I486","v":596464.15732519981},null,"PT",{"$f":"IF(P486=\"G\",M486,IF(P486=\"PT\",0,ERR))","v":0},{"$f":"IF(P486=\"PT\",M486,IF(P486=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S486=\"G\",N486,IF(S486=\"PT\",0,ERR))","v":0},{"$f":"IF(S486=\"PT\",N486,IF(S486=\"G\",0,ERR))","v":596464.15732519981},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y486)","v":0},null,477]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":17378631.700000003},{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":17378631.700000003},{"$f":"+I487-'ROR-Model'!I487","v":0},null,null,{"$f":"SUM(M485:M486)","v":16782167.542674802},{"$f":"SUM(N485:N486)","v":596464.15732519981},null,null,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":16782167.542674802},null,{"$f":"SUM(T485:T486)","v":0},{"$f":"SUM(U485:U486)","v":596464.15732519981},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y487)","v":0},null,478]
[null,null,null,null,null,null,null,null,null,{"$f":"+I488-'ROR-Model'!I488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,479]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,{"$f":"+I489-'ROR-Model'!I489","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,480]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$125","v":3180467.6827500002},{"$f":"+Adjustments!X490","v":0},null,{"$f":"SUM($F$490:$H$490)","v":3180467.6827500002},{"$f":"+I490-'ROR-Model'!I490","v":0},null,"Utah",{"$f":"VLOOKUP($L490,$L$2:$N$7,2,FALSE)*I490","v":3180467.6827500002},{"$f":"VLOOKUP($L490,$L$2:$N$7,3,FALSE)*I490","v":0},null,"PT",{"$f":"IF(P490=\"G\",M490,IF(P490=\"PT\",0,ERR))","v":0},{"$f":"IF(P490=\"PT\",M490,IF(P490=\"G\",0,ERR))","v":3180467.6827500002},"PT",{"$f":"IF(S490=\"G\",N490,IF(S490=\"PT\",0,ERR))","v":0},{"$f":"IF(S490=\"PT\",N490,IF(S490=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y490)","v":0},null,481]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$H$126","v":119602.31724999992},{"$f":"+Adjustments!X491","v":0},null,{"$f":"SUM($F$491:$H$491)","v":119602.31724999992},{"$f":"+I491-'ROR-Model'!I491","v":0},null,"Wyoming",{"$f":"VLOOKUP($L491,$L$2:$N$7,2,FALSE)*I491","v":0},{"$f":"VLOOKUP($L491,$L$2:$N$7,3,FALSE)*I491","v":119602.31724999992},null,"PT",{"$f":"IF(P491=\"G\",M491,IF(P491=\"PT\",0,ERR))","v":0},{"$f":"IF(P491=\"PT\",M491,IF(P491=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S491=\"G\",N491,IF(S491=\"PT\",0,ERR))","v":0},{"$f":"IF(S491=\"PT\",N491,IF(S491=\"G\",0,ERR))","v":119602.31724999992},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y491)","v":0},null,482]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":3300070},{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":3300070},{"$f":"+I492-'ROR-Model'!I492","v":0},null,null,{"$f":"SUM(M490:M491)","v":3180467.6827500002},{"$f":"SUM(N490:N491)","v":119602.31724999992},null,null,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":3180467.6827500002},null,{"$f":"SUM(T490:T491)","v":0},{"$f":"SUM(U490:U491)","v":119602.31724999992},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y492)","v":0},null,483]
[null,null,null,null,null,null,null,null,null,{"$f":"+I493-'ROR-Model'!I493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,484]
[4974,"Standby Charges",null,null,null,null,null,null,null,{"$f":"+I494-'ROR-Model'!I494","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,485]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$130","v":0},{"$f":"+Adjustments!X495","v":0},null,{"$f":"SUM($F$495:$H$495)","v":0},{"$f":"+I495-'ROR-Model'!I495","v":0},null,"Utah",{"$f":"VLOOKUP($L495,$L$2:$N$7,2,FALSE)*I495","v":0},{"$f":"VLOOKUP($L495,$L$2:$N$7,3,FALSE)*I495","v":0},null,"G",{"$f":"IF(P495=\"G\",M495,IF(P495=\"PT\",0,ERR))","v":0},{"$f":"IF(P495=\"PT\",M495,IF(P495=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S495=\"G\",N495,IF(S495=\"PT\",0,ERR))","v":0},{"$f":"IF(S495=\"PT\",N495,IF(S495=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y495)","v":0},null,486]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$131","v":0},{"$f":"+Adjustments!X496","v":0},null,{"$f":"SUM($F$496:$H$496)","v":0},{"$f":"+I496-'ROR-Model'!I496","v":0},null,"Wyoming",{"$f":"VLOOKUP($L496,$L$2:$N$7,2,FALSE)*I496","v":0},{"$f":"VLOOKUP($L496,$L$2:$N$7,3,FALSE)*I496","v":0},null,"G",{"$f":"IF(P496=\"G\",M496,IF(P496=\"PT\",0,ERR))","v":0},{"$f":"IF(P496=\"PT\",M496,IF(P496=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S496=\"G\",N496,IF(S496=\"PT\",0,ERR))","v":0},{"$f":"IF(S496=\"PT\",N496,IF(S496=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y496)","v":0},null,487]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},{"$f":"SUM(G495:G496)","v":0},{"$f":"SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},{"$f":"+I497-'ROR-Model'!I497","v":0},null,null,{"$f":"SUM(M495:M496)","v":0},{"$f":"SUM(N495:N496)","v":0},null,null,{"$f":"SUM(Q495:Q496)","v":0},{"$f":"SUM(R495:R496)","v":0},null,{"$f":"SUM(T495:T496)","v":0},{"$f":"SUM(U495:U496)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y497)","v":0},null,488]
[null,null,null,null,null,null,null,null,null,{"$f":"+I498-'ROR-Model'!I498","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,489]
["System Total Other Revenues",null,null,null,null,null,null,null,null,{"$f":"+I499-'ROR-Model'!I499","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,490]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,{"$f":"+I500-'ROR-Model'!I500","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,491]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":28730867.637553804},{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":28730867.637553804},{"$f":"+I501-'ROR-Model'!I501","v":0},null,null,{"$f":"M380+M460+M465+M470+M475+M480+M485+M490","v":28730867.637553804},{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},null,null,{"$f":"Q380+Q460+Q465+Q470+Q475+Q480+Q485+Q490","v":0},{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":28730867.637553804},null,{"$f":"T380+T460+T465+T470+T475+T480+T485+T490","v":0},{"$f":"U380+U460+U465+U470+U475+U480+U485+U490","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y501)","v":0},null,492]
[null,null,"General Other Revenues",null,null,{"$f":"+F495+F455+F450+F445+F440+F435+F430+F425+F420+F415+F410+F405+F400+F395+F390+F385","v":4980754.3599999994},{"$f":"+G495+G455+G450+G445+G440+G435+G430+G425+G420+G415+G410+G405+G400+G395+G390+G385","v":0},{"$f":"+H495+H455+H450+H445+H440+H435+H430+H425+H420+H415+H410+H405+H400+H395+H390+H385","v":0},{"$f":"+I495+I455+I450+I445+I440+I435+I430+I425+I420+I415+I410+I405+I400+I395+I390+I385","v":4980754.3599999994},{"$f":"+I502-'ROR-Model'!I502","v":0},null,null,{"$f":"+M495+M455+M450+M445+M440+M435+M430+M425+M420+M415+M410+M405+M400+M395+M390+M385","v":4980754.3599999994},{"$f":"+N495+N455+N450+N445+N440+N435+N430+N425+N420+N415+N410+N405+N400+N395+N390+N385","v":0},null,null,{"$f":"+Q495+Q455+Q450+Q445+Q440+Q435+Q430+Q425+Q420+Q415+Q410+Q405+Q400+Q395+Q390+Q385","v":4980754.3599999994},{"$f":"+R495+R455+R450+R445+R440+R435+R430+R425+R420+R415+R410+R405+R400+R395+R390+R385","v":0},null,{"$f":"+T495+T455+T450+T445+T440+T435+T430+T425+T420+T415+T410+T405+T400+T395+T390+T385","v":0},{"$f":"+U495+U455+U450+U445+U440+U435+U430+U425+U420+U415+U410+U405+U400+U395+U390+U385","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y502)","v":4980754.3599999994},null,493]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":33711621.997553803},{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0},{"$f":"H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":33711621.997553803},{"$f":"+I503-'ROR-Model'!I503","v":0},null,null,{"$f":"M380+M385+M390+M395+M400+M405+M410+M415+M420+M425+M430+M435+M440+M445+M450+M455+M460+M465+M470+M475+M480+M485+M490+M495","v":33711621.997553803},{"$f":"N380+N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N460+N465+N470+N475+N480+N485+N490+N495","v":0},null,null,{"$f":"Q380+Q385+Q390+Q395+Q400+Q405+Q410+Q415+Q420+Q425+Q430+Q435+Q440+Q445+Q450+Q455+Q460+Q465+Q470+Q475+Q480+Q485+Q490+Q495","v":4980754.3599999994},{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":28730867.637553804},null,{"$f":"T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},{"$f":"U380+U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U460+U465+U470+U475+U480+U485+U490+U495","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y503)","v":4980754.3599999994},null,494]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,{"$f":"+I504-'ROR-Model'!I504","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,495]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"+F491+F486+F471+F461+F381","v":1021277.4285912996},{"$f":"+G491+G486+G471+G461+G381","v":0},{"$f":"+H491+H486+H471+H461+H381","v":0},{"$f":"+I491+I486+I471+I461+I381","v":1021277.4285912996},{"$f":"+I505-'ROR-Model'!I505","v":0},null,null,{"$f":"+M491+M486+M471+M461+M381","v":0},{"$f":"+N491+N486+N471+N461+N381","v":1021277.4285912996},null,null,{"$f":"+Q491+Q486+Q471+Q461+Q381","v":0},{"$f":"+R491+R486+R471+R461+R381","v":0},null,{"$f":"+T491+T486+T471+T461+T381","v":0},{"$f":"+U491+U486+U471+U461+U381","v":1021277.4285912996},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y505)","v":0},null,496]
[null,null,"General Other Revenues",null,null,{"$f":"+F496+F481+F476+F466+F456+F451+F446+F431+F426+F421+F416+F411+F406+F401+F396+F391+F386","v":121766.17385490001},{"$f":"+G496+G481+G476+G466+G456+G451+G446+G431+G426+G421+G416+G411+G406+G401+G396+G391+G386","v":0},{"$f":"+H496+H481+H476+H466+H456+H451+H446+H431+H426+H421+H416+H411+H406+H401+H396+H391+H386","v":0},{"$f":"+I496+I481+I476+I466+I456+I451+I446+I431+I426+I421+I416+I411+I406+I401+I396+I391+I386","v":121766.17385490001},{"$f":"+I506-'ROR-Model'!I506","v":0},null,null,{"$f":"+M496+M481+M476+M466+M456+M451+M446+M431+M426+M421+M416+M411+M406+M401+M396+M391+M386","v":0},{"$f":"+N496+N481+N476+N466+N456+N451+N446+N431+N426+N421+N416+N411+N406+N401+N396+N391+N386","v":121766.17385490001},null,null,{"$f":"+Q496+Q481+Q476+Q466+Q456+Q451+Q446+Q431+Q426+Q421+Q416+Q411+Q406+Q401+Q396+Q391+Q386","v":0},{"$f":"+R496+R481+R476+R466+R456+R451+R446+R431+R426+R421+R416+R411+R406+R401+R396+R391+R386","v":0},null,{"$f":"+T496+T481+T476+T466+T456+T451+T446+T431+T426+T421+T416+T411+T406+T401+T396+T391+T386","v":121766.17385490001},{"$f":"+U496+U481+U476+U466+U456+U451+U446+U431+U426+U421+U416+U411+U406+U401+U396+U391+U386","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y506)","v":0},null,497]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":1143043.6024461996},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":1143043.6024461996},{"$f":"+I507-'ROR-Model'!I507","v":0},null,null,{"$f":"M381+M386+M391+M396+M401+M406+M411+M416+M421+M426+M431+M436+M441+M446+M451+M456+M461+M466+M471+M476+M481+M486+M491+M496","v":0},{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N486+N491+N496","v":1143043.6024461996},null,null,{"$f":"Q381+Q386+Q391+Q396+Q401+Q406+Q411+Q416+Q421+Q426+Q431+Q436+Q441+Q446+Q451+Q456+Q461+Q466+Q471+Q476+Q481+Q486+Q491+Q496","v":0},{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},null,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T486+T491+T496","v":121766.17385490001},{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U486+U491+U496","v":1021277.4285912997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y507)","v":0},null,498]
[null,null,null,null,null,null,null,null,null,{"$f":"+I508-'ROR-Model'!I508","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,499]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":34854665.600000001},{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0},{"$f":"H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":34854665.600000001},{"$f":"+I509-'ROR-Model'!I509","v":0},null,null,{"$f":"M382+M387+M392+M397+M402+M407+M412+M417+M422+M427+M432+M437+M442+M447+M452+M457+M462+M467+M472+M477+M482+M487+M492+M497","v":33711621.997553803},{"$f":"N382+N387+N392+N397+N402+N407+N412+N417+N422+N427+N432+N437+N442+N447+N452+N457+N462+N467+N472+N477+N482+N487+N492+N497","v":1143043.6024461996},null,null,{"$f":"Q382+Q387+Q392+Q397+Q402+Q407+Q412+Q417+Q422+Q427+Q432+Q437+Q442+Q447+Q452+Q457+Q462+Q467+Q472+Q477+Q482+Q487+Q492+Q497","v":4980754.3599999994},{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":28730867.637553804},null,{"$f":"T382+T387+T392+T397+T402+T407+T412+T417+T422+T427+T432+T437+T442+T447+T452+T457+T462+T467+T472+T477+T482+T487+T492+T497","v":121766.17385490001},{"$f":"U382+U387+U392+U397+U402+U407+U412+U417+U422+U427+U432+U437+U442+U447+U452+U457+U462+U467+U472+U477+U482+U487+U492+U497","v":1021277.4285912997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y509)","v":4980754.3599999994},null,500]
[null,null,null,{"$f":"+F502+F506","v":5102520.533854899},null,null,null,null,null,{"$f":"+I510-'ROR-Model'!I510","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,null,null,null,null,null,null,null,null,{"$f":"+I511-'ROR-Model'!I511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,502]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":968827677.78000009},{"$f":"G368+G509","v":-39838800.93},{"$f":"H368+H509","v":0},{"$f":"I368+I509","v":928988876.85000002},{"$f":"+I512-'ROR-Model'!I512","v":0},null,null,{"$f":"M368+M509","v":896108854.70755386},{"$f":"N368+N509","v":32880022.142446198},null,null,{"$f":"Q368+Q509","v":271279017.22947371},{"$f":"R368+R509","v":624829837.47808015},null,{"$f":"T368+T509","v":10443308.098596901},{"$f":"U368+U509","v":22436952.043849301},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y512)","v":271279017.22947371},null,503]
[null,null,null,null,null,null,null,null,null,{"$f":"+I513-'ROR-Model'!I513","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,504]
[null,null,null,null,null,null,null,null,null,{"$f":"+I514-'ROR-Model'!I514","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,505]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,{"$f":"+I515-'ROR-Model'!I515","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,506]
[null,null,null,null,null,null,null,null,null,{"$f":"+I516-'ROR-Model'!I516","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,507]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,{"$f":"+I517-'ROR-Model'!I517","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,508]
[null,null,null,null,null,null,null,null,null,{"$f":"+I518-'ROR-Model'!I518","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,509]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,{"$f":"+I519-'ROR-Model'!I519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,510]
[null,null,null,null,null,null,null,null,null,{"$f":"+I520-'ROR-Model'!I520","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,511]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,{"$f":"+I521-'ROR-Model'!I521","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,512]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F16","v":37355599.642080896},{"$f":"+Adjustments!X521","v":0},null,{"$f":"SUM($F$522:$H$522)","v":37355599.642080896},{"$f":"+I522-'ROR-Model'!I522","v":0},null,"Utah",{"$f":"VLOOKUP($L522,$L$2:$N$7,2,FALSE)*I522","v":37355599.642080896},{"$f":"VLOOKUP($L522,$L$2:$N$7,3,FALSE)*I522","v":0},null,"PT",{"$f":"IF(P522=\"G\",M522,IF(P522=\"PT\",0,ERR))","v":0},{"$f":"IF(P522=\"PT\",M522,IF(P522=\"G\",0,ERR))","v":37355599.642080896},"PT",{"$f":"IF(S522=\"G\",N522,IF(S522=\"PT\",0,ERR))","v":0},{"$f":"IF(S522=\"PT\",N522,IF(S522=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y522)","v":0},null,513]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F17","v":1338873.0979191},{"$f":"+Adjustments!X522","v":0},null,{"$f":"SUM($F$523:$H$523)","v":1338873.0979191},{"$f":"+I523-'ROR-Model'!I523","v":0},null,"Wyoming",{"$f":"VLOOKUP($L523,$L$2:$N$7,2,FALSE)*I523","v":0},{"$f":"VLOOKUP($L523,$L$2:$N$7,3,FALSE)*I523","v":1338873.0979191},null,"PT",{"$f":"IF(P523=\"G\",M523,IF(P523=\"PT\",0,ERR))","v":0},{"$f":"IF(P523=\"PT\",M523,IF(P523=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S523=\"G\",N523,IF(S523=\"PT\",0,ERR))","v":0},{"$f":"IF(S523=\"PT\",N523,IF(S523=\"G\",0,ERR))","v":1338873.0979191},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y523)","v":0},null,514]
[null,null,"Total",null,null,{"$f":"SUM(F522:F523)","v":38694472.739999995},{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":38694472.739999995},{"$f":"+I524-'ROR-Model'!I524","v":0},null,null,{"$f":"SUM(M522:M523)","v":37355599.642080896},{"$f":"SUM(N522:N523)","v":1338873.0979191},null,null,{"$f":"SUM(Q522:Q523)","v":0},{"$f":"SUM(R522:R523)","v":37355599.642080896},null,{"$f":"SUM(T522:T523)","v":0},{"$f":"SUM(U522:U523)","v":1338873.0979191},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y524)","v":0},null,515]
[null,null,null,null,null,null,null,null,null,{"$f":"+I525-'ROR-Model'!I525","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,516]
["7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,{"$f":"+I526-'ROR-Model'!I526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y525+1","v":517}]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F21","v":196792.11000000002},{"$f":"+Adjustments!X526","v":0},null,{"$f":"SUM($F$527:$H$527)","v":196792.11000000002},{"$f":"+I527-'ROR-Model'!I527","v":0},null,"Utah",{"$f":"VLOOKUP($L527,$L$2:$N$7,2,FALSE)*I527","v":196792.11000000002},{"$f":"VLOOKUP($L527,$L$2:$N$7,3,FALSE)*I527","v":0},null,"PT",{"$f":"IF(P527=\"G\",M527,IF(P527=\"PT\",0,ERR))","v":0},{"$f":"IF(P527=\"PT\",M527,IF(P527=\"G\",0,ERR))","v":196792.11000000002},"PT",{"$f":"IF(S527=\"G\",N527,IF(S527=\"PT\",0,ERR))","v":0},{"$f":"IF(S527=\"PT\",N527,IF(S527=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y527)","v":0},null,518]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F22","v":0},{"$f":"+Adjustments!X527","v":0},null,{"$f":"SUM($F$528:$H$528)","v":0},{"$f":"+I528-'ROR-Model'!I528","v":0},null,"Wyoming",{"$f":"VLOOKUP($L528,$L$2:$N$7,2,FALSE)*I528","v":0},{"$f":"VLOOKUP($L528,$L$2:$N$7,3,FALSE)*I528","v":0},null,"PT",{"$f":"IF(P528=\"G\",M528,IF(P528=\"PT\",0,ERR))","v":0},{"$f":"IF(P528=\"PT\",M528,IF(P528=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S528=\"G\",N528,IF(S528=\"PT\",0,ERR))","v":0},{"$f":"IF(S528=\"PT\",N528,IF(S528=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y528)","v":0},null,519]
[null,null,"Total",null,null,{"$f":"SUM(F527:F528)","v":196792.11000000002},{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":196792.11000000002},{"$f":"+I529-'ROR-Model'!I529","v":0},null,null,{"$f":"SUM(M527:M528)","v":196792.11000000002},{"$f":"SUM(N527:N528)","v":0},null,null,{"$f":"SUM(Q527:Q528)","v":0},{"$f":"SUM(R527:R528)","v":196792.11000000002},null,{"$f":"SUM(T527:T528)","v":0},{"$f":"SUM(U527:U528)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y529)","v":0},null,520]
[null,null,null,null,null,null,null,null,null,{"$f":"+I530-'ROR-Model'!I530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,521]
[759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,{"$f":"+I531-'ROR-Model'!I531","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,522]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F26","v":24960327.380000003},{"$f":"+Adjustments!X531","v":0},null,{"$f":"SUM($F$532:$H$532)","v":24960327.380000003},{"$f":"+I532-'ROR-Model'!I532","v":0},null,"Utah",{"$f":"VLOOKUP($L532,$L$2:$N$7,2,FALSE)*I532","v":24960327.380000003},{"$f":"VLOOKUP($L532,$L$2:$N$7,3,FALSE)*I532","v":0},null,"PT",{"$f":"IF(P532=\"G\",M532,IF(P532=\"PT\",0,ERR))","v":0},{"$f":"IF(P532=\"PT\",M532,IF(P532=\"G\",0,ERR))","v":24960327.380000003},"PT",{"$f":"IF(S532=\"G\",N532,IF(S532=\"PT\",0,ERR))","v":0},{"$f":"IF(S532=\"PT\",N532,IF(S532=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y532)","v":0},null,523]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F27","v":0},{"$f":"+Adjustments!X532","v":0},null,{"$f":"SUM($F$533:$H$533)","v":0},{"$f":"+I533-'ROR-Model'!I533","v":0},null,"Wyoming",{"$f":"VLOOKUP($L533,$L$2:$N$7,2,FALSE)*I533","v":0},{"$f":"VLOOKUP($L533,$L$2:$N$7,3,FALSE)*I533","v":0},null,"PT",{"$f":"IF(P533=\"G\",M533,IF(P533=\"PT\",0,ERR))","v":0},{"$f":"IF(P533=\"PT\",M533,IF(P533=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S533=\"G\",N533,IF(S533=\"PT\",0,ERR))","v":0},{"$f":"IF(S533=\"PT\",N533,IF(S533=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y533)","v":0},null,524]
[null,null,"Total",null,null,{"$f":"SUM(F532:F533)","v":24960327.380000003},{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":24960327.380000003},{"$f":"+I534-'ROR-Model'!I534","v":0},null,null,{"$f":"SUM(M532:M533)","v":24960327.380000003},{"$f":"SUM(N532:N533)","v":0},null,null,{"$f":"SUM(Q532:Q533)","v":0},{"$f":"SUM(R532:R533)","v":24960327.380000003},null,{"$f":"SUM(T532:T533)","v":0},{"$f":"SUM(U532:U533)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y534)","v":0},null,525]
[null,null,null,null,null,null,null,null,null,{"$f":"+I535-'ROR-Model'!I535","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,526]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,{"$f":"+I536-'ROR-Model'!I536","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,527]
[null,null,"Utah",null,"G",{"$f":"EXPENSES!F31","v":0},{"$f":"+Adjustments!X536","v":0},null,{"$f":"SUM($F$537:$H$537)","v":0},{"$f":"+I537-'ROR-Model'!I537","v":0},null,"Utah",{"$f":"VLOOKUP($L537,$L$2:$N$7,2,FALSE)*I537","v":0},{"$f":"VLOOKUP($L537,$L$2:$N$7,3,FALSE)*I537","v":0},null,"G",{"$f":"IF(P537=\"G\",M537,IF(P537=\"PT\",0,ERR))","v":0},{"$f":"IF(P537=\"PT\",M537,IF(P537=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S537=\"G\",N537,IF(S537=\"PT\",0,ERR))","v":0},{"$f":"IF(S537=\"PT\",N537,IF(S537=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y537)","v":0},null,528]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F34","v":0},{"$f":"+Adjustments!X537","v":0},null,{"$f":"SUM($F$538:$H$538)","v":0},{"$f":"+I538-'ROR-Model'!I538","v":0},null,"Wyoming",{"$f":"VLOOKUP($L538,$L$2:$N$7,2,FALSE)*I538","v":0},{"$f":"VLOOKUP($L538,$L$2:$N$7,3,FALSE)*I538","v":0},null,"G",{"$f":"IF(P538=\"G\",M538,IF(P538=\"PT\",0,ERR))","v":0},{"$f":"IF(P538=\"PT\",M538,IF(P538=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S538=\"G\",N538,IF(S538=\"PT\",0,ERR))","v":0},{"$f":"IF(S538=\"PT\",N538,IF(S538=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y538)","v":0},null,529]
[null,null,"Total",null,null,{"$f":"SUM(F537:F538)","v":0},{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},{"$f":"+I539-'ROR-Model'!I539","v":0},null,null,{"$f":"SUM(M537:M538)","v":0},{"$f":"SUM(N537:N538)","v":0},null,null,{"$f":"SUM(Q537:Q538)","v":0},{"$f":"SUM(R537:R538)","v":0},null,{"$f":"SUM(T537:T538)","v":0},{"$f":"SUM(U537:U538)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y539)","v":0},null,530]
[null,null,null,null,null,null,null,null,null,{"$f":"+I540-'ROR-Model'!I540","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,531]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,{"$f":"+I541-'ROR-Model'!I541","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,532]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F38","v":167152.33827030001},{"$f":"+Adjustments!X541","v":0},null,{"$f":"SUM($F$542:$H$542)","v":167152.33827030001},{"$f":"+I542-'ROR-Model'!I542","v":0},null,"Utah",{"$f":"VLOOKUP($L542,$L$2:$N$7,2,FALSE)*I542","v":167152.33827030001},{"$f":"VLOOKUP($L542,$L$2:$N$7,3,FALSE)*I542","v":0},null,"PT",{"$f":"IF(P542=\"G\",M542,IF(P542=\"PT\",0,ERR))","v":0},{"$f":"IF(P542=\"PT\",M542,IF(P542=\"G\",0,ERR))","v":167152.33827030001},"PT",{"$f":"IF(S542=\"G\",N542,IF(S542=\"PT\",0,ERR))","v":0},{"$f":"IF(S542=\"PT\",N542,IF(S542=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y542)","v":0},null,533]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F39","v":6031.4117297000012},{"$f":"+Adjustments!X542","v":0},null,{"$f":"SUM($F$543:$H$543)","v":6031.4117297000012},{"$f":"+I543-'ROR-Model'!I543","v":0},null,"Wyoming",{"$f":"VLOOKUP($L543,$L$2:$N$7,2,FALSE)*I543","v":0},{"$f":"VLOOKUP($L543,$L$2:$N$7,3,FALSE)*I543","v":6031.4117297000012},null,"PT",{"$f":"IF(P543=\"G\",M543,IF(P543=\"PT\",0,ERR))","v":0},{"$f":"IF(P543=\"PT\",M543,IF(P543=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S543=\"G\",N543,IF(S543=\"PT\",0,ERR))","v":0},{"$f":"IF(S543=\"PT\",N543,IF(S543=\"G\",0,ERR))","v":6031.4117297000012},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y543)","v":0},null,534]
[null,null,"Total",null,null,{"$f":"SUM(F542:F543)","v":173183.75},{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":173183.75},{"$f":"+I544-'ROR-Model'!I544","v":0},null,null,{"$f":"SUM(M542:M543)","v":167152.33827030001},{"$f":"SUM(N542:N543)","v":6031.4117297000012},null,null,{"$f":"SUM(Q542:Q543)","v":0},{"$f":"SUM(R542:R543)","v":167152.33827030001},null,{"$f":"SUM(T542:T543)","v":0},{"$f":"SUM(U542:U543)","v":6031.4117297000012},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y544)","v":0},null,535]
[null,null,null,null,null,null,null,null,null,{"$f":"+I545-'ROR-Model'!I545","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,536]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,{"$f":"+I546-'ROR-Model'!I546","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,537]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F43","v":0},{"$f":"+Adjustments!X546","v":0},null,{"$f":"SUM($F$547:$H$547)","v":0},{"$f":"+I547-'ROR-Model'!I547","v":0},null,"Utah",{"$f":"VLOOKUP($L547,$L$2:$N$7,2,FALSE)*I547","v":0},{"$f":"VLOOKUP($L547,$L$2:$N$7,3,FALSE)*I547","v":0},null,"PT",{"$f":"IF(P547=\"G\",M547,IF(P547=\"PT\",0,ERR))","v":0},{"$f":"IF(P547=\"PT\",M547,IF(P547=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S547=\"G\",N547,IF(S547=\"PT\",0,ERR))","v":0},{"$f":"IF(S547=\"PT\",N547,IF(S547=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y547)","v":0},null,538]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F44","v":0},{"$f":"+Adjustments!X547","v":0},null,{"$f":"SUM($F$548:$H$548)","v":0},{"$f":"+I548-'ROR-Model'!I548","v":0},null,"Wyoming",{"$f":"VLOOKUP($L548,$L$2:$N$7,2,FALSE)*I548","v":0},{"$f":"VLOOKUP($L548,$L$2:$N$7,3,FALSE)*I548","v":0},null,"PT",{"$f":"IF(P548=\"G\",M548,IF(P548=\"PT\",0,ERR))","v":0},{"$f":"IF(P548=\"PT\",M548,IF(P548=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S548=\"G\",N548,IF(S548=\"PT\",0,ERR))","v":0},{"$f":"IF(S548=\"PT\",N548,IF(S548=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y548)","v":0},null,539]
[null,null,"Total",null,null,{"$f":"SUM(F547:F548)","v":0},{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},{"$f":"+I549-'ROR-Model'!I549","v":0},null,null,{"$f":"SUM(M547:M548)","v":0},{"$f":"SUM(N547:N548)","v":0},null,null,{"$f":"SUM(Q547:Q548)","v":0},{"$f":"SUM(R547:R548)","v":0},null,{"$f":"SUM(T547:T548)","v":0},{"$f":"SUM(U547:U548)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y549)","v":0},null,540]
[null,null,null,null,null,null,null,null,null,{"$f":"+I550-'ROR-Model'!I550","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,541]
[802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,{"$f":"+I551-'ROR-Model'!I551","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,542]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F48","v":0},{"$f":"+Adjustments!X551","v":0},null,{"$f":"SUM($F$552:$H$552)","v":0},{"$f":"+I552-'ROR-Model'!I552","v":0},null,"Utah",{"$f":"VLOOKUP($L552,$L$2:$N$7,2,FALSE)*I552","v":0},{"$f":"VLOOKUP($L552,$L$2:$N$7,3,FALSE)*I552","v":0},null,"PT",{"$f":"IF(P552=\"G\",M552,IF(P552=\"PT\",0,ERR))","v":0},{"$f":"IF(P552=\"PT\",M552,IF(P552=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S552=\"G\",N552,IF(S552=\"PT\",0,ERR))","v":0},{"$f":"IF(S552=\"PT\",N552,IF(S552=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y552)","v":0},null,543]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F49","v":0},{"$f":"+Adjustments!X552","v":0},null,{"$f":"SUM($F$553:$H$553)","v":0},{"$f":"+I553-'ROR-Model'!I553","v":0},null,"Wyoming",{"$f":"VLOOKUP($L553,$L$2:$N$7,2,FALSE)*I553","v":0},{"$f":"VLOOKUP($L553,$L$2:$N$7,3,FALSE)*I553","v":0},null,"PT",{"$f":"IF(P553=\"G\",M553,IF(P553=\"PT\",0,ERR))","v":0},{"$f":"IF(P553=\"PT\",M553,IF(P553=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S553=\"G\",N553,IF(S553=\"PT\",0,ERR))","v":0},{"$f":"IF(S553=\"PT\",N553,IF(S553=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y553)","v":0},null,544]
[null,null,"Total",null,null,{"$f":"SUM(F552:F553)","v":0},{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},{"$f":"+I554-'ROR-Model'!I554","v":0},null,null,{"$f":"SUM(M552:M553)","v":0},{"$f":"SUM(N552:N553)","v":0},null,null,{"$f":"SUM(Q552:Q553)","v":0},{"$f":"SUM(R552:R553)","v":0},null,{"$f":"SUM(T552:T553)","v":0},{"$f":"SUM(U552:U553)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y554)","v":0},null,545]
[null,null,null,null,null,null,null,null,null,{"$f":"+I555-'ROR-Model'!I555","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,546]
[803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,{"$f":"+I556-'ROR-Model'!I556","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,547]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F53","v":198651480.79153582},{"$f":"+Adjustments!X556","v":0},null,{"$f":"SUM($F$557:$H$557)","v":198651480.79153582},{"$f":"+I557-'ROR-Model'!I557","v":0},null,"Utah",{"$f":"VLOOKUP($L557,$L$2:$N$7,2,FALSE)*I557","v":198651480.79153582},{"$f":"VLOOKUP($L557,$L$2:$N$7,3,FALSE)*I557","v":0},null,"PT",{"$f":"IF(P557=\"G\",M557,IF(P557=\"PT\",0,ERR))","v":0},{"$f":"IF(P557=\"PT\",M557,IF(P557=\"G\",0,ERR))","v":198651480.79153582},"PT",{"$f":"IF(S557=\"G\",N557,IF(S557=\"PT\",0,ERR))","v":0},{"$f":"IF(S557=\"PT\",N557,IF(S557=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y557)","v":0},null,548]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F54","v":7102797.6384641947},{"$f":"+Adjustments!X557","v":0},null,{"$f":"SUM($F$558:$H$558)","v":7102797.6384641947},{"$f":"+I558-'ROR-Model'!I558","v":0},null,"Wyoming",{"$f":"VLOOKUP($L558,$L$2:$N$7,2,FALSE)*I558","v":0},{"$f":"VLOOKUP($L558,$L$2:$N$7,3,FALSE)*I558","v":7102797.6384641947},null,"PT",{"$f":"IF(P558=\"G\",M558,IF(P558=\"PT\",0,ERR))","v":0},{"$f":"IF(P558=\"PT\",M558,IF(P558=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S558=\"G\",N558,IF(S558=\"PT\",0,ERR))","v":0},{"$f":"IF(S558=\"PT\",N558,IF(S558=\"G\",0,ERR))","v":7102797.6384641947},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y558)","v":0},null,549]
[null,null,"Total",null,null,{"$f":"SUM(F557:F558)","v":205754278.43000001},{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":205754278.43000001},{"$f":"+I559-'ROR-Model'!I559","v":0},null,null,{"$f":"SUM(M557:M558)","v":198651480.79153582},{"$f":"SUM(N557:N558)","v":7102797.6384641947},null,null,{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":198651480.79153582},null,{"$f":"SUM(T557:T558)","v":0},{"$f":"SUM(U557:U558)","v":7102797.6384641947},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y559)","v":0},null,550]
[null,null,null,null,null,null,null,null,null,{"$f":"+I560-'ROR-Model'!I560","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,551]
[804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,{"$f":"+I561-'ROR-Model'!I561","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,552]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F58","v":0},{"$f":"+Adjustments!X561","v":0},0,{"$f":"SUM($F$562:$H$562)","v":0},{"$f":"+I562-'ROR-Model'!I562","v":0},null,"Utah",{"$f":"VLOOKUP($L562,$L$2:$N$7,2,FALSE)*I562","v":0},{"$f":"VLOOKUP($L562,$L$2:$N$7,3,FALSE)*I562","v":0},null,"PT",{"$f":"IF(P562=\"G\",M562,IF(P562=\"PT\",0,ERR))","v":0},{"$f":"IF(P562=\"PT\",M562,IF(P562=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S562=\"G\",N562,IF(S562=\"PT\",0,ERR))","v":0},{"$f":"IF(S562=\"PT\",N562,IF(S562=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y562)","v":0},null,553]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F59","v":0},{"$f":"+Adjustments!X562","v":0},0,{"$f":"SUM($F$563:$H$563)","v":0},{"$f":"+I563-'ROR-Model'!I563","v":0},null,"Wyoming",{"$f":"VLOOKUP($L563,$L$2:$N$7,2,FALSE)*I563","v":0},{"$f":"VLOOKUP($L563,$L$2:$N$7,3,FALSE)*I563","v":0},null,"PT",{"$f":"IF(P563=\"G\",M563,IF(P563=\"PT\",0,ERR))","v":0},{"$f":"IF(P563=\"PT\",M563,IF(P563=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S563=\"G\",N563,IF(S563=\"PT\",0,ERR))","v":0},{"$f":"IF(S563=\"PT\",N563,IF(S563=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y563)","v":0},null,554]
[null,null,"Total",null,null,{"$f":"SUM(F562:F563)","v":0},{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":0},{"$f":"+I564-'ROR-Model'!I564","v":0},null,null,{"$f":"SUM(M562:M563)","v":0},{"$f":"SUM(N562:N563)","v":0},null,null,{"$f":"SUM(Q562:Q563)","v":0},{"$f":"SUM(R562:R563)","v":0},null,{"$f":"SUM(T562:T563)","v":0},{"$f":"SUM(U562:U563)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y564)","v":0},null,555]
[null,null,null,null,null,null,null,null,null,{"$f":"+I565-'ROR-Model'!I565","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,556]
["8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,{"$f":"+I566-'ROR-Model'!I566","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,557]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F63","v":14699203.185385399},{"$f":"+Adjustments!X566","v":0},null,{"$f":"SUM($F$567:$H$567)","v":14699203.185385399},{"$f":"+I567-'ROR-Model'!I567","v":0},null,"Utah",{"$f":"VLOOKUP($L567,$L$2:$N$7,2,FALSE)*I567","v":14699203.185385399},{"$f":"VLOOKUP($L567,$L$2:$N$7,3,FALSE)*I567","v":0},null,"PT",{"$f":"IF(P567=\"G\",M567,IF(P567=\"PT\",0,ERR))","v":0},{"$f":"IF(P567=\"PT\",M567,IF(P567=\"G\",0,ERR))","v":14699203.185385399},"PT",{"$f":"IF(S567=\"G\",N567,IF(S567=\"PT\",0,ERR))","v":0},{"$f":"IF(S567=\"PT\",N567,IF(S567=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y567)","v":0},null,558]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F64","v":550360.87461460091},{"$f":"+Adjustments!X567","v":0},null,{"$f":"SUM($F$568:$H$568)","v":550360.87461460091},{"$f":"+I568-'ROR-Model'!I568","v":0},null,"Wyoming",{"$f":"VLOOKUP($L568,$L$2:$N$7,2,FALSE)*I568","v":0},{"$f":"VLOOKUP($L568,$L$2:$N$7,3,FALSE)*I568","v":550360.87461460091},null,"PT",{"$f":"IF(P568=\"G\",M568,IF(P568=\"PT\",0,ERR))","v":0},{"$f":"IF(P568=\"PT\",M568,IF(P568=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S568=\"G\",N568,IF(S568=\"PT\",0,ERR))","v":0},{"$f":"IF(S568=\"PT\",N568,IF(S568=\"G\",0,ERR))","v":550360.87461460091},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y568)","v":0},null,559]
[null,null,"Total",null,null,{"$f":"SUM(F567:F568)","v":15249564.059999999},{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":15249564.059999999},{"$f":"+I569-'ROR-Model'!I569","v":0},null,null,{"$f":"SUM(M567:M568)","v":14699203.185385399},{"$f":"SUM(N567:N568)","v":550360.87461460091},null,null,{"$f":"SUM(Q567:Q568)","v":0},{"$f":"SUM(R567:R568)","v":14699203.185385399},null,{"$f":"SUM(T567:T568)","v":0},{"$f":"SUM(U567:U568)","v":550360.87461460091},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y569)","v":0},null,560]
[null,null,null,null,null,null,null,null,null,{"$f":"+I570-'ROR-Model'!I570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,561]
[805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,{"$f":"+I571-'ROR-Model'!I571","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,562]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F68","v":0},{"$f":"+Adjustments!X571","v":0},null,{"$f":"SUM($F$572:$H$572)","v":0},{"$f":"+I572-'ROR-Model'!I572","v":0},null,"Utah",{"$f":"VLOOKUP($L572,$L$2:$N$7,2,FALSE)*I572","v":0},{"$f":"VLOOKUP($L572,$L$2:$N$7,3,FALSE)*I572","v":0},null,"PT",{"$f":"IF(P572=\"G\",M572,IF(P572=\"PT\",0,ERR))","v":0},{"$f":"IF(P572=\"PT\",M572,IF(P572=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S572=\"G\",N572,IF(S572=\"PT\",0,ERR))","v":0},{"$f":"IF(S572=\"PT\",N572,IF(S572=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y572)","v":0},null,563]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F69","v":0},{"$f":"+Adjustments!X572","v":0},null,{"$f":"SUM($F$573:$H$573)","v":0},{"$f":"+I573-'ROR-Model'!I573","v":0},null,"Wyoming",{"$f":"VLOOKUP($L573,$L$2:$N$7,2,FALSE)*I573","v":0},{"$f":"VLOOKUP($L573,$L$2:$N$7,3,FALSE)*I573","v":0},null,"PT",{"$f":"IF(P573=\"G\",M573,IF(P573=\"PT\",0,ERR))","v":0},{"$f":"IF(P573=\"PT\",M573,IF(P573=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S573=\"G\",N573,IF(S573=\"PT\",0,ERR))","v":0},{"$f":"IF(S573=\"PT\",N573,IF(S573=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y573)","v":0},null,564]
[null,null,"Total",null,null,{"$f":"SUM(F572:F573)","v":0},{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},{"$f":"+I574-'ROR-Model'!I574","v":0},null,null,{"$f":"SUM(M572:M573)","v":0},{"$f":"SUM(N572:N573)","v":0},null,null,{"$f":"SUM(Q572:Q573)","v":0},{"$f":"SUM(R572:R573)","v":0},null,{"$f":"SUM(T572:T573)","v":0},{"$f":"SUM(U572:U573)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y574)","v":0},null,565]
[null,null,null,null,null,null,null,null,null,{"$f":"+I575-'ROR-Model'!I575","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,566]
["8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,{"$f":"+I576-'ROR-Model'!I576","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,567]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F73","v":19858863.075889997},{"$f":"+Adjustments!X576","v":0},null,{"$f":"SUM($F$577:$H$577)","v":19858863.075889997},{"$f":"+I577-'ROR-Model'!I577","v":0},null,"Utah",{"$f":"VLOOKUP($L577,$L$2:$N$7,2,FALSE)*I577","v":19858863.075889997},{"$f":"VLOOKUP($L577,$L$2:$N$7,3,FALSE)*I577","v":0},null,"PT",{"$f":"IF(P577=\"G\",M577,IF(P577=\"PT\",0,ERR))","v":0},{"$f":"IF(P577=\"PT\",M577,IF(P577=\"G\",0,ERR))","v":19858863.075889997},"PT",{"$f":"IF(S577=\"G\",N577,IF(S577=\"PT\",0,ERR))","v":0},{"$f":"IF(S577=\"PT\",N577,IF(S577=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y577)","v":0},null,568]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F74","v":724632.92411000072},{"$f":"+Adjustments!X577","v":0},null,{"$f":"SUM($F$578:$H$578)","v":724632.92411000072},{"$f":"+I578-'ROR-Model'!I578","v":0},null,"Wyoming",{"$f":"VLOOKUP($L578,$L$2:$N$7,2,FALSE)*I578","v":0},{"$f":"VLOOKUP($L578,$L$2:$N$7,3,FALSE)*I578","v":724632.92411000072},null,"PT",{"$f":"IF(P578=\"G\",M578,IF(P578=\"PT\",0,ERR))","v":0},{"$f":"IF(P578=\"PT\",M578,IF(P578=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S578=\"G\",N578,IF(S578=\"PT\",0,ERR))","v":0},{"$f":"IF(S578=\"PT\",N578,IF(S578=\"G\",0,ERR))","v":724632.92411000072},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y578)","v":0},null,569]
[null,null,"Total",null,null,{"$f":"SUM(F577:F578)","v":20583495.999999996},{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":20583495.999999996},{"$f":"+I579-'ROR-Model'!I579","v":0},null,null,{"$f":"SUM(M577:M578)","v":19858863.075889997},{"$f":"SUM(N577:N578)","v":724632.92411000072},null,null,{"$f":"SUM(Q577:Q578)","v":0},{"$f":"SUM(R577:R578)","v":19858863.075889997},null,{"$f":"SUM(T577:T578)","v":0},{"$f":"SUM(U577:U578)","v":724632.92411000072},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y579)","v":0},null,570]
[null,null,null,null,null,null,null,null,null,{"$f":"+I580-'ROR-Model'!I580","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,571]
[806,"Exchange Gas",null,null,null,null,null,null,null,{"$f":"+I581-'ROR-Model'!I581","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,572]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F78","v":0},{"$f":"+Adjustments!X581","v":0},null,{"$f":"SUM($F$582:$H$582)","v":0},{"$f":"+I582-'ROR-Model'!I582","v":0},null,"Utah",{"$f":"VLOOKUP($L582,$L$2:$N$7,2,FALSE)*I582","v":0},{"$f":"VLOOKUP($L582,$L$2:$N$7,3,FALSE)*I582","v":0},null,"PT",{"$f":"IF(P582=\"G\",M582,IF(P582=\"PT\",0,ERR))","v":0},{"$f":"IF(P582=\"PT\",M582,IF(P582=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S582=\"G\",N582,IF(S582=\"PT\",0,ERR))","v":0},{"$f":"IF(S582=\"PT\",N582,IF(S582=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y582)","v":0},null,573]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F79","v":0},{"$f":"+Adjustments!X582","v":0},null,{"$f":"SUM($F$583:$H$583)","v":0},{"$f":"+I583-'ROR-Model'!I583","v":0},null,"Wyoming",{"$f":"VLOOKUP($L583,$L$2:$N$7,2,FALSE)*I583","v":0},{"$f":"VLOOKUP($L583,$L$2:$N$7,3,FALSE)*I583","v":0},null,"PT",{"$f":"IF(P583=\"G\",M583,IF(P583=\"PT\",0,ERR))","v":0},{"$f":"IF(P583=\"PT\",M583,IF(P583=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S583=\"G\",N583,IF(S583=\"PT\",0,ERR))","v":0},{"$f":"IF(S583=\"PT\",N583,IF(S583=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y583)","v":0},null,574]
[null,null,"Total",null,null,{"$f":"SUM(F582:F583)","v":0},{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":0},{"$f":"+I584-'ROR-Model'!I584","v":0},null,null,{"$f":"SUM(M582:M583)","v":0},{"$f":"SUM(N582:N583)","v":0},null,null,{"$f":"SUM(Q582:Q583)","v":0},{"$f":"SUM(R582:R583)","v":0},null,{"$f":"SUM(T582:T583)","v":0},{"$f":"SUM(U582:U583)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y584)","v":0},null,575]
[null,null,null,null,null,null,null,null,null,{"$f":"+I585-'ROR-Model'!I585","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,576]
["8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,{"$f":"+I586-'ROR-Model'!I586","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,577]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F83","v":64437146.824066103},{"$f":"+Adjustments!X586","v":0},null,{"$f":"SUM($F$587:$H$587)","v":64437146.824066103},{"$f":"+I587-'ROR-Model'!I587","v":0},null,"Utah",{"$f":"VLOOKUP($L587,$L$2:$N$7,2,FALSE)*I587","v":64437146.824066103},{"$f":"VLOOKUP($L587,$L$2:$N$7,3,FALSE)*I587","v":0},null,"PT",{"$f":"IF(P587=\"G\",M587,IF(P587=\"PT\",0,ERR))","v":0},{"$f":"IF(P587=\"PT\",M587,IF(P587=\"G\",0,ERR))","v":64437146.824066103},"PT",{"$f":"IF(S587=\"G\",N587,IF(S587=\"PT\",0,ERR))","v":0},{"$f":"IF(S587=\"PT\",N587,IF(S587=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y587)","v":0},null,578]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F84","v":2292375.5259339008},{"$f":"+Adjustments!X587","v":0},null,{"$f":"SUM($F$588:$H$588)","v":2292375.5259339008},{"$f":"+I588-'ROR-Model'!I588","v":0},null,"Wyoming",{"$f":"VLOOKUP($L588,$L$2:$N$7,2,FALSE)*I588","v":0},{"$f":"VLOOKUP($L588,$L$2:$N$7,3,FALSE)*I588","v":2292375.5259339008},null,"PT",{"$f":"IF(P588=\"G\",M588,IF(P588=\"PT\",0,ERR))","v":0},{"$f":"IF(P588=\"PT\",M588,IF(P588=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S588=\"G\",N588,IF(S588=\"PT\",0,ERR))","v":0},{"$f":"IF(S588=\"PT\",N588,IF(S588=\"G\",0,ERR))","v":2292375.5259339008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y588)","v":0},null,579]
[null,null,"Total",null,null,{"$f":"SUM(F587:F588)","v":66729522.350000001},{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":66729522.350000001},{"$f":"+I589-'ROR-Model'!I589","v":0},null,null,{"$f":"SUM(M587:M588)","v":64437146.824066103},{"$f":"SUM(N587:N588)","v":2292375.5259339008},null,null,{"$f":"SUM(Q587:Q588)","v":0},{"$f":"SUM(R587:R588)","v":64437146.824066103},null,{"$f":"SUM(T587:T588)","v":0},{"$f":"SUM(U587:U588)","v":2292375.5259339008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y589)","v":0},null,580]
[null,null,null,null,null,null,null,null,null,{"$f":"+I590-'ROR-Model'!I590","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y589+1","v":581}]
["8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,{"$f":"+I591-'ROR-Model'!I591","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,582]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F88","v":-61578722.074053809},{"$f":"+Adjustments!X591","v":0},null,{"$f":"SUM($F$592:$H$592)","v":-61578722.074053809},{"$f":"+I592-'ROR-Model'!I592","v":0},null,"Utah",{"$f":"VLOOKUP($L592,$L$2:$N$7,2,FALSE)*I592","v":-61578722.074053809},{"$f":"VLOOKUP($L592,$L$2:$N$7,3,FALSE)*I592","v":0},null,"PT",{"$f":"IF(P592=\"G\",M592,IF(P592=\"PT\",0,ERR))","v":0},{"$f":"IF(P592=\"PT\",M592,IF(P592=\"G\",0,ERR))","v":-61578722.074053809},"PT",{"$f":"IF(S592=\"G\",N592,IF(S592=\"PT\",0,ERR))","v":0},{"$f":"IF(S592=\"PT\",N592,IF(S592=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y592)","v":0},null,583]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F89","v":-2128124.3259461978},{"$f":"+Adjustments!X592","v":0},null,{"$f":"SUM($F$593:$H$593)","v":-2128124.3259461978},{"$f":"+I593-'ROR-Model'!I593","v":0},null,"Wyoming",{"$f":"VLOOKUP($L593,$L$2:$N$7,2,FALSE)*I593","v":0},{"$f":"VLOOKUP($L593,$L$2:$N$7,3,FALSE)*I593","v":-2128124.3259461978},null,"PT",{"$f":"IF(P593=\"G\",M593,IF(P593=\"PT\",0,ERR))","v":0},{"$f":"IF(P593=\"PT\",M593,IF(P593=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S593=\"G\",N593,IF(S593=\"PT\",0,ERR))","v":0},{"$f":"IF(S593=\"PT\",N593,IF(S593=\"G\",0,ERR))","v":-2128124.3259461978},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y593)","v":0},null,584]
[null,null,"Total",null,null,{"$f":"SUM(F592:F593)","v":-63706846.400000006},{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":-63706846.400000006},{"$f":"+I594-'ROR-Model'!I594","v":0},null,null,{"$f":"SUM(M592:M593)","v":-61578722.074053809},{"$f":"SUM(N592:N593)","v":-2128124.3259461978},null,null,{"$f":"SUM(Q592:Q593)","v":0},{"$f":"SUM(R592:R593)","v":-61578722.074053809},null,{"$f":"SUM(T592:T593)","v":0},{"$f":"SUM(U592:U593)","v":-2128124.3259461978},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y594)","v":0},null,585]
[null,null,null,null,null,null,null,null,null,{"$f":"+I595-'ROR-Model'!I595","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
["8083","Exchange Gas",null,null,null,null,null,null,null,{"$f":"+I596-'ROR-Model'!I596","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F93","v":3631501.82541},{"$f":"+Adjustments!X596","v":0},null,{"$f":"SUM($F$597:$H$597)","v":3631501.82541},{"$f":"+I597-'ROR-Model'!I597","v":0},null,"Utah",{"$f":"VLOOKUP($L597,$L$2:$N$7,2,FALSE)*I597","v":3631501.82541},{"$f":"VLOOKUP($L597,$L$2:$N$7,3,FALSE)*I597","v":0},null,"PT",{"$f":"IF(P597=\"G\",M597,IF(P597=\"PT\",0,ERR))","v":0},{"$f":"IF(P597=\"PT\",M597,IF(P597=\"G\",0,ERR))","v":3631501.82541},"PT",{"$f":"IF(S597=\"G\",N597,IF(S597=\"PT\",0,ERR))","v":0},{"$f":"IF(S597=\"PT\",N597,IF(S597=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y597)","v":0},null,588]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F94","v":129491.17458999984},{"$f":"+Adjustments!X597","v":0},null,{"$f":"SUM($F$598:$H$598)","v":129491.17458999984},{"$f":"+I598-'ROR-Model'!I598","v":0},null,"Wyoming",{"$f":"VLOOKUP($L598,$L$2:$N$7,2,FALSE)*I598","v":0},{"$f":"VLOOKUP($L598,$L$2:$N$7,3,FALSE)*I598","v":129491.17458999984},null,"PT",{"$f":"IF(P598=\"G\",M598,IF(P598=\"PT\",0,ERR))","v":0},{"$f":"IF(P598=\"PT\",M598,IF(P598=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S598=\"G\",N598,IF(S598=\"PT\",0,ERR))","v":0},{"$f":"IF(S598=\"PT\",N598,IF(S598=\"G\",0,ERR))","v":129491.17458999984},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y598)","v":0},null,589]
[null,null,"Total",null,null,{"$f":"SUM(F597:F598)","v":3760993},{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":3760993},{"$f":"+I599-'ROR-Model'!I599","v":0},null,null,{"$f":"SUM(M597:M598)","v":3631501.82541},{"$f":"SUM(N597:N598)","v":129491.17458999984},null,null,{"$f":"SUM(Q597:Q598)","v":0},{"$f":"SUM(R597:R598)","v":3631501.82541},null,{"$f":"SUM(T597:T598)","v":0},{"$f":"SUM(U597:U598)","v":129491.17458999984},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y599)","v":0},null,590]
[null,null,null,null,null,null,null,null,null,{"$f":"+I600-'ROR-Model'!I600","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,591]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,{"$f":"+I601-'ROR-Model'!I601","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,592]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F98","v":260140375.81118929},{"$f":"+Adjustments!X601","v":0},null,{"$f":"SUM($F$602:$H$602)","v":260140375.81118929},{"$f":"+I602-'ROR-Model'!I602","v":0},null,"Utah",{"$f":"VLOOKUP($L602,$L$2:$N$7,2,FALSE)*I602","v":260140375.81118929},{"$f":"VLOOKUP($L602,$L$2:$N$7,3,FALSE)*I602","v":0},null,"PT",{"$f":"IF(P602=\"G\",M602,IF(P602=\"PT\",0,ERR))","v":0},{"$f":"IF(P602=\"PT\",M602,IF(P602=\"G\",0,ERR))","v":260140375.81118929},"PT",{"$f":"IF(S602=\"G\",N602,IF(S602=\"PT\",0,ERR))","v":0},{"$f":"IF(S602=\"PT\",N602,IF(S602=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y602)","v":0},null,593]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F99","v":9251501.9088106938},{"$f":"+Adjustments!X602","v":0},null,{"$f":"SUM($F$603:$H$603)","v":9251501.9088106938},{"$f":"+I603-'ROR-Model'!I603","v":0},null,"Wyoming",{"$f":"VLOOKUP($L603,$L$2:$N$7,2,FALSE)*I603","v":0},{"$f":"VLOOKUP($L603,$L$2:$N$7,3,FALSE)*I603","v":9251501.9088106938},null,"PT",{"$f":"IF(P603=\"G\",M603,IF(P603=\"PT\",0,ERR))","v":0},{"$f":"IF(P603=\"PT\",M603,IF(P603=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S603=\"G\",N603,IF(S603=\"PT\",0,ERR))","v":0},{"$f":"IF(S603=\"PT\",N603,IF(S603=\"G\",0,ERR))","v":9251501.9088106938},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y603)","v":0},null,594]
[null,null,"Total",null,null,{"$f":"SUM(F602:F603)","v":269391877.71999997},{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":269391877.71999997},{"$f":"+I604-'ROR-Model'!I604","v":0},null,null,{"$f":"SUM(M602:M603)","v":260140375.81118929},{"$f":"SUM(N602:N603)","v":9251501.9088106938},null,null,{"$f":"SUM(Q602:Q603)","v":0},{"$f":"SUM(R602:R603)","v":260140375.81118929},null,{"$f":"SUM(T602:T603)","v":0},{"$f":"SUM(U602:U603)","v":9251501.9088106938},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y604)","v":0},null,595]
[null,null,null,null,null,null,null,null,null,{"$f":"+I605-'ROR-Model'!I605","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,596]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,{"$f":"+I606-'ROR-Model'!I606","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,597]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F103","v":0},{"$f":"+Adjustments!X606","v":0},null,{"$f":"SUM($F$607:$H$607)","v":0},{"$f":"+I607-'ROR-Model'!I607","v":0},null,"Utah",{"$f":"VLOOKUP($L607,$L$2:$N$7,2,FALSE)*I607","v":0},{"$f":"VLOOKUP($L607,$L$2:$N$7,3,FALSE)*I607","v":0},null,"PT",{"$f":"IF(P607=\"G\",M607,IF(P607=\"PT\",0,ERR))","v":0},{"$f":"IF(P607=\"PT\",M607,IF(P607=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S607=\"G\",N607,IF(S607=\"PT\",0,ERR))","v":0},{"$f":"IF(S607=\"PT\",N607,IF(S607=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y607)","v":0},null,598]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F104","v":0},{"$f":"+Adjustments!X607","v":0},null,{"$f":"SUM($F$608:$H$608)","v":0},{"$f":"+I608-'ROR-Model'!I608","v":0},null,"Wyoming",{"$f":"VLOOKUP($L608,$L$2:$N$7,2,FALSE)*I608","v":0},{"$f":"VLOOKUP($L608,$L$2:$N$7,3,FALSE)*I608","v":0},null,"PT",{"$f":"IF(P608=\"G\",M608,IF(P608=\"PT\",0,ERR))","v":0},{"$f":"IF(P608=\"PT\",M608,IF(P608=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S608=\"G\",N608,IF(S608=\"PT\",0,ERR))","v":0},{"$f":"IF(S608=\"PT\",N608,IF(S608=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y608)","v":0},null,599]
[null,null,"Total",null,null,{"$f":"SUM(F607:F608)","v":0},{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},{"$f":"+I609-'ROR-Model'!I609","v":0},null,null,{"$f":"SUM(M607:M608)","v":0},{"$f":"SUM(N607:N608)","v":0},null,null,{"$f":"SUM(Q607:Q608)","v":0},{"$f":"SUM(R607:R608)","v":0},null,{"$f":"SUM(T607:T608)","v":0},{"$f":"SUM(U607:U608)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y609)","v":0},null,600]
[null,null,null,null,null,null,null,null,null,{"$f":"+I610-'ROR-Model'!I610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,601]
["8135","CO2 Processing Expenses",null,null,null,null,null,null,null,{"$f":"+I611-'ROR-Model'!I611","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,602]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F108","v":0},{"$f":"+Adjustments!X611","v":0},null,{"$f":"SUM($F$612:$H$612)","v":0},{"$f":"+I612-'ROR-Model'!I612","v":0},null,"Utah",{"$f":"VLOOKUP($L612,$L$2:$N$7,2,FALSE)*I612","v":0},{"$f":"VLOOKUP($L612,$L$2:$N$7,3,FALSE)*I612","v":0},null,"PT",{"$f":"IF(P612=\"G\",M612,IF(P612=\"PT\",0,ERR))","v":0},{"$f":"IF(P612=\"PT\",M612,IF(P612=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S612=\"G\",N612,IF(S612=\"PT\",0,ERR))","v":0},{"$f":"IF(S612=\"PT\",N612,IF(S612=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y612)","v":0},null,603]
[null,null,"Wyoming",null,"G",{"$f":"EXPENSES!F109","v":0},{"$f":"+Adjustments!X612","v":0},null,{"$f":"SUM($F$613:$H$613)","v":0},{"$f":"+I613-'ROR-Model'!I613","v":0},null,"Wyoming",{"$f":"VLOOKUP($L613,$L$2:$N$7,2,FALSE)*I613","v":0},{"$f":"VLOOKUP($L613,$L$2:$N$7,3,FALSE)*I613","v":0},null,"PT",{"$f":"IF(P613=\"G\",M613,IF(P613=\"PT\",0,ERR))","v":0},{"$f":"IF(P613=\"PT\",M613,IF(P613=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S613=\"G\",N613,IF(S613=\"PT\",0,ERR))","v":0},{"$f":"IF(S613=\"PT\",N613,IF(S613=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y613)","v":0},null,604]
[null,null,"Total",null,null,{"$f":"SUM(F612:F613)","v":0},{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},{"$f":"+I614-'ROR-Model'!I614","v":0},null,null,{"$f":"SUM(M612:M613)","v":0},{"$f":"SUM(N612:N613)","v":0},null,null,{"$f":"SUM(Q612:Q613)","v":0},{"$f":"SUM(R612:R613)","v":0},null,{"$f":"SUM(T612:T613)","v":0},{"$f":"SUM(U612:U613)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y614)","v":0},null,605]
[null,null,null,null,null,null,null,null,null,{"$f":"+I615-'ROR-Model'!I615","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,606]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,{"$f":"+I616-'ROR-Model'!I616","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,607]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F113","v":61709451.228666097},{"$f":"+Adjustments!X616","v":0},null,{"$f":"SUM($F$617:$H$617)","v":61709451.228666097},{"$f":"+I617-'ROR-Model'!I617","v":0},null,"Utah",{"$f":"VLOOKUP($L617,$L$2:$N$7,2,FALSE)*I617","v":61709451.228666097},{"$f":"VLOOKUP($L617,$L$2:$N$7,3,FALSE)*I617","v":0},null,"PT",{"$f":"IF(P617=\"G\",M617,IF(P617=\"PT\",0,ERR))","v":0},{"$f":"IF(P617=\"PT\",M617,IF(P617=\"G\",0,ERR))","v":61709451.228666097},"PT",{"$f":"IF(S617=\"G\",N617,IF(S617=\"PT\",0,ERR))","v":0},{"$f":"IF(S617=\"PT\",N617,IF(S617=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y617)","v":0},null,608]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F114","v":2198574.2113339002},{"$f":"+Adjustments!X617","v":0},null,{"$f":"SUM($F$618:$H$618)","v":2198574.2113339002},{"$f":"+I618-'ROR-Model'!I618","v":0},null,"Wyoming",{"$f":"VLOOKUP($L618,$L$2:$N$7,2,FALSE)*I618","v":0},{"$f":"VLOOKUP($L618,$L$2:$N$7,3,FALSE)*I618","v":2198574.2113339002},null,"PT",{"$f":"IF(P618=\"G\",M618,IF(P618=\"PT\",0,ERR))","v":0},{"$f":"IF(P618=\"PT\",M618,IF(P618=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S618=\"G\",N618,IF(S618=\"PT\",0,ERR))","v":0},{"$f":"IF(S618=\"PT\",N618,IF(S618=\"G\",0,ERR))","v":2198574.2113339002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y618)","v":0},null,609]
[null,null,"Total",null,null,{"$f":"SUM(F617:F618)","v":63908025.439999998},{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":63908025.439999998},{"$f":"+I619-'ROR-Model'!I619","v":0},null,null,{"$f":"SUM(M617:M618)","v":61709451.228666097},{"$f":"SUM(N617:N618)","v":2198574.2113339002},null,null,{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":61709451.228666097},null,{"$f":"SUM(T617:T618)","v":0},{"$f":"SUM(U617:U618)","v":2198574.2113339002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y619)","v":0},null,610]
[null,null,null,null,null,null,null,null,null,{"$f":"+I620-'ROR-Model'!I620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,611]
[858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,{"$f":"+I621-'ROR-Model'!I621","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,612]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F118","v":0},{"$f":"+Adjustments!X621","v":0},null,{"$f":"SUM($F$622:$H$622)","v":0},{"$f":"+I622-'ROR-Model'!I622","v":0},null,"Utah",{"$f":"VLOOKUP($L622,$L$2:$N$7,2,FALSE)*I622","v":0},{"$f":"VLOOKUP($L622,$L$2:$N$7,3,FALSE)*I622","v":0},null,"PT",{"$f":"IF(P622=\"G\",M622,IF(P622=\"PT\",0,ERR))","v":0},{"$f":"IF(P622=\"PT\",M622,IF(P622=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S622=\"G\",N622,IF(S622=\"PT\",0,ERR))","v":0},{"$f":"IF(S622=\"PT\",N622,IF(S622=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y622)","v":0},null,613]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F119","v":0},{"$f":"+Adjustments!X622","v":0},null,{"$f":"SUM($F$623:$H$623)","v":0},{"$f":"+I623-'ROR-Model'!I623","v":0},null,"Wyoming",{"$f":"VLOOKUP($L623,$L$2:$N$7,2,FALSE)*I623","v":0},{"$f":"VLOOKUP($L623,$L$2:$N$7,3,FALSE)*I623","v":0},null,"PT",{"$f":"IF(P623=\"G\",M623,IF(P623=\"PT\",0,ERR))","v":0},{"$f":"IF(P623=\"PT\",M623,IF(P623=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S623=\"G\",N623,IF(S623=\"PT\",0,ERR))","v":0},{"$f":"IF(S623=\"PT\",N623,IF(S623=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y623)","v":0},null,614]
[null,null,"Total",null,null,{"$f":"SUM(F622:F623)","v":0},{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},{"$f":"+I624-'ROR-Model'!I624","v":0},null,null,{"$f":"SUM(M622:M623)","v":0},{"$f":"SUM(N622:N623)","v":0},null,null,{"$f":"SUM(Q622:Q623)","v":0},{"$f":"SUM(R622:R623)","v":0},null,{"$f":"SUM(T622:T623)","v":0},{"$f":"SUM(U622:U623)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y624)","v":0},null,615]
[null,null,null,null,null,null,null,null,null,{"$f":"+I625-'ROR-Model'!I625","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,616]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,{"$f":"+I626-'ROR-Model'!I626","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,617]
[null,null,"Utah Interruptible Transportation",null,"G",0,{"$f":"+Adjustments!X626","v":0},null,{"$f":"SUM($F$627:$H$627)","v":0},{"$f":"+I627-'ROR-Model'!I627","v":0},null,"Utah",{"$f":"VLOOKUP($L627,$L$2:$N$7,2,FALSE)*I627","v":0},{"$f":"VLOOKUP($L627,$L$2:$N$7,3,FALSE)*I627","v":0},null,"G",{"$f":"IF(P627=\"G\",M627,IF(P627=\"PT\",0,ERR))","v":0},{"$f":"IF(P627=\"PT\",M627,IF(P627=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S627=\"G\",N627,IF(S627=\"PT\",0,ERR))","v":0},{"$f":"IF(S627=\"PT\",N627,IF(S627=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y627)","v":0},null,618]
[null,null,"Utah Interruptible Sales",null,"G",0,{"$f":"+Adjustments!X627","v":0},null,{"$f":"SUM($F$628:$H$628)","v":0},{"$f":"+I628-'ROR-Model'!I628","v":0},null,"Wyoming",{"$f":"VLOOKUP($L628,$L$2:$N$7,2,FALSE)*I628","v":0},{"$f":"VLOOKUP($L628,$L$2:$N$7,3,FALSE)*I628","v":0},null,"G",{"$f":"IF(P628=\"G\",M628,IF(P628=\"PT\",0,ERR))","v":0},{"$f":"IF(P628=\"PT\",M628,IF(P628=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S628=\"G\",N628,IF(S628=\"PT\",0,ERR))","v":0},{"$f":"IF(S628=\"PT\",N628,IF(S628=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y628)","v":0},null,619]
[null,null,"Total",null,null,{"$f":"SUM(F627:F628)","v":0},{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},{"$f":"+I629-'ROR-Model'!I629","v":0},null,null,{"$f":"SUM(M627:M628)","v":0},{"$f":"SUM(N627:N628)","v":0},null,null,{"$f":"SUM(Q627:Q628)","v":0},{"$f":"SUM(R627:R628)","v":0},null,{"$f":"SUM(T627:T628)","v":0},{"$f":"SUM(U627:U628)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y629)","v":0},null,620]
[null,null,null,null,null,null,null,null,null,{"$f":"+I630-'ROR-Model'!I630","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,621]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,{"$f":"+I631-'ROR-Model'!I631","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F537+F629","v":0},{"$f":"G537+G629","v":0},{"$f":"H537+H629","v":0},{"$f":"I537+I629","v":0},{"$f":"+I632-'ROR-Model'!I632","v":0},null,null,{"$f":"M537+M629","v":0},{"$f":"N537+N629","v":0},null,null,{"$f":"Q537+Q629","v":0},{"$f":"R537+R629","v":0},null,{"$f":"T537+T629","v":0},{"$f":"U537+U629","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y632)","v":0},null,623]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F612+F617+F622","v":624229172.13844013},{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H612+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I612+I617+I622","v":624229172.13844013},{"$f":"+I633-'ROR-Model'!I633","v":0},null,null,{"$f":"M522+M527+M532+M542+M547+M552+M557+M562+M567+M572+M577+M582+M587+M592+M597+M602+M607+M612+M617+M622","v":624229172.13844013},{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N612+N617+N622","v":0},null,null,{"$f":"Q522+Q527+Q532+Q542+Q547+Q552+Q557+Q562+Q567+Q572+Q577+Q582+Q587+Q592+Q597+Q602+Q607+Q612+Q617+Q622","v":0},{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617+R622","v":624229172.13844013},null,{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617+T622","v":0},{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U612+U617+U622","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y633)","v":0},null,624]
[null,null,null,null,null,null,null,null,null,{"$f":"+I634-'ROR-Model'!I634","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,625]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F618+F623+F613","v":21466514.441559892},{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623+G613","v":0},{"$f":"H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623+H613","v":0},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623+I613","v":21466514.441559892},{"$f":"+I635-'ROR-Model'!I635","v":0},null,null,{"$f":"M523+M528+M533+M538+M543+M548+M553+M558+M563+M568+M573+M578+M583+M588+M593+M598+M603+M608+M618+M623+M613","v":0},{"$f":"N523+N528+N533+N538+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623+N613","v":21466514.441559892},null,null,{"$f":"Q523+Q528+Q533+Q538+Q543+Q548+Q553+Q558+Q563+Q568+Q573+Q578+Q583+Q588+Q593+Q598+Q603+Q608+Q618+Q623+Q613","v":0},{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R618+R623+R613","v":0},null,{"$f":"T523+T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T618+T623+T613","v":0},{"$f":"U523+U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U618+U623+U613","v":21466514.441559892},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y635)","v":0},null,626]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F633","v":600665.33964002132},{"$f":"+(G201+G202+G230+G231+G501)-G633","v":0},{"$f":"+(H201+H202+H230+H231+H501)-H633","v":0},{"$f":"+(I201+I202+I230+I231+I501)-I633","v":600665.33964002132},{"$f":"+I636-'ROR-Model'!I636","v":0},null,null,{"$f":"+(M201+M202+M230+M231+M501)-M633","v":600665.33964002132},{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},null,null,{"$f":"+(Q201+Q202+Q230+Q231+Q501)-Q633","v":0},{"$f":"+(R201+R202+R230+R231+R501)-R633","v":600665.33964002132},null,{"$f":"+(T201+T202+T230+T231+T501)-T633","v":0},{"$f":"+(U201+U202+U230+U231+U501)-U633","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y636)","v":0},null,627]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F635","v":842004.60228940845},{"$f":"+(G324+G326+G354+G505)-G635","v":0},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":842004.60228940845},{"$f":"+I637-'ROR-Model'!I637","v":0},null,null,{"$f":"+(M324+M326+M354+M505)-M635","v":0},{"$f":"+(N324+N326+N354+N505)-N635","v":842004.60228940845},null,null,{"$f":"+(Q324+Q326+Q354+Q505)-Q635","v":0},{"$f":"+(R324+R326+R354+R505)-R635","v":0},null,{"$f":"+(T324+T326+T354+T505)-T635","v":0},{"$f":"+(U324+U326+U354+U505)-U635","v":842242.60228940845},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y637)","v":0},null,628]
[null,null,null,null,null,null,null,null,null,{"$f":"+I638-'ROR-Model'!I638","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,629]
[null,null,null,null,null,null,null,null,null,{"$f":"+I639-'ROR-Model'!I639","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,630]
["System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(F632:F638)","v":647138356.5219295},{"$f":"G524+G529+G534+G539+G544+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G619+G624+G636+G637","v":0},{"$f":"H524+H529+H534+H539+H544+H549+H554+H559+H564+H569+H574+H579+H584+H589+H594+H599+H604+H609+H614+H619+H624+H636+H637","v":0},{"$f":"I524+I529+I534+I539+I544+I549+I554+I559+I564+I569+I574+I579+I584+I589+I594+I599+I604+I609+I614+I619+I624+I636+I637","v":647138356.52192962},{"$f":"+I640-'ROR-Model'!I640","v":0},null,null,{"$f":"M524+M529+M534+M539+M544+M549+M554+M559+M564+M569+M574+M579+M584+M589+M594+M599+M604+M609+M614+M619+M624+M636+M637","v":624829837.47808015},{"$f":"N524+N529+N534+N539+N544+N549+N554+N559+N564+N569+N574+N579+N584+N589+N594+N599+N604+N609+N614+N619+N624+N636+N637","v":22308519.043849301},null,null,{"$f":"Q524+Q529+Q534+Q539+Q544+Q549+Q554+Q559+Q564+Q569+Q574+Q579+Q584+Q589+Q594+Q599+Q604+Q609+Q614+Q619+Q624+Q636+Q637","v":0},{"$f":"R524+R529+R534+R539+R544+R549+R554+R559+R564+R569+R574+R579+R584+R589+R594+R599+R604+R609+R614+R619+R624+R636+R637","v":624829837.47808015},null,{"$f":"T524+T529+T534+T539+T544+T549+T554+T559+T564+T569+T574+T579+T584+T589+T594+T599+T604+T609+T614+T619+T624+T636+T637","v":0},{"$f":"U524+U529+U534+U539+U544+U549+U554+U559+U564+U569+U574+U579+U584+U589+U594+U599+U604+U609+U614+U619+U624+U636+U637","v":22308757.043849301},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y640)","v":0},null,631]
[null,null,null,null,null,{"$f":"+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F584+F589+F594+F599+F604+F609+F614+F619+F624+F629","v":645695686.58000016},null,null,null,{"$f":"+I641-'ROR-Model'!I641","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,632]
[null,null,null,null,null,null,null,null,null,{"$f":"+I642-'ROR-Model'!I642","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,633]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,{"$f":"+I643-'ROR-Model'!I643","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,634]
[null,null,null,null,null,null,null,null,null,{"$f":"+I644-'ROR-Model'!I644","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,635]
["Production Expenses",null,null,null,null,null,null,null,null,{"$f":"+I645-'ROR-Model'!I645","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,636]
[null,null,null,null,null,null,null,null,null,{"$f":"+I646-'ROR-Model'!I646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,637]
[810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"+G647-Adjustments!H647","v":0},{"$f":"EXPENSES!F138","v":-28870},{"$f":"+Adjustments!X646","v":0},null,{"$f":"SUM($F$647:$H$647)","v":-28870},{"$f":"+I647-'ROR-Model'!I647","v":0},null,"Sales",{"$f":"VLOOKUP($L647,$L$2:$N$7,2,FALSE)*I647","v":-27868.658463010812},{"$f":"VLOOKUP($L647,$L$2:$N$7,3,FALSE)*I647","v":-1001.3415369891854},null,"G",{"$f":"IF(P647=\"G\",M647,IF(P647=\"PT\",0,ERR))","v":-27868.658463010812},{"$f":"IF(P647=\"PT\",M647,IF(P647=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S647=\"G\",N647,IF(S647=\"PT\",0,ERR))","v":-1001.3415369891854},{"$f":"IF(S647=\"PT\",N647,IF(S647=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y647)","v":-27868.658463010812},null,638]
[812,"Gas Used for Other Utility Operations",null,null,{"$f":"+G648-Adjustments!H648","v":0},{"$f":"EXPENSES!F139","v":-1219417.03},{"$f":"+Adjustments!X647","v":0},null,{"$f":"SUM($F$648:$H$648)","v":-1219417.03},{"$f":"+I648-'ROR-Model'!I648","v":0},null,"Sales",{"$f":"VLOOKUP($L648,$L$2:$N$7,2,FALSE)*I648","v":-1177122.1590941811},{"$f":"VLOOKUP($L648,$L$2:$N$7,3,FALSE)*I648","v":-42294.870905818767},null,"G",{"$f":"IF(P648=\"G\",M648,IF(P648=\"PT\",0,ERR))","v":-1177122.1590941811},{"$f":"IF(P648=\"PT\",M648,IF(P648=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S648=\"G\",N648,IF(S648=\"PT\",0,ERR))","v":-42294.870905818767},{"$f":"IF(S648=\"PT\",N648,IF(S648=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y648)","v":-1177122.1590941811},null,639]
[null,null,null,null,{"$f":"+G649-Adjustments!H649","v":0},null,null,null,null,{"$f":"+I649-'ROR-Model'!I649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y649)","v":0},null,640]
[null,"Total Production Expenses",null,null,{"$f":"+G650-Adjustments!H650","v":0},{"$f":"SUM(F647:F648)","v":-1248287.03},{"$f":"SUM(G647:G648)","v":0},{"$f":"SUM(H647:H648)","v":0},{"$f":"SUM(I647:I648)","v":-1248287.03},{"$f":"+I650-'ROR-Model'!I650","v":0},null,null,{"$f":"SUM(M647:M648)","v":-1204990.8175571919},{"$f":"SUM(N647:N648)","v":-43296.212442807955},null,null,{"$f":"SUM(Q647:Q648)","v":-1204990.8175571919},{"$f":"SUM(R647:R648)","v":0},null,{"$f":"SUM(T647:T648)","v":-43296.212442807955},{"$f":"SUM(U647:U648)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y650)","v":-1204990.8175571919},null,641]
[null,null,null,null,{"$f":"+G651-Adjustments!H651","v":0},null,null,null,null,{"$f":"+I651-'ROR-Model'!I651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,642]
["Distribution Operations & Maintenance Expenses",null,null,null,{"$f":"+G652-Adjustments!H652","v":0},null,null,null,null,{"$f":"+I652-'ROR-Model'!I652","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,643]
[null," ",null,null,{"$f":"+G653-Adjustments!H653","v":0},null,null,null,null,{"$f":"+I653-'ROR-Model'!I653","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,644]
[870,"Operation Supervision & Engineering",null,null,{"$f":"+G654-Adjustments!H654","v":0},null,null,null,null,{"$f":"+I654-'ROR-Model'!I654","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y653+1","v":645}]
[null,null,"Utah",null,{"$f":"+G655-Adjustments!H655","v":0},{"$f":"EXPENSES!F146","v":11010188.969999999},{"$f":"+Adjustments!X654","v":0},null,{"$f":"SUM($F$655:$H$655)","v":11010188.969999999},{"$f":"+I655-'ROR-Model'!I655","v":0},null,"Utah",{"$f":"VLOOKUP($L655,$L$2:$N$7,2,FALSE)*I655","v":11010188.969999999},{"$f":"VLOOKUP($L655,$L$2:$N$7,3,FALSE)*I655","v":0},null,"G",{"$f":"IF(P655=\"G\",M655,IF(P655=\"PT\",0,ERR))","v":11010188.969999999},{"$f":"IF(P655=\"PT\",M655,IF(P655=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S655=\"G\",N655,IF(S655=\"PT\",0,ERR))","v":0},{"$f":"IF(S655=\"PT\",N655,IF(S655=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y655)","v":11010188.969999999},null,646]
[null,null,"Wyoming",null,{"$f":"+G656-Adjustments!H656","v":0},{"$f":"EXPENSES!F147","v":587318.54999999993},{"$f":"+Adjustments!X655","v":0},null,{"$f":"SUM($F$656:$H$656)","v":587318.54999999993},{"$f":"+I656-'ROR-Model'!I656","v":0},null,"Wyoming",{"$f":"VLOOKUP($L656,$L$2:$N$7,2,FALSE)*I656","v":0},{"$f":"VLOOKUP($L656,$L$2:$N$7,3,FALSE)*I656","v":587318.54999999993},null,"G",{"$f":"IF(P656=\"G\",M656,IF(P656=\"PT\",0,ERR))","v":0},{"$f":"IF(P656=\"PT\",M656,IF(P656=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S656=\"G\",N656,IF(S656=\"PT\",0,ERR))","v":587318.54999999993},{"$f":"IF(S656=\"PT\",N656,IF(S656=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y656)","v":0},null,647]
[null,null,"Total",null,{"$f":"+G657-Adjustments!H657","v":0},{"$f":"SUM(F655:F656)","v":11597507.52},{"$f":"SUM(G655:G656)","v":0},{"$f":"SUM(H655:H656)","v":0},{"$f":"SUM(I655:I656)","v":11597507.52},{"$f":"+I657-'ROR-Model'!I657","v":0},null,null,{"$f":"SUM(M655:M656)","v":11010188.969999999},{"$f":"SUM(N655:N656)","v":587318.54999999993},null,null,{"$f":"SUM(Q655:Q656)","v":11010188.969999999},{"$f":"SUM(R655:R656)","v":0},null,{"$f":"SUM(T655:T656)","v":587318.54999999993},{"$f":"SUM(U655:U656)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y657)","v":11010188.969999999},null,648]
[null,null,null,null,{"$f":"+G658-Adjustments!H658","v":0},null,null,null,null,{"$f":"+I658-'ROR-Model'!I658","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,649]
[871,"Distribution Load Dispatching",null,null,{"$f":"+G659-Adjustments!H659","v":0},null,null,null,null,{"$f":"+I659-'ROR-Model'!I659","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,null,"Utah",null,{"$f":"+G660-Adjustments!H660","v":0},{"$f":"EXPENSES!F151","v":1614735.12},{"$f":"+Adjustments!X659","v":0},null,{"$f":"SUM($F$660:$H$660)","v":1614735.12},{"$f":"+I660-'ROR-Model'!I660","v":0},null,"Utah",{"$f":"VLOOKUP($L660,$L$2:$N$7,2,FALSE)*I660","v":1614735.12},{"$f":"VLOOKUP($L660,$L$2:$N$7,3,FALSE)*I660","v":0},null,"G",{"$f":"IF(P660=\"G\",M660,IF(P660=\"PT\",0,ERR))","v":1614735.12},{"$f":"IF(P660=\"PT\",M660,IF(P660=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S660=\"G\",N660,IF(S660=\"PT\",0,ERR))","v":0},{"$f":"IF(S660=\"PT\",N660,IF(S660=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y660)","v":1614735.12},null,651]
[null,null,"Wyoming",null,{"$f":"+G661-Adjustments!H661","v":0},{"$f":"EXPENSES!F152","v":54687.740000000005},{"$f":"+Adjustments!X660","v":0},null,{"$f":"SUM($F$661:$H$661)","v":54687.740000000005},{"$f":"+I661-'ROR-Model'!I661","v":0},null,"Wyoming",{"$f":"VLOOKUP($L661,$L$2:$N$7,2,FALSE)*I661","v":0},{"$f":"VLOOKUP($L661,$L$2:$N$7,3,FALSE)*I661","v":54687.740000000005},null,"G",{"$f":"IF(P661=\"G\",M661,IF(P661=\"PT\",0,ERR))","v":0},{"$f":"IF(P661=\"PT\",M661,IF(P661=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S661=\"G\",N661,IF(S661=\"PT\",0,ERR))","v":54687.740000000005},{"$f":"IF(S661=\"PT\",N661,IF(S661=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y661)","v":0},null,652]
[null,null,"Total",null,{"$f":"+G662-Adjustments!H662","v":0},{"$f":"SUM(F660:F661)","v":1669422.86},{"$f":"SUM(G660:G661)","v":0},{"$f":"SUM(H660:H661)","v":0},{"$f":"SUM(I660:I661)","v":1669422.86},{"$f":"+I662-'ROR-Model'!I662","v":0},null,null,{"$f":"SUM(M660:M661)","v":1614735.12},{"$f":"SUM(N660:N661)","v":54687.740000000005},null,null,{"$f":"SUM(Q660:Q661)","v":1614735.12},{"$f":"SUM(R660:R661)","v":0},null,{"$f":"SUM(T660:T661)","v":54687.740000000005},{"$f":"SUM(U660:U661)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y662)","v":1614735.12},null,653]
[null,null,null,null,{"$f":"+G663-Adjustments!H663","v":0},null,null,null,null,{"$f":"+I663-'ROR-Model'!I663","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,654]
[872,"Compressor Station Labor & Expenses",null,null,{"$f":"+G664-Adjustments!H664","v":0},null,null,null,null,{"$f":"+I664-'ROR-Model'!I664","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,655]
[null,null,"Utah",null,{"$f":"+G665-Adjustments!H665","v":0},{"$f":"EXPENSES!F156","v":0},{"$f":"+Adjustments!X664","v":0},null,{"$f":"SUM($F$665:$H$665)","v":0},{"$f":"+I665-'ROR-Model'!I665","v":0},null,"Utah",{"$f":"VLOOKUP($L665,$L$2:$N$7,2,FALSE)*I665","v":0},{"$f":"VLOOKUP($L665,$L$2:$N$7,3,FALSE)*I665","v":0},null,"G",{"$f":"IF(P665=\"G\",M665,IF(P665=\"PT\",0,ERR))","v":0},{"$f":"IF(P665=\"PT\",M665,IF(P665=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S665=\"G\",N665,IF(S665=\"PT\",0,ERR))","v":0},{"$f":"IF(S665=\"PT\",N665,IF(S665=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y665)","v":0},null,656]
[null,null,"Wyoming",null,{"$f":"+G666-Adjustments!H666","v":0},{"$f":"EXPENSES!F157","v":8418.0999999999985},{"$f":"+Adjustments!X665","v":0},null,{"$f":"SUM($F$666:$H$666)","v":8418.0999999999985},{"$f":"+I666-'ROR-Model'!I666","v":0},null,"Wyoming",{"$f":"VLOOKUP($L666,$L$2:$N$7,2,FALSE)*I666","v":0},{"$f":"VLOOKUP($L666,$L$2:$N$7,3,FALSE)*I666","v":8418.0999999999985},null,"G",{"$f":"IF(P666=\"G\",M666,IF(P666=\"PT\",0,ERR))","v":0},{"$f":"IF(P666=\"PT\",M666,IF(P666=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S666=\"G\",N666,IF(S666=\"PT\",0,ERR))","v":8418.0999999999985},{"$f":"IF(S666=\"PT\",N666,IF(S666=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y666)","v":0},null,657]
[null,null,"Total",null,{"$f":"+G667-Adjustments!H667","v":0},{"$f":"SUM(F665:F666)","v":8418.0999999999985},{"$f":"SUM(G665:G666)","v":0},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":8418.0999999999985},{"$f":"+I667-'ROR-Model'!I667","v":0},null,null,{"$f":"SUM(M665:M666)","v":0},{"$f":"SUM(N665:N666)","v":8418.0999999999985},null,null,{"$f":"SUM(Q665:Q666)","v":0},{"$f":"SUM(R665:R666)","v":0},null,{"$f":"SUM(T665:T666)","v":8418.0999999999985},{"$f":"SUM(U665:U666)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y667)","v":0},null,658]
[null,null,null,null,{"$f":"+G668-Adjustments!H668","v":0},null,null,null,null,{"$f":"+I668-'ROR-Model'!I668","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,659]
[873,"Compressor Station Fuel & Power",null,null,{"$f":"+G669-Adjustments!H669","v":0},null,null,null,null,{"$f":"+I669-'ROR-Model'!I669","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
[null,null,"Utah",null,{"$f":"+G670-Adjustments!H670","v":0},{"$f":"EXPENSES!F161","v":28810},{"$f":"+Adjustments!X669","v":0},null,{"$f":"SUM($F$670:$H$670)","v":28810},{"$f":"+I670-'ROR-Model'!I670","v":0},null,"Utah",{"$f":"VLOOKUP($L670,$L$2:$N$7,2,FALSE)*I670","v":28810},{"$f":"VLOOKUP($L670,$L$2:$N$7,3,FALSE)*I670","v":0},null,"G",{"$f":"IF(P670=\"G\",M670,IF(P670=\"PT\",0,ERR))","v":28810},{"$f":"IF(P670=\"PT\",M670,IF(P670=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S670=\"G\",N670,IF(S670=\"PT\",0,ERR))","v":0},{"$f":"IF(S670=\"PT\",N670,IF(S670=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y670)","v":28810},null,661]
[null,null,"Wyoming",null,{"$f":"+G671-Adjustments!H671","v":0},{"$f":"EXPENSES!F162","v":60},{"$f":"+Adjustments!X670","v":0},null,{"$f":"SUM($F$671:$H$671)","v":60},{"$f":"+I671-'ROR-Model'!I671","v":0},null,"Wyoming",{"$f":"VLOOKUP($L671,$L$2:$N$7,2,FALSE)*I671","v":0},{"$f":"VLOOKUP($L671,$L$2:$N$7,3,FALSE)*I671","v":60},null,"G",{"$f":"IF(P671=\"G\",M671,IF(P671=\"PT\",0,ERR))","v":0},{"$f":"IF(P671=\"PT\",M671,IF(P671=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S671=\"G\",N671,IF(S671=\"PT\",0,ERR))","v":60},{"$f":"IF(S671=\"PT\",N671,IF(S671=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y671)","v":0},null,662]
[null,null,"Total",null,{"$f":"+G672-Adjustments!H672","v":0},{"$f":"SUM(F670:F671)","v":28870},{"$f":"SUM(G670:G671)","v":0},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":28870},{"$f":"+I672-'ROR-Model'!I672","v":0},null,null,{"$f":"SUM(M670:M671)","v":28810},{"$f":"SUM(N670:N671)","v":60},null,null,{"$f":"SUM(Q670:Q671)","v":28810},{"$f":"SUM(R670:R671)","v":0},null,{"$f":"SUM(T670:T671)","v":60},{"$f":"SUM(U670:U671)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y672)","v":28810},null,663]
[null,null,null,null,{"$f":"+G673-Adjustments!H673","v":0},null,null,null,null,{"$f":"+I673-'ROR-Model'!I673","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,664]
[874,"Mains & Service Expenses",null,null,{"$f":"+G674-Adjustments!H674","v":0},null,null,null,null,{"$f":"+I674-'ROR-Model'!I674","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,"Utah",null,{"$f":"+G675-Adjustments!H675","v":0},{"$f":"EXPENSES!F166","v":7028068.1199999992},{"$f":"+Adjustments!X674","v":0},null,{"$f":"SUM($F$675:$H$675)","v":7028068.1199999992},{"$f":"+I675-'ROR-Model'!I675","v":0},null,"Utah",{"$f":"VLOOKUP($L675,$L$2:$N$7,2,FALSE)*I675","v":7028068.1199999992},{"$f":"VLOOKUP($L675,$L$2:$N$7,3,FALSE)*I675","v":0},null,"G",{"$f":"IF(P675=\"G\",M675,IF(P675=\"PT\",0,ERR))","v":7028068.1199999992},{"$f":"IF(P675=\"PT\",M675,IF(P675=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S675=\"G\",N675,IF(S675=\"PT\",0,ERR))","v":0},{"$f":"IF(S675=\"PT\",N675,IF(S675=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y675)","v":7028068.1199999992},null,666]
[null,null,"Wyoming",null,{"$f":"+G676-Adjustments!H676","v":0},{"$f":"EXPENSES!F167","v":397029.93000000005},{"$f":"+Adjustments!X675","v":0},null,{"$f":"SUM($F$676:$H$676)","v":397029.93000000005},{"$f":"+I676-'ROR-Model'!I676","v":0},null,"Wyoming",{"$f":"VLOOKUP($L676,$L$2:$N$7,2,FALSE)*I676","v":0},{"$f":"VLOOKUP($L676,$L$2:$N$7,3,FALSE)*I676","v":397029.93000000005},null,"G",{"$f":"IF(P676=\"G\",M676,IF(P676=\"PT\",0,ERR))","v":0},{"$f":"IF(P676=\"PT\",M676,IF(P676=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S676=\"G\",N676,IF(S676=\"PT\",0,ERR))","v":397029.93000000005},{"$f":"IF(S676=\"PT\",N676,IF(S676=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y676)","v":0},null,667]
[null,null,"Total",null,{"$f":"+G677-Adjustments!H677","v":0},{"$f":"SUM(F675:F676)","v":7425098.0499999989},{"$f":"SUM(G675:G676)","v":0},{"$f":"SUM(H675:H676)","v":0},{"$f":"SUM(I675:I676)","v":7425098.0499999989},{"$f":"+I677-'ROR-Model'!I677","v":0},null,null,{"$f":"SUM(M675:M676)","v":7028068.1199999992},{"$f":"SUM(N675:N676)","v":397029.93000000005},null,null,{"$f":"SUM(Q675:Q676)","v":7028068.1199999992},{"$f":"SUM(R675:R676)","v":0},null,{"$f":"SUM(T675:T676)","v":397029.93000000005},{"$f":"SUM(U675:U676)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y677)","v":7028068.1199999992},null,668]
[null,null,null,null,{"$f":"+G678-Adjustments!H678","v":0},null,null,null,null,{"$f":"+I678-'ROR-Model'!I678","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,669]
[875,"Measuring & Regulating Station Expenses",null,null,{"$f":"+G679-Adjustments!H679","v":0},null,null,null,null,{"$f":"+I679-'ROR-Model'!I679","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,670]
[null,null,"Utah",null,{"$f":"+G680-Adjustments!H680","v":0},{"$f":"EXPENSES!F171","v":1520861.11},{"$f":"+Adjustments!X679","v":0},null,{"$f":"SUM($F$680:$H$680)","v":1520861.11},{"$f":"+I680-'ROR-Model'!I680","v":0},null,"Utah",{"$f":"VLOOKUP($L680,$L$2:$N$7,2,FALSE)*I680","v":1520861.11},{"$f":"VLOOKUP($L680,$L$2:$N$7,3,FALSE)*I680","v":0},null,"G",{"$f":"IF(P680=\"G\",M680,IF(P680=\"PT\",0,ERR))","v":1520861.11},{"$f":"IF(P680=\"PT\",M680,IF(P680=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S680=\"G\",N680,IF(S680=\"PT\",0,ERR))","v":0},{"$f":"IF(S680=\"PT\",N680,IF(S680=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y680)","v":1520861.11},null,671]
[null,null,"Wyoming",null,{"$f":"+G681-Adjustments!H681","v":0},{"$f":"EXPENSES!F172","v":61418.5},{"$f":"+Adjustments!X680","v":0},null,{"$f":"SUM($F$681:$H$681)","v":61418.5},{"$f":"+I681-'ROR-Model'!I681","v":0},null,"Wyoming",{"$f":"VLOOKUP($L681,$L$2:$N$7,2,FALSE)*I681","v":0},{"$f":"VLOOKUP($L681,$L$2:$N$7,3,FALSE)*I681","v":61418.5},null,"G",{"$f":"IF(P681=\"G\",M681,IF(P681=\"PT\",0,ERR))","v":0},{"$f":"IF(P681=\"PT\",M681,IF(P681=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S681=\"G\",N681,IF(S681=\"PT\",0,ERR))","v":61418.5},{"$f":"IF(S681=\"PT\",N681,IF(S681=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y681)","v":0},null,672]
[null,null,"Total",null,{"$f":"+G682-Adjustments!H682","v":0},{"$f":"SUM(F680:F681)","v":1582279.61},{"$f":"SUM(G680:G681)","v":0},{"$f":"SUM(H680:H681)","v":0},{"$f":"SUM(I680:I681)","v":1582279.61},{"$f":"+I682-'ROR-Model'!I682","v":0},null,null,{"$f":"SUM(M680:M681)","v":1520861.11},{"$f":"SUM(N680:N681)","v":61418.5},null,null,{"$f":"SUM(Q680:Q681)","v":1520861.11},{"$f":"SUM(R680:R681)","v":0},null,{"$f":"SUM(T680:T681)","v":61418.5},{"$f":"SUM(U680:U681)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y682)","v":1520861.11},null,673]
[null,null,null,null,{"$f":"+G683-Adjustments!H683","v":0},null,null,null,null,{"$f":"+I683-'ROR-Model'!I683","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,674]
[878,"Meter & House Regulator Expenses",null,null,{"$f":"+G684-Adjustments!H684","v":0},null,null,null,null,{"$f":"+I684-'ROR-Model'!I684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,675]
[null,null,"Utah",null,{"$f":"+G685-Adjustments!H685","v":0},{"$f":"EXPENSES!F176","v":4672675.9000000004},{"$f":"+Adjustments!X684","v":0},null,{"$f":"SUM($F$685:$H$685)","v":4672675.9000000004},{"$f":"+I685-'ROR-Model'!I685","v":0},null,"Utah",{"$f":"VLOOKUP($L685,$L$2:$N$7,2,FALSE)*I685","v":4672675.9000000004},{"$f":"VLOOKUP($L685,$L$2:$N$7,3,FALSE)*I685","v":0},null,"G",{"$f":"IF(P685=\"G\",M685,IF(P685=\"PT\",0,ERR))","v":4672675.9000000004},{"$f":"IF(P685=\"PT\",M685,IF(P685=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S685=\"G\",N685,IF(S685=\"PT\",0,ERR))","v":0},{"$f":"IF(S685=\"PT\",N685,IF(S685=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y685)","v":4672675.9000000004},null,676]
[null,null,"Wyoming",null,{"$f":"+G686-Adjustments!H686","v":0},{"$f":"EXPENSES!F177","v":148847.27000000002},{"$f":"+Adjustments!X685","v":0},null,{"$f":"SUM($F$686:$H$686)","v":148847.27000000002},{"$f":"+I686-'ROR-Model'!I686","v":0},null,"Wyoming",{"$f":"VLOOKUP($L686,$L$2:$N$7,2,FALSE)*I686","v":0},{"$f":"VLOOKUP($L686,$L$2:$N$7,3,FALSE)*I686","v":148847.27000000002},null,"G",{"$f":"IF(P686=\"G\",M686,IF(P686=\"PT\",0,ERR))","v":0},{"$f":"IF(P686=\"PT\",M686,IF(P686=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S686=\"G\",N686,IF(S686=\"PT\",0,ERR))","v":148847.27000000002},{"$f":"IF(S686=\"PT\",N686,IF(S686=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y686)","v":0},null,677]
[null,null,"Total",null,{"$f":"+G687-Adjustments!H687","v":0},{"$f":"SUM(F685:F686)","v":4821523.17},{"$f":"SUM(G685:G686)","v":0},{"$f":"SUM(H685:H686)","v":0},{"$f":"SUM(I685:I686)","v":4821523.17},{"$f":"+I687-'ROR-Model'!I687","v":0},null,null,{"$f":"SUM(M685:M686)","v":4672675.9000000004},{"$f":"SUM(N685:N686)","v":148847.27000000002},null,null,{"$f":"SUM(Q685:Q686)","v":4672675.9000000004},{"$f":"SUM(R685:R686)","v":0},null,{"$f":"SUM(T685:T686)","v":148847.27000000002},{"$f":"SUM(U685:U686)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y687)","v":4672675.9000000004},null,678]
[null,null,null,null,{"$f":"+G688-Adjustments!H688","v":0},null,null,null,null,{"$f":"+I688-'ROR-Model'!I688","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,679]
[879,"Customer Installations Expenses",null,null,{"$f":"+G689-Adjustments!H689","v":0},null,null,null,null,{"$f":"+I689-'ROR-Model'!I689","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,680]
[null,null,"Utah",null,{"$f":"+G690-Adjustments!H690","v":0},{"$f":"EXPENSES!F181","v":3070797.28},{"$f":"+Adjustments!X689","v":0},null,{"$f":"SUM($F$690:$H$690)","v":3070797.28},{"$f":"+I690-'ROR-Model'!I690","v":0},null,"Utah",{"$f":"VLOOKUP($L690,$L$2:$N$7,2,FALSE)*I690","v":3070797.28},{"$f":"VLOOKUP($L690,$L$2:$N$7,3,FALSE)*I690","v":0},null,"G",{"$f":"IF(P690=\"G\",M690,IF(P690=\"PT\",0,ERR))","v":3070797.28},{"$f":"IF(P690=\"PT\",M690,IF(P690=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S690=\"G\",N690,IF(S690=\"PT\",0,ERR))","v":0},{"$f":"IF(S690=\"PT\",N690,IF(S690=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y690)","v":3070797.28},null,681]
[null,null,"Wyoming",null,{"$f":"+G691-Adjustments!H691","v":0},{"$f":"EXPENSES!F182","v":151005.43999999997},{"$f":"+Adjustments!X690","v":0},null,{"$f":"SUM($F$691:$H$691)","v":151005.43999999997},{"$f":"+I691-'ROR-Model'!I691","v":0},null,"Wyoming",{"$f":"VLOOKUP($L691,$L$2:$N$7,2,FALSE)*I691","v":0},{"$f":"VLOOKUP($L691,$L$2:$N$7,3,FALSE)*I691","v":151005.43999999997},null,"G",{"$f":"IF(P691=\"G\",M691,IF(P691=\"PT\",0,ERR))","v":0},{"$f":"IF(P691=\"PT\",M691,IF(P691=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S691=\"G\",N691,IF(S691=\"PT\",0,ERR))","v":151005.43999999997},{"$f":"IF(S691=\"PT\",N691,IF(S691=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y691)","v":0},null,682]
[null,null,"Total",null,{"$f":"+G692-Adjustments!H692","v":0},{"$f":"SUM(F690:F691)","v":3221802.7199999997},{"$f":"SUM(G690:G691)","v":0},{"$f":"SUM(H690:H691)","v":0},{"$f":"SUM(I690:I691)","v":3221802.7199999997},{"$f":"+I692-'ROR-Model'!I692","v":0},null,null,{"$f":"SUM(M690:M691)","v":3070797.28},{"$f":"SUM(N690:N691)","v":151005.43999999997},null,null,{"$f":"SUM(Q690:Q691)","v":3070797.28},{"$f":"SUM(R690:R691)","v":0},null,{"$f":"SUM(T690:T691)","v":151005.43999999997},{"$f":"SUM(U690:U691)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y692)","v":3070797.28},null,683]
[null,null,null,null,{"$f":"+G693-Adjustments!H693","v":0},null,null,null,null,{"$f":"+I693-'ROR-Model'!I693","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,684]
[880,"Other Expenses",null,null,{"$f":"+G694-Adjustments!H694","v":0},null,null,null,null,{"$f":"+I694-'ROR-Model'!I694","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,685]
[null,null,"Utah",null,{"$f":"+G695-Adjustments!H695","v":0},{"$f":"EXPENSES!F186","v":7156060.330000001},{"$f":"+Adjustments!X694","v":0},null,{"$f":"SUM($F$695:$H$695)","v":7156060.330000001},{"$f":"+I695-'ROR-Model'!I695","v":0},null,"Utah",{"$f":"VLOOKUP($L695,$L$2:$N$7,2,FALSE)*I695","v":7156060.330000001},{"$f":"VLOOKUP($L695,$L$2:$N$7,3,FALSE)*I695","v":0},null,"G",{"$f":"IF(P695=\"G\",M695,IF(P695=\"PT\",0,ERR))","v":7156060.330000001},{"$f":"IF(P695=\"PT\",M695,IF(P695=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S695=\"G\",N695,IF(S695=\"PT\",0,ERR))","v":0},{"$f":"IF(S695=\"PT\",N695,IF(S695=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y695)","v":7156060.330000001},null,686]
[null,null,"Wyoming",null,{"$f":"+G696-Adjustments!H696","v":0},{"$f":"EXPENSES!F187","v":546864.65},{"$f":"+Adjustments!X695","v":0},null,{"$f":"SUM($F$696:$H$696)","v":546864.65},{"$f":"+I696-'ROR-Model'!I696","v":0},null,"Wyoming",{"$f":"VLOOKUP($L696,$L$2:$N$7,2,FALSE)*I696","v":0},{"$f":"VLOOKUP($L696,$L$2:$N$7,3,FALSE)*I696","v":546864.65},null,"G",{"$f":"IF(P696=\"G\",M696,IF(P696=\"PT\",0,ERR))","v":0},{"$f":"IF(P696=\"PT\",M696,IF(P696=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S696=\"G\",N696,IF(S696=\"PT\",0,ERR))","v":546864.65},{"$f":"IF(S696=\"PT\",N696,IF(S696=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y696)","v":0},null,687]
[null,null,"Total",null,{"$f":"+G697-Adjustments!H697","v":0},{"$f":"SUM(F695:F696)","v":7702924.9800000014},{"$f":"SUM(G695:G696)","v":0},{"$f":"SUM(H695:H696)","v":0},{"$f":"SUM(I695:I696)","v":7702924.9800000014},{"$f":"+I697-'ROR-Model'!I697","v":0},null,null,{"$f":"SUM(M695:M696)","v":7156060.330000001},{"$f":"SUM(N695:N696)","v":546864.65},null,null,{"$f":"SUM(Q695:Q696)","v":7156060.330000001},{"$f":"SUM(R695:R696)","v":0},null,{"$f":"SUM(T695:T696)","v":546864.65},{"$f":"SUM(U695:U696)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y697)","v":7156060.330000001},null,688]
[null,null,null,null,{"$f":"+G698-Adjustments!H698","v":0},null,null,null,null,{"$f":"+I698-'ROR-Model'!I698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,689]
[881,"Rents",null,null,{"$f":"+G699-Adjustments!H699","v":0},null,null,null,null,{"$f":"+I699-'ROR-Model'!I699","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,690]
[null,null,"Utah",null,{"$f":"+G700-Adjustments!H700","v":0},{"$f":"EXPENSES!F191","v":71085.67},{"$f":"+Adjustments!X699","v":0},null,{"$f":"SUM($F$700:$H$700)","v":71085.67},{"$f":"+I700-'ROR-Model'!I700","v":0},null,"Utah",{"$f":"VLOOKUP($L700,$L$2:$N$7,2,FALSE)*I700","v":71085.67},{"$f":"VLOOKUP($L700,$L$2:$N$7,3,FALSE)*I700","v":0},null,"G",{"$f":"IF(P700=\"G\",M700,IF(P700=\"PT\",0,ERR))","v":71085.67},{"$f":"IF(P700=\"PT\",M700,IF(P700=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S700=\"G\",N700,IF(S700=\"PT\",0,ERR))","v":0},{"$f":"IF(S700=\"PT\",N700,IF(S700=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y700)","v":71085.67},null,691]
[null,null,"Wyoming",null,{"$f":"+G701-Adjustments!H701","v":0},{"$f":"EXPENSES!F192","v":2404.3300000000004},{"$f":"+Adjustments!X700","v":0},null,{"$f":"SUM($F$701:$H$701)","v":2404.3300000000004},{"$f":"+I701-'ROR-Model'!I701","v":0},null,"Wyoming",{"$f":"VLOOKUP($L701,$L$2:$N$7,2,FALSE)*I701","v":0},{"$f":"VLOOKUP($L701,$L$2:$N$7,3,FALSE)*I701","v":2404.3300000000004},null,"G",{"$f":"IF(P701=\"G\",M701,IF(P701=\"PT\",0,ERR))","v":0},{"$f":"IF(P701=\"PT\",M701,IF(P701=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S701=\"G\",N701,IF(S701=\"PT\",0,ERR))","v":2404.3300000000004},{"$f":"IF(S701=\"PT\",N701,IF(S701=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y701)","v":0},null,692]
[null,null,"Total",null,{"$f":"+G702-Adjustments!H702","v":0},{"$f":"SUM(F700:F701)","v":73490},{"$f":"SUM(G700:G701)","v":0},{"$f":"SUM(H700:H701)","v":0},{"$f":"SUM(I700:I701)","v":73490},{"$f":"+I702-'ROR-Model'!I702","v":0},null,null,{"$f":"SUM(M700:M701)","v":71085.67},{"$f":"SUM(N700:N701)","v":2404.3300000000004},null,null,{"$f":"SUM(Q700:Q701)","v":71085.67},{"$f":"SUM(R700:R701)","v":0},null,{"$f":"SUM(T700:T701)","v":2404.3300000000004},{"$f":"SUM(U700:U701)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y702)","v":71085.67},null,693]
[null,null,null,null,{"$f":"+G703-Adjustments!H703","v":0},null,null,null,null,{"$f":"+I703-'ROR-Model'!I703","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,694]
[885,"Maintenance Supervision & Engineering",null,null,{"$f":"+G704-Adjustments!H704","v":0},null,null,null,null,{"$f":"+I704-'ROR-Model'!I704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,695]
[null,null,"Utah",null,{"$f":"+G705-Adjustments!H705","v":0},{"$f":"EXPENSES!F196","v":520225.19000000006},{"$f":"+Adjustments!X704","v":0},null,{"$f":"SUM($F$705:$H$705)","v":520225.19000000006},{"$f":"+I705-'ROR-Model'!I705","v":0},null,"Utah",{"$f":"VLOOKUP($L705,$L$2:$N$7,2,FALSE)*I705","v":520225.19000000006},{"$f":"VLOOKUP($L705,$L$2:$N$7,3,FALSE)*I705","v":0},null,"G",{"$f":"IF(P705=\"G\",M705,IF(P705=\"PT\",0,ERR))","v":520225.19000000006},{"$f":"IF(P705=\"PT\",M705,IF(P705=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S705=\"G\",N705,IF(S705=\"PT\",0,ERR))","v":0},{"$f":"IF(S705=\"PT\",N705,IF(S705=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y705)","v":520225.19000000006},null,696]
[null,null,"Wyoming",null,{"$f":"+G706-Adjustments!H706","v":0},{"$f":"EXPENSES!F197","v":16992.18},{"$f":"+Adjustments!X705","v":0},null,{"$f":"SUM($F$706:$H$706)","v":16992.18},{"$f":"+I706-'ROR-Model'!I706","v":0},null,"Wyoming",{"$f":"VLOOKUP($L706,$L$2:$N$7,2,FALSE)*I706","v":0},{"$f":"VLOOKUP($L706,$L$2:$N$7,3,FALSE)*I706","v":16992.18},null,"G",{"$f":"IF(P706=\"G\",M706,IF(P706=\"PT\",0,ERR))","v":0},{"$f":"IF(P706=\"PT\",M706,IF(P706=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S706=\"G\",N706,IF(S706=\"PT\",0,ERR))","v":16992.18},{"$f":"IF(S706=\"PT\",N706,IF(S706=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y706)","v":0},null,697]
[null,null,"Total",null,{"$f":"+G707-Adjustments!H707","v":0},{"$f":"SUM(F705:F706)","v":537217.37000000011},{"$f":"SUM(G705:G706)","v":0},{"$f":"SUM(H705:H706)","v":0},{"$f":"SUM(I705:I706)","v":537217.37000000011},{"$f":"+I707-'ROR-Model'!I707","v":0},null,null,{"$f":"SUM(M705:M706)","v":520225.19000000006},{"$f":"SUM(N705:N706)","v":16992.18},null,null,{"$f":"SUM(Q705:Q706)","v":520225.19000000006},{"$f":"SUM(R705:R706)","v":0},null,{"$f":"SUM(T705:T706)","v":16992.18},{"$f":"SUM(U705:U706)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y707)","v":520225.19000000006},null,698]
[null,null,null,null,{"$f":"+G708-Adjustments!H708","v":0},null,null,null,null,{"$f":"+I708-'ROR-Model'!I708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,699]
[886,"Maintenance of Structures & Improvements",null,null,{"$f":"+G709-Adjustments!H709","v":0},null,null,null,null,{"$f":"+I709-'ROR-Model'!I709","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,700]
[null,null,"Utah",null,{"$f":"+G710-Adjustments!H710","v":0},{"$f":"EXPENSES!F201","v":71541.849999999991},{"$f":"+Adjustments!X709","v":0},null,{"$f":"SUM($F$710:$H$710)","v":71541.849999999991},{"$f":"+I710-'ROR-Model'!I710","v":0},null,"Utah",{"$f":"VLOOKUP($L710,$L$2:$N$7,2,FALSE)*I710","v":71541.849999999991},{"$f":"VLOOKUP($L710,$L$2:$N$7,3,FALSE)*I710","v":0},null,"G",{"$f":"IF(P710=\"G\",M710,IF(P710=\"PT\",0,ERR))","v":71541.849999999991},{"$f":"IF(P710=\"PT\",M710,IF(P710=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S710=\"G\",N710,IF(S710=\"PT\",0,ERR))","v":0},{"$f":"IF(S710=\"PT\",N710,IF(S710=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y710)","v":71541.849999999991},null,701]
[null,null,"Wyoming",null,{"$f":"+G711-Adjustments!H711","v":0},{"$f":"EXPENSES!F202","v":2419.3199999999997},{"$f":"+Adjustments!X710","v":0},null,{"$f":"SUM($F$711:$H$711)","v":2419.3199999999997},{"$f":"+I711-'ROR-Model'!I711","v":0},null,"Wyoming",{"$f":"VLOOKUP($L711,$L$2:$N$7,2,FALSE)*I711","v":0},{"$f":"VLOOKUP($L711,$L$2:$N$7,3,FALSE)*I711","v":2419.3199999999997},null,"G",{"$f":"IF(P711=\"G\",M711,IF(P711=\"PT\",0,ERR))","v":0},{"$f":"IF(P711=\"PT\",M711,IF(P711=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S711=\"G\",N711,IF(S711=\"PT\",0,ERR))","v":2419.3199999999997},{"$f":"IF(S711=\"PT\",N711,IF(S711=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y711)","v":0},null,702]
[null,null,"Total",null,{"$f":"+G712-Adjustments!H712","v":0},{"$f":"SUM(F710:F711)","v":73961.169999999984},{"$f":"SUM(G710:G711)","v":0},{"$f":"SUM(H710:H711)","v":0},{"$f":"SUM(I710:I711)","v":73961.169999999984},{"$f":"+I712-'ROR-Model'!I712","v":0},null,null,{"$f":"SUM(M710:M711)","v":71541.849999999991},{"$f":"SUM(N710:N711)","v":2419.3199999999997},null,null,{"$f":"SUM(Q710:Q711)","v":71541.849999999991},{"$f":"SUM(R710:R711)","v":0},null,{"$f":"SUM(T710:T711)","v":2419.3199999999997},{"$f":"SUM(U710:U711)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y712)","v":71541.849999999991},null,703]
[null,null,null,null,{"$f":"+G713-Adjustments!H713","v":0},null,null,null,null,{"$f":"+I713-'ROR-Model'!I713","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,704]
[887,"Maintenance of Mains",null,null,{"$f":"+G714-Adjustments!H714","v":0},null,null,null,null,{"$f":"+I714-'ROR-Model'!I714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,705]
[null,null,"Utah",null,{"$f":"+G715-Adjustments!H715","v":0},{"$f":"EXPENSES!F206","v":6885773.3700000001},{"$f":"+Adjustments!X714","v":0},null,{"$f":"SUM($F$715:$H$715)","v":6885773.3700000001},{"$f":"+I715-'ROR-Model'!I715","v":0},null,"Utah",{"$f":"VLOOKUP($L715,$L$2:$N$7,2,FALSE)*I715","v":6885773.3700000001},{"$f":"VLOOKUP($L715,$L$2:$N$7,3,FALSE)*I715","v":0},null,"G",{"$f":"IF(P715=\"G\",M715,IF(P715=\"PT\",0,ERR))","v":6885773.3700000001},{"$f":"IF(P715=\"PT\",M715,IF(P715=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S715=\"G\",N715,IF(S715=\"PT\",0,ERR))","v":0},{"$f":"IF(S715=\"PT\",N715,IF(S715=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y715)","v":6885773.3700000001},null,706]
[null,null,"Wyoming",null,{"$f":"+G716-Adjustments!H716","v":0},{"$f":"EXPENSES!F207","v":121617.54999999999},{"$f":"+Adjustments!X715","v":0},null,{"$f":"SUM($F$716:$H$716)","v":121617.54999999999},{"$f":"+I716-'ROR-Model'!I716","v":0},null,"Wyoming",{"$f":"VLOOKUP($L716,$L$2:$N$7,2,FALSE)*I716","v":0},{"$f":"VLOOKUP($L716,$L$2:$N$7,3,FALSE)*I716","v":121617.54999999999},null,"G",{"$f":"IF(P716=\"G\",M716,IF(P716=\"PT\",0,ERR))","v":0},{"$f":"IF(P716=\"PT\",M716,IF(P716=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S716=\"G\",N716,IF(S716=\"PT\",0,ERR))","v":121617.54999999999},{"$f":"IF(S716=\"PT\",N716,IF(S716=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y716)","v":0},null,707]
[null,null,"Total",null,{"$f":"+G717-Adjustments!H717","v":0},{"$f":"SUM(F715:F716)","v":7007390.9199999999},{"$f":"SUM(G715:G716)","v":0},{"$f":"SUM(H715:H716)","v":0},{"$f":"SUM(I715:I716)","v":7007390.9199999999},{"$f":"+I717-'ROR-Model'!I717","v":0},null,null,{"$f":"SUM(M715:M716)","v":6885773.3700000001},{"$f":"SUM(N715:N716)","v":121617.54999999999},null,null,{"$f":"SUM(Q715:Q716)","v":6885773.3700000001},{"$f":"SUM(R715:R716)","v":0},null,{"$f":"SUM(T715:T716)","v":121617.54999999999},{"$f":"SUM(U715:U716)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y717)","v":6885773.3700000001},null,708]
[null,null,null,null,{"$f":"+G718-Adjustments!H718","v":0},null,null,null,null,{"$f":"+I718-'ROR-Model'!I718","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y717+1","v":709}]
[888,"Maint of Compressor Station Equipment",null,null,{"$f":"+G719-Adjustments!H719","v":0},null,null,null,null,{"$f":"+I719-'ROR-Model'!I719","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,710]
[null,null,"Utah",null,{"$f":"+G720-Adjustments!H720","v":0},{"$f":"EXPENSES!F211","v":1317999.99},{"$f":"+Adjustments!X719","v":0},null,{"$f":"SUM($F$720:$H$720)","v":1317999.99},{"$f":"+I720-'ROR-Model'!I720","v":0},null,"Utah",{"$f":"VLOOKUP($L720,$L$2:$N$7,2,FALSE)*I720","v":1317999.99},{"$f":"VLOOKUP($L720,$L$2:$N$7,3,FALSE)*I720","v":0},null,"G",{"$f":"IF(P720=\"G\",M720,IF(P720=\"PT\",0,ERR))","v":1317999.99},{"$f":"IF(P720=\"PT\",M720,IF(P720=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S720=\"G\",N720,IF(S720=\"PT\",0,ERR))","v":0},{"$f":"IF(S720=\"PT\",N720,IF(S720=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y720)","v":1317999.99},null,711]
[null,null,"Wyoming",null,{"$f":"+G721-Adjustments!H721","v":0},{"$f":"EXPENSES!F212","v":75737.13},{"$f":"+Adjustments!X720","v":0},null,{"$f":"SUM($F$721:$H$721)","v":75737.13},{"$f":"+I721-'ROR-Model'!I721","v":0},null,"Wyoming",{"$f":"VLOOKUP($L721,$L$2:$N$7,2,FALSE)*I721","v":0},{"$f":"VLOOKUP($L721,$L$2:$N$7,3,FALSE)*I721","v":75737.13},null,"G",{"$f":"IF(P721=\"G\",M721,IF(P721=\"PT\",0,ERR))","v":0},{"$f":"IF(P721=\"PT\",M721,IF(P721=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S721=\"G\",N721,IF(S721=\"PT\",0,ERR))","v":75737.13},{"$f":"IF(S721=\"PT\",N721,IF(S721=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y721)","v":0},null,712]
[null,null,"Total",null,{"$f":"+G722-Adjustments!H722","v":0},{"$f":"SUM(F720:F721)","v":1393737.12},{"$f":"SUM(G720:G721)","v":0},{"$f":"SUM(H720:H721)","v":0},{"$f":"SUM(I720:I721)","v":1393737.12},{"$f":"+I722-'ROR-Model'!I722","v":0},null,null,{"$f":"SUM(M720:M721)","v":1317999.99},{"$f":"SUM(N720:N721)","v":75737.13},null,null,{"$f":"SUM(Q720:Q721)","v":1317999.99},{"$f":"SUM(R720:R721)","v":0},null,{"$f":"SUM(T720:T721)","v":75737.13},{"$f":"SUM(U720:U721)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y722)","v":1317999.99},null,713]
[null,null,null,null,{"$f":"+G723-Adjustments!H723","v":0},null,null,null,null,{"$f":"+I723-'ROR-Model'!I723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,714]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"+G724-Adjustments!H724","v":0},null,null,null,null,{"$f":"+I724-'ROR-Model'!I724","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,715]
[null,null,"Utah",null,{"$f":"+G725-Adjustments!H725","v":0},{"$f":"EXPENSES!F216","v":117854.51999999996},{"$f":"+Adjustments!X724","v":0},null,{"$f":"SUM($F$725:$H$725)","v":117854.51999999996},{"$f":"+I725-'ROR-Model'!I725","v":0},null,"Utah",{"$f":"VLOOKUP($L725,$L$2:$N$7,2,FALSE)*I725","v":117854.51999999996},{"$f":"VLOOKUP($L725,$L$2:$N$7,3,FALSE)*I725","v":0},null,"G",{"$f":"IF(P725=\"G\",M725,IF(P725=\"PT\",0,ERR))","v":117854.51999999996},{"$f":"IF(P725=\"PT\",M725,IF(P725=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S725=\"G\",N725,IF(S725=\"PT\",0,ERR))","v":0},{"$f":"IF(S725=\"PT\",N725,IF(S725=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y725)","v":117854.51999999996},null,716]
[null,null,"Wyoming",null,{"$f":"+G726-Adjustments!H726","v":0},{"$f":"EXPENSES!F217","v":10709.24},{"$f":"+Adjustments!X725","v":0},null,{"$f":"SUM($F$726:$H$726)","v":10709.24},{"$f":"+I726-'ROR-Model'!I726","v":0},null,"Wyoming",{"$f":"VLOOKUP($L726,$L$2:$N$7,2,FALSE)*I726","v":0},{"$f":"VLOOKUP($L726,$L$2:$N$7,3,FALSE)*I726","v":10709.24},null,"G",{"$f":"IF(P726=\"G\",M726,IF(P726=\"PT\",0,ERR))","v":0},{"$f":"IF(P726=\"PT\",M726,IF(P726=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S726=\"G\",N726,IF(S726=\"PT\",0,ERR))","v":10709.24},{"$f":"IF(S726=\"PT\",N726,IF(S726=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y726)","v":0},null,717]
[null,null,"Total",null,{"$f":"+G727-Adjustments!H727","v":0},{"$f":"SUM(F725:F726)","v":128563.75999999997},{"$f":"SUM(G725:G726)","v":0},{"$f":"SUM(H725:H726)","v":0},{"$f":"SUM(I725:I726)","v":128563.75999999997},{"$f":"+I727-'ROR-Model'!I727","v":0},null,null,{"$f":"SUM(M725:M726)","v":117854.51999999996},{"$f":"SUM(N725:N726)","v":10709.24},null,null,{"$f":"SUM(Q725:Q726)","v":117854.51999999996},{"$f":"SUM(R725:R726)","v":0},null,{"$f":"SUM(T725:T726)","v":10709.24},{"$f":"SUM(U725:U726)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y727)","v":117854.51999999996},null,718]
[null,null,null,null,{"$f":"+G728-Adjustments!H728","v":0},null,null,null,null,{"$f":"+I728-'ROR-Model'!I728","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,719]
[892,"Maintenance of Services",null,null,{"$f":"+G729-Adjustments!H729","v":0},null,null,null,null,{"$f":"+I729-'ROR-Model'!I729","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,720]
[null,null,"Utah",null,{"$f":"+G730-Adjustments!H730","v":0},{"$f":"EXPENSES!F221","v":1122887.3500000001},{"$f":"+Adjustments!X729","v":0},null,{"$f":"SUM($F$730:$H$730)","v":1122887.3500000001},{"$f":"+I730-'ROR-Model'!I730","v":0},null,"Utah",{"$f":"VLOOKUP($L730,$L$2:$N$7,2,FALSE)*I730","v":1122887.3500000001},{"$f":"VLOOKUP($L730,$L$2:$N$7,3,FALSE)*I730","v":0},null,"G",{"$f":"IF(P730=\"G\",M730,IF(P730=\"PT\",0,ERR))","v":1122887.3500000001},{"$f":"IF(P730=\"PT\",M730,IF(P730=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S730=\"G\",N730,IF(S730=\"PT\",0,ERR))","v":0},{"$f":"IF(S730=\"PT\",N730,IF(S730=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y730)","v":1122887.3500000001},null,721]
[null,null,"Wyoming",null,{"$f":"+G731-Adjustments!H731","v":0},{"$f":"EXPENSES!F222","v":47462.490000000005},{"$f":"+Adjustments!X730","v":0},null,{"$f":"SUM($F$731:$H$731)","v":47462.490000000005},{"$f":"+I731-'ROR-Model'!I731","v":0},null,"Wyoming",{"$f":"VLOOKUP($L731,$L$2:$N$7,2,FALSE)*I731","v":0},{"$f":"VLOOKUP($L731,$L$2:$N$7,3,FALSE)*I731","v":47462.490000000005},null,"G",{"$f":"IF(P731=\"G\",M731,IF(P731=\"PT\",0,ERR))","v":0},{"$f":"IF(P731=\"PT\",M731,IF(P731=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S731=\"G\",N731,IF(S731=\"PT\",0,ERR))","v":47462.490000000005},{"$f":"IF(S731=\"PT\",N731,IF(S731=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y731)","v":0},null,722]
[null,null,"Total",null,{"$f":"+G732-Adjustments!H732","v":0},{"$f":"SUM(F730:F731)","v":1170349.8400000001},{"$f":"SUM(G730:G731)","v":0},{"$f":"SUM(H730:H731)","v":0},{"$f":"SUM(I730:I731)","v":1170349.8400000001},{"$f":"+I732-'ROR-Model'!I732","v":0},null,null,{"$f":"SUM(M730:M731)","v":1122887.3500000001},{"$f":"SUM(N730:N731)","v":47462.490000000005},null,null,{"$f":"SUM(Q730:Q731)","v":1122887.3500000001},{"$f":"SUM(R730:R731)","v":0},null,{"$f":"SUM(T730:T731)","v":47462.490000000005},{"$f":"SUM(U730:U731)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y732)","v":1122887.3500000001},null,723]
[null,null,null,null,{"$f":"+G733-Adjustments!H733","v":0},null,null,null,null,{"$f":"+I733-'ROR-Model'!I733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,724]
[893,"Maintenance of Meters & House Regulators",null,null,{"$f":"+G734-Adjustments!H734","v":0},null,null,null,null,{"$f":"+I734-'ROR-Model'!I734","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,725]
[null,null,"Utah",null,{"$f":"+G735-Adjustments!H735","v":0},{"$f":"EXPENSES!F226","v":1008027.0900000001},{"$f":"+Adjustments!X734","v":0},null,{"$f":"SUM($F$735:$H$735)","v":1008027.0900000001},{"$f":"+I735-'ROR-Model'!I735","v":0},null,"Utah",{"$f":"VLOOKUP($L735,$L$2:$N$7,2,FALSE)*I735","v":1008027.0900000001},{"$f":"VLOOKUP($L735,$L$2:$N$7,3,FALSE)*I735","v":0},null,"G",{"$f":"IF(P735=\"G\",M735,IF(P735=\"PT\",0,ERR))","v":1008027.0900000001},{"$f":"IF(P735=\"PT\",M735,IF(P735=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S735=\"G\",N735,IF(S735=\"PT\",0,ERR))","v":0},{"$f":"IF(S735=\"PT\",N735,IF(S735=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y735)","v":1008027.0900000001},null,726]
[null,null,"Wyoming",null,{"$f":"+G736-Adjustments!H736","v":0},{"$f":"EXPENSES!F227","v":5521.99},{"$f":"+Adjustments!X735","v":0},null,{"$f":"SUM($F$736:$H$736)","v":5521.99},{"$f":"+I736-'ROR-Model'!I736","v":0},null,"Wyoming",{"$f":"VLOOKUP($L736,$L$2:$N$7,2,FALSE)*I736","v":0},{"$f":"VLOOKUP($L736,$L$2:$N$7,3,FALSE)*I736","v":5521.99},null,"G",{"$f":"IF(P736=\"G\",M736,IF(P736=\"PT\",0,ERR))","v":0},{"$f":"IF(P736=\"PT\",M736,IF(P736=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S736=\"G\",N736,IF(S736=\"PT\",0,ERR))","v":5521.99},{"$f":"IF(S736=\"PT\",N736,IF(S736=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y736)","v":0},null,727]
[null,null,"Total",null,{"$f":"+G737-Adjustments!H737","v":0},{"$f":"SUM(F735:F736)","v":1013549.0800000001},{"$f":"SUM(G735:G736)","v":0},{"$f":"SUM(H735:H736)","v":0},{"$f":"SUM(I735:I736)","v":1013549.0800000001},{"$f":"+I737-'ROR-Model'!I737","v":0},null,null,{"$f":"SUM(M735:M736)","v":1008027.0900000001},{"$f":"SUM(N735:N736)","v":5521.99},null,null,{"$f":"SUM(Q735:Q736)","v":1008027.0900000001},{"$f":"SUM(R735:R736)","v":0},null,{"$f":"SUM(T735:T736)","v":5521.99},{"$f":"SUM(U735:U736)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y737)","v":1008027.0900000001},null,728]
[null,null,null,null,{"$f":"+G738-Adjustments!H738","v":0},null,null,null,null,{"$f":"+I738-'ROR-Model'!I738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,729]
[8941,"Maintenance of Communication Equipment",null,null,{"$f":"+G739-Adjustments!H739","v":0},null,null,null,null,{"$f":"+I739-'ROR-Model'!I739","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,730]
[null,null,"Utah",null,{"$f":"+G740-Adjustments!H740","v":0},{"$f":"EXPENSES!F231","v":0},{"$f":"+Adjustments!X739","v":0},null,{"$f":"SUM($F$740:$H$740)","v":0},{"$f":"+I740-'ROR-Model'!I740","v":0},null,"Utah",{"$f":"VLOOKUP($L740,$L$2:$N$7,2,FALSE)*I740","v":0},{"$f":"VLOOKUP($L740,$L$2:$N$7,3,FALSE)*I740","v":0},null,"G",{"$f":"IF(P740=\"G\",M740,IF(P740=\"PT\",0,ERR))","v":0},{"$f":"IF(P740=\"PT\",M740,IF(P740=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S740=\"G\",N740,IF(S740=\"PT\",0,ERR))","v":0},{"$f":"IF(S740=\"PT\",N740,IF(S740=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y740)","v":0},null,731]
[null,null,"Wyoming",null,{"$f":"+G741-Adjustments!H741","v":0},{"$f":"EXPENSES!F232","v":0},{"$f":"+Adjustments!X740","v":0},null,{"$f":"SUM($F$741:$H$741)","v":0},{"$f":"+I741-'ROR-Model'!I741","v":0},null,"Wyoming",{"$f":"VLOOKUP($L741,$L$2:$N$7,2,FALSE)*I741","v":0},{"$f":"VLOOKUP($L741,$L$2:$N$7,3,FALSE)*I741","v":0},null,"G",{"$f":"IF(P741=\"G\",M741,IF(P741=\"PT\",0,ERR))","v":0},{"$f":"IF(P741=\"PT\",M741,IF(P741=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S741=\"G\",N741,IF(S741=\"PT\",0,ERR))","v":0},{"$f":"IF(S741=\"PT\",N741,IF(S741=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y741)","v":0},null,732]
[null,null,"Total",null,{"$f":"+G742-Adjustments!H742","v":0},{"$f":"SUM(F740:F741)","v":0},{"$f":"SUM(G740:G741)","v":0},{"$f":"SUM(H740:H741)","v":0},{"$f":"SUM(I740:I741)","v":0},{"$f":"+I742-'ROR-Model'!I742","v":0},null,null,{"$f":"SUM(M740:M741)","v":0},{"$f":"SUM(N740:N741)","v":0},null,null,{"$f":"SUM(Q740:Q741)","v":0},{"$f":"SUM(R740:R741)","v":0},null,{"$f":"SUM(T740:T741)","v":0},{"$f":"SUM(U740:U741)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y742)","v":0},null,733]
[null,null,null,null,{"$f":"+G743-Adjustments!H743","v":0},null,null,null,null,{"$f":"+I743-'ROR-Model'!I743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,734]
[8942,"Maintenance of Other Equipment",null,null,{"$f":"+G744-Adjustments!H744","v":0},null,null,null,null,{"$f":"+I744-'ROR-Model'!I744","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,735]
[null,null,"Utah",null,{"$f":"+G745-Adjustments!H745","v":0},{"$f":"EXPENSES!F236","v":0},{"$f":"+Adjustments!X744","v":0},null,{"$f":"SUM($F$745:$H$745)","v":0},{"$f":"+I745-'ROR-Model'!I745","v":0},null,"Utah",{"$f":"VLOOKUP($L745,$L$2:$N$7,2,FALSE)*I745","v":0},{"$f":"VLOOKUP($L745,$L$2:$N$7,3,FALSE)*I745","v":0},null,"G",{"$f":"IF(P745=\"G\",M745,IF(P745=\"PT\",0,ERR))","v":0},{"$f":"IF(P745=\"PT\",M745,IF(P745=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S745=\"G\",N745,IF(S745=\"PT\",0,ERR))","v":0},{"$f":"IF(S745=\"PT\",N745,IF(S745=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y745)","v":0},null,736]
[null,null,"Wyoming",null,{"$f":"+G746-Adjustments!H746","v":0},{"$f":"EXPENSES!F237","v":0},{"$f":"+Adjustments!X745","v":0},null,{"$f":"SUM($F$746:$H$746)","v":0},{"$f":"+I746-'ROR-Model'!I746","v":0},null,"Wyoming",{"$f":"VLOOKUP($L746,$L$2:$N$7,2,FALSE)*I746","v":0},{"$f":"VLOOKUP($L746,$L$2:$N$7,3,FALSE)*I746","v":0},null,"G",{"$f":"IF(P746=\"G\",M746,IF(P746=\"PT\",0,ERR))","v":0},{"$f":"IF(P746=\"PT\",M746,IF(P746=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S746=\"G\",N746,IF(S746=\"PT\",0,ERR))","v":0},{"$f":"IF(S746=\"PT\",N746,IF(S746=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y746)","v":0},null,737]
[null,null,"Total",null,{"$f":"+G747-Adjustments!H747","v":0},{"$f":"SUM(F745:F746)","v":0},{"$f":"SUM(G745:G746)","v":0},{"$f":"SUM(H745:H746)","v":0},{"$f":"SUM(I745:I746)","v":0},{"$f":"+I747-'ROR-Model'!I747","v":0},null,null,{"$f":"SUM(M745:M746)","v":0},{"$f":"SUM(N745:N746)","v":0},null,null,{"$f":"SUM(Q745:Q746)","v":0},{"$f":"SUM(R745:R746)","v":0},null,{"$f":"SUM(T745:T746)","v":0},{"$f":"SUM(U745:U746)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y747)","v":0},null,738]
[null,null,null,null,{"$f":"+G748-Adjustments!H748","v":0},null,null,null,null,{"$f":"+I748-'ROR-Model'!I748","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,739]
["System Total Distribution O&M Expenses",null,null,null,{"$f":"+G749-Adjustments!H749","v":0},null,null,null,null,{"$f":"+I749-'ROR-Model'!I749","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,740]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"+G750-Adjustments!H750","v":0},{"$f":"F655+F660+F665+F670+F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745","v":47217591.860000007},{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0},0,47217591.860000007,{"$f":"+I750-'ROR-Model'!I750","v":0},null,null,{"$f":"M655+M660+M665+M670+M675+M680+M685+M690+M695+M700+M705+M710+M715+M720+M725+M730+M735+M740+M745","v":47217591.860000007},{"$f":"N655+N660+N665+N670+N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745","v":0},null,null,{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":47217591.860000007},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},null,{"$f":"T655+T660+T665+T670+T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745","v":0},{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y750)","v":47217591.860000007},null,741]
[null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"+G751-Adjustments!H751","v":0},{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":2238514.41},0,0,2238514.41,{"$f":"+I751-'ROR-Model'!I751","v":0},null,null,{"$f":"M656+M661+M666+M671+M676+M681+M686+M691+M696+M701+M706+M711+M716+M721+M726+M731+M736+M741+M746","v":0},{"$f":"N656+N661+N666+N671+N676+N681+N686+N691+N696+N701+N706+N711+N716+N721+N726+N731+N736+N741+N746","v":2238514.41},null,null,{"$f":"Q656+Q661+Q666+Q671+Q676+Q681+Q686+Q691+Q696+Q701+Q706+Q711+Q716+Q721+Q726+Q731+Q736+Q741+Q746","v":0},{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},null,{"$f":"T656+T661+T666+T671+T676+T681+T686+T691+T696+T701+T706+T711+T716+T721+T726+T731+T736+T741+T746","v":2238514.41},{"$f":"U656+U661+U666+U671+U676+U681+U686+U691+U696+U701+U706+U711+U716+U721+U726+U731+U736+U741+U746","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y751)","v":0},null,742]
[null,null,null,null,{"$f":"+G752-Adjustments!H752","v":0},null,null,null,null,{"$f":"+I752-'ROR-Model'!I752","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y752)","v":0},null,743]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"+G753-Adjustments!H753","v":0},{"$f":"F657+F662+F667+F672+F677+F682+F687+F692+F697+F702+F707+F712+F717+F722+F727+F732+F737+F742+F747","v":49456106.269999996},{"$f":"G657+G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747","v":0},{"$f":"H657+H662+H667+H672+H677+H682+H687+H692+H697+H702+H707+H712+H717+H722+H727+H732+H737+H742+H747","v":0},{"$f":"I657+I662+I667+I672+I677+I682+I687+I692+I697+I702+I707+I712+I717+I722+I727+I732+I737+I742+I747","v":49456106.269999996},{"$f":"+I753-'ROR-Model'!I753","v":0},null,null,{"$f":"M657+M662+M667+M672+M677+M682+M687+M692+M697+M702+M707+M712+M717+M722+M727+M732+M737+M742+M747","v":47217591.860000007},{"$f":"N657+N662+N667+N672+N677+N682+N687+N692+N697+N702+N707+N712+N717+N722+N727+N732+N737+N742+N747","v":2238514.41},null,null,{"$f":"Q657+Q662+Q667+Q672+Q677+Q682+Q687+Q692+Q697+Q702+Q707+Q712+Q717+Q722+Q727+Q732+Q737+Q742+Q747","v":47217591.860000007},{"$f":"R657+R662+R667+R672+R677+R682+R687+R692+R697+R702+R707+R712+R717+R722+R727+R732+R737+R742+R747","v":0},null,{"$f":"T657+T662+T667+T672+T677+T682+T687+T692+T697+T702+T707+T712+T717+T722+T727+T732+T737+T742+T747","v":2238514.41},{"$f":"U657+U662+U667+U672+U677+U682+U687+U692+U697+U702+U707+U712+U717+U722+U727+U732+U737+U742+U747","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y753)","v":47217591.860000007},null,744]
[null,null,null,null,{"$f":"+G754-Adjustments!H754","v":0},null,null,null,null,{"$f":"+I754-'ROR-Model'!I754","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,745]
["Customer Accounts Expense",null,null,null,{"$f":"+G755-Adjustments!H755","v":0},null,null,null,null,{"$f":"+I755-'ROR-Model'!I755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,746]
[null,null,null,null,{"$f":"+G756-Adjustments!H756","v":0},null,null,null,null,{"$f":"+I756-'ROR-Model'!I756","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,747]
[901,"Supervision",null,null,{"$f":"+G757-Adjustments!H757","v":0},null,null,null,null,{"$f":"+I757-'ROR-Model'!I757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,748]
[null,null,"Utah",null,{"$f":"+G758-Adjustments!H758","v":0},{"$f":"EXPENSES!F249","v":1078236.8199999998},{"$f":"+Adjustments!X757","v":0},null,{"$f":"SUM($F$758:$H$758)","v":1078236.8199999998},{"$f":"+I758-'ROR-Model'!I758","v":0},null,"Utah",{"$f":"VLOOKUP($L758,$L$2:$N$7,2,FALSE)*I758","v":1078236.8199999998},{"$f":"VLOOKUP($L758,$L$2:$N$7,3,FALSE)*I758","v":0},null,"G",{"$f":"IF(P758=\"G\",M758,IF(P758=\"PT\",0,ERR))","v":1078236.8199999998},{"$f":"IF(P758=\"PT\",M758,IF(P758=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S758=\"G\",N758,IF(S758=\"PT\",0,ERR))","v":0},{"$f":"IF(S758=\"PT\",N758,IF(S758=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y758)","v":1078236.8199999998},null,749]
[null,null,"Wyoming",null,{"$f":"+G759-Adjustments!H759","v":0},{"$f":"EXPENSES!F250","v":30917.199999999997},{"$f":"+Adjustments!X758","v":0},null,{"$f":"SUM($F$759:$H$759)","v":30917.199999999997},{"$f":"+I759-'ROR-Model'!I759","v":0},null,"Wyoming",{"$f":"VLOOKUP($L759,$L$2:$N$7,2,FALSE)*I759","v":0},{"$f":"VLOOKUP($L759,$L$2:$N$7,3,FALSE)*I759","v":30917.199999999997},null,"G",{"$f":"IF(P759=\"G\",M759,IF(P759=\"PT\",0,ERR))","v":0},{"$f":"IF(P759=\"PT\",M759,IF(P759=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S759=\"G\",N759,IF(S759=\"PT\",0,ERR))","v":30917.199999999997},{"$f":"IF(S759=\"PT\",N759,IF(S759=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y759)","v":0},null,750]
[null,null,"Total",null,{"$f":"+G760-Adjustments!H760","v":0},{"$f":"SUM(F758:F759)","v":1109154.0199999998},{"$f":"SUM(G758:G759)","v":0},{"$f":"SUM(H758:H759)","v":0},{"$f":"SUM(I758:I759)","v":1109154.0199999998},{"$f":"+I760-'ROR-Model'!I760","v":0},null,null,{"$f":"SUM(M758:M759)","v":1078236.8199999998},{"$f":"SUM(N758:N759)","v":30917.199999999997},null,null,{"$f":"SUM(Q758:Q759)","v":1078236.8199999998},{"$f":"SUM(R758:R759)","v":0},null,{"$f":"SUM(T758:T759)","v":30917.199999999997},{"$f":"SUM(U758:U759)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y760)","v":1078236.8199999998},null,751]
[null,null,null,null,{"$f":"+G761-Adjustments!H761","v":0},null,null,null,null,{"$f":"+I761-'ROR-Model'!I761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,752]
[902,"Meter Reading Expense",null,null,{"$f":"+G762-Adjustments!H762","v":0},null,null,null,null,{"$f":"+I762-'ROR-Model'!I762","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,753]
[null,null,"Utah",null,{"$f":"+G763-Adjustments!H763","v":0},{"$f":"EXPENSES!F254","v":3208926.87},{"$f":"+Adjustments!X762","v":0},null,{"$f":"SUM($F$763:$H$763)","v":3208926.87},{"$f":"+I763-'ROR-Model'!I763","v":0},null,"Utah",{"$f":"VLOOKUP($L763,$L$2:$N$7,2,FALSE)*I763","v":3208926.87},{"$f":"VLOOKUP($L763,$L$2:$N$7,3,FALSE)*I763","v":0},null,"G",{"$f":"IF(P763=\"G\",M763,IF(P763=\"PT\",0,ERR))","v":3208926.87},{"$f":"IF(P763=\"PT\",M763,IF(P763=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S763=\"G\",N763,IF(S763=\"PT\",0,ERR))","v":0},{"$f":"IF(S763=\"PT\",N763,IF(S763=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y763)","v":3208926.87},null,754]
[null,null,"Wyoming",null,{"$f":"+G764-Adjustments!H764","v":0},{"$f":"EXPENSES!F255","v":116799.95000000001},{"$f":"+Adjustments!X763","v":0},null,{"$f":"SUM($F$764:$H$764)","v":116799.95000000001},{"$f":"+I764-'ROR-Model'!I764","v":0},null,"Wyoming",{"$f":"VLOOKUP($L764,$L$2:$N$7,2,FALSE)*I764","v":0},{"$f":"VLOOKUP($L764,$L$2:$N$7,3,FALSE)*I764","v":116799.95000000001},null,"G",{"$f":"IF(P764=\"G\",M764,IF(P764=\"PT\",0,ERR))","v":0},{"$f":"IF(P764=\"PT\",M764,IF(P764=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S764=\"G\",N764,IF(S764=\"PT\",0,ERR))","v":116799.95000000001},{"$f":"IF(S764=\"PT\",N764,IF(S764=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y764)","v":0},null,755]
[null,null,"Total",null,{"$f":"+G765-Adjustments!H765","v":0},{"$f":"SUM(F763:F764)","v":3325726.8200000003},{"$f":"SUM(G763:G764)","v":0},{"$f":"SUM(H763:H764)","v":0},{"$f":"SUM(I763:I764)","v":3325726.8200000003},{"$f":"+I765-'ROR-Model'!I765","v":0},null,null,{"$f":"SUM(M763:M764)","v":3208926.87},{"$f":"SUM(N763:N764)","v":116799.95000000001},null,null,{"$f":"SUM(Q763:Q764)","v":3208926.87},{"$f":"SUM(R763:R764)","v":0},null,{"$f":"SUM(T763:T764)","v":116799.95000000001},{"$f":"SUM(U763:U764)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y765)","v":3208926.87},null,756]
[null,null,null,null,{"$f":"+G766-Adjustments!H766","v":0},null,null,null,null,{"$f":"+I766-'ROR-Model'!I766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,757]
[9031,"Customer Records Expense",null,null,{"$f":"+G767-Adjustments!H767","v":0},null,null,null,null,{"$f":"+I767-'ROR-Model'!I767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,758]
[null,null,"Utah",null,{"$f":"+G768-Adjustments!H768","v":0},{"$f":"EXPENSES!F259","v":16125588.690000001},{"$f":"+Adjustments!X767","v":0},null,{"$f":"SUM($F$768:$H$768)","v":16125588.690000001},{"$f":"+I768-'ROR-Model'!I768","v":0},null,"Utah",{"$f":"VLOOKUP($L768,$L$2:$N$7,2,FALSE)*I768","v":16125588.690000001},{"$f":"VLOOKUP($L768,$L$2:$N$7,3,FALSE)*I768","v":0},null,"G",{"$f":"IF(P768=\"G\",M768,IF(P768=\"PT\",0,ERR))","v":16125588.690000001},{"$f":"IF(P768=\"PT\",M768,IF(P768=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S768=\"G\",N768,IF(S768=\"PT\",0,ERR))","v":0},{"$f":"IF(S768=\"PT\",N768,IF(S768=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y768)","v":16125588.690000001},null,759]
[null,null,"Wyoming",null,{"$f":"+G769-Adjustments!H769","v":0},{"$f":"EXPENSES!F260","v":683100.29},{"$f":"+Adjustments!X768","v":0},null,{"$f":"SUM($F$769:$H$769)","v":683100.29},{"$f":"+I769-'ROR-Model'!I769","v":0},null,"Wyoming",{"$f":"VLOOKUP($L769,$L$2:$N$7,2,FALSE)*I769","v":0},{"$f":"VLOOKUP($L769,$L$2:$N$7,3,FALSE)*I769","v":683100.29},null,"G",{"$f":"IF(P769=\"G\",M769,IF(P769=\"PT\",0,ERR))","v":0},{"$f":"IF(P769=\"PT\",M769,IF(P769=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S769=\"G\",N769,IF(S769=\"PT\",0,ERR))","v":683100.29},{"$f":"IF(S769=\"PT\",N769,IF(S769=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y769)","v":0},null,760]
[null,null,"Total",null,{"$f":"+G770-Adjustments!H770","v":0},{"$f":"SUM(F768:F769)","v":16808688.98},{"$f":"SUM(G768:G769)","v":0},{"$f":"SUM(H768:H769)","v":0},{"$f":"SUM(I768:I769)","v":16808688.98},{"$f":"+I770-'ROR-Model'!I770","v":0},null,null,{"$f":"SUM(M768:M769)","v":16125588.690000001},{"$f":"SUM(N768:N769)","v":683100.29},null,null,{"$f":"SUM(Q768:Q769)","v":16125588.690000001},{"$f":"SUM(R768:R769)","v":0},null,{"$f":"SUM(T768:T769)","v":683100.29},{"$f":"SUM(U768:U769)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y770)","v":16125588.690000001},null,761]
[null,null,null,null,{"$f":"+G771-Adjustments!H771","v":0},null,null,null,null,{"$f":"+I771-'ROR-Model'!I771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,762]
[9032,"Collection Expense",null,null,{"$f":"+G772-Adjustments!H772","v":0},null,null,null,null,{"$f":"+I772-'ROR-Model'!I772","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,763]
[null,null,"Utah",null,{"$f":"+G773-Adjustments!H773","v":0},{"$f":"EXPENSES!F264","v":1060565.46},{"$f":"+Adjustments!X772","v":0},null,{"$f":"SUM($F$773:$H$773)","v":1060565.46},{"$f":"+I773-'ROR-Model'!I773","v":0},null,"Utah",{"$f":"VLOOKUP($L773,$L$2:$N$7,2,FALSE)*I773","v":1060565.46},{"$f":"VLOOKUP($L773,$L$2:$N$7,3,FALSE)*I773","v":0},null,"G",{"$f":"IF(P773=\"G\",M773,IF(P773=\"PT\",0,ERR))","v":1060565.46},{"$f":"IF(P773=\"PT\",M773,IF(P773=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S773=\"G\",N773,IF(S773=\"PT\",0,ERR))","v":0},{"$f":"IF(S773=\"PT\",N773,IF(S773=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y773)","v":1060565.46},null,764]
[null,null,"Wyoming",null,{"$f":"+G774-Adjustments!H774","v":0},{"$f":"EXPENSES!F265","v":71267.39},{"$f":"+Adjustments!X773","v":0},null,{"$f":"SUM($F$774:$H$774)","v":71267.39},{"$f":"+I774-'ROR-Model'!I774","v":0},null,"Wyoming",{"$f":"VLOOKUP($L774,$L$2:$N$7,2,FALSE)*I774","v":0},{"$f":"VLOOKUP($L774,$L$2:$N$7,3,FALSE)*I774","v":71267.39},null,"G",{"$f":"IF(P774=\"G\",M774,IF(P774=\"PT\",0,ERR))","v":0},{"$f":"IF(P774=\"PT\",M774,IF(P774=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S774=\"G\",N774,IF(S774=\"PT\",0,ERR))","v":71267.39},{"$f":"IF(S774=\"PT\",N774,IF(S774=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y774)","v":0},null,765]
[null,null,"Total",null,{"$f":"+G775-Adjustments!H775","v":0},{"$f":"SUM(F773:F774)","v":1131832.8499999999},{"$f":"SUM(G773:G774)","v":0},{"$f":"SUM(H773:H774)","v":0},{"$f":"SUM(I773:I774)","v":1131832.8499999999},{"$f":"+I775-'ROR-Model'!I775","v":0},null,null,{"$f":"SUM(M773:M774)","v":1060565.46},{"$f":"SUM(N773:N774)","v":71267.39},null,null,{"$f":"SUM(Q773:Q774)","v":1060565.46},{"$f":"SUM(R773:R774)","v":0},null,{"$f":"SUM(T773:T774)","v":71267.39},{"$f":"SUM(U773:U774)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y775)","v":1060565.46},null,766]
[null,null,null,null,{"$f":"+G776-Adjustments!H776","v":0},null,null,null,null,{"$f":"+I776-'ROR-Model'!I776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,767]
[9033,"Interest Exp - Customer Security Deposits",null,null,{"$f":"+G777-Adjustments!H777","v":0},null,null,null,null,{"$f":"+I777-'ROR-Model'!I777","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,768]
[null,null,"Utah",null,{"$f":"+G778-Adjustments!H778","v":0},{"$f":"EXPENSES!F269","v":442109.95000000007},{"$f":"+Adjustments!X777","v":0},null,{"$f":"SUM($F$778:$H$778)","v":442109.95000000007},{"$f":"+I778-'ROR-Model'!I778","v":0},null,"Utah",{"$f":"VLOOKUP($L778,$L$2:$N$7,2,FALSE)*I778","v":442109.95000000007},{"$f":"VLOOKUP($L778,$L$2:$N$7,3,FALSE)*I778","v":0},null,"G",{"$f":"IF(P778=\"G\",M778,IF(P778=\"PT\",0,ERR))","v":442109.95000000007},{"$f":"IF(P778=\"PT\",M778,IF(P778=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S778=\"G\",N778,IF(S778=\"PT\",0,ERR))","v":0},{"$f":"IF(S778=\"PT\",N778,IF(S778=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y778)","v":442109.95000000007},null,769]
[null,null,"Wyoming",null,{"$f":"+G779-Adjustments!H779","v":0},{"$f":"EXPENSES!F270","v":5169.0800000000008},{"$f":"+Adjustments!X778","v":0},null,{"$f":"SUM($F$779:$H$779)","v":5169.0800000000008},{"$f":"+I779-'ROR-Model'!I779","v":0},null,"Wyoming",{"$f":"VLOOKUP($L779,$L$2:$N$7,2,FALSE)*I779","v":0},{"$f":"VLOOKUP($L779,$L$2:$N$7,3,FALSE)*I779","v":5169.0800000000008},null,"G",{"$f":"IF(P779=\"G\",M779,IF(P779=\"PT\",0,ERR))","v":0},{"$f":"IF(P779=\"PT\",M779,IF(P779=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S779=\"G\",N779,IF(S779=\"PT\",0,ERR))","v":5169.0800000000008},{"$f":"IF(S779=\"PT\",N779,IF(S779=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y779)","v":0},null,770]
[null,null,"Total",null,{"$f":"+G780-Adjustments!H780","v":0},{"$f":"SUM(F778:F779)","v":447279.03000000009},{"$f":"SUM(G778:G779)","v":0},{"$f":"SUM(H778:H779)","v":0},{"$f":"SUM(I778:I779)","v":447279.03000000009},{"$f":"+I780-'ROR-Model'!I780","v":0},null,null,{"$f":"SUM(M778:M779)","v":442109.95000000007},{"$f":"SUM(N778:N779)","v":5169.0800000000008},null,null,{"$f":"SUM(Q778:Q779)","v":442109.95000000007},{"$f":"SUM(R778:R779)","v":0},null,{"$f":"SUM(T778:T779)","v":5169.0800000000008},{"$f":"SUM(U778:U779)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y780)","v":442109.95000000007},null,771]
[null,null,null,null,{"$f":"+G781-Adjustments!H781","v":0},null,null,null,null,{"$f":"+I781-'ROR-Model'!I781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,772]
["904.0","Uncollectible Accounts - DNG",null,null,{"$f":"+G782-Adjustments!H782","v":0},null,null,null,null,{"$f":"+I782-'ROR-Model'!I782","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y781+1","v":773}]
[null,null,"Utah",null,{"$f":"+G783-Adjustments!H783","v":123816.48089786677},{"$f":"EXPENSES!F274","v":720283.90000000014},{"$f":"+Adjustments!X782","v":123816.48089786677},null,{"$f":"SUM($F$783:$H$783)","v":844100.38089786691},{"$f":"+I783-'ROR-Model'!I783","v":0},null,"Utah",{"$f":"VLOOKUP($L783,$L$2:$N$7,2,FALSE)*I783","v":844100.38089786691},{"$f":"VLOOKUP($L783,$L$2:$N$7,3,FALSE)*I783","v":0},null,"G",{"$f":"IF(P783=\"G\",M783,IF(P783=\"PT\",0,ERR))","v":844100.38089786691},{"$f":"IF(P783=\"PT\",M783,IF(P783=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S783=\"G\",N783,IF(S783=\"PT\",0,ERR))","v":0},{"$f":"IF(S783=\"PT\",N783,IF(S783=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y783)","v":844100.38089786691},null,774]
[null,null,"Wyoming",null,{"$f":"+G784-Adjustments!H784","v":-65101.557694743911},{"$f":"EXPENSES!F275","v":97927.38999999997},{"$f":"+Adjustments!X783","v":-65101.557694743911},null,{"$f":"SUM($F$784:$H$784)","v":32825.832305256059},{"$f":"+I784-'ROR-Model'!I784","v":0},null,"Wyoming",{"$f":"VLOOKUP($L784,$L$2:$N$7,2,FALSE)*I784","v":0},{"$f":"VLOOKUP($L784,$L$2:$N$7,3,FALSE)*I784","v":32825.832305256059},null,"G",{"$f":"IF(P784=\"G\",M784,IF(P784=\"PT\",0,ERR))","v":0},{"$f":"IF(P784=\"PT\",M784,IF(P784=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S784=\"G\",N784,IF(S784=\"PT\",0,ERR))","v":32825.832305256059},{"$f":"IF(S784=\"PT\",N784,IF(S784=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y784)","v":0},null,775]
[null,null,"Total",null,{"$f":"+G785-Adjustments!H785","v":58714.92320312286},{"$f":"SUM(F783:F784)","v":818211.29000000015},{"$f":"SUM(G783:G784)","v":58714.92320312286},{"$f":"SUM(H783:H784)","v":0},{"$f":"SUM(I783:I784)","v":876926.21320312296},{"$f":"+I785-'ROR-Model'!I785","v":0},null,null,{"$f":"SUM(M783:M784)","v":844100.38089786691},{"$f":"SUM(N783:N784)","v":32825.832305256059},null,null,{"$f":"SUM(Q783:Q784)","v":844100.38089786691},{"$f":"SUM(R783:R784)","v":0},null,{"$f":"SUM(T783:T784)","v":32825.832305256059},{"$f":"SUM(U783:U784)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y785)","v":844100.38089786691},null,776]
[null,null,null,null,{"$f":"+G786-Adjustments!H786","v":0},null,null,null,null,{"$f":"+I786-'ROR-Model'!I786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,777]
["904.1","Uncollectible Accounts - SNG",null,null,{"$f":"+G787-Adjustments!H787","v":0},null,null,null,null,{"$f":"+I787-'ROR-Model'!I787","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,778]
[null,null,"Utah",null,{"$f":"+G788-Adjustments!H788","v":-226166.7900000001},{"$f":"EXPENSES!F279","v":226166.7900000001},{"$f":"+Adjustments!X787","v":-226166.7900000001},null,{"$f":"SUM(F788:H788)","v":0},{"$f":"+I788-'ROR-Model'!I788","v":0},null,"Utah",{"$f":"VLOOKUP($L788,$L$2:$N$7,2,FALSE)*I788","v":0},{"$f":"VLOOKUP($L788,$L$2:$N$7,3,FALSE)*I788","v":0},null,"PT",{"$f":"IF(P788=\"G\",M788,IF(P788=\"PT\",0,ERR))","v":0},{"$f":"IF(P788=\"PT\",M788,IF(P788=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S788=\"G\",N788,IF(S788=\"PT\",0,ERR))","v":0},{"$f":"IF(S788=\"PT\",N788,IF(S788=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y788)","v":0},null,779]
[null,null,"Wyoming",null,{"$f":"+G789-Adjustments!H789","v":0},{"$f":"EXPENSES!F280","v":0},{"$f":"+Adjustments!X788","v":0},null,{"$f":"SUM(F789:H789)","v":0},{"$f":"+I789-'ROR-Model'!I789","v":0},null,"Wyoming",{"$f":"VLOOKUP($L789,$L$2:$N$7,2,FALSE)*I789","v":0},{"$f":"VLOOKUP($L789,$L$2:$N$7,3,FALSE)*I789","v":0},null,"PT",{"$f":"IF(P789=\"G\",M789,IF(P789=\"PT\",0,ERR))","v":0},{"$f":"IF(P789=\"PT\",M789,IF(P789=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S789=\"G\",N789,IF(S789=\"PT\",0,ERR))","v":0},{"$f":"IF(S789=\"PT\",N789,IF(S789=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y789)","v":0},null,780]
[null,null,"Total",null,{"$f":"+G790-Adjustments!H790","v":-226166.7900000001},{"$f":"SUM(F788:F789)","v":226166.7900000001},{"$f":"SUM(G788:G789)","v":-226166.7900000001},{"$f":"SUM(H788:H789)","v":0},{"$f":"SUM(I788:I789)","v":0},{"$f":"+I790-'ROR-Model'!I790","v":0},null,null,{"$f":"SUM(M788:M789)","v":0},{"$f":"SUM(N788:N789)","v":0},null,null,{"$f":"SUM(Q788:Q789)","v":0},{"$f":"SUM(R788:R789)","v":0},null,{"$f":"SUM(T788:T789)","v":0},{"$f":"SUM(U788:U789)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y790)","v":0},null,781]
[null,null,null,null,{"$f":"+G791-Adjustments!H791","v":0},null,null,null,null,{"$f":"+I791-'ROR-Model'!I791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,782]
["904.2","Uncollectible Accounts - Commodity",null,null,{"$f":"+G792-Adjustments!H792","v":0},null,null,null,null,{"$f":"+I792-'ROR-Model'!I792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,783]
[null,null,"Utah",null,{"$f":"+G793-Adjustments!H793","v":-1387525.3800000004},{"$f":"EXPENSES!F284","v":1387525.3800000004},{"$f":"+Adjustments!X792","v":-1387525.3800000004},null,{"$f":"SUM(F793:H793)","v":0},{"$f":"+I793-'ROR-Model'!I793","v":0},null,"Utah",{"$f":"VLOOKUP($L793,$L$2:$N$7,2,FALSE)*I793","v":0},{"$f":"VLOOKUP($L793,$L$2:$N$7,3,FALSE)*I793","v":0},null,"PT",{"$f":"IF(P793=\"G\",M793,IF(P793=\"PT\",0,ERR))","v":0},{"$f":"IF(P793=\"PT\",M793,IF(P793=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S793=\"G\",N793,IF(S793=\"PT\",0,ERR))","v":0},{"$f":"IF(S793=\"PT\",N793,IF(S793=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y793)","v":0},null,784]
[null,null,"Wyoming",null,{"$f":"+G794-Adjustments!H794","v":0},{"$f":"EXPENSES!F285","v":0},{"$f":"+Adjustments!X793","v":0},null,{"$f":"SUM(F794:H794)","v":0},{"$f":"+I794-'ROR-Model'!I794","v":0},null,"Wyoming",{"$f":"VLOOKUP($L794,$L$2:$N$7,2,FALSE)*I794","v":0},{"$f":"VLOOKUP($L794,$L$2:$N$7,3,FALSE)*I794","v":0},null,"PT",{"$f":"IF(P794=\"G\",M794,IF(P794=\"PT\",0,ERR))","v":0},{"$f":"IF(P794=\"PT\",M794,IF(P794=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S794=\"G\",N794,IF(S794=\"PT\",0,ERR))","v":0},{"$f":"IF(S794=\"PT\",N794,IF(S794=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y794)","v":0},null,785]
[null,null,"Total",null,{"$f":"+G795-Adjustments!H795","v":-1387525.3800000004},{"$f":"SUM(F793:F794)","v":1387525.3800000004},{"$f":"SUM(G793:G794)","v":-1387525.3800000004},{"$f":"SUM(H793:H794)","v":0},{"$f":"SUM(I793:I794)","v":0},{"$f":"+I795-'ROR-Model'!I795","v":0},null,null,{"$f":"SUM(M793:M794)","v":0},{"$f":"SUM(N793:N794)","v":0},null,null,{"$f":"SUM(Q793:Q794)","v":0},{"$f":"SUM(R793:R794)","v":0},null,{"$f":"SUM(T793:T794)","v":0},{"$f":"SUM(U793:U794)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y795)","v":0},null,786]
[null,null,null,null,{"$f":"+G796-Adjustments!H796","v":0},null,null,null,null,{"$f":"+I796-'ROR-Model'!I796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,787]
[905,"Miscellaneous Expense",null,null,{"$f":"+G797-Adjustments!H797","v":0},null,null,null,null,{"$f":"+I797-'ROR-Model'!I797","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,788]
[null,null,"Utah",null,{"$f":"+G798-Adjustments!H798","v":0},{"$f":"EXPENSES!F290","v":0},{"$f":"+Adjustments!X797","v":0},null,{"$f":"SUM($F$798:$H$798)","v":0},{"$f":"+I798-'ROR-Model'!I798","v":0},null,"Utah",{"$f":"VLOOKUP($L798,$L$2:$N$7,2,FALSE)*I798","v":0},{"$f":"VLOOKUP($L798,$L$2:$N$7,3,FALSE)*I798","v":0},null,"G",{"$f":"IF(P798=\"G\",M798,IF(P798=\"PT\",0,ERR))","v":0},{"$f":"IF(P798=\"PT\",M798,IF(P798=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S798=\"G\",N798,IF(S798=\"PT\",0,ERR))","v":0},{"$f":"IF(S798=\"PT\",N798,IF(S798=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y798)","v":0},null,789]
[null,null,"Wyoming",null,{"$f":"+G799-Adjustments!H799","v":0},{"$f":"EXPENSES!F291","v":0},{"$f":"+Adjustments!X798","v":0},null,{"$f":"SUM($F$799:$H$799)","v":0},{"$f":"+I799-'ROR-Model'!I799","v":0},null,"Wyoming",{"$f":"VLOOKUP($L799,$L$2:$N$7,2,FALSE)*I799","v":0},{"$f":"VLOOKUP($L799,$L$2:$N$7,3,FALSE)*I799","v":0},null,"G",{"$f":"IF(P799=\"G\",M799,IF(P799=\"PT\",0,ERR))","v":0},{"$f":"IF(P799=\"PT\",M799,IF(P799=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S799=\"G\",N799,IF(S799=\"PT\",0,ERR))","v":0},{"$f":"IF(S799=\"PT\",N799,IF(S799=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y799)","v":0},null,790]
[null,null,"Total",null,{"$f":"+G800-Adjustments!H800","v":0},{"$f":"SUM(F798:F799)","v":0},{"$f":"SUM(G798:G799)","v":0},{"$f":"SUM(H798:H799)","v":0},{"$f":"SUM(I798:I799)","v":0},{"$f":"+I800-'ROR-Model'!I800","v":0},null,null,{"$f":"SUM(M798:M799)","v":0},{"$f":"SUM(N798:N799)","v":0},null,null,{"$f":"SUM(Q798:Q799)","v":0},{"$f":"SUM(R798:R799)","v":0},null,{"$f":"SUM(T798:T799)","v":0},{"$f":"SUM(U798:U799)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y800)","v":0},null,791]
[null,null,null,null,{"$f":"+G801-Adjustments!H801","v":0},null,null,null,null,{"$f":"+I801-'ROR-Model'!I801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,792]
["System Total Customer Accounts Exp",null,null,null,{"$f":"+G802-Adjustments!H802","v":0},null,null,null,null,{"$f":"+I802-'ROR-Model'!I802","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,793]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"+G803-Adjustments!H803","v":-1489875.6891021337},{"$f":"F798+F793+F788+F783+F778+F773+F768+F763+F758","v":24249403.860000003},-1489875.6891021337,0,22759528.170897868,{"$f":"+I803-'ROR-Model'!I803","v":0},null,null,{"$f":"M758+M763+M768+M773+M778+M783+M798+M788+M793","v":22759528.170897871},{"$f":"N758+N763+N768+N773+N778+N783+N798","v":0},null,null,{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798+Q788+Q793","v":22759528.170897871},{"$f":"R758+R763+R768+R773+R778+R783+R798+R788+R793","v":0},null,{"$f":"T758+T763+T768+T773+T778+T783+T798+T788+T793","v":0},{"$f":"U758+U763+U768+U773+U778+U783+U798+U788+U793","v":0},null,{"$f":"W758+W763+W768+W773+W778+W783+W798+W788+W793","v":22759528.170897871},null,794]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"+G804-Adjustments!H804","v":-65101.557694743911},1005181.3,-65101.557694743911,0,940079.74230525596,{"$f":"+I804-'ROR-Model'!I804","v":0},null,null,{"$f":"M759+M764+M769+M774+M779+M784+M799","v":0},{"$f":"N759+N764+N769+N774+N779+N784+N799","v":940079.74230525608},null,null,{"$f":"Q759+Q764+Q769+Q774+Q779+Q784+Q799","v":0},{"$f":"R759+R764+R769+R774+R779+R784+R799","v":0},null,{"$f":"T759+T764+T769+T774+T779+T784+T799","v":940079.74230525608},{"$f":"U759+U764+U769+U774+U779+U784+U799","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y804)","v":0},null,795]
[null,null,null,null,{"$f":"+G805-Adjustments!H805","v":0},null,null,null,null,{"$f":"+I805-'ROR-Model'!I805","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,796]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"+G806-Adjustments!H806","v":-1554977.2467968776},{"$f":"F800+F795+F790+F785+F780+F775+F770+F765+F760","v":25254585.16},{"$f":"G800+G795+G790+G785+G780+G775+G770+G765+G760","v":-1554977.2467968776},{"$f":"H800+H795+H790+H785+H780+H775+H770+H765+H760","v":0},{"$f":"I800+I795+I790+I785+I780+I775+I770+I765+I760","v":23699607.913203124},{"$f":"+I806-'ROR-Model'!I806","v":0},null,null,{"$f":"M800+M795+M790+M785+M780+M775+M770+M765+M760","v":22759528.170897868},{"$f":"N800+N795+N790+N785+N780+N775+N770+N765+N760","v":940079.74230525596},null,null,{"$f":"Q800+Q795+Q790+Q785+Q780+Q775+Q770+Q765+Q760","v":22759528.170897868},{"$f":"R800+R795+R790+R785+R780+R775+R770+R765+R760","v":0},null,{"$f":"T800+T795+T790+T785+T780+T775+T770+T765+T760","v":940079.74230525596},{"$f":"U800+U795+U790+U785+U780+U775+U770+U765+U760","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y806)","v":22759528.170897868},null,797]
[null,null,null,null,{"$f":"+G807-Adjustments!H807","v":0},null,null,null,null,{"$f":"+I807-'ROR-Model'!I807","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,798]
["Customer Service & Information Expense",null,null,null,{"$f":"+G808-Adjustments!H808","v":0},null,null,null,null,{"$f":"+I808-'ROR-Model'!I808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,799]
[null,null,null,null,{"$f":"+G809-Adjustments!H809","v":0},null,null,null,null,{"$f":"+I809-'ROR-Model'!I809","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,800]
[907,"Supervision",null,null,{"$f":"+G810-Adjustments!H810","v":0},null,null,null,null,{"$f":"+I810-'ROR-Model'!I810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,801]
[null,null,"Utah",null,{"$f":"+G811-Adjustments!H811","v":0},{"$f":"EXPENSES!F303","v":497578.4},{"$f":"+Adjustments!X810","v":0},null,{"$f":"SUM($F$811:$H$811)","v":497578.4},{"$f":"+I811-'ROR-Model'!I811","v":0},null,"Utah",{"$f":"VLOOKUP($L811,$L$2:$N$7,2,FALSE)*I811","v":497578.4},{"$f":"VLOOKUP($L811,$L$2:$N$7,3,FALSE)*I811","v":0},null,"G",{"$f":"IF(P811=\"G\",M811,IF(P811=\"PT\",0,ERR))","v":497578.4},{"$f":"IF(P811=\"PT\",M811,IF(P811=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S811=\"G\",N811,IF(S811=\"PT\",0,ERR))","v":0},{"$f":"IF(S811=\"PT\",N811,IF(S811=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y811)","v":497578.4},null,802]
[null,null,"Wyoming",null,{"$f":"+G812-Adjustments!H812","v":0},{"$f":"EXPENSES!F304","v":16329.090000000002},{"$f":"+Adjustments!X811","v":0},null,{"$f":"SUM($F$812:$H$812)","v":16329.090000000002},{"$f":"+I812-'ROR-Model'!I812","v":0},null,"Wyoming",{"$f":"VLOOKUP($L812,$L$2:$N$7,2,FALSE)*I812","v":0},{"$f":"VLOOKUP($L812,$L$2:$N$7,3,FALSE)*I812","v":16329.090000000002},null,"G",{"$f":"IF(P812=\"G\",M812,IF(P812=\"PT\",0,ERR))","v":0},{"$f":"IF(P812=\"PT\",M812,IF(P812=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S812=\"G\",N812,IF(S812=\"PT\",0,ERR))","v":16329.090000000002},{"$f":"IF(S812=\"PT\",N812,IF(S812=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y812)","v":0},null,803]
[null,null,"Total",null,{"$f":"+G813-Adjustments!H813","v":0},{"$f":"SUM(F811:F812)","v":513907.49000000005},{"$f":"SUM(G811:G812)","v":0},{"$f":"SUM(H811:H812)","v":0},{"$f":"SUM(I811:I812)","v":513907.49000000005},{"$f":"+I813-'ROR-Model'!I813","v":0},null,null,{"$f":"SUM(M811:M812)","v":497578.4},{"$f":"SUM(N811:N812)","v":16329.090000000002},null,null,{"$f":"SUM(Q811:Q812)","v":497578.4},{"$f":"SUM(R811:R812)","v":0},null,{"$f":"SUM(T811:T812)","v":16329.090000000002},{"$f":"SUM(U811:U812)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y813)","v":497578.4},null,804]
[null,null,null,null,{"$f":"+G814-Adjustments!H814","v":0},null,null,null,null,{"$f":"+I814-'ROR-Model'!I814","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,805]
[908,"Customer Assistance Expense",null,null,{"$f":"+G815-Adjustments!H815","v":39595454},null,null,null,null,{"$f":"+I815-'ROR-Model'!I815","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,806]
[null,null,"Utah",null,{"$f":"+G816-Adjustments!H816","v":-39330777.07},{"$f":"EXPENSES!F308","v":43410980.550000004},{"$f":"+Adjustments!X815","v":-39595454},null,{"$f":"SUM($F$816:$H$816)","v":3815526.5500000045},{"$f":"+I816-'ROR-Model'!I816","v":0},null,"Utah",{"$f":"VLOOKUP($L816,$L$2:$N$7,2,FALSE)*I816","v":3815526.5500000045},{"$f":"VLOOKUP($L816,$L$2:$N$7,3,FALSE)*I816","v":0},null,"G",{"$f":"IF(P816=\"G\",M816,IF(P816=\"PT\",0,ERR))","v":3815526.5500000045},{"$f":"IF(P816=\"PT\",M816,IF(P816=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S816=\"G\",N816,IF(S816=\"PT\",0,ERR))","v":0},{"$f":"IF(S816=\"PT\",N816,IF(S816=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y816)","v":3815526.5500000045},null,807]
[null,null,"Wyoming",null,{"$f":"+G817-Adjustments!H817","v":39595454},{"$f":"EXPENSES!F309","v":388540.65},{"$f":"+Adjustments!X816","v":-264676.93},null,{"$f":"SUM($F$817:$H$817)","v":123863.72000000003},{"$f":"+I817-'ROR-Model'!I817","v":0},null,"Wyoming",{"$f":"VLOOKUP($L817,$L$2:$N$7,2,FALSE)*I817","v":0},{"$f":"VLOOKUP($L817,$L$2:$N$7,3,FALSE)*I817","v":123863.72000000003},null,"G",{"$f":"IF(P817=\"G\",M817,IF(P817=\"PT\",0,ERR))","v":0},{"$f":"IF(P817=\"PT\",M817,IF(P817=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S817=\"G\",N817,IF(S817=\"PT\",0,ERR))","v":123863.72000000003},{"$f":"IF(S817=\"PT\",N817,IF(S817=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y817)","v":0},null,808]
[null,null,"Total",null,{"$f":"+G818-Adjustments!H818","v":-39860130.93},{"$f":"SUM(F816:F817)","v":43799521.200000003},{"$f":"SUM(G816:G817)","v":-39860130.93},{"$f":"SUM(H816:H817)","v":0},{"$f":"SUM(I816:I817)","v":3939390.2700000047},{"$f":"+I818-'ROR-Model'!I818","v":0},null,null,{"$f":"SUM(M816:M817)","v":3815526.5500000045},{"$f":"SUM(N816:N817)","v":123863.72000000003},null,null,{"$f":"SUM(Q816:Q817)","v":3815526.5500000045},{"$f":"SUM(R816:R817)","v":0},null,{"$f":"SUM(T816:T817)","v":123863.72000000003},{"$f":"SUM(U816:U817)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y818)","v":3815526.5500000045},null,809]
[null,null,null,null,{"$f":"+G819-Adjustments!H819","v":0},null,null,null,null,{"$f":"+I819-'ROR-Model'!I819","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,810]
[909,"Info & Instructional Advertising Expense",null,null,{"$f":"+G820-Adjustments!H820","v":0},null,null,null,null,{"$f":"+I820-'ROR-Model'!I820","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,811]
[null,null,"Utah",null,{"$f":"+G821-Adjustments!H821","v":-42779.263918372635},{"$f":"EXPENSES!F313","v":696444.57000000007},{"$f":"+Adjustments!X820","v":-42779.263918372635},null,{"$f":"SUM($F$821:$H$821)","v":653665.30608162738},{"$f":"+I821-'ROR-Model'!I821","v":0},null,"Utah",{"$f":"VLOOKUP($L821,$L$2:$N$7,2,FALSE)*I821","v":653665.30608162738},{"$f":"VLOOKUP($L821,$L$2:$N$7,3,FALSE)*I821","v":0},null,"G",{"$f":"IF(P821=\"G\",M821,IF(P821=\"PT\",0,ERR))","v":653665.30608162738},{"$f":"IF(P821=\"PT\",M821,IF(P821=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S821=\"G\",N821,IF(S821=\"PT\",0,ERR))","v":0},{"$f":"IF(S821=\"PT\",N821,IF(S821=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y821)","v":653665.30608162738},null,812]
[null,null,"Wyoming",null,{"$f":"+G822-Adjustments!H822","v":-1474.9950063551908},{"$f":"EXPENSES!F314","v":20636.689999999999},{"$f":"+Adjustments!X821","v":-1474.9950063551908},null,{"$f":"SUM($F$822:$H$822)","v":19161.694993644807},{"$f":"+I822-'ROR-Model'!I822","v":0},null,"Wyoming",{"$f":"VLOOKUP($L822,$L$2:$N$7,2,FALSE)*I822","v":0},{"$f":"VLOOKUP($L822,$L$2:$N$7,3,FALSE)*I822","v":19161.694993644807},null,"G",{"$f":"IF(P822=\"G\",M822,IF(P822=\"PT\",0,ERR))","v":0},{"$f":"IF(P822=\"PT\",M822,IF(P822=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S822=\"G\",N822,IF(S822=\"PT\",0,ERR))","v":19161.694993644807},{"$f":"IF(S822=\"PT\",N822,IF(S822=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y822)","v":0},null,813]
[null,null,"Total",null,{"$f":"+G823-Adjustments!H823","v":-44254.258924727823},{"$f":"SUM(F821:F822)","v":717081.26},{"$f":"SUM(G821:G822)","v":-44254.258924727823},{"$f":"SUM(H821:H822)","v":0},{"$f":"SUM(I821:I822)","v":672827.00107527222},{"$f":"+I823-'ROR-Model'!I823","v":0},null,null,{"$f":"SUM(M821:M822)","v":653665.30608162738},{"$f":"SUM(N821:N822)","v":19161.694993644807},null,null,{"$f":"SUM(Q821:Q822)","v":653665.30608162738},{"$f":"SUM(R821:R822)","v":0},null,{"$f":"SUM(T821:T822)","v":19161.694993644807},{"$f":"SUM(U821:U822)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y823)","v":653665.30608162738},null,814]
[null,null,null,null,{"$f":"+G824-Adjustments!H824","v":0},null,null,null,null,{"$f":"+I824-'ROR-Model'!I824","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,815]
[910,"Misc Customer Service & Info Expense",null,null,{"$f":"+G825-Adjustments!H825","v":0},null,null,null,null,{"$f":"+I825-'ROR-Model'!I825","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,816]
[null,null,"Utah",null,{"$f":"+G826-Adjustments!H826","v":0},{"$f":"EXPENSES!F318","v":0},{"$f":"+Adjustments!X825","v":0},null,{"$f":"SUM($F$826:$H$826)","v":0},{"$f":"+I826-'ROR-Model'!I826","v":0},null,"Utah",{"$f":"VLOOKUP($L826,$L$2:$N$7,2,FALSE)*I826","v":0},{"$f":"VLOOKUP($L826,$L$2:$N$7,3,FALSE)*I826","v":0},null,"G",{"$f":"IF(P826=\"G\",M826,IF(P826=\"PT\",0,ERR))","v":0},{"$f":"IF(P826=\"PT\",M826,IF(P826=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S826=\"G\",N826,IF(S826=\"PT\",0,ERR))","v":0},{"$f":"IF(S826=\"PT\",N826,IF(S826=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y826)","v":0},null,817]
[null,null,"Wyoming",null,{"$f":"+G827-Adjustments!H827","v":0},{"$f":"EXPENSES!F319","v":0},{"$f":"+Adjustments!X826","v":0},null,{"$f":"SUM($F$827:$H$827)","v":0},{"$f":"+I827-'ROR-Model'!I827","v":0},null,"Wyoming",{"$f":"VLOOKUP($L827,$L$2:$N$7,2,FALSE)*I827","v":0},{"$f":"VLOOKUP($L827,$L$2:$N$7,3,FALSE)*I827","v":0},null,"G",{"$f":"IF(P827=\"G\",M827,IF(P827=\"PT\",0,ERR))","v":0},{"$f":"IF(P827=\"PT\",M827,IF(P827=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S827=\"G\",N827,IF(S827=\"PT\",0,ERR))","v":0},{"$f":"IF(S827=\"PT\",N827,IF(S827=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y827)","v":0},null,818]
[null,null,"Total",null,{"$f":"+G828-Adjustments!H828","v":0},{"$f":"SUM(F826:F827)","v":0},{"$f":"SUM(G826:G827)","v":0},{"$f":"SUM(H826:H827)","v":0},{"$f":"SUM(I826:I827)","v":0},{"$f":"+I828-'ROR-Model'!I828","v":0},null,null,{"$f":"SUM(M826:M827)","v":0},{"$f":"SUM(N826:N827)","v":0},null,null,{"$f":"SUM(Q826:Q827)","v":0},{"$f":"SUM(R826:R827)","v":0},null,{"$f":"SUM(T826:T827)","v":0},{"$f":"SUM(U826:U827)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y828)","v":0},null,819]
[null,null,null,null,{"$f":"+G829-Adjustments!H829","v":0},null,null,null,null,{"$f":"+I829-'ROR-Model'!I829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,820]
["System Total Cust Service & Info Exp",null,null,null,{"$f":"+G830-Adjustments!H830","v":39595454},null,null,null,null,{"$f":"+I830-'ROR-Model'!I830","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,821]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"+G831-Adjustments!H831","v":-39373556.33391837},{"$f":"F811+F816+F821+F826","v":44605003.520000003},{"$f":"G811+G816+G821+G826","v":-39638233.26391837},{"$f":"H811+H816+H821+H826","v":0},4966770.2560816323,{"$f":"+I831-'ROR-Model'!I831","v":0},null,null,{"$f":"M811+M816+M821+M826","v":4966770.2560816323},{"$f":"N811+N816+N821+N826","v":0},null,null,{"$f":"Q811+Q816+Q821+Q826","v":4966770.2560816323},{"$f":"R811+R816+R821+R826","v":0},null,{"$f":"T811+T816+T821+T826","v":0},{"$f":"U811+U816+U821+U826","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y831)","v":4966770.2560816323},null,822]
[null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"+G832-Adjustments!H832","v":-266151.92500635516},{"$f":"F812+F817+F822+F827","v":425506.43000000005},-266151.92500635516,0,159354.50499364483,{"$f":"+I832-'ROR-Model'!I832","v":0},null,null,{"$f":"M812+M817+M822+M827","v":0},{"$f":"N812+N817+N822+N827","v":159354.50499364483},null,null,{"$f":"Q812+Q817+Q822+Q827","v":0},{"$f":"R812+R817+R822+R827","v":0},null,{"$f":"T812+T817+T822+T827","v":159354.50499364483},{"$f":"U812+U817+U822+U827","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y832)","v":0},null,823]
[null,null,null,null,{"$f":"+G833-Adjustments!H833","v":39860130.93},null,null,null,null,{"$f":"+I833-'ROR-Model'!I833","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,824]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"+G834-Adjustments!H834","v":-39904385.18892473},{"$f":"F813+F818+F823+F828","v":45030509.950000003},{"$f":"G813+G818+G823+G828","v":-39904385.18892473},{"$f":"H813+H818+H823+H828","v":0},{"$f":"I813+I818+I823+I828","v":5126124.7610752769},{"$f":"+I834-'ROR-Model'!I834","v":0},null,null,{"$f":"M813+M818+M823+M828","v":4966770.2560816323},{"$f":"N813+N818+N823+N828","v":159354.50499364483},null,null,{"$f":"Q813+Q818+Q823+Q828","v":4966770.2560816323},{"$f":"R813+R818+R823+R828","v":0},null,{"$f":"T813+T818+T823+T828","v":159354.50499364483},{"$f":"U813+U818+U823+U828","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y834)","v":4966770.2560816323},null,825]
[null,null,null,null,{"$f":"+G835-Adjustments!H835","v":0},null,null,null,null,{"$f":"+I835-'ROR-Model'!I835","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,826]
["Administrative & General Expense",null,null,null,{"$f":"+G836-Adjustments!H836","v":0},null,null,null,null,{"$f":"+I836-'ROR-Model'!I836","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,827]
[null,null,null,null,{"$f":"+G837-Adjustments!H837","v":0},null,null,null,null,{"$f":"+I837-'ROR-Model'!I837","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,828]
[920,"Administrative & General Salaries",null,null,{"$f":"+G838-Adjustments!H838","v":0},null,null,null,null,{"$f":"+I838-'ROR-Model'!I838","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,829]
[null,null,"Utah",null,{"$f":"+G839-Adjustments!H839","v":311572.91833405429},{"$f":"EXPENSES!F331","v":8196569.5500000007},{"$f":"Adjustments!X838","v":311572.91833405429},null,{"$f":"SUM(F839:H839)","v":8508142.4683340546},{"$f":"+I839-'ROR-Model'!I839","v":0},null,"Utah",{"$f":"VLOOKUP($L839,$L$2:$N$7,2,FALSE)*I839","v":8508142.4683340546},{"$f":"VLOOKUP($L839,$L$2:$N$7,3,FALSE)*I839","v":0},null,"G",{"$f":"IF(P839=\"G\",M839,IF(P839=\"PT\",0,ERR))","v":8508142.4683340546},{"$f":"IF(P839=\"PT\",M839,IF(P839=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S839=\"G\",N839,IF(S839=\"PT\",0,ERR))","v":0},{"$f":"IF(S839=\"PT\",N839,IF(S839=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y839)","v":8508142.4683340546},null,830]
[null,null,"Wyoming",null,{"$f":"+G840-Adjustments!H840","v":10742.786494296597},{"$f":"EXPENSES!F332","v":422101.81000000006},{"$f":"Adjustments!X839","v":10742.786494296597},null,{"$f":"SUM(F840:H840)","v":432844.59649429668},{"$f":"+I840-'ROR-Model'!I840","v":0},null,"Wyoming",{"$f":"VLOOKUP($L840,$L$2:$N$7,2,FALSE)*I840","v":0},{"$f":"VLOOKUP($L840,$L$2:$N$7,3,FALSE)*I840","v":432844.59649429668},null,"G",{"$f":"IF(P840=\"G\",M840,IF(P840=\"PT\",0,ERR))","v":0},{"$f":"IF(P840=\"PT\",M840,IF(P840=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S840=\"G\",N840,IF(S840=\"PT\",0,ERR))","v":432844.59649429668},{"$f":"IF(S840=\"PT\",N840,IF(S840=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y840)","v":0},null,831]
[null,null,"Total",null,{"$f":"+G841-Adjustments!H841","v":322315.7048283508},{"$f":"SUM(F839:F840)","v":8618671.3600000013},{"$f":"Adjustments!X840","v":322315.7048283508},null,{"$f":"SUM(I839:I840)","v":8940987.0648283511},{"$f":"+I841-'ROR-Model'!I841","v":0},null,null,{"$f":"SUM(M839:M840)","v":8508142.4683340546},{"$f":"SUM(N839:N840)","v":432844.59649429668},null,null,{"$f":"SUM(Q839:Q840)","v":8508142.4683340546},{"$f":"SUM(R839:R840)","v":0},null,{"$f":"SUM(T839:T840)","v":432844.59649429668},{"$f":"SUM(U839:U840)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y841)","v":8508142.4683340546},null,832]
[null,null,null,null,{"$f":"+G842-Adjustments!H842","v":0},null,null,null,null,{"$f":"+I842-'ROR-Model'!I842","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,833]
[921,"Office Supplies & Expenses",null,null,{"$f":"+G843-Adjustments!H843","v":0},null,null,null,null,{"$f":"+I843-'ROR-Model'!I843","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,834]
[null,null,"Utah",null,{"$f":"+G844-Adjustments!H844","v":-849266.24281773786},{"$f":"EXPENSES!F335","v":35802851.75},{"$f":"Adjustments!X842","v":-849266.24281773786},null,{"$f":"SUM(F844:H844)","v":34953585.507182263},{"$f":"+I844-'ROR-Model'!I844","v":0},null,"Utah",{"$f":"VLOOKUP($L844,$L$2:$N$7,2,FALSE)*I844","v":34953585.507182263},{"$f":"VLOOKUP($L844,$L$2:$N$7,3,FALSE)*I844","v":0},null,"G",{"$f":"IF(P844=\"G\",M844,IF(P844=\"PT\",0,ERR))","v":34953585.507182263},{"$f":"IF(P844=\"PT\",M844,IF(P844=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S844=\"G\",N844,IF(S844=\"PT\",0,ERR))","v":0},{"$f":"IF(S844=\"PT\",N844,IF(S844=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y844)","v":34953585.507182263},null,835]
[null,null,"Wyoming",null,{"$f":"+G845-Adjustments!H845","v":-29282.024805579007},{"$f":"EXPENSES!F336","v":1542858.02},{"$f":"Adjustments!X843","v":-29282.024805579007},null,{"$f":"SUM(F845:H845)","v":1513575.9951944209},{"$f":"+I845-'ROR-Model'!I845","v":0},null,"Wyoming",{"$f":"VLOOKUP($L845,$L$2:$N$7,2,FALSE)*I845","v":0},{"$f":"VLOOKUP($L845,$L$2:$N$7,3,FALSE)*I845","v":1513575.9951944209},null,"G",{"$f":"IF(P845=\"G\",M845,IF(P845=\"PT\",0,ERR))","v":0},{"$f":"IF(P845=\"PT\",M845,IF(P845=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S845=\"G\",N845,IF(S845=\"PT\",0,ERR))","v":1513575.9951944209},{"$f":"IF(S845=\"PT\",N845,IF(S845=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y845)","v":0},null,836]
[null,null,"Total",null,{"$f":"+G846-Adjustments!H846","v":-878548.26762331696},{"$f":"SUM(F844:F845)","v":37345709.770000003},{"$f":"Adjustments!X844","v":-878548.26762331696},null,{"$f":"SUM(I844:I845)","v":36467161.502376683},{"$f":"+I846-'ROR-Model'!I846","v":0},null,null,{"$f":"SUM(M844:M845)","v":34953585.507182263},{"$f":"SUM(N844:N845)","v":1513575.9951944209},null,null,{"$f":"SUM(Q844:Q845)","v":34953585.507182263},{"$f":"SUM(R844:R845)","v":0},null,{"$f":"SUM(T844:T845)","v":1513575.9951944209},{"$f":"SUM(U844:U845)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y846)","v":34953585.507182263},null,{"$f":"Y845+1","v":837}]
[null,null,null,null,{"$f":"+G847-Adjustments!H847","v":0},null,null,null,null,{"$f":"+I847-'ROR-Model'!I847","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,838]
[922,"Administrative Expenses Transferred",null,null,{"$f":"+G848-Adjustments!H848","v":0},null,null,null,null,{"$f":"+I848-'ROR-Model'!I848","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,839]
[null,null,"Utah",null,{"$f":"+G849-Adjustments!H849","v":0},{"$f":"EXPENSES!F339","v":-2948030.9099999997},{"$f":"Adjustments!X846","v":0},null,{"$f":"SUM(F849:H849)","v":-2948030.9099999997},{"$f":"+I849-'ROR-Model'!I849","v":0},null,"Utah",{"$f":"VLOOKUP($L849,$L$2:$N$7,2,FALSE)*I849","v":-2948030.9099999997},{"$f":"VLOOKUP($L849,$L$2:$N$7,3,FALSE)*I849","v":0},null,"G",{"$f":"IF(P849=\"G\",M849,IF(P849=\"PT\",0,ERR))","v":-2948030.9099999997},{"$f":"IF(P849=\"PT\",M849,IF(P849=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S849=\"G\",N849,IF(S849=\"PT\",0,ERR))","v":0},{"$f":"IF(S849=\"PT\",N849,IF(S849=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y849)","v":-2948030.9099999997},null,840]
[null,null,"Wyoming",null,{"$f":"+G850-Adjustments!H850","v":0},{"$f":"EXPENSES!F340","v":-37218.780000000013},{"$f":"Adjustments!X847","v":0},null,{"$f":"SUM(F850:H850)","v":-37218.780000000013},{"$f":"+I850-'ROR-Model'!I850","v":0},null,"Wyoming",{"$f":"VLOOKUP($L850,$L$2:$N$7,2,FALSE)*I850","v":0},{"$f":"VLOOKUP($L850,$L$2:$N$7,3,FALSE)*I850","v":-37218.780000000013},null,"G",{"$f":"IF(P850=\"G\",M850,IF(P850=\"PT\",0,ERR))","v":0},{"$f":"IF(P850=\"PT\",M850,IF(P850=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S850=\"G\",N850,IF(S850=\"PT\",0,ERR))","v":-37218.780000000013},{"$f":"IF(S850=\"PT\",N850,IF(S850=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y850)","v":0},null,841]
[null,null,"Total",null,{"$f":"+G851-Adjustments!H851","v":0},{"$f":"SUM(F849:F850)","v":-2985249.6899999995},{"$f":"Adjustments!X848","v":0},null,{"$f":"SUM(I849:I850)","v":-2985249.6899999995},{"$f":"+I851-'ROR-Model'!I851","v":0},null,null,{"$f":"SUM(M849:M850)","v":-2948030.9099999997},{"$f":"SUM(N849:N850)","v":-37218.780000000013},null,null,{"$f":"SUM(Q849:Q850)","v":-2948030.9099999997},{"$f":"SUM(R849:R850)","v":0},null,{"$f":"SUM(T849:T850)","v":-37218.780000000013},{"$f":"SUM(U849:U850)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y851)","v":-2948030.9099999997},null,842]
[null,null,null,null,{"$f":"+G852-Adjustments!H852","v":0},null,null,null,null,{"$f":"+I852-'ROR-Model'!I852","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,843]
[923,"Outside Services Employed",null,null,{"$f":"+G853-Adjustments!H853","v":0},null,null,null,null,{"$f":"+I853-'ROR-Model'!I853","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
[null,null,"Utah",null,{"$f":"+G854-Adjustments!H854","v":-37185.854582018022},{"$f":"EXPENSES!F343","v":2263187.5699999998},{"$f":"Adjustments!X850","v":-37185.854582018022},null,{"$f":"SUM(F854:H854)","v":2226001.7154179816},{"$f":"+I854-'ROR-Model'!I854","v":0},null,"Utah",{"$f":"VLOOKUP($L854,$L$2:$N$7,2,FALSE)*I854","v":2226001.7154179816},{"$f":"VLOOKUP($L854,$L$2:$N$7,3,FALSE)*I854","v":0},null,"G",{"$f":"IF(P854=\"G\",M854,IF(P854=\"PT\",0,ERR))","v":2226001.7154179816},{"$f":"IF(P854=\"PT\",M854,IF(P854=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S854=\"G\",N854,IF(S854=\"PT\",0,ERR))","v":0},{"$f":"IF(S854=\"PT\",N854,IF(S854=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y854)","v":2226001.7154179816},null,845]
[null,null,"Wyoming",null,{"$f":"+G855-Adjustments!H855","v":-1282.1386997257473},{"$f":"EXPENSES!F344","v":95384.400000000009},{"$f":"Adjustments!X851","v":-1282.1386997257473},null,{"$f":"SUM(F855:H855)","v":94102.261300274258},{"$f":"+I855-'ROR-Model'!I855","v":0},null,"Wyoming",{"$f":"VLOOKUP($L855,$L$2:$N$7,2,FALSE)*I855","v":0},{"$f":"VLOOKUP($L855,$L$2:$N$7,3,FALSE)*I855","v":94102.261300274258},null,"G",{"$f":"IF(P855=\"G\",M855,IF(P855=\"PT\",0,ERR))","v":0},{"$f":"IF(P855=\"PT\",M855,IF(P855=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S855=\"G\",N855,IF(S855=\"PT\",0,ERR))","v":94102.261300274258},{"$f":"IF(S855=\"PT\",N855,IF(S855=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y855)","v":0},null,846]
[null,null,"Total",null,{"$f":"+G856-Adjustments!H856","v":-38467.993281743773},{"$f":"SUM(F854:F855)","v":2358571.9699999997},{"$f":"Adjustments!X852","v":-38467.993281743773},null,{"$f":"SUM(I854:I855)","v":2320103.9767182558},{"$f":"+I856-'ROR-Model'!I856","v":0},null,null,{"$f":"SUM(M854:M855)","v":2226001.7154179816},{"$f":"SUM(N854:N855)","v":94102.261300274258},null,null,{"$f":"SUM(Q854:Q855)","v":2226001.7154179816},{"$f":"SUM(R854:R855)","v":0},null,{"$f":"SUM(T854:T855)","v":94102.261300274258},{"$f":"SUM(U854:U855)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y856)","v":2226001.7154179816},null,847]
[null,null,null,null,{"$f":"+G857-Adjustments!H857","v":0},null,null,null,null,{"$f":"+I857-'ROR-Model'!I857","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,848]
[924,"Property Insurance",null,null,{"$f":"+G858-Adjustments!H858","v":0},null,null,null,null,{"$f":"+I858-'ROR-Model'!I858","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,849]
[null,null,"Utah",null,{"$f":"+G859-Adjustments!H859","v":0},{"$f":"EXPENSES!F347","v":498498.22000000009},{"$f":"Adjustments!X854","v":0},null,{"$f":"SUM(F859:H859)","v":498498.22000000009},{"$f":"+I859-'ROR-Model'!I859","v":0},null,"Utah",{"$f":"VLOOKUP($L859,$L$2:$N$7,2,FALSE)*I859","v":498498.22000000009},{"$f":"VLOOKUP($L859,$L$2:$N$7,3,FALSE)*I859","v":0},null,"G",{"$f":"IF(P859=\"G\",M859,IF(P859=\"PT\",0,ERR))","v":498498.22000000009},{"$f":"IF(P859=\"PT\",M859,IF(P859=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S859=\"G\",N859,IF(S859=\"PT\",0,ERR))","v":0},{"$f":"IF(S859=\"PT\",N859,IF(S859=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y859)","v":498498.22000000009},null,850]
[null,null,"Wyoming",null,{"$f":"+G860-Adjustments!H860","v":0},{"$f":"EXPENSES!F348","v":16677.47},{"$f":"Adjustments!X855","v":0},null,{"$f":"SUM(F860:H860)","v":16677.47},{"$f":"+I860-'ROR-Model'!I860","v":0},null,"Wyoming",{"$f":"VLOOKUP($L860,$L$2:$N$7,2,FALSE)*I860","v":0},{"$f":"VLOOKUP($L860,$L$2:$N$7,3,FALSE)*I860","v":16677.47},null,"G",{"$f":"IF(P860=\"G\",M860,IF(P860=\"PT\",0,ERR))","v":0},{"$f":"IF(P860=\"PT\",M860,IF(P860=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S860=\"G\",N860,IF(S860=\"PT\",0,ERR))","v":16677.47},{"$f":"IF(S860=\"PT\",N860,IF(S860=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y860)","v":0},null,851]
[null,null,"Total",null,{"$f":"+G861-Adjustments!H861","v":0},{"$f":"SUM(F859:F860)","v":515175.69000000006},{"$f":"Adjustments!X856","v":0},null,{"$f":"SUM(I859:I860)","v":515175.69000000006},{"$f":"+I861-'ROR-Model'!I861","v":0},null,null,{"$f":"SUM(M859:M860)","v":498498.22000000009},{"$f":"SUM(N859:N860)","v":16677.47},null,null,{"$f":"SUM(Q859:Q860)","v":498498.22000000009},{"$f":"SUM(R859:R860)","v":0},null,{"$f":"SUM(T859:T860)","v":16677.47},{"$f":"SUM(U859:U860)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y861)","v":498498.22000000009},null,852]
[null,null,null,null,{"$f":"+G862-Adjustments!H862","v":0},null,null,null,null,{"$f":"+I862-'ROR-Model'!I862","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,853]
[925,"Injuries & Damages",null,null,{"$f":"+G863-Adjustments!H863","v":0},null,null,null,null,{"$f":"+I863-'ROR-Model'!I863","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,854]
[null,null,"Utah",null,{"$f":"+G864-Adjustments!H864","v":0},{"$f":"EXPENSES!F351","v":62449.65},{"$f":"Adjustments!X858","v":0},null,{"$f":"SUM(F864:H864)","v":62449.65},{"$f":"+I864-'ROR-Model'!I864","v":0},null,"Utah",{"$f":"VLOOKUP($L864,$L$2:$N$7,2,FALSE)*I864","v":62449.65},{"$f":"VLOOKUP($L864,$L$2:$N$7,3,FALSE)*I864","v":0},null,"G",{"$f":"IF(P864=\"G\",M864,IF(P864=\"PT\",0,ERR))","v":62449.65},{"$f":"IF(P864=\"PT\",M864,IF(P864=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S864=\"G\",N864,IF(S864=\"PT\",0,ERR))","v":0},{"$f":"IF(S864=\"PT\",N864,IF(S864=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y864)","v":62449.65},null,855]
[null,null,"Wyoming",null,{"$f":"+G865-Adjustments!H865","v":0},{"$f":"EXPENSES!F352","v":7900.19},{"$f":"Adjustments!X859","v":0},null,{"$f":"SUM(F865:H865)","v":7900.19},{"$f":"+I865-'ROR-Model'!I865","v":0},null,"Wyoming",{"$f":"VLOOKUP($L865,$L$2:$N$7,2,FALSE)*I865","v":0},{"$f":"VLOOKUP($L865,$L$2:$N$7,3,FALSE)*I865","v":7900.19},null,"G",{"$f":"IF(P865=\"G\",M865,IF(P865=\"PT\",0,ERR))","v":0},{"$f":"IF(P865=\"PT\",M865,IF(P865=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S865=\"G\",N865,IF(S865=\"PT\",0,ERR))","v":7900.19},{"$f":"IF(S865=\"PT\",N865,IF(S865=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y865)","v":0},null,856]
[null,null,"Total",null,{"$f":"+G866-Adjustments!H866","v":0},{"$f":"SUM(F864:F865)","v":70349.84},{"$f":"Adjustments!X860","v":0},null,{"$f":"SUM(I864:I865)","v":70349.84},{"$f":"+I866-'ROR-Model'!I866","v":0},null,null,{"$f":"SUM(M864:M865)","v":62449.65},{"$f":"SUM(N864:N865)","v":7900.19},null,null,{"$f":"SUM(Q864:Q865)","v":62449.65},{"$f":"SUM(R864:R865)","v":0},null,{"$f":"SUM(T864:T865)","v":7900.19},{"$f":"SUM(U864:U865)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y866)","v":62449.65},null,857]
[null,null,null,null,{"$f":"+G867-Adjustments!H867","v":0},null,null,null,null,{"$f":"+I867-'ROR-Model'!I867","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,858]
[926,"Employee Pensions & Benefits",null,null,{"$f":"+G868-Adjustments!H868","v":0},null,null,null,null,{"$f":"+I868-'ROR-Model'!I868","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,859]
[null,null,"Utah",null,{"$f":"+G869-Adjustments!H869","v":0},{"$f":"EXPENSES!F355","v":1281647.02},{"$f":"Adjustments!X862","v":0},null,{"$f":"SUM(F869:H869)","v":1281647.02},{"$f":"+I869-'ROR-Model'!I869","v":0},null,"Utah",{"$f":"VLOOKUP($L869,$L$2:$N$7,2,FALSE)*I869","v":1281647.02},{"$f":"VLOOKUP($L869,$L$2:$N$7,3,FALSE)*I869","v":0},null,"G",{"$f":"IF(P869=\"G\",M869,IF(P869=\"PT\",0,ERR))","v":1281647.02},{"$f":"IF(P869=\"PT\",M869,IF(P869=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S869=\"G\",N869,IF(S869=\"PT\",0,ERR))","v":0},{"$f":"IF(S869=\"PT\",N869,IF(S869=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y869)","v":1281647.02},null,860]
[null,null,"Wyoming",null,{"$f":"+G870-Adjustments!H870","v":0},{"$f":"EXPENSES!F356","v":151076.41999999998},{"$f":"Adjustments!X863","v":0},null,{"$f":"SUM(F870:H870)","v":151076.41999999998},{"$f":"+I870-'ROR-Model'!I870","v":0},null,"Wyoming",{"$f":"VLOOKUP($L870,$L$2:$N$7,2,FALSE)*I870","v":0},{"$f":"VLOOKUP($L870,$L$2:$N$7,3,FALSE)*I870","v":151076.41999999998},null,"G",{"$f":"IF(P870=\"G\",M870,IF(P870=\"PT\",0,ERR))","v":0},{"$f":"IF(P870=\"PT\",M870,IF(P870=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S870=\"G\",N870,IF(S870=\"PT\",0,ERR))","v":151076.41999999998},{"$f":"IF(S870=\"PT\",N870,IF(S870=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y870)","v":0},null,861]
[null,null,"Total",null,{"$f":"+G871-Adjustments!H871","v":0},{"$f":"SUM(F869:F870)","v":1432723.44},{"$f":"Adjustments!X864","v":0},null,{"$f":"SUM(I869:I870)","v":1432723.44},{"$f":"+I871-'ROR-Model'!I871","v":0},null,null,{"$f":"SUM(M869:M870)","v":1281647.02},{"$f":"SUM(N869:N870)","v":151076.41999999998},null,null,{"$f":"SUM(Q869:Q870)","v":1281647.02},{"$f":"SUM(R869:R870)","v":0},null,{"$f":"SUM(T869:T870)","v":151076.41999999998},{"$f":"SUM(U869:U870)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y871)","v":1281647.02},null,862]
[null,null,null,null,{"$f":"+G872-Adjustments!H872","v":0},null,null,null,null,{"$f":"+I872-'ROR-Model'!I872","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,863]
["928","Regulatory Expense",null,null,{"$f":"+G873-Adjustments!H873","v":0},null,null,null,null,{"$f":"+I873-'ROR-Model'!I873","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,864]
[null,null,"Utah",null,{"$f":"+G874-Adjustments!H874","v":0},{"$f":"EXPENSES!F359","v":0},{"$f":"Adjustments!X866","v":0},null,{"$f":"SUM(F874:H874)","v":0},{"$f":"+I874-'ROR-Model'!I874","v":0},null,"Utah",{"$f":"VLOOKUP($L874,$L$2:$N$7,2,FALSE)*I874","v":0},{"$f":"VLOOKUP($L874,$L$2:$N$7,3,FALSE)*I874","v":0},null,"G",{"$f":"IF(P874=\"G\",M874,IF(P874=\"PT\",0,ERR))","v":0},{"$f":"IF(P874=\"PT\",M874,IF(P874=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S874=\"G\",N874,IF(S874=\"PT\",0,ERR))","v":0},{"$f":"IF(S874=\"PT\",N874,IF(S874=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y874)","v":0},null,865]
[null,null,"Wyoming",null,{"$f":"+G875-Adjustments!H875","v":0},{"$f":"EXPENSES!F360","v":0},{"$f":"Adjustments!X867","v":0},null,{"$f":"SUM(F875:H875)","v":0},{"$f":"+I875-'ROR-Model'!I875","v":0},null,"Wyoming",{"$f":"VLOOKUP($L875,$L$2:$N$7,2,FALSE)*I875","v":0},{"$f":"VLOOKUP($L875,$L$2:$N$7,3,FALSE)*I875","v":0},null,"G",{"$f":"IF(P875=\"G\",M875,IF(P875=\"PT\",0,ERR))","v":0},{"$f":"IF(P875=\"PT\",M875,IF(P875=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S875=\"G\",N875,IF(S875=\"PT\",0,ERR))","v":0},{"$f":"IF(S875=\"PT\",N875,IF(S875=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y875)","v":0},null,866]
[null,null,"Total",null,{"$f":"+G876-Adjustments!H876","v":0},{"$f":"SUM(F874:F875)","v":0},{"$f":"Adjustments!X868","v":0},null,{"$f":"SUM(I874:I875)","v":0},{"$f":"+I876-'ROR-Model'!I876","v":0},null,null,{"$f":"SUM(M874:M875)","v":0},{"$f":"SUM(N874:N875)","v":0},null,null,{"$f":"SUM(Q874:Q875)","v":0},{"$f":"SUM(R874:R875)","v":0},null,{"$f":"SUM(T874:T875)","v":0},{"$f":"SUM(U874:U875)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y876)","v":0},null,867]
[null,null,null,null,{"$f":"+G877-Adjustments!H877","v":0},null,null,null,null,{"$f":"+I877-'ROR-Model'!I877","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,868]
[9301,"General Advertising Expenses",null,null,{"$f":"+G878-Adjustments!H878","v":0},null,null,null,null,{"$f":"+I878-'ROR-Model'!I878","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,869]
[null,null,"Utah",null,{"$f":"+G879-Adjustments!H879","v":0},{"$f":"EXPENSES!F363","v":10342.890000000001},{"$f":"Adjustments!X870","v":0},null,{"$f":"SUM(F879:H879)","v":10342.890000000001},{"$f":"+I879-'ROR-Model'!I879","v":0},null,"Utah",{"$f":"VLOOKUP($L879,$L$2:$N$7,2,FALSE)*I879","v":10342.890000000001},{"$f":"VLOOKUP($L879,$L$2:$N$7,3,FALSE)*I879","v":0},null,"G",{"$f":"IF(P879=\"G\",M879,IF(P879=\"PT\",0,ERR))","v":10342.890000000001},{"$f":"IF(P879=\"PT\",M879,IF(P879=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S879=\"G\",N879,IF(S879=\"PT\",0,ERR))","v":0},{"$f":"IF(S879=\"PT\",N879,IF(S879=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y879)","v":10342.890000000001},null,870]
[null,null,"Wyoming",null,{"$f":"+G880-Adjustments!H880","v":0},{"$f":"EXPENSES!F364","v":341.91},{"$f":"Adjustments!X871","v":0},null,{"$f":"SUM(F880:H880)","v":341.91},{"$f":"+I880-'ROR-Model'!I880","v":0},null,"Wyoming",{"$f":"VLOOKUP($L880,$L$2:$N$7,2,FALSE)*I880","v":0},{"$f":"VLOOKUP($L880,$L$2:$N$7,3,FALSE)*I880","v":341.91},null,"G",{"$f":"IF(P880=\"G\",M880,IF(P880=\"PT\",0,ERR))","v":0},{"$f":"IF(P880=\"PT\",M880,IF(P880=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S880=\"G\",N880,IF(S880=\"PT\",0,ERR))","v":341.91},{"$f":"IF(S880=\"PT\",N880,IF(S880=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y880)","v":0},null,871]
[null,null,"Total",null,{"$f":"+G881-Adjustments!H881","v":0},{"$f":"SUM(F879:F880)","v":10684.800000000001},{"$f":"Adjustments!X872","v":0},null,{"$f":"SUM(I879:I880)","v":10684.800000000001},{"$f":"+I881-'ROR-Model'!I881","v":0},null,null,{"$f":"SUM(M879:M880)","v":10342.890000000001},{"$f":"SUM(N879:N880)","v":341.91},null,null,{"$f":"SUM(Q879:Q880)","v":10342.890000000001},{"$f":"SUM(R879:R880)","v":0},null,{"$f":"SUM(T879:T880)","v":341.91},{"$f":"SUM(U879:U880)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y881)","v":10342.890000000001},null,872]
[null,null,null,null,{"$f":"+G882-Adjustments!H882","v":0},null,null,null,null,{"$f":"+I882-'ROR-Model'!I882","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,873]
[9302,"Miscellaneous General Expenses",null,null,{"$f":"+G883-Adjustments!H883","v":0},null,null,null,null,{"$f":"+I883-'ROR-Model'!I883","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,874]
[null,null,"Utah",null,{"$f":"+G884-Adjustments!H884","v":0},{"$f":"EXPENSES!F367","v":1897503.9000000001},{"$f":"Adjustments!X874","v":0},null,{"$f":"SUM(F884:H884)","v":1897503.9000000001},{"$f":"+I884-'ROR-Model'!I884","v":0},null,"Utah",{"$f":"VLOOKUP($L884,$L$2:$N$7,2,FALSE)*I884","v":1897503.9000000001},{"$f":"VLOOKUP($L884,$L$2:$N$7,3,FALSE)*I884","v":0},null,"G",{"$f":"IF(P884=\"G\",M884,IF(P884=\"PT\",0,ERR))","v":1897503.9000000001},{"$f":"IF(P884=\"PT\",M884,IF(P884=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S884=\"G\",N884,IF(S884=\"PT\",0,ERR))","v":0},{"$f":"IF(S884=\"PT\",N884,IF(S884=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y884)","v":1897503.9000000001},null,875]
[null,null,"Wyoming",null,{"$f":"+G885-Adjustments!H885","v":0},{"$f":"EXPENSES!F368","v":10140.83},{"$f":"Adjustments!X875","v":0},null,{"$f":"SUM(F885:H885)","v":10140.83},{"$f":"+I885-'ROR-Model'!I885","v":0},null,"Wyoming",{"$f":"VLOOKUP($L885,$L$2:$N$7,2,FALSE)*I885","v":0},{"$f":"VLOOKUP($L885,$L$2:$N$7,3,FALSE)*I885","v":10140.83},null,"G",{"$f":"IF(P885=\"G\",M885,IF(P885=\"PT\",0,ERR))","v":0},{"$f":"IF(P885=\"PT\",M885,IF(P885=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S885=\"G\",N885,IF(S885=\"PT\",0,ERR))","v":10140.83},{"$f":"IF(S885=\"PT\",N885,IF(S885=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y885)","v":0},null,876]
[null,null,"Total",null,{"$f":"+G886-Adjustments!H886","v":0},{"$f":"SUM(F884:F885)","v":1907644.7300000002},{"$f":"Adjustments!X876","v":0},null,{"$f":"SUM(I884:I885)","v":1907644.7300000002},{"$f":"+I886-'ROR-Model'!I886","v":0},null,null,{"$f":"SUM(M884:M885)","v":1897503.9000000001},{"$f":"SUM(N884:N885)","v":10140.83},null,null,{"$f":"SUM(Q884:Q885)","v":1897503.9000000001},{"$f":"SUM(R884:R885)","v":0},null,{"$f":"SUM(T884:T885)","v":10140.83},{"$f":"SUM(U884:U885)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y886)","v":1897503.9000000001},null,877]
[null,null,null,null,{"$f":"+G887-Adjustments!H887","v":0},null,null,null,null,{"$f":"+I887-'ROR-Model'!I887","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,878]
[931,"Rents",null,null,{"$f":"+G888-Adjustments!H888","v":0},null,null,null,null,{"$f":"+I888-'ROR-Model'!I888","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,879]
[null,null,"Utah",null,{"$f":"+G889-Adjustments!H889","v":0},{"$f":"EXPENSES!F371","v":1697986.03},{"$f":"Adjustments!X878","v":0},null,{"$f":"SUM(F889:H889)","v":1697986.03},{"$f":"+I889-'ROR-Model'!I889","v":0},null,"Utah",{"$f":"VLOOKUP($L889,$L$2:$N$7,2,FALSE)*I889","v":1697986.03},{"$f":"VLOOKUP($L889,$L$2:$N$7,3,FALSE)*I889","v":0},null,"G",{"$f":"IF(P889=\"G\",M889,IF(P889=\"PT\",0,ERR))","v":1697986.03},{"$f":"IF(P889=\"PT\",M889,IF(P889=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S889=\"G\",N889,IF(S889=\"PT\",0,ERR))","v":0},{"$f":"IF(S889=\"PT\",N889,IF(S889=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y889)","v":1697986.03},null,880]
[null,null,"Wyoming",null,{"$f":"+G890-Adjustments!H890","v":0},{"$f":"EXPENSES!F372","v":57456.21},{"$f":"Adjustments!X879","v":0},null,{"$f":"SUM(F890:H890)","v":57456.21},{"$f":"+I890-'ROR-Model'!I890","v":0},null,"Wyoming",{"$f":"VLOOKUP($L890,$L$2:$N$7,2,FALSE)*I890","v":0},{"$f":"VLOOKUP($L890,$L$2:$N$7,3,FALSE)*I890","v":57456.21},null,"G",{"$f":"IF(P890=\"G\",M890,IF(P890=\"PT\",0,ERR))","v":0},{"$f":"IF(P890=\"PT\",M890,IF(P890=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S890=\"G\",N890,IF(S890=\"PT\",0,ERR))","v":57456.21},{"$f":"IF(S890=\"PT\",N890,IF(S890=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y890)","v":0},null,881]
[null,null,"Total",null,{"$f":"+G891-Adjustments!H891","v":0},{"$f":"SUM(F889:F890)","v":1755442.24},{"$f":"Adjustments!X880","v":0},null,{"$f":"SUM(I889:I890)","v":1755442.24},{"$f":"+I891-'ROR-Model'!I891","v":0},null,null,{"$f":"SUM(M889:M890)","v":1697986.03},{"$f":"SUM(N889:N890)","v":57456.21},null,null,{"$f":"SUM(Q889:Q890)","v":1697986.03},{"$f":"SUM(R889:R890)","v":0},null,{"$f":"SUM(T889:T890)","v":57456.21},{"$f":"SUM(U889:U890)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y891)","v":1697986.03},null,882]
[null,null,null,null,{"$f":"+G892-Adjustments!H892","v":39860130.93},null,null,null,null,{"$f":"+I892-'ROR-Model'!I892","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,883]
["935","Maintenance of General Plant",null,null,{"$f":"+G893-Adjustments!H893","v":0},null,null,null,null,{"$f":"+I893-'ROR-Model'!I893","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,884]
[null,null,"Utah",null,{"$f":"+G894-Adjustments!H894","v":0},{"$f":"EXPENSES!F375","v":0},{"$f":"Adjustments!X882","v":0},null,{"$f":"SUM(F894:H894)","v":0},{"$f":"+I894-'ROR-Model'!I894","v":0},null,"Utah",{"$f":"VLOOKUP($L894,$L$2:$N$7,2,FALSE)*I894","v":0},{"$f":"VLOOKUP($L894,$L$2:$N$7,3,FALSE)*I894","v":0},null,"G",{"$f":"IF(P894=\"G\",M894,IF(P894=\"PT\",0,ERR))","v":0},{"$f":"IF(P894=\"PT\",M894,IF(P894=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S894=\"G\",N894,IF(S894=\"PT\",0,ERR))","v":0},{"$f":"IF(S894=\"PT\",N894,IF(S894=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y894)","v":0},null,885]
[null,null,"Wyoming",null,{"$f":"+G895-Adjustments!H895","v":0},{"$f":"EXPENSES!F376","v":0},{"$f":"Adjustments!X883","v":0},null,{"$f":"SUM(F895:H895)","v":0},{"$f":"+I895-'ROR-Model'!I895","v":0},null,"Wyoming",{"$f":"VLOOKUP($L895,$L$2:$N$7,2,FALSE)*I895","v":0},{"$f":"VLOOKUP($L895,$L$2:$N$7,3,FALSE)*I895","v":0},null,"G",{"$f":"IF(P895=\"G\",M895,IF(P895=\"PT\",0,ERR))","v":0},{"$f":"IF(P895=\"PT\",M895,IF(P895=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S895=\"G\",N895,IF(S895=\"PT\",0,ERR))","v":0},{"$f":"IF(S895=\"PT\",N895,IF(S895=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y895)","v":0},null,886]
[null,null,"Total",null,{"$f":"+G896-Adjustments!H896","v":0},{"$f":"SUM(F894:F895)","v":0},{"$f":"Adjustments!X884","v":0},null,{"$f":"SUM(I894:I895)","v":0},{"$f":"+I896-'ROR-Model'!I896","v":0},null,null,{"$f":"SUM(M894:M895)","v":0},{"$f":"SUM(N894:N895)","v":0},null,null,{"$f":"SUM(Q894:Q895)","v":0},{"$f":"SUM(R894:R895)","v":0},null,{"$f":"SUM(T894:T895)","v":0},{"$f":"SUM(U894:U895)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y896)","v":0},null,887]
[null,null,null,null,{"$f":"+G897-Adjustments!H897","v":0},null,null,null,null,{"$f":"+I897-'ROR-Model'!I897","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,888]
["Total Administrative & General Expense",null,null,null,{"$f":"+G898-Adjustments!H898","v":0},null,null,null,null,{"$f":"+I898-'ROR-Model'!I898","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,889]
[null,"Utah Administrative & General Expense",null,null,{"$f":"+G899-Adjustments!H899","v":-574879.17906570155},{"$f":"F894+F889+F884+F879+F874+F869+F864+F859+F854+F849+F844+F839","v":48763005.670000002},{"$f":"G894+G889+G884+G879+G874+G869+G864+G859+G854+G849+G844+G839","v":-574879.17906570155},{"$f":"H894+H889+H884+H879+H874+H869+H864+H859+H854+H849+H844+H839","v":0},48188126.490934305,{"$f":"+I899-'ROR-Model'!I899","v":0},null,null,{"$f":"M894+M889+M884+M879+M874+M869+M864+M859+M854+M849+M844+M839","v":48188126.490934305},{"$f":"N894+N889+N884+N879+N874+N869+N864+N859+N854+N849+N844+N839","v":0},null,null,{"$f":"Q894+Q889+Q884+Q879+Q874+Q869+Q864+Q859+Q854+Q849+Q844+Q839","v":48188126.490934305},{"$f":"R894+R889+R884+R879+R874+R869+R864+R859+R854+R849+R844+R839","v":0},null,{"$f":"T894+T889+T884+T879+T874+T869+T864+T859+T854+T849+T844+T839","v":0},{"$f":"U894+U889+U884+U879+U874+U869+U864+U859+U854+U849+U844+U839","v":0},null,{"$f":"W894+W889+W884+W879+W874+W869+W864+W859+W854+W849+W844+W839","v":48188126.490934305},null,890]
[null,"WyomingAdministrative & General Expense",null,null,{"$f":"+G900-Adjustments!H900","v":-19821.377011008157},{"$f":"F895+F890+F885+F880+F875+F870+F865+F860+F855+F850+F845+F840","v":2266718.48},-19821.377011008157,0,2246897.1029889919,{"$f":"+I900-'ROR-Model'!I900","v":0},null,null,{"$f":"M895+M890+M885+M880+M875+M870+M865+M860+M855+M850+M845+M840","v":0},{"$f":"N895+N890+N885+N880+N875+N870+N865+N860+N855+N850+N845+N840","v":2246897.1029889919},null,null,{"$f":"Q895+Q890+Q885+Q880+Q875+Q870+Q865+Q860+Q855+Q850+Q845+Q840","v":0},{"$f":"R895+R890+R885+R880+R875+R870+R865+R860+R855+R850+R845+R840","v":0},null,{"$f":"T895+T890+T885+T880+T875+T870+T865+T860+T855+T850+T845+T840","v":2246897.1029889919},{"$f":"U895+U890+U885+U880+U875+U870+U865+U860+U855+U850+U845+U840","v":0},null,{"$f":"W895+W890+W885+W880+W875+W870+W865+W860+W855+W850+W845+W840","v":0},null,891]
[null,null,null,null,{"$f":"+G901-Adjustments!H901","v":0},null,null,null,null,{"$f":"+I901-'ROR-Model'!I901","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,892]
[null,"Total Administrative & General Expense",null,null,{"$f":"+G902-Adjustments!H902","v":-594700.55607670988},{"$f":"IF(F896+F891+F886+F881+F876+F871+F866+F861+F856+F851+F846+F841=F899+F900,F899+F900,\"ERROR\")","v":51029724.149999999},{"$f":"G896+G891+G886+G881+G876+G871+G866+G861+G856+G851+G846+G841","v":-594700.55607670988},{"$f":"H896+H891+H886+H881+H876+H871+H866+H861+H856+H851+H846+H841","v":0},{"$f":"I896+I891+I886+I881+I876+I871+I866+I861+I856+I851+I846+I841","v":50435023.593923293},{"$f":"+I902-'ROR-Model'!I902","v":0},null,{"$f":"L896+L891+L886+L881+L876+L871+L866+L861+L856+L851+L846+L841","v":0},{"$f":"M896+M891+M886+M881+M876+M871+M866+M861+M856+M851+M846+M841","v":48188126.490934305},{"$f":"N896+N891+N886+N881+N876+N871+N866+N861+N856+N851+N846+N841","v":2246897.1029889919},null,null,{"$f":"Q896+Q891+Q886+Q881+Q876+Q871+Q866+Q861+Q856+Q851+Q846+Q841","v":48188126.490934305},{"$f":"R896+R891+R886+R881+R876+R871+R866+R861+R856+R851+R846+R841","v":0},null,{"$f":"T896+T891+T886+T881+T876+T871+T866+T861+T856+T851+T846+T841","v":2246897.1029889919},{"$f":"U896+U891+U886+U881+U876+U871+U866+U861+U856+U851+U846+U841","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y902)","v":48188126.490934305},null,893]
[null,null,null,null,{"$f":"+G903-Adjustments!H903","v":0},null,null,null,null,{"$f":"+I903-'ROR-Model'!I903","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,894]
[null,null,null,null,{"$f":"+G904-Adjustments!H904","v":0},null,null,null,null,{"$f":"+I904-'ROR-Model'!I904","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,895]
[null,"Total Utility O&M Expenses",null,null,{"$f":"+G905-Adjustments!H905","v":-42054062.991798319},{"$f":"F650+F753+F806+F834+F902","v":169522638.5},{"$f":"G650+G753+G806+G834+G902","v":-42054062.991798319},{"$f":"H650+H753+H806+H834+H902","v":0},{"$f":"I650+I753+I806+I834+I902","v":127468575.50820169},{"$f":"+I905-'ROR-Model'!I905","v":0},null,null,{"$f":"M650+M753+M806+M834+M902","v":121927025.96035662},{"$f":"N650+N753+N806+N834+N902","v":5541549.5478450852},null,null,{"$f":"Q650+Q753+Q806+Q834+Q902","v":121927025.96035662},{"$f":"R650+R753+R806+R834+R902","v":0},null,{"$f":"T650+T753+T806+T834+T902","v":5541549.5478450852},{"$f":"U650+U753+U806+U834+U902","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y905)","v":121927025.96035662},null,896]
[null,null,null,null,{"$f":"+G906-Adjustments!H906","v":0},null,null,null,null,{"$f":"+I906-'ROR-Model'!I906","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,897]
[null,null,null,null,{"$f":"+G907-Adjustments!H907","v":0},null,null,null,null,{"$f":"+I907-'ROR-Model'!I907","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,898]
["OTHER UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G908-Adjustments!H908","v":0},null,null,null,null,{"$f":"+I908-'ROR-Model'!I908","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,899]
[null,null,null,null,{"$f":"+G909-Adjustments!H909","v":0},null,null,null,null,{"$f":"+I909-'ROR-Model'!I909","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,900]
["Depreciation, Amortization, & Other Taxes",null,null,null,{"$f":"+G910-Adjustments!H910","v":0},null,null,null,null,{"$f":"+I910-'ROR-Model'!I910","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y909+1","v":901}]
[null,null,null,null,{"$f":"+G911-Adjustments!H911","v":0},null,null,null,null,{"$f":"+I911-'ROR-Model'!I911","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,902]
[403,"Depreciation Expense",null,null,{"$f":"+G912-Adjustments!H912","v":0},null,null,null,null,{"$f":"+I912-'ROR-Model'!I912","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,903]
[null,null,"Production",null,{"$f":"+G913-Adjustments!H913","v":0},{"$f":"EXPENSES!F388","v":814005.62000000011},{"$f":"+Adjustments!X900","v":0},null,{"$f":"SUM($F$913:$H$913)","v":814005.62000000011},{"$f":"+I913-'ROR-Model'!I913","v":0},null,"Sales",{"$f":"VLOOKUP($L913,$L$2:$N$7,2,FALSE)*I913","v":785772.2414531128},{"$f":"VLOOKUP($L913,$L$2:$N$7,3,FALSE)*I913","v":28233.378546887252},null,"G",{"$f":"IF(P913=\"G\",M913,IF(P913=\"PT\",0,ERR))","v":785772.2414531128},{"$f":"IF(P913=\"PT\",M913,IF(P913=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S913=\"G\",N913,IF(S913=\"PT\",0,ERR))","v":0},{"$f":"IF(S913=\"PT\",N913,IF(S913=\"G\",0,ERR))","v":28233.378546887252},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y913)","v":785772.2414531128},null,904]
[null,null,"Distribution - Wyoming",null,{"$f":"+G914-Adjustments!H914","v":0},{"$f":"EXPENSES!F389","v":1322517.81},{"$f":"+Adjustments!X901","v":0},null,{"$f":"SUM($F$914:$H$914)","v":1322517.81},{"$f":"+I914-'ROR-Model'!I914","v":0},null,"Wyoming",{"$f":"VLOOKUP($L914,$L$2:$N$7,2,FALSE)*I914","v":0},{"$f":"VLOOKUP($L914,$L$2:$N$7,3,FALSE)*I914","v":1322517.81},null,"G",{"$f":"IF(P914=\"G\",M914,IF(P914=\"PT\",0,ERR))","v":0},{"$f":"IF(P914=\"PT\",M914,IF(P914=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S914=\"G\",N914,IF(S914=\"PT\",0,ERR))","v":1322517.81},{"$f":"IF(S914=\"PT\",N914,IF(S914=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y914)","v":0},null,905]
[null,null,"Distribution - Utah",null,{"$f":"+G915-Adjustments!H915","v":0},{"$f":"EXPENSES!F390","v":34165259.340000004},{"$f":"+Adjustments!X902","v":0},null,{"$f":"SUM($F$915:$H$915)","v":34165259.340000004},{"$f":"+I915-'ROR-Model'!I915","v":0},null,"Utah",{"$f":"VLOOKUP($L915,$L$2:$N$7,2,FALSE)*I915","v":34165259.340000004},{"$f":"VLOOKUP($L915,$L$2:$N$7,3,FALSE)*I915","v":0},null,"G",{"$f":"IF(P915=\"G\",M915,IF(P915=\"PT\",0,ERR))","v":34165259.340000004},{"$f":"IF(P915=\"PT\",M915,IF(P915=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S915=\"G\",N915,IF(S915=\"PT\",0,ERR))","v":0},{"$f":"IF(S915=\"PT\",N915,IF(S915=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y915)","v":34165259.340000004},null,906]
[null,null,"General",null,{"$f":"+G916-Adjustments!H916","v":0},{"$f":"EXPENSES!F391","v":8159008.0200000005},{"$f":"+Adjustments!X903","v":0},null,{"$f":"SUM($F$916:$H$916)","v":8159008.0200000005},{"$f":"+I916-'ROR-Model'!I916","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L916,$L$2:$N$7,2,FALSE)*I916","v":7887068.1801129188},{"$f":"VLOOKUP($L916,$L$2:$N$7,3,FALSE)*I916","v":271939.83988708199},null,"G",{"$f":"IF(P916=\"G\",M916,IF(P916=\"PT\",0,ERR))","v":7887068.1801129188},{"$f":"IF(P916=\"PT\",M916,IF(P916=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S916=\"G\",N916,IF(S916=\"PT\",0,ERR))","v":271939.83988708199},{"$f":"IF(S916=\"PT\",N916,IF(S916=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y916)","v":7887068.1801129188},null,907]
[null,null,"Total Depreciation Expense",null,{"$f":"+G917-Adjustments!H917","v":0},{"$f":"SUM(F913:F916)","v":44460790.790000007},{"$f":"SUM(G913:G916)","v":0},{"$f":"SUM(H913:H916)","v":0},{"$f":"SUM(I913:I916)","v":44460790.790000007},{"$f":"+I917-'ROR-Model'!I917","v":0},null,null,{"$f":"SUM(M913:M916)","v":42838099.761566035},{"$f":"SUM(N913:N916)","v":1622691.0284339692},null,null,{"$f":"SUM(Q913:Q916)","v":42838099.761566035},{"$f":"SUM(R913:R916)","v":0},null,{"$f":"SUM(T913:T916)","v":1594457.6498870822},{"$f":"SUM(U913:U916)","v":28233.378546887252},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y917)","v":42838099.761566035},null,908]
[null,null,null,null,{"$f":"+G918-Adjustments!H918","v":0},null,null,null,null,{"$f":"+I918-'ROR-Model'!I918","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,909]
[404,"Amortization and Depletion",null,null,{"$f":"+G919-Adjustments!H919","v":0},null,null,null,null,{"$f":"+I919-'ROR-Model'!I919","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,910]
[null,null,"Production",null,{"$f":"+G920-Adjustments!H920","v":0},{"$f":"EXPENSES!F395","v":17871.899999999998},{"$f":"+Adjustments!X907","v":0},null,{"$f":"SUM($F$920:$H$920)","v":17871.899999999998},{"$f":"+I920-'ROR-Model'!I920","v":0},null,"Sales",{"$f":"VLOOKUP($L920,$L$2:$N$7,2,FALSE)*I920","v":17252.022070837647},{"$f":"VLOOKUP($L920,$L$2:$N$7,3,FALSE)*I920","v":619.87792916234923},null,"G",{"$f":"IF(P920=\"G\",M920,IF(P920=\"PT\",0,ERR))","v":17252.022070837647},{"$f":"IF(P920=\"PT\",M920,IF(P920=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S920=\"G\",N920,IF(S920=\"PT\",0,ERR))","v":0},{"$f":"IF(S920=\"PT\",N920,IF(S920=\"G\",0,ERR))","v":619.87792916234923},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y920)","v":17252.022070837647},null,911]
[null,null,"Distribution - Wyoming",null,{"$f":"+G921-Adjustments!H921","v":0},{"$f":"EXPENSES!F396","v":0},{"$f":"+Adjustments!X908","v":0},null,{"$f":"SUM($F$921:$H$921)","v":0},{"$f":"+I921-'ROR-Model'!I921","v":0},null,"Wyoming",{"$f":"VLOOKUP($L921,$L$2:$N$7,2,FALSE)*I921","v":0},{"$f":"VLOOKUP($L921,$L$2:$N$7,3,FALSE)*I921","v":0},null,"G",{"$f":"IF(P921=\"G\",M921,IF(P921=\"PT\",0,ERR))","v":0},{"$f":"IF(P921=\"PT\",M921,IF(P921=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S921=\"G\",N921,IF(S921=\"PT\",0,ERR))","v":0},{"$f":"IF(S921=\"PT\",N921,IF(S921=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y921)","v":0},null,912]
[null,null,"Distribution - Utah",null,{"$f":"+G922-Adjustments!H922","v":0},{"$f":"EXPENSES!F397","v":0},{"$f":"+Adjustments!X909","v":0},null,{"$f":"SUM($F$922:$H$922)","v":0},{"$f":"+I922-'ROR-Model'!I922","v":0},null,"Utah",{"$f":"VLOOKUP($L922,$L$2:$N$7,2,FALSE)*I922","v":0},{"$f":"VLOOKUP($L922,$L$2:$N$7,3,FALSE)*I922","v":0},null,"G",{"$f":"IF(P922=\"G\",M922,IF(P922=\"PT\",0,ERR))","v":0},{"$f":"IF(P922=\"PT\",M922,IF(P922=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S922=\"G\",N922,IF(S922=\"PT\",0,ERR))","v":0},{"$f":"IF(S922=\"PT\",N922,IF(S922=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y922)","v":0},null,913]
[null,null,"General",null,{"$f":"+G923-Adjustments!H923","v":0},{"$f":"EXPENSES!F398","v":0},{"$f":"+Adjustments!X910","v":0},null,{"$f":"SUM($F$923:$H$923)","v":0},{"$f":"+I923-'ROR-Model'!I923","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L923,$L$2:$N$7,2,FALSE)*I923","v":0},{"$f":"VLOOKUP($L923,$L$2:$N$7,3,FALSE)*I923","v":0},null,"G",{"$f":"IF(P923=\"G\",M923,IF(P923=\"PT\",0,ERR))","v":0},{"$f":"IF(P923=\"PT\",M923,IF(P923=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S923=\"G\",N923,IF(S923=\"PT\",0,ERR))","v":0},{"$f":"IF(S923=\"PT\",N923,IF(S923=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y923)","v":0},null,914]
[null,null,"Total Amortization Expense",null,{"$f":"+G924-Adjustments!H924","v":0},{"$f":"SUM(F920:F923)","v":17871.899999999998},{"$f":"SUM(G920:G923)","v":0},{"$f":"SUM(H920:H923)","v":0},{"$f":"SUM(I920:I923)","v":17871.899999999998},{"$f":"+I924-'ROR-Model'!I924","v":0},null,null,{"$f":"SUM(M920:M923)","v":17252.022070837647},{"$f":"SUM(N920:N923)","v":619.87792916234923},null,null,{"$f":"SUM(Q920:Q923)","v":17252.022070837647},{"$f":"SUM(R920:R923)","v":0},null,{"$f":"SUM(T920:T923)","v":0},{"$f":"SUM(U920:U923)","v":619.87792916234923},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y924)","v":17252.022070837647},null,915]
[null,null,null,null,{"$f":"+G925-Adjustments!H925","v":0},null,null,null,null,{"$f":"+I925-'ROR-Model'!I925","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,916]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"+G926-Adjustments!H926","v":0},{"$f":"F917+F924","v":44478662.690000005},{"$f":"G917+G924","v":0},0,44478662.690000005,{"$f":"+I926-'ROR-Model'!I926","v":0},null,null,{"$f":"M917+M924","v":42855351.783636875},{"$f":"N917+N924","v":1623310.9063631315},null,null,{"$f":"Q917+Q924","v":42855351.783636875},{"$f":"R917+R924","v":0},null,{"$f":"T917+T924","v":1594457.6498870822},{"$f":"U917+U924","v":28853.256476049602},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y926)","v":42855351.783636875},null,917]
[null,null,null,null,{"$f":"+G927-Adjustments!H927","v":0},{"$f":"F918+F925","v":0},0,0,0,{"$f":"+I927-'ROR-Model'!I927","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,918]
["Tax Expenses",null,null,null,{"$f":"+G928-Adjustments!H928","v":0},null,null,null,null,{"$f":"+I928-'ROR-Model'!I928","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,919]
[408,"Taxes Other Than Income Taxes",null,null,{"$f":"+G929-Adjustments!H929","v":0},null,null,null,null,{"$f":"+I929-'ROR-Model'!I929","v":0},null,null,null,null,null,"G",{"$f":"IF(P929=\"G\",M929,IF(P929=\"PT\",0,ERR))","v":0},{"$f":"IF(P929=\"PT\",M929,IF(P929=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S929=\"G\",N929,IF(S929=\"PT\",0,ERR))","v":0},{"$f":"IF(S929=\"PT\",N929,IF(S929=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y929)","v":0},null,920]
[null,null,"Production",null,{"$f":"+G930-Adjustments!H930","v":0},{"$f":"EXPENSES!F405","v":0},{"$f":"+Adjustments!X917","v":0},null,{"$f":"SUM($F$930:$H$930)","v":0},{"$f":"+I930-'ROR-Model'!I930","v":0},null,"Sales",{"$f":"VLOOKUP($L930,$L$2:$N$7,2,FALSE)*I930","v":0},{"$f":"VLOOKUP($L930,$L$2:$N$7,3,FALSE)*I930","v":0},null,"G",{"$f":"IF(P930=\"G\",M930,IF(P930=\"PT\",0,ERR))","v":0},{"$f":"IF(P930=\"PT\",M930,IF(P930=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S930=\"G\",N930,IF(S930=\"PT\",0,ERR))","v":0},{"$f":"IF(S930=\"PT\",N930,IF(S930=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y930)","v":0},null,921]
[null,null,"Distribution - Wyoming",null,{"$f":"+G931-Adjustments!H931","v":0},{"$f":"EXPENSES!F406","v":735036.4},{"$f":"+Adjustments!X918","v":0},null,{"$f":"SUM($F$931:$H$931)","v":735036.4},{"$f":"+I931-'ROR-Model'!I931","v":0},null,"Wyoming",{"$f":"VLOOKUP($L931,$L$2:$N$7,2,FALSE)*I931","v":0},{"$f":"VLOOKUP($L931,$L$2:$N$7,3,FALSE)*I931","v":735036.4},null,"G",{"$f":"IF(P931=\"G\",M931,IF(P931=\"PT\",0,ERR))","v":0},{"$f":"IF(P931=\"PT\",M931,IF(P931=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S931=\"G\",N931,IF(S931=\"PT\",0,ERR))","v":735036.4},{"$f":"IF(S931=\"PT\",N931,IF(S931=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y931)","v":0},null,922]
[null,null,"Distribution - Utah",null,{"$f":"+G932-Adjustments!H932","v":0},{"$f":"EXPENSES!F407","v":12669959.240000002},{"$f":"+Adjustments!X919","v":0},null,{"$f":"SUM($F$932:$H$932)","v":12669959.240000002},{"$f":"+I932-'ROR-Model'!I932","v":0},null,"Utah",{"$f":"VLOOKUP($L932,$L$2:$N$7,2,FALSE)*I932","v":12669959.240000002},{"$f":"VLOOKUP($L932,$L$2:$N$7,3,FALSE)*I932","v":0},null,"G",{"$f":"IF(P932=\"G\",M932,IF(P932=\"PT\",0,ERR))","v":12669959.240000002},{"$f":"IF(P932=\"PT\",M932,IF(P932=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S932=\"G\",N932,IF(S932=\"PT\",0,ERR))","v":0},{"$f":"IF(S932=\"PT\",N932,IF(S932=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y932)","v":12669959.240000002},null,923]
[null,null,"General",null,{"$f":"+G933-Adjustments!H933","v":0},{"$f":"EXPENSES!F408","v":1624097.8800000001},{"$f":"+Adjustments!X920","v":0},null,{"$f":"SUM($F$933:$H$933)","v":1624097.8800000001},{"$f":"+I933-'ROR-Model'!I933","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L933,$L$2:$N$7,2,FALSE)*I933","v":1569966.6772403601},{"$f":"VLOOKUP($L933,$L$2:$N$7,3,FALSE)*I933","v":54131.202759640051},null,"G",{"$f":"IF(P933=\"G\",M933,IF(P933=\"PT\",0,ERR))","v":1569966.6772403601},{"$f":"IF(P933=\"PT\",M933,IF(P933=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S933=\"G\",N933,IF(S933=\"PT\",0,ERR))","v":54131.202759640051},{"$f":"IF(S933=\"PT\",N933,IF(S933=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y933)","v":1569966.6772403601},null,924]
[null,null,"Total Other Taxes",null,{"$f":"+G934-Adjustments!H934","v":0},{"$f":"SUM(F930:F933)","v":15029093.520000003},{"$f":"SUM(G930:G933)","v":0},{"$f":"SUM(H930:H933)","v":0},{"$f":"SUM(I930:I933)","v":15029093.520000003},{"$f":"+I934-'ROR-Model'!I934","v":0},null,null,{"$f":"SUM(M930:M933)","v":14239925.917240363},{"$f":"SUM(N930:N933)","v":789167.60275964008},null,null,{"$f":"SUM(Q930:Q933)","v":14239925.917240363},{"$f":"SUM(R930:R933)","v":0},null,{"$f":"SUM(T930:T933)","v":789167.60275964008},{"$f":"SUM(U930:U933)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y934)","v":14239925.917240363},null,925]
[null,null,null,null,{"$f":"+G935-Adjustments!H935","v":0},null,null,null,null,{"$f":"+I935-'ROR-Model'!I935","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,926]
[4090,"Income Taxes - Federal",null,null,{"$f":"+G936-Adjustments!H936","v":843471.55252450192},{"$f":"EXPENSES!F411","v":24560798.5},{"$f":"+Adjustments!X923","v":843471.55252450192},{"$f":"Taxes!C39","v":-43983.03554482758},{"$f":"SUM($F$936:$H$936)","v":25360287.016979676},{"$f":"+I936-'ROR-Model'!I936","v":0},null,null,{"$f":"Taxes!D35","v":25970834.171846073},{"$f":"Taxes!E35","v":-28950237.685409643},null,"G",{"$f":"IF(P936=\"G\",M936,IF(P936=\"PT\",0,ERR))","v":25970834.171846073},{"$f":"((R512)-(R640+R905+R926+R934-R938))*Taxes!$L$23","v":0},"G",{"$f":"IF(S936=\"G\",N936,IF(N936=\"PT\",0,ERR))","v":-28950237.685409643},{"$f":"((U512)-(U640+U905+U926+U934-U938))*Taxes!$L$23","v":37824.840720026317},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y936)","v":25970834.171846073},null,927]
[null,null,null,null,{"$f":"+G937-Adjustments!H937","v":0},null,null,null,null,{"$f":"+I937-'ROR-Model'!I937","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,928]
[4091,"Income Taxes - State",null,null,{"$f":"+G938-Adjustments!H938","v":0},{"$f":"EXPENSES!F413","v":-1843246},{"$f":"+Adjustments!X925","v":0},null,{"$f":"SUM($F$938:$H$938)","v":-1843246},{"$f":"+I938-'ROR-Model'!I938","v":0},null,null,null,null,null,"G",{"$f":"IF(P938=\"G\",M938,IF(P938=\"PT\",0,ERR))","v":0},{"$f":"IF(P938=\"PT\",M938,IF(P938=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S938=\"G\",N938,IF(S938=\"PT\",0,ERR))","v":0},{"$f":"IF(S938=\"PT\",N938,IF(S938=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y938)","v":0},null,929]
[null,null,null,null,{"$f":"+G939-Adjustments!H939","v":39860130.93},null,null,null,null,{"$f":"+I939-'ROR-Model'!I939","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,930]
[4101,"Deferred Income Taxes",null,null,{"$f":"+G940-Adjustments!H940","v":0},{"$f":"EXPENSES!F415","v":3155607.3},{"$f":"+Adjustments!X927","v":0},null,{"$f":"SUM($F$940:$H$940)","v":3155607.3},{"$f":"+I940-'ROR-Model'!I940","v":0},null,null,null,null,null,"G",{"$f":"IF(P940=\"G\",M940,IF(P940=\"PT\",0,ERR))","v":0},{"$f":"IF(P940=\"PT\",M940,IF(P940=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S940=\"G\",N940,IF(S940=\"PT\",0,ERR))","v":0},{"$f":"IF(S940=\"PT\",N940,IF(S940=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y940)","v":0},null,931]
[null,null,null,null,{"$f":"+G941-Adjustments!H941","v":0},null,null,null,null,{"$f":"+I941-'ROR-Model'!I941","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,932]
[4111,"Deferred Income Tax Credit",null,null,{"$f":"+G942-Adjustments!H942","v":0},{"$f":"EXPENSES!F417","v":0},{"$f":"+Adjustments!X929","v":0},null,{"$f":"SUM($F$942:$H$942)","v":0},{"$f":"+I942-'ROR-Model'!I942","v":0},null,null,null,null,null,"G",{"$f":"IF(P942=\"G\",M942,IF(P942=\"PT\",0,ERR))","v":0},{"$f":"IF(P942=\"PT\",M942,IF(P942=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S942=\"G\",N942,IF(S942=\"PT\",0,ERR))","v":0},{"$f":"IF(S942=\"PT\",N942,IF(S942=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y942)","v":0},null,933]
[null,null,null,null,{"$f":"+G943-Adjustments!H943","v":0},null,null,null,null,{"$f":"+I943-'ROR-Model'!I943","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,934]
[4114,"Investment Tax Credit Adjustment",null,null,{"$f":"+G944-Adjustments!H944","v":0},{"$f":"EXPENSES!F419","v":0},{"$f":"+Adjustments!X931","v":0},null,{"$f":"SUM($F$944:$H$944)","v":0},{"$f":"+I944-'ROR-Model'!I944","v":0},null,null,null,null,null,"G",{"$f":"IF(P944=\"G\",M944,IF(P944=\"PT\",0,ERR))","v":0},{"$f":"IF(P944=\"PT\",M944,IF(P944=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S944=\"G\",N944,IF(S944=\"PT\",0,ERR))","v":0},{"$f":"IF(S944=\"PT\",N944,IF(S944=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y944)","v":0},null,935]
[null,null,null,null,{"$f":"+G945-Adjustments!H945","v":0},null,null,null,null,{"$f":"+I945-'ROR-Model'!I945","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,936]
[null,null,null,null,{"$f":"+G946-Adjustments!H946","v":0},null,null,null,null,{"$f":"+I946-'ROR-Model'!I946","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,937]
[null,null,null,null,{"$f":"+G947-Adjustments!H947","v":0},null,null,null,null,{"$f":"+I947-'ROR-Model'!I947","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,938]
[null,null,null,null,{"$f":"+G948-Adjustments!H948","v":0},null,null,null,null,{"$f":"+I948-'ROR-Model'!I948","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,939]
[null,null,null,null,{"$f":"+G949-Adjustments!H949","v":0},null,null,null,null,{"$f":"+I949-'ROR-Model'!I949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,940]
[null,"Total Tax Expenses",null,null,{"$f":"+G950-Adjustments!H950","v":843471.55252450192},{"$f":"F934+F936+F938+F940+F942+F944+F946+F948","v":40902253.32},{"$f":"G934+G936+G938+G940+G942+G944+G946+G948","v":843471.55252450192},{"$f":"H934+H936+H938+H940+H942+H944+H946+H948","v":-43983.03554482758},{"$f":"I934+I936+I938+I940+I942+I944+I946+I948","v":41701741.836979672},{"$f":"+I950-'ROR-Model'!I950","v":0},null,null,{"$f":"M934+M936+M938+M940+M942+M944+M946+M948","v":40210760.089086436},{"$f":"N934+N936+N938+N940+N942+N944+N946+N948","v":-28161070.082650002},null,null,{"$f":"Q934+Q936+Q938+Q940+Q942+Q944+Q946+Q948","v":40210760.089086436},{"$f":"R934+R936+R938+R940+R942+R944+R946+R948","v":0},null,{"$f":"T934+T936+T938+T940+T942+T944+T946+T948","v":-28161070.082650002},{"$f":"U934+U936+U938+U940+U942+U944+U946+U948","v":37824.840720026317},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y950)","v":40210760.089086436},null,941]
[null,null,null,null,{"$f":"+G951-Adjustments!H951","v":0},null,null,null,null,{"$f":"+I951-'ROR-Model'!I951","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,942]
[null,null,null,null,{"$f":"+G952-Adjustments!H952","v":0},null,null,null,null,{"$f":"+I952-'ROR-Model'!I952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,943]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"+G953-Adjustments!H953","v":843471.55252450192},{"$f":"F926+F950","v":85380916.010000005},{"$f":"G926+G950","v":843471.55252450192},{"$f":"H926+H950","v":-43983.03554482758},{"$f":"I926+I950","v":86180404.526979685},{"$f":"+I953-'ROR-Model'!I953","v":0},null,null,{"$f":"M926+M950","v":83066111.872723311},{"$f":"N926+N950","v":-26537759.176286869},null,null,{"$f":"Q926+Q950","v":83066111.872723311},{"$f":"R926+R950","v":0},null,{"$f":"T926+T950","v":-26566612.432762921},{"$f":"U926+U950","v":66678.09719607592},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y953)","v":83066111.872723311},null,944]
[null,null,null,null,{"$f":"+G954-Adjustments!H954","v":0},null,null,null,null,{"$f":"+I954-'ROR-Model'!I954","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,945]
[null,null,null,null,{"$f":"+G955-Adjustments!H955","v":0},null,null,null,null,{"$f":"+I955-'ROR-Model'!I955","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,946]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G956-Adjustments!H956","v":-41210591.439273819},{"$f":"F640+F905+F953","v":902041911.03192949},{"$f":"G640+G905+G953","v":-41210591.439273819},{"$f":"H640+H905+H953","v":-43983.03554482758},{"$f":"I640+I905+I953","v":860787336.55711102},{"$f":"+I956-'ROR-Model'!I956","v":0},null,null,{"$f":"M640+M905+M953","v":829822975.31116009},{"$f":"N640+N905+N953","v":1312309.4154075161},null,null,{"$f":"Q640+Q905+Q953","v":204993137.83307993},{"$f":"R640+R905+R953","v":624829837.47808015},null,{"$f":"T640+T905+T953","v":-21025062.884917837},{"$f":"U640+U905+U953","v":22375435.141045377},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y956)","v":204993137.83307993},null,947]
[null,null,null,null,{"$f":"+G957-Adjustments!H957","v":0},null,null,null,null,{"$f":"+I957-'ROR-Model'!I957","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,948]
[null,null,null,null,{"$f":"+G958-Adjustments!H958","v":0},null,null,null,null,{"$f":"+I958-'ROR-Model'!I958","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,949]
["UTILITY RATE BASE",null,null,null,{"$f":"+G959-Adjustments!H959","v":0},null,null,null,null,{"$f":"+I959-'ROR-Model'!I959","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,950]
[null,null,null,null,{"$f":"+G960-Adjustments!H960","v":0},null,null,null,null,{"$f":"+I960-'ROR-Model'!I960","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,951]
["NET UTILITY PLANT",null,null,null,{"$f":"+G961-Adjustments!H961","v":0},null,null,null,null,{"$f":"+I961-'ROR-Model'!I961","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,952]
[null,null,null,null,{"$f":"+G962-Adjustments!H962","v":0},null,null,null,null,{"$f":"+I962-'ROR-Model'!I962","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,953]
["101  Gas Plant In Service",null,null,null,{"$f":"+G963-Adjustments!H963","v":0},null,null,null,null,{"$f":"+I963-'ROR-Model'!I963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,954]
["Intangible Plant",null,null,null,{"$f":"+G964-Adjustments!H964","v":0},null,null,null,null,{"$f":"+I964-'ROR-Model'!I964","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,955]
[null,"302","Franchises & Consents",null,{"$f":"+G965-Adjustments!H965","v":0},null,null,null,null,{"$f":"+I965-'ROR-Model'!I965","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,956]
[null,null,"Distribution - Wyoming",null,{"$f":"+G966-Adjustments!H966","v":0},{"$f":"'Rate Base'!$T$15","v":10883.08},{"$f":"+Adjustments!X950","v":0},null,{"$f":"SUM(F966:H966)","v":10883.08},{"$f":"+I966-'ROR-Model'!I966","v":0},null,"Wyoming",{"$f":"VLOOKUP($L966,$L$2:$N$7,2,FALSE)*I966","v":0},{"$f":"VLOOKUP($L966,$L$2:$N$7,3,FALSE)*I966","v":10883.08},null,"G",{"$f":"IF(P966=\"G\",M966,IF(P966=\"PT\",0,ERR))","v":0},{"$f":"IF(P966=\"PT\",M966,IF(P966=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S966=\"G\",N966,IF(S966=\"PT\",0,ERR))","v":10883.08},{"$f":"IF(S966=\"PT\",N966,IF(S966=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y966)","v":0},null,957]
[null,null,"Distribution - Utah",null,{"$f":"+G967-Adjustments!H967","v":0},{"$f":"'Rate Base'!$T$16","v":58742.880000000005},{"$f":"+Adjustments!X951","v":0},null,{"$f":"SUM(F967:H967)","v":58742.880000000005},{"$f":"+I967-'ROR-Model'!I967","v":0},null,"Utah",{"$f":"VLOOKUP($L967,$L$2:$N$7,2,FALSE)*I967","v":58742.880000000005},{"$f":"VLOOKUP($L967,$L$2:$N$7,3,FALSE)*I967","v":0},null,"G",{"$f":"IF(P967=\"G\",M967,IF(P967=\"PT\",0,ERR))","v":58742.880000000005},{"$f":"IF(P967=\"PT\",M967,IF(P967=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S967=\"G\",N967,IF(S967=\"PT\",0,ERR))","v":0},{"$f":"IF(S967=\"PT\",N967,IF(S967=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y967)","v":58742.880000000005},null,958]
[null,null,null,null,{"$f":"+G968-Adjustments!H968","v":0},null,null,null,null,{"$f":"+I968-'ROR-Model'!I968","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,959]
[null,null,"Total Intangible Plant",null,{"$f":"+G969-Adjustments!H969","v":0},{"$f":"SUM(F966:F967)","v":69625.960000000006},{"$f":"SUM(G966:G967)","v":0},null,{"$f":"SUM(I966:I967)","v":69625.960000000006},{"$f":"+I969-'ROR-Model'!I969","v":0},null,null,{"$f":"SUM(M966:M967)","v":58742.880000000005},{"$f":"SUM(N966:N967)","v":10883.08},null,null,{"$f":"SUM(Q966:Q967)","v":58742.880000000005},{"$f":"SUM(R966:R967)","v":0},null,{"$f":"SUM(T966:T967)","v":10883.08},{"$f":"SUM(U966:U967)","v":0},null,{"$f":"SUM(W966:W967)","v":58742.880000000005},null,960]
[null,null,null,null,{"$f":"+G970-Adjustments!H970","v":0},null,null,null,null,{"$f":"+I970-'ROR-Model'!I970","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,961]
["Production & Gathering Plant",null,null,null,{"$f":"+G971-Adjustments!H971","v":0},null,null,null,null,{"$f":"+I971-'ROR-Model'!I971","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,962]
[null,"325","Land & Land Rights",null,{"$f":"+G972-Adjustments!H972","v":-394814.74346999993},{"$f":"'Rate Base'!$T$21","v":6266900.6900000004},{"$f":"+Adjustments!X956","v":-394814.74346999993},null,{"$f":"SUM(F972:H972)","v":5872085.9465300003},{"$f":"+I972-'ROR-Model'!I972","v":0},null,"Sales",{"$f":"VLOOKUP($L972,$L$2:$N$7,2,FALSE)*I972","v":5668415.5770450346},{"$f":"VLOOKUP($L972,$L$2:$N$7,3,FALSE)*I972","v":203670.36948496525},null,"G",{"$f":"IF(P972=\"G\",M972,IF(P972=\"PT\",0,ERR))","v":5668415.5770450346},{"$f":"IF(P972=\"PT\",M972,IF(P972=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S972=\"G\",N972,IF(S972=\"PT\",0,ERR))","v":0},{"$f":"IF(S972=\"PT\",N972,IF(S972=\"G\",0,ERR))","v":203670.36948496525},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y972)","v":5668415.5770450346},null,963]
[null,"326...9","Structures",null,{"$f":"+G973-Adjustments!H973","v":-91498.211909999998},{"$f":"'Rate Base'!$T$22","v":1452352.57},{"$f":"+Adjustments!X957","v":-91498.211909999998},null,1360854.35809,{"$f":"+I973-'ROR-Model'!I973","v":0},null,"Sales",1313653.804070316,47200.554019683826,null,"G",1313653.804070316,0,"PT",0,47200.554019683826,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y973)","v":1313653.804070316},null,964]
[null,"330","Gas Wells - Construction",null,{"$f":"+G974-Adjustments!H974","v":-3428781.8096700008},{"$f":"'Rate Base'!$T$23","v":54425108.090000004},{"$f":"+Adjustments!X958","v":-3428781.8096700008},null,50996326.280330002,{"$f":"+I974-'ROR-Model'!I974","v":0},null,"Sales",49227544.162617922,1768782.1177120761,null,"G",49227544.162617922,0,"PT",0,1768782.1177120761,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y974)","v":49227544.162617922},null,{"$f":"Y973+1","v":965}]
[null,"331","Gas Wells - Equipment",null,{"$f":"+G975-Adjustments!H975","v":-1125468.6684750007},{"$f":"'Rate Base'!$T$24","v":17866680.25},{"$f":"+Adjustments!X959","v":-1125468.6684750007},null,16741211.581525,{"$f":"+I975-'ROR-Model'!I975","v":0},null,"Sales",16160551.015674448,580660.56585055054,null,"G",16160551.015674448,0,"PT",0,580660.56585055054,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y975)","v":16160551.015674448},null,966]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"+G976-Adjustments!H976","v":-181450.41957},{"$f":"'Rate Base'!$T$25","v":2880165.39},{"$f":"+Adjustments!X960","v":-181450.41957},null,2698714.9704300002,{"$f":"+I976-'ROR-Model'!I976","v":0},null,"Sales",2605111.3889826117,93603.581447388307,null,"G",2605111.3889826117,0,"PT",0,93603.581447388307,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y976)","v":2605111.3889826117},null,967]
[null,"336","Purification Equipment",null,{"$f":"+G977-Adjustments!H977","v":-3591.9267300000001},{"$f":"'Rate Base'!$T$26","v":57014.71},{"$f":"+Adjustments!X961","v":-3591.9267300000001},null,53422.78327,{"$f":"+I977-'ROR-Model'!I977","v":0},null,"Sales",51569.840702981572,1852.9425670184255,null,"G",51569.840702981572,0,"PT",0,1852.9425670184255,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y977)","v":51569.840702981572},null,968]
[null,"337","Other Equipment",null,{"$f":"+G978-Adjustments!H978","v":-7634.7576899999976},{"$f":"'Rate Base'!$T$27","v":121186.63},{"$f":"+Adjustments!X962","v":-7634.7576899999976},null,113551.87231000001,{"$f":"+I978-'ROR-Model'!I978","v":0},null,"Sales",109613.38230837564,3938.490001624355,null,"G",109613.38230837564,0,"PT",0,3938.490001624355,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y978)","v":109613.38230837564},null,969]
[null,null,null,null,{"$f":"+G979-Adjustments!H979","v":0},null,null,null,null,{"$f":"+I979-'ROR-Model'!I979","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,970]
[null,"Total Production & Gathering Plant",null,null,{"$f":"+G980-Adjustments!H980","v":-5233240.5375150023},{"$f":"SUM(F972:F978)","v":83069408.329999983},{"$f":"SUM(G972:G978)","v":-5233240.5375150023},null,{"$f":"SUM(I972:I978)","v":77836167.792484999},{"$f":"+I980-'ROR-Model'!I980","v":0},null,null,{"$f":"SUM(M972:M978)","v":75136459.17140168},{"$f":"SUM(N972:N978)","v":2699708.6210833071},null,null,{"$f":"SUM(Q972:Q978)","v":75136459.17140168},{"$f":"SUM(R972:R978)","v":0},null,{"$f":"SUM(T972:T978)","v":0},{"$f":"SUM(U972:U978)","v":2699708.6210833071},null,{"$f":"SUM(W972:W978)","v":75136459.17140168},null,971]
[null,null,null,null,{"$f":"+G981-Adjustments!H981","v":0},null,null,null,null,{"$f":"+I981-'ROR-Model'!I981","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,972]
["Distribution Plant",null,null,null,{"$f":"+G982-Adjustments!H982","v":0},null,null,null,null,{"$f":"+I982-'ROR-Model'!I982","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,973]
[null,"374","Land & Land Rights",null,{"$f":"+G983-Adjustments!H983","v":0},null,null,null,null,{"$f":"+I983-'ROR-Model'!I983","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,974]
[null,null,null,"Wyoming",{"$f":"+G984-Adjustments!H984","v":-317999.15958333336},{"$f":"'Rate Base'!$T$33","v":361464.44},{"$f":"+Adjustments!X968","v":-317999.15958333336},null,{"$f":"SUM(F984:H984)","v":43465.280416666646},{"$f":"+I984-'ROR-Model'!I984","v":0},null,"Wyoming",{"$f":"VLOOKUP($L984,$L$2:$N$7,2,FALSE)*I984","v":0},{"$f":"VLOOKUP($L984,$L$2:$N$7,3,FALSE)*I984","v":43465.280416666646},null,"G",{"$f":"IF(P984=\"G\",M984,IF(P984=\"PT\",0,ERR))","v":0},{"$f":"IF(P984=\"PT\",M984,IF(P984=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S984=\"G\",N984,IF(S984=\"PT\",0,ERR))","v":43465.280416666646},{"$f":"IF(S984=\"PT\",N984,IF(S984=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y984)","v":0},null,975]
[null,null,null,"Utah",{"$f":"+G985-Adjustments!H985","v":-1449055.9091666667},{"$f":"'Rate Base'!$T$34","v":8583647.5899999999},{"$f":"+Adjustments!X969","v":-1449055.9091666667},null,{"$f":"SUM(F985:H985)","v":7134591.6808333332},{"$f":"+I985-'ROR-Model'!I985","v":0},null,"Utah",{"$f":"VLOOKUP($L985,$L$2:$N$7,2,FALSE)*I985","v":7134591.6808333332},{"$f":"VLOOKUP($L985,$L$2:$N$7,3,FALSE)*I985","v":0},null,"G",{"$f":"IF(P985=\"G\",M985,IF(P985=\"PT\",0,ERR))","v":7134591.6808333332},{"$f":"IF(P985=\"PT\",M985,IF(P985=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S985=\"G\",N985,IF(S985=\"PT\",0,ERR))","v":0},{"$f":"IF(S985=\"PT\",N985,IF(S985=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y985)","v":7134591.6808333332},null,976]
[null,null,null,"Total",{"$f":"+G986-Adjustments!H986","v":-1767055.0687500001},{"$f":"SUM(F984:F985)","v":8945112.0299999993},{"$f":"SUM(G984:G985)","v":-1767055.0687500001},null,{"$f":"SUM(I984:I985)","v":7178056.9612499997},{"$f":"+I986-'ROR-Model'!I986","v":0},null,null,{"$f":"SUM(M984:M985)","v":7134591.6808333332},{"$f":"SUM(N984:N985)","v":43465.280416666646},null,null,{"$f":"SUM(Q984:Q985)","v":7134591.6808333332},{"$f":"SUM(R984:R985)","v":0},null,{"$f":"SUM(T984:T985)","v":43465.280416666646},{"$f":"SUM(U984:U985)","v":0},null,{"$f":"SUM(W984:W985)","v":7134591.6808333332},null,977]
[null,null,null,null,{"$f":"+G987-Adjustments!H987","v":0},null,null,null,null,{"$f":"+I987-'ROR-Model'!I987","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,978]
[null,"375","Structures & Improvements",null,{"$f":"+G988-Adjustments!H988","v":0},null,null,null,null,{"$f":"+I988-'ROR-Model'!I988","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,979]
[null,null,null,"Wyoming",{"$f":"+G989-Adjustments!H989","v":-135910.39708333337},{"$f":"'Rate Base'!$T$38","v":389927.46},{"$f":"+Adjustments!X973","v":-135910.39708333337},null,{"$f":"SUM(F989:H989)","v":254017.06291666665},{"$f":"+I989-'ROR-Model'!I989","v":0},null,"Wyoming",{"$f":"VLOOKUP($L989,$L$2:$N$7,2,FALSE)*I989","v":0},{"$f":"VLOOKUP($L989,$L$2:$N$7,3,FALSE)*I989","v":254017.06291666665},null,"G",{"$f":"IF(P989=\"G\",M989,IF(P989=\"PT\",0,ERR))","v":0},{"$f":"IF(P989=\"PT\",M989,IF(P989=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S989=\"G\",N989,IF(S989=\"PT\",0,ERR))","v":254017.06291666665},{"$f":"IF(S989=\"PT\",N989,IF(S989=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y989)","v":0},null,980]
[null,null,null,"Utah",{"$f":"+G990-Adjustments!H990","v":-127408.42083333153},{"$f":"'Rate Base'!$T$39","v":7199677.9199999999},{"$f":"+Adjustments!X974","v":-127408.42083333153},null,{"$f":"SUM(F990:H990)","v":7072269.4991666684},{"$f":"+I990-'ROR-Model'!I990","v":0},null,"Utah",{"$f":"VLOOKUP($L990,$L$2:$N$7,2,FALSE)*I990","v":7072269.4991666684},{"$f":"VLOOKUP($L990,$L$2:$N$7,3,FALSE)*I990","v":0},null,"G",{"$f":"IF(P990=\"G\",M990,IF(P990=\"PT\",0,ERR))","v":7072269.4991666684},{"$f":"IF(P990=\"PT\",M990,IF(P990=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S990=\"G\",N990,IF(S990=\"PT\",0,ERR))","v":0},{"$f":"IF(S990=\"PT\",N990,IF(S990=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y990)","v":7072269.4991666684},null,981]
[null,null,null,"Total",{"$f":"+G991-Adjustments!H991","v":-263318.81791666488},{"$f":"SUM(F989:F990)","v":7589605.3799999999},{"$f":"SUM(G989:G990)","v":-263318.81791666488},null,{"$f":"SUM(I989:I990)","v":7326286.5620833347},{"$f":"+I991-'ROR-Model'!I991","v":0},null,null,{"$f":"SUM(M989:M990)","v":7072269.4991666684},{"$f":"SUM(N989:N990)","v":254017.06291666665},null,null,{"$f":"SUM(Q989:Q990)","v":7072269.4991666684},{"$f":"SUM(R989:R990)","v":0},null,{"$f":"SUM(T989:T990)","v":254017.06291666665},{"$f":"SUM(U989:U990)","v":0},null,{"$f":"SUM(W989:W990)","v":7072269.4991666684},null,982]
[null,null,null,null,{"$f":"+G992-Adjustments!H992","v":0},null,null,null,null,{"$f":"+I992-'ROR-Model'!I992","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,983]
[null,"376","Mains",null,{"$f":"+G993-Adjustments!H993","v":0},null,null,null,null,{"$f":"+I993-'ROR-Model'!I993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,984]
[null,null,null,"Dist - Wy - Mains - SD",{"$f":"+G994-Adjustments!H994","v":0},null,null,null,null,{"$f":"+I994-'ROR-Model'!I994","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,985]
[null,null,null,"Dist - Wy - Mains - LD",{"$f":"+G995-Adjustments!H995","v":0},null,null,null,null,{"$f":"+I995-'ROR-Model'!I995","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,986]
[null,null,null,"Dist - Wy - Mains - Feeders",{"$f":"+G996-Adjustments!H996","v":0},null,null,null,null,{"$f":"+I996-'ROR-Model'!I996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,987]
[null,null,null,"Total Wyoming",{"$f":"+G997-Adjustments!H997","v":-2526773.787499994},{"$f":"'Rate Base'!$T$46","v":30015629.449999999},{"$f":"+Adjustments!X981","v":-2526773.787499994},null,{"$f":"SUM(F997:H997)","v":27488855.662500005},{"$f":"+I997-'ROR-Model'!I997","v":0},null,"Wyoming",{"$f":"VLOOKUP($L997,$L$2:$N$7,2,FALSE)*I997","v":0},{"$f":"VLOOKUP($L997,$L$2:$N$7,3,FALSE)*I997","v":27488855.662500005},null,"G",{"$f":"IF(P997=\"G\",M997,IF(P997=\"PT\",0,ERR))","v":0},{"$f":"IF(P997=\"PT\",M997,IF(P997=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S997=\"G\",N997,IF(S997=\"PT\",0,ERR))","v":27488855.662500005},{"$f":"IF(S997=\"PT\",N997,IF(S997=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y997)","v":0},null,988]
[null,null,null,"Dist - Ut - Mains - SD",{"$f":"+G998-Adjustments!H998","v":0},null,null,null,null,{"$f":"+I998-'ROR-Model'!I998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,989]
[null,null,null,"Dist - Ut - Mains - LD",{"$f":"+G999-Adjustments!H999","v":0},null,null,null,null,{"$f":"+I999-'ROR-Model'!I999","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,990]
[null,null,null,"Dist - Ut - Mains - Feeders",{"$f":"+G1000-Adjustments!H1000","v":0},null,null,null,null,{"$f":"+I1000-'ROR-Model'!I1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,991]
[null,null,null,"Total Utah",{"$f":"+G1001-Adjustments!H1001","v":-39932077.342083335},{"$f":"'Rate Base'!$T$50","v":900387709.01999998},{"$f":"+Adjustments!X985","v":-39932077.342083335},null,{"$f":"SUM(F1001:H1001)","v":860455631.67791665},{"$f":"+I1001-'ROR-Model'!I1001","v":0},null,"Utah",{"$f":"VLOOKUP($L1001,$L$2:$N$7,2,FALSE)*I1001","v":860455631.67791665},{"$f":"VLOOKUP($L1001,$L$2:$N$7,3,FALSE)*I1001","v":0},null,"G",{"$f":"IF(P1001=\"G\",M1001,IF(P1001=\"PT\",0,ERR))","v":860455631.67791665},{"$f":"IF(P1001=\"PT\",M1001,IF(P1001=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1001=\"G\",N1001,IF(S1001=\"PT\",0,ERR))","v":0},{"$f":"IF(S1001=\"PT\",N1001,IF(S1001=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1001)","v":860455631.67791665},null,992]
[null,null,null,"Total Mains",{"$f":"+G1002-Adjustments!H1002","v":-42458851.129583329},{"$f":"F1001+F997","v":930403338.47000003},{"$f":"G1001+G997","v":-42458851.129583329},{"$f":"H1001+H997","v":0},{"$f":"I1001+I997","v":887944487.34041667},{"$f":"+I1002-'ROR-Model'!I1002","v":0},null,null,{"$f":"M1001+M997","v":860455631.67791665},{"$f":"N1001+N997","v":27488855.662500005},null,"G",{"$f":"Q1001+Q997","v":860455631.67791665},{"$f":"R1001+R997","v":0},"G",{"$f":"T1001+T997","v":27488855.662500005},{"$f":"U1001+U997","v":0},null,{"$f":"W1001+W997","v":860455631.67791665},null,993]
[null,null,null,null,{"$f":"+G1003-Adjustments!H1003","v":0},null,null,null,null,{"$f":"+I1003-'ROR-Model'!I1003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,994]
[null,"377","Compressor Station Equipment",null,{"$f":"+G1004-Adjustments!H1004","v":0},null,null,null,null,{"$f":"+I1004-'ROR-Model'!I1004","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,995]
[null,null,null,"Wyoming",{"$f":"+G1005-Adjustments!H1005","v":0},{"$f":"'Rate Base'!$T$54","v":0},{"$f":"+Adjustments!X989","v":0},null,{"$f":"SUM(F1005:H1005)","v":0},{"$f":"+I1005-'ROR-Model'!I1005","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1005,$L$2:$N$7,2,FALSE)*I1005","v":0},{"$f":"VLOOKUP($L1005,$L$2:$N$7,3,FALSE)*I1005","v":0},null,"G",{"$f":"IF(P1005=\"G\",M1005,IF(P1005=\"PT\",0,ERR))","v":0},{"$f":"IF(P1005=\"PT\",M1005,IF(P1005=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1005=\"G\",N1005,IF(S1005=\"PT\",0,ERR))","v":0},{"$f":"IF(S1005=\"PT\",N1005,IF(S1005=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1005)","v":0},null,996]
[null,null,null,"Utah",{"$f":"+G1006-Adjustments!H1006","v":0},{"$f":"'Rate Base'!$T$55","v":4573574.7300000004},{"$f":"+Adjustments!X990","v":0},null,{"$f":"SUM(F1006:H1006)","v":4573574.7300000004},{"$f":"+I1006-'ROR-Model'!I1006","v":0},null,"Utah",{"$f":"VLOOKUP($L1006,$L$2:$N$7,2,FALSE)*I1006","v":4573574.7300000004},{"$f":"VLOOKUP($L1006,$L$2:$N$7,3,FALSE)*I1006","v":0},null,"G",{"$f":"IF(P1006=\"G\",M1006,IF(P1006=\"PT\",0,ERR))","v":4573574.7300000004},{"$f":"IF(P1006=\"PT\",M1006,IF(P1006=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1006=\"G\",N1006,IF(S1006=\"PT\",0,ERR))","v":0},{"$f":"IF(S1006=\"PT\",N1006,IF(S1006=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1006)","v":4573574.7300000004},null,997]
[null,null,null,"Total",{"$f":"+G1007-Adjustments!H1007","v":0},{"$f":"SUM(F1005:F1006)","v":4573574.7300000004},{"$f":"SUM(G1005:G1006)","v":0},null,{"$f":"SUM(I1005:I1006)","v":4573574.7300000004},{"$f":"+I1007-'ROR-Model'!I1007","v":0},null,null,{"$f":"SUM(M1005:M1006)","v":4573574.7300000004},{"$f":"SUM(N1005:N1006)","v":0},null,null,{"$f":"SUM(Q1005:Q1006)","v":4573574.7300000004},{"$f":"SUM(R1005:R1006)","v":0},null,{"$f":"SUM(T1005:T1006)","v":0},{"$f":"SUM(U1005:U1006)","v":0},null,{"$f":"SUM(W1005:W1006)","v":4573574.7300000004},null,998]
[null,null,null,null,{"$f":"+G1008-Adjustments!H1008","v":0},null,null,null,null,{"$f":"+I1008-'ROR-Model'!I1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,999]
[null,"378","Measuring & Regulation Station Equip",null,{"$f":"+G1009-Adjustments!H1009","v":0},null,null,null,null,{"$f":"+I1009-'ROR-Model'!I1009","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,null,"Wyoming",{"$f":"+G1010-Adjustments!H1010","v":-60973.697083333507},{"$f":"'Rate Base'!$T$59","v":2538844.9700000002},{"$f":"+Adjustments!X994","v":-60973.697083333507},null,{"$f":"SUM(F1010:H1010)","v":2477871.2729166667},{"$f":"+I1010-'ROR-Model'!I1010","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1010,$L$2:$N$7,2,FALSE)*I1010","v":0},{"$f":"VLOOKUP($L1010,$L$2:$N$7,3,FALSE)*I1010","v":2477871.2729166667},null,"G",{"$f":"IF(P1010=\"G\",M1010,IF(P1010=\"PT\",0,ERR))","v":0},{"$f":"IF(P1010=\"PT\",M1010,IF(P1010=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1010=\"G\",N1010,IF(S1010=\"PT\",0,ERR))","v":2477871.2729166667},{"$f":"IF(S1010=\"PT\",N1010,IF(S1010=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1010)","v":0},null,1001]
[null,null,null,"Utah",{"$f":"+G1011-Adjustments!H1011","v":-3576626.1966666728},{"$f":"'Rate Base'!$T$60","v":45466662.770000003},{"$f":"+Adjustments!X995","v":-3576626.1966666728},null,{"$f":"SUM(F1011:H1011)","v":41890036.57333333},{"$f":"+I1011-'ROR-Model'!I1011","v":0},null,"Utah",{"$f":"VLOOKUP($L1011,$L$2:$N$7,2,FALSE)*I1011","v":41890036.57333333},{"$f":"VLOOKUP($L1011,$L$2:$N$7,3,FALSE)*I1011","v":0},null,"G",{"$f":"IF(P1011=\"G\",M1011,IF(P1011=\"PT\",0,ERR))","v":41890036.57333333},{"$f":"IF(P1011=\"PT\",M1011,IF(P1011=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1011=\"G\",N1011,IF(S1011=\"PT\",0,ERR))","v":0},{"$f":"IF(S1011=\"PT\",N1011,IF(S1011=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1011)","v":41890036.57333333},null,1002]
[null,null,null,"Total",{"$f":"+G1012-Adjustments!H1012","v":-3637599.8937500063},{"$f":"SUM(F1010:F1011)","v":48005507.740000002},{"$f":"SUM(G1010:G1011)","v":-3637599.8937500063},null,{"$f":"SUM(I1010:I1011)","v":44367907.846249998},{"$f":"+I1012-'ROR-Model'!I1012","v":0},null,null,{"$f":"SUM(M1010:M1011)","v":41890036.57333333},{"$f":"SUM(N1010:N1011)","v":2477871.2729166667},null,null,{"$f":"SUM(Q1010:Q1011)","v":41890036.57333333},{"$f":"SUM(R1010:R1011)","v":0},null,{"$f":"SUM(T1010:T1011)","v":2477871.2729166667},{"$f":"SUM(U1010:U1011)","v":0},null,{"$f":"SUM(W1010:W1011)","v":41890036.57333333},null,1003]
[null,null,null,null,{"$f":"+G1013-Adjustments!H1013","v":0},null,null,null,null,{"$f":"+I1013-'ROR-Model'!I1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1004]
[null,"380","Services",null,{"$f":"+G1014-Adjustments!H1014","v":0},null,null,null,null,{"$f":"+I1014-'ROR-Model'!I1014","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005]
[null,null,null,"Wyoming",{"$f":"+G1015-Adjustments!H1015","v":-2300840.4375000019},{"$f":"'Rate Base'!$T$64","v":14320486.640000001},{"$f":"+Adjustments!X999","v":-2300840.4375000019},null,{"$f":"SUM(F1015:H1015)","v":12019646.202499999},{"$f":"+I1015-'ROR-Model'!I1015","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1015,$L$2:$N$7,2,FALSE)*I1015","v":0},{"$f":"VLOOKUP($L1015,$L$2:$N$7,3,FALSE)*I1015","v":12019646.202499999},null,"G",{"$f":"IF(P1015=\"G\",M1015,IF(P1015=\"PT\",0,ERR))","v":0},{"$f":"IF(P1015=\"PT\",M1015,IF(P1015=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1015=\"G\",N1015,IF(S1015=\"PT\",0,ERR))","v":12019646.202499999},{"$f":"IF(S1015=\"PT\",N1015,IF(S1015=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1015)","v":0},null,1006]
[null,null,null,"Utah",{"$f":"+G1016-Adjustments!H1016","v":-4211730.0020833611},{"$f":"'Rate Base'!$T$65","v":297616826.52000004},{"$f":"+Adjustments!X1000","v":-4211730.0020833611},null,{"$f":"SUM(F1016:H1016)","v":293405096.51791668},{"$f":"+I1016-'ROR-Model'!I1016","v":0},null,"Utah",{"$f":"VLOOKUP($L1016,$L$2:$N$7,2,FALSE)*I1016","v":293405096.51791668},{"$f":"VLOOKUP($L1016,$L$2:$N$7,3,FALSE)*I1016","v":0},null,"G",{"$f":"IF(P1016=\"G\",M1016,IF(P1016=\"PT\",0,ERR))","v":293405096.51791668},{"$f":"IF(P1016=\"PT\",M1016,IF(P1016=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1016=\"G\",N1016,IF(S1016=\"PT\",0,ERR))","v":0},{"$f":"IF(S1016=\"PT\",N1016,IF(S1016=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1016)","v":293405096.51791668},null,1007]
[null,null,null,"Total",{"$f":"+G1017-Adjustments!H1017","v":-6512570.439583363},{"$f":"SUM(F1015:F1016)","v":311937313.16000003},{"$f":"SUM(G1015:G1016)","v":-6512570.439583363},null,{"$f":"SUM(I1015:I1016)","v":305424742.72041667},{"$f":"+I1017-'ROR-Model'!I1017","v":0},null,null,{"$f":"SUM(M1015:M1016)","v":293405096.51791668},{"$f":"SUM(N1015:N1016)","v":12019646.202499999},null,null,{"$f":"SUM(Q1015:Q1016)","v":293405096.51791668},{"$f":"SUM(R1015:R1016)","v":0},null,{"$f":"SUM(T1015:T1016)","v":12019646.202499999},{"$f":"SUM(U1015:U1016)","v":0},null,{"$f":"SUM(W1015:W1016)","v":293405096.51791668},null,1008]
[null,null,null,null,{"$f":"+G1018-Adjustments!H1018","v":0},null,null,null,null,{"$f":"+I1018-'ROR-Model'!I1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1009]
[null,"381...2","Meters & Meter Installation",null,{"$f":"+G1019-Adjustments!H1019","v":0},null,null,null,null,{"$f":"+I1019-'ROR-Model'!I1019","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010]
[null,null,null,"Wyoming",{"$f":"+G1020-Adjustments!H1020","v":-325188.3912499994},{"$f":"'Rate Base'!$T$69","v":7226958.1200000001},{"$f":"+Adjustments!X1004","v":-325188.3912499994},null,{"$f":"SUM(F1020:H1020)","v":6901769.7287500007},{"$f":"+I1020-'ROR-Model'!I1020","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1020,$L$2:$N$7,2,FALSE)*I1020","v":0},{"$f":"VLOOKUP($L1020,$L$2:$N$7,3,FALSE)*I1020","v":6901769.7287500007},null,"G",{"$f":"IF(P1020=\"G\",M1020,IF(P1020=\"PT\",0,ERR))","v":0},{"$f":"IF(P1020=\"PT\",M1020,IF(P1020=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1020=\"G\",N1020,IF(S1020=\"PT\",0,ERR))","v":6901769.7287500007},{"$f":"IF(S1020=\"PT\",N1020,IF(S1020=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1020)","v":0},null,1011]
[null,null,null,"Utah",{"$f":"+G1021-Adjustments!H1021","v":-10679910.816666633},{"$f":"'Rate Base'!$T$70","v":247628464.83999997},{"$f":"+Adjustments!X1005","v":-10679910.816666633},null,{"$f":"SUM(F1021:H1021)","v":236948554.02333334},{"$f":"+I1021-'ROR-Model'!I1021","v":0},null,"Utah",{"$f":"VLOOKUP($L1021,$L$2:$N$7,2,FALSE)*I1021","v":236948554.02333334},{"$f":"VLOOKUP($L1021,$L$2:$N$7,3,FALSE)*I1021","v":0},null,"G",{"$f":"IF(P1021=\"G\",M1021,IF(P1021=\"PT\",0,ERR))","v":236948554.02333334},{"$f":"IF(P1021=\"PT\",M1021,IF(P1021=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1021=\"G\",N1021,IF(S1021=\"PT\",0,ERR))","v":0},{"$f":"IF(S1021=\"PT\",N1021,IF(S1021=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1021)","v":236948554.02333334},null,1012]
[null,null,null,"Total",{"$f":"+G1022-Adjustments!H1022","v":-11005099.207916632},{"$f":"SUM(F1020:F1021)","v":254855422.95999998},{"$f":"SUM(G1020:G1021)","v":-11005099.207916632},null,{"$f":"SUM(I1020:I1021)","v":243850323.75208333},{"$f":"+I1022-'ROR-Model'!I1022","v":0},null,null,{"$f":"SUM(M1020:M1021)","v":236948554.02333334},{"$f":"SUM(N1020:N1021)","v":6901769.7287500007},null,null,{"$f":"SUM(Q1020:Q1021)","v":236948554.02333334},{"$f":"SUM(R1020:R1021)","v":0},null,{"$f":"SUM(T1020:T1021)","v":6901769.7287500007},{"$f":"SUM(U1020:U1021)","v":0},null,{"$f":"SUM(W1020:W1021)","v":236948554.02333334},null,1013]
[null,null,null,null,{"$f":"+G1023-Adjustments!H1023","v":0},null,null,null,null,{"$f":"+I1023-'ROR-Model'!I1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014]
[null,"383...4","House Regulators & Reg Installations",null,{"$f":"+G1024-Adjustments!H1024","v":0},null,null,null,null,{"$f":"+I1024-'ROR-Model'!I1024","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1015]
[null,null,null,"Wyoming",{"$f":"+G1025-Adjustments!H1025","v":8.7400000003399327},{"$f":"'Rate Base'!$T$74","v":931101.69},{"$f":"+Adjustments!X1009","v":8.7400000003399327},null,{"$f":"SUM(F1025:H1025)","v":931110.43000000028},{"$f":"+I1025-'ROR-Model'!I1025","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1025,$L$2:$N$7,2,FALSE)*I1025","v":0},{"$f":"VLOOKUP($L1025,$L$2:$N$7,3,FALSE)*I1025","v":931110.43000000028},null,"G",{"$f":"IF(P1025=\"G\",M1025,IF(P1025=\"PT\",0,ERR))","v":0},{"$f":"IF(P1025=\"PT\",M1025,IF(P1025=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1025=\"G\",N1025,IF(S1025=\"PT\",0,ERR))","v":931110.43000000028},{"$f":"IF(S1025=\"PT\",N1025,IF(S1025=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1025)","v":0},null,1016]
[null,null,null,"Utah",{"$f":"+G1026-Adjustments!H1026","v":11258.012083334848},{"$f":"'Rate Base'!$T$75","v":14170629.620000001},{"$f":"+Adjustments!X1010","v":11258.012083334848},null,{"$f":"SUM(F1026:H1026)","v":14181887.632083336},{"$f":"+I1026-'ROR-Model'!I1026","v":0},null,"Utah",{"$f":"VLOOKUP($L1026,$L$2:$N$7,2,FALSE)*I1026","v":14181887.632083336},{"$f":"VLOOKUP($L1026,$L$2:$N$7,3,FALSE)*I1026","v":0},null,"G",{"$f":"IF(P1026=\"G\",M1026,IF(P1026=\"PT\",0,ERR))","v":14181887.632083336},{"$f":"IF(P1026=\"PT\",M1026,IF(P1026=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1026=\"G\",N1026,IF(S1026=\"PT\",0,ERR))","v":0},{"$f":"IF(S1026=\"PT\",N1026,IF(S1026=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1026)","v":14181887.632083336},null,1017]
[null,null,null,"Total",{"$f":"+G1027-Adjustments!H1027","v":11266.752083335188},{"$f":"SUM(F1025:F1026)","v":15101731.310000001},{"$f":"SUM(G1025:G1026)","v":11266.752083335188},null,{"$f":"SUM(I1025:I1026)","v":15112998.062083336},{"$f":"+I1027-'ROR-Model'!I1027","v":0},null,null,{"$f":"SUM(M1025:M1026)","v":14181887.632083336},{"$f":"SUM(N1025:N1026)","v":931110.43000000028},null,null,{"$f":"SUM(Q1025:Q1026)","v":14181887.632083336},{"$f":"SUM(R1025:R1026)","v":0},null,{"$f":"SUM(T1025:T1026)","v":931110.43000000028},{"$f":"SUM(U1025:U1026)","v":0},null,{"$f":"SUM(W1025:W1026)","v":14181887.632083336},null,1018]
[null,null,null,null,{"$f":"+G1028-Adjustments!H1028","v":0},null,null,null,null,{"$f":"+I1028-'ROR-Model'!I1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1019]
[null,"387","Other Equipment",null,{"$f":"+G1029-Adjustments!H1029","v":0},null,null,null,null,{"$f":"+I1029-'ROR-Model'!I1029","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1020]
[null,null,null,"Wyoming",{"$f":"+G1030-Adjustments!H1030","v":0},{"$f":"'Rate Base'!$T$79","v":57111.42},{"$f":"+Adjustments!X1014","v":0},null,{"$f":"SUM(F1030:H1030)","v":57111.42},{"$f":"+I1030-'ROR-Model'!I1030","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1030,$L$2:$N$7,2,FALSE)*I1030","v":0},{"$f":"VLOOKUP($L1030,$L$2:$N$7,3,FALSE)*I1030","v":57111.42},null,"G",{"$f":"IF(P1030=\"G\",M1030,IF(P1030=\"PT\",0,ERR))","v":0},{"$f":"IF(P1030=\"PT\",M1030,IF(P1030=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1030=\"G\",N1030,IF(S1030=\"PT\",0,ERR))","v":57111.42},{"$f":"IF(S1030=\"PT\",N1030,IF(S1030=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1030)","v":0},null,1021]
[null,null,null,"Utah",{"$f":"+G1031-Adjustments!H1031","v":-42948.215833333554},{"$f":"'Rate Base'!$T$80","v":1372934.9500000002},{"$f":"+Adjustments!X1015","v":-42948.215833333554},null,{"$f":"SUM(F1031:H1031)","v":1329986.7341666666},{"$f":"+I1031-'ROR-Model'!I1031","v":0},null,"Utah",{"$f":"VLOOKUP($L1031,$L$2:$N$7,2,FALSE)*I1031","v":1329986.7341666666},{"$f":"VLOOKUP($L1031,$L$2:$N$7,3,FALSE)*I1031","v":0},null,"G",{"$f":"IF(P1031=\"G\",M1031,IF(P1031=\"PT\",0,ERR))","v":1329986.7341666666},{"$f":"IF(P1031=\"PT\",M1031,IF(P1031=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1031=\"G\",N1031,IF(S1031=\"PT\",0,ERR))","v":0},{"$f":"IF(S1031=\"PT\",N1031,IF(S1031=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1031)","v":1329986.7341666666},null,1022]
[null,null,null,"Total",{"$f":"+G1032-Adjustments!H1032","v":-42948.215833333554},{"$f":"SUM(F1030:F1031)","v":1430046.37},{"$f":"SUM(G1030:G1031)","v":-42948.215833333554},null,{"$f":"SUM(I1030:I1031)","v":1387098.1541666666},{"$f":"+I1032-'ROR-Model'!I1032","v":0},null,null,{"$f":"SUM(M1030:M1031)","v":1329986.7341666666},{"$f":"SUM(N1030:N1031)","v":57111.42},null,null,{"$f":"SUM(Q1030:Q1031)","v":1329986.7341666666},{"$f":"SUM(R1030:R1031)","v":0},null,{"$f":"SUM(T1030:T1031)","v":57111.42},{"$f":"SUM(U1030:U1031)","v":0},null,{"$f":"SUM(W1030:W1031)","v":1329986.7341666666},null,1023]
[null,null,null,null,{"$f":"+G1033-Adjustments!H1033","v":0},null,null,null,null,{"$f":"+I1033-'ROR-Model'!I1033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1024]
[null,388,"Other Equipment",null,{"$f":"+G1034-Adjustments!H1034","v":0},null,null,null,null,{"$f":"+I1034-'ROR-Model'!I1034","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1025]
[null,null,null,"Wyoming",{"$f":"+G1035-Adjustments!H1035","v":0},{"$f":"'Rate Base'!$T$84","v":0},{"$f":"+Adjustments!X1019","v":0},null,{"$f":"SUM(F1035:H1035)","v":0},{"$f":"+I1035-'ROR-Model'!I1035","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1035,$L$2:$N$7,2,FALSE)*I1035","v":0},{"$f":"VLOOKUP($L1035,$L$2:$N$7,3,FALSE)*I1035","v":0},null,"G",{"$f":"IF(P1035=\"G\",M1035,IF(P1035=\"PT\",0,ERR))","v":0},{"$f":"IF(P1035=\"PT\",M1035,IF(P1035=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1035=\"G\",N1035,IF(S1035=\"PT\",0,ERR))","v":0},{"$f":"IF(S1035=\"PT\",N1035,IF(S1035=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1035)","v":0},null,1026]
[null,null,null,"Utah",{"$f":"+G1036-Adjustments!H1036","v":83198.666666666686},{"$f":"'Rate Base'!$T$85","v":260972},{"$f":"+Adjustments!X1020","v":83198.666666666686},null,{"$f":"SUM(F1036:H1036)","v":344170.66666666669},{"$f":"+I1036-'ROR-Model'!I1036","v":0},null,"Utah",{"$f":"VLOOKUP($L1036,$L$2:$N$7,2,FALSE)*I1036","v":344170.66666666669},{"$f":"VLOOKUP($L1036,$L$2:$N$7,3,FALSE)*I1036","v":0},null,"G",{"$f":"IF(P1036=\"G\",M1036,IF(P1036=\"PT\",0,ERR))","v":344170.66666666669},{"$f":"IF(P1036=\"PT\",M1036,IF(P1036=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1036=\"G\",N1036,IF(S1036=\"PT\",0,ERR))","v":0},{"$f":"IF(S1036=\"PT\",N1036,IF(S1036=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1036)","v":344170.66666666669},null,1027]
[null,null,null,"Total",{"$f":"+G1037-Adjustments!H1037","v":83198.666666666686},{"$f":"SUM(F1035:F1036)","v":260972},{"$f":"SUM(G1035:G1036)","v":83198.666666666686},null,{"$f":"SUM(I1035:I1036)","v":344170.66666666669},{"$f":"+I1037-'ROR-Model'!I1037","v":0},null,null,{"$f":"SUM(M1035:M1036)","v":344170.66666666669},{"$f":"SUM(N1035:N1036)","v":0},null,null,{"$f":"SUM(Q1035:Q1036)","v":344170.66666666669},{"$f":"SUM(R1035:R1036)","v":0},null,{"$f":"SUM(T1035:T1036)","v":0},{"$f":"SUM(U1035:U1036)","v":0},null,{"$f":"SUM(W1035:W1036)","v":344170.66666666669},null,1028]
[null,null,null,null,{"$f":"+G1038-Adjustments!H1038","v":0},null,null,null,null,{"$f":"+I1038-'ROR-Model'!I1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1037+1","v":1029}]
[null,"Total Distribution Plant",null,null,{"$f":"+G1039-Adjustments!H1039","v":-65592977.35458333},{"$f":"F1032+F1027+F1022+F1017+F1012+F1007+F1002+F991+F986+F1037","v":1583102624.1500001},{"$f":"G1032+G1027+G1022+G1017+G1012+G1007+G1002+G991+G986+G1037","v":-65592977.35458333},{"$f":"H1032+H1027+H1022+H1017+H1012+H1007+H1002+H991+H986+H1037","v":0},{"$f":"I1032+I1027+I1022+I1017+I1012+I1007+I1002+I991+I986+I1037","v":1517509646.7954168},{"$f":"+I1039-'ROR-Model'!I1039","v":0},null,null,{"$f":"M1032+M1027+M1022+M1017+M1012+M1007+M1002+M991+M986+M1037","v":1467335799.7354169},{"$f":"N1032+N1027+N1022+N1017+N1012+N1007+N1002+N991+N986+N1037","v":50173847.060000002},null,null,{"$f":"Q1032+Q1027+Q1022+Q1017+Q1012+Q1007+Q1002+Q991+Q986+Q1037","v":1467335799.7354169},{"$f":"R1032+R1027+R1022+R1017+R1012+R1007+R1002+R991+R986+R1037","v":0},null,{"$f":"T1032+T1027+T1022+T1017+T1012+T1007+T1002+T991+T986+T1037","v":50173847.060000002},{"$f":"U1032+U1027+U1022+U1017+U1012+U1007+U1002+U991+U986+U1037","v":0},null,{"$f":"W1032+W1027+W1022+W1017+W1012+W1007+W1002+W991+W986+W1037","v":1467335799.7354169},null,1030]
[null,null,null,null,{"$f":"+G1040-Adjustments!H1040","v":0},null,null,null,null,{"$f":"+I1040-'ROR-Model'!I1040","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1031]
["General Plant",null,null,null,{"$f":"+G1041-Adjustments!H1041","v":0},null,null,null,null,{"$f":"+I1041-'ROR-Model'!I1041","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1032]
[null,"389","Land & Land Rights",null,{"$f":"+G1042-Adjustments!H1042","v":0},null,null,null,null,{"$f":"+I1042-'ROR-Model'!I1042","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1033]
[null,null,null,"Wyoming",{"$f":"+G1043-Adjustments!H1043","v":0},{"$f":"'Rate Base'!$T$92","v":11584.02},{"$f":"+Adjustments!X1027","v":0},null,{"$f":"SUM(F1043:H1043)","v":11584.02},{"$f":"+I1043-'ROR-Model'!I1043","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1043,$L$2:$N$7,2,FALSE)*I1043","v":0},{"$f":"VLOOKUP($L1043,$L$2:$N$7,3,FALSE)*I1043","v":11584.02},null,"G",{"$f":"IF(P1043=\"G\",M1043,IF(P1043=\"PT\",0,ERR))","v":0},null,"G",{"$f":"IF(S1043=\"G\",N1043,IF(S1043=\"PT\",0,ERR))","v":11584.02},{"$f":"IF(S1043=\"PT\",N1043,IF(S1043=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1043)","v":0},null,1034]
[null,null,null,"Utah",{"$f":"+G1044-Adjustments!H1044","v":-42296.182499999995},{"$f":"'Rate Base'!$T$93","v":730341.66},{"$f":"+Adjustments!X1028","v":-42296.182499999995},null,{"$f":"SUM(F1044:H1044)","v":688045.47750000004},{"$f":"+I1044-'ROR-Model'!I1044","v":0},null,"Utah",{"$f":"VLOOKUP($L1044,$L$2:$N$7,2,FALSE)*I1044","v":688045.47750000004},{"$f":"VLOOKUP($L1044,$L$2:$N$7,3,FALSE)*I1044","v":0},null,"G",{"$f":"IF(P1044=\"G\",M1044,IF(P1044=\"PT\",0,ERR))","v":688045.47750000004},null,"G",{"$f":"IF(S1044=\"G\",N1044,IF(S1044=\"PT\",0,ERR))","v":0},{"$f":"IF(S1044=\"PT\",N1044,IF(S1044=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1044)","v":688045.47750000004},null,1035]
[null,null,null,"Total",{"$f":"+G1045-Adjustments!H1045","v":-42296.182499999995},{"$f":"'Rate Base'!$T$94","v":741925.68},{"$f":"+Adjustments!X1029","v":-42296.182499999995},null,{"$f":"SUM(F1045:H1045)","v":699629.49750000006},{"$f":"+I1045-'ROR-Model'!I1045","v":0},null,"Total",{"$f":"SUM(M1043:M1044)","v":688045.47750000004},{"$f":"SUM(N1043:N1044)","v":11584.02},null,"G",{"$f":"IF(P1045=\"G\",M1045,IF(P1045=\"PT\",0,ERR))","v":688045.47750000004},null,"G",{"$f":"IF(S1045=\"G\",N1045,IF(S1045=\"PT\",0,ERR))","v":11584.02},{"$f":"IF(S1045=\"PT\",N1045,IF(S1045=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1045)","v":688045.47750000004},null,1036]
[null,null,null,null,{"$f":"+G1046-Adjustments!H1046","v":0},null,null,null,null,{"$f":"+I1046-'ROR-Model'!I1046","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1037]
[null,"390","Structures & Improvements",null,{"$f":"+G1047-Adjustments!H1047","v":0},null,null,null,null,{"$f":"+I1047-'ROR-Model'!I1047","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1038]
[null,null,null,"Wyoming",{"$f":"+G1048-Adjustments!H1048","v":0},{"$f":"'Rate Base'!$T$97","v":1395725.86},{"$f":"+Adjustments!X1032","v":0},null,{"$f":"SUM(F1048:H1048)","v":1395725.86},{"$f":"+I1048-'ROR-Model'!I1048","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1048,$L$2:$N$7,2,FALSE)*I1048","v":0},{"$f":"VLOOKUP($L1048,$L$2:$N$7,3,FALSE)*I1048","v":1395725.86},null,"G",{"$f":"IF(P1048=\"G\",M1048,IF(P1048=\"PT\",0,ERR))","v":0},{"$f":"IF(P1048=\"PT\",M1048,IF(P1048=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1048=\"G\",N1048,IF(S1048=\"PT\",0,ERR))","v":1395725.86},{"$f":"IF(S1048=\"PT\",N1048,IF(S1048=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1048)","v":0},null,1039]
[null,null,null,"Utah",{"$f":"+G1049-Adjustments!H1049","v":-7370617.1083333269},{"$f":"'Rate Base'!$T$98","v":15642929.419999994},{"$f":"+Adjustments!X1033","v":-7370617.1083333269},null,8272312.3116666675,{"$f":"+I1049-'ROR-Model'!I1049","v":0},null,"Utah",{"$f":"VLOOKUP($L1049,$L$2:$N$7,2,FALSE)*I1049","v":8272312.3116666675},{"$f":"VLOOKUP($L1049,$L$2:$N$7,3,FALSE)*I1049","v":0},null,"G",{"$f":"IF(P1049=\"G\",M1049,IF(P1049=\"PT\",0,ERR))","v":8272312.3116666675},{"$f":"IF(P1049=\"PT\",M1049,IF(P1049=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1049=\"G\",N1049,IF(S1049=\"PT\",0,ERR))","v":0},{"$f":"IF(S1049=\"PT\",N1049,IF(S1049=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1049)","v":8272312.3116666675},null,1040]
[null,null,null,"General",{"$f":"+G1050-Adjustments!H1050","v":6436213.7495833337},{"$f":"'Rate Base'!$T$99","v":41506852.090000004},{"$f":"+Adjustments!X1034","v":6436213.7495833337},null,47943065.839583337,{"$f":"+I1050-'ROR-Model'!I1050","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1050,$L$2:$N$7,2,FALSE)*I1050","v":46345122.852377877},{"$f":"VLOOKUP($L1050,$L$2:$N$7,3,FALSE)*I1050","v":1597942.9872054621},null,"G",{"$f":"IF(P1050=\"G\",M1050,IF(P1050=\"PT\",0,ERR))","v":46345122.852377877},{"$f":"IF(P1050=\"PT\",M1050,IF(P1050=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1050=\"G\",N1050,IF(S1050=\"PT\",0,ERR))","v":1597942.9872054621},{"$f":"IF(S1050=\"PT\",N1050,IF(S1050=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1050)","v":46345122.852377877},null,1041]
[null,null,null,"Total",{"$f":"+G1051-Adjustments!H1051","v":-934403.35874999315},{"$f":"'Rate Base'!$T$100","v":58545507.369999997},{"$f":"+Adjustments!X1035","v":-934403.35874999315},null,57611104.011250004,{"$f":"+I1051-'ROR-Model'!I1051","v":0},null,"Total",{"$f":"SUM(M1048:M1050)","v":54617435.164044544},{"$f":"SUM(N1048:N1050)","v":2993668.8472054619},null,"G",{"$f":"IF(P1051=\"G\",M1051,IF(P1051=\"PT\",0,ERR))","v":54617435.164044544},{"$f":"IF(P1051=\"PT\",M1051,IF(P1051=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1051=\"G\",N1051,IF(S1051=\"PT\",0,ERR))","v":2993668.8472054619},{"$f":"IF(S1051=\"PT\",N1051,IF(S1051=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1051)","v":54617435.164044544},null,1042]
[null,null,null,null,{"$f":"+G1052-Adjustments!H1052","v":0},null,null,null,null,{"$f":"+I1052-'ROR-Model'!I1052","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1043]
[null,"391","Office Furniture & Equipment",null,{"$f":"+G1053-Adjustments!H1053","v":0},null,null,null,null,{"$f":"+I1053-'ROR-Model'!I1053","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1044]
[null,null,null,"Wyoming",{"$f":"+G1054-Adjustments!H1054","v":-24587.569583333359},{"$f":"'Rate Base'!$T$103","v":214444.81},{"$f":"+Adjustments!X1038","v":-24587.569583333359},null,189857.24041666664,{"$f":"+I1054-'ROR-Model'!I1054","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1054,$L$2:$N$7,2,FALSE)*I1054","v":0},{"$f":"VLOOKUP($L1054,$L$2:$N$7,3,FALSE)*I1054","v":189857.24041666664},null,"G",{"$f":"IF(P1054=\"G\",M1054,IF(P1054=\"PT\",0,ERR))","v":0},{"$f":"IF(P1054=\"PT\",M1054,IF(P1054=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1054=\"G\",N1054,IF(S1054=\"PT\",0,ERR))","v":189857.24041666664},{"$f":"IF(S1054=\"PT\",N1054,IF(S1054=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1054)","v":0},null,1045]
[null,null,null,"Utah",{"$f":"+G1055-Adjustments!H1055","v":2135422.0062499978},{"$f":"'Rate Base'!$T$104","v":15227654.519999996},{"$f":"+Adjustments!X1039","v":2135422.0062499978},null,17363076.526249994,{"$f":"+I1055-'ROR-Model'!I1055","v":0},null,"Utah",{"$f":"VLOOKUP($L1055,$L$2:$N$7,2,FALSE)*I1055","v":17363076.526249994},{"$f":"VLOOKUP($L1055,$L$2:$N$7,3,FALSE)*I1055","v":0},null,"G",{"$f":"IF(P1055=\"G\",M1055,IF(P1055=\"PT\",0,ERR))","v":17363076.526249994},{"$f":"IF(P1055=\"PT\",M1055,IF(P1055=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1055=\"G\",N1055,IF(S1055=\"PT\",0,ERR))","v":0},{"$f":"IF(S1055=\"PT\",N1055,IF(S1055=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1055)","v":17363076.526249994},null,1046]
[null,null,null,"General",{"$f":"+G1056-Adjustments!H1056","v":-1878477.4762500077},{"$f":"'Rate Base'!$T$105","v":44160820.68},{"$f":"+Adjustments!X1040","v":-1878477.4762500077},null,42282343.203749992,{"$f":"+I1056-'ROR-Model'!I1056","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1056,$L$2:$N$7,2,FALSE)*I1056","v":40873072.173167229},{"$f":"VLOOKUP($L1056,$L$2:$N$7,3,FALSE)*I1056","v":1409271.0305827621},null,"G",{"$f":"IF(P1056=\"G\",M1056,IF(P1056=\"PT\",0,ERR))","v":40873072.173167229},{"$f":"IF(P1056=\"PT\",M1056,IF(P1056=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1056=\"G\",N1056,IF(S1056=\"PT\",0,ERR))","v":1409271.0305827621},{"$f":"IF(S1056=\"PT\",N1056,IF(S1056=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1056)","v":40873072.173167229},null,1047]
[null,null,null,"Total",{"$f":"+G1057-Adjustments!H1057","v":232356.96041665226},{"$f":"'Rate Base'!$T$106","v":59602920.009999998},{"$f":"+Adjustments!X1041","v":232356.96041665226},null,59835276.97041665,{"$f":"+I1057-'ROR-Model'!I1057","v":0},null,"Total",{"$f":"SUM(M1054:M1056)","v":58236148.699417219},{"$f":"SUM(N1054:N1056)","v":1599128.2709994288},null,"G",{"$f":"IF(P1057=\"G\",M1057,IF(P1057=\"PT\",0,ERR))","v":58236148.699417219},{"$f":"IF(P1057=\"PT\",M1057,IF(P1057=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1057=\"G\",N1057,IF(S1057=\"PT\",0,ERR))","v":1599128.2709994288},{"$f":"IF(S1057=\"PT\",N1057,IF(S1057=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1057)","v":58236148.699417219},null,1048]
[null,null,null,null,{"$f":"+G1058-Adjustments!H1058","v":0},null,null,null,null,{"$f":"+I1058-'ROR-Model'!I1058","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1049]
[null,"392","Transportation Equipment",null,{"$f":"+G1059-Adjustments!H1059","v":0},{"$f":"'Rate Base'!$T$112","v":38695680.880000003},{"$f":"+Adjustments!X1043","v":0},null,38695680.880000003,{"$f":"+I1059-'ROR-Model'!I1059","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1050]
[null,null,null,"Wyoming",{"$f":"+G1060-Adjustments!H1060","v":-10140.856666666921},{"$f":"'Rate Base'!$T$109","v":1419515.6},{"$f":"+Adjustments!X1044","v":-10140.856666666921},null,1409374.7433333332,{"$f":"+I1060-'ROR-Model'!I1060","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1060,$L$2:$N$7,2,FALSE)*I1060","v":0},{"$f":"VLOOKUP($L1060,$L$2:$N$7,3,FALSE)*I1060","v":1409374.7433333332},null,"G",{"$f":"IF(P1060=\"G\",M1060,IF(P1060=\"PT\",0,ERR))","v":0},{"$f":"IF(P1060=\"PT\",M1060,IF(P1060=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1060=\"G\",N1060,IF(S1060=\"PT\",0,ERR))","v":1409374.7433333332},{"$f":"IF(S1060=\"PT\",N1060,IF(S1060=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1060)","v":0},null,1051]
[null,null,null,"Utah",{"$f":"+G1061-Adjustments!H1061","v":-1992707.3995833471},{"$f":"'Rate Base'!$T$110","v":37276165.280000001},{"$f":"+Adjustments!X1045","v":-1992707.3995833471},null,35283457.880416654,{"$f":"+I1061-'ROR-Model'!I1061","v":0},null,"Utah",{"$f":"VLOOKUP($L1061,$L$2:$N$7,2,FALSE)*I1061","v":35283457.880416654},{"$f":"VLOOKUP($L1061,$L$2:$N$7,3,FALSE)*I1061","v":0},null,"G",{"$f":"IF(P1061=\"G\",M1061,IF(P1061=\"PT\",0,ERR))","v":35283457.880416654},{"$f":"IF(P1061=\"PT\",M1061,IF(P1061=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1061=\"G\",N1061,IF(S1061=\"PT\",0,ERR))","v":0},{"$f":"IF(S1061=\"PT\",N1061,IF(S1061=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1061)","v":35283457.880416654},null,1052]
[null,null,null,"General",{"$f":"+G1062-Adjustments!H1062","v":0},{"$f":"'Rate Base'!$T$111","v":0},{"$f":"+Adjustments!X1046","v":0},null,0,{"$f":"+I1062-'ROR-Model'!I1062","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1062,$L$2:$N$7,2,FALSE)*I1062","v":0},{"$f":"VLOOKUP($L1062,$L$2:$N$7,3,FALSE)*I1062","v":0},null,"G",{"$f":"IF(P1062=\"G\",M1062,IF(P1062=\"PT\",0,ERR))","v":0},{"$f":"IF(P1062=\"PT\",M1062,IF(P1062=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1062=\"G\",N1062,IF(S1062=\"PT\",0,ERR))","v":0},{"$f":"IF(S1062=\"PT\",N1062,IF(S1062=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1062)","v":0},null,1053]
[null,null,null,"Total",{"$f":"+G1063-Adjustments!H1063","v":-2002848.2562500089},{"$f":"'Rate Base'!$T$112","v":38695680.880000003},{"$f":"+Adjustments!X1047","v":-2002848.2562500089},null,36692832.623749994,{"$f":"+I1063-'ROR-Model'!I1063","v":0},null,"Total",{"$f":"SUM(M1060:M1062)","v":35283457.880416654},{"$f":"SUM(N1060:N1062)","v":1409374.7433333332},null,"G",{"$f":"IF(P1063=\"G\",M1063,IF(P1063=\"PT\",0,ERR))","v":35283457.880416654},{"$f":"IF(P1063=\"PT\",M1063,IF(P1063=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1063=\"G\",N1063,IF(S1063=\"PT\",0,ERR))","v":1409374.7433333332},{"$f":"IF(S1063=\"PT\",N1063,IF(S1063=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1063)","v":35283457.880416654},null,1054]
[null,null,null,null,{"$f":"+G1064-Adjustments!H1064","v":0},null,null,null,null,{"$f":"+I1064-'ROR-Model'!I1064","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1055]
[null,"393","Stores Equipment",null,{"$f":"+G1065-Adjustments!H1065","v":0},null,null,null,null,{"$f":"+I1065-'ROR-Model'!I1065","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1056]
[null,null,null,"Wyoming",{"$f":"+G1066-Adjustments!H1066","v":-8763.4220833333329},{"$f":"'Rate Base'!$T$115","v":12371.89},{"$f":"+Adjustments!X1050","v":-8763.4220833333329},null,3608.4679166666665,{"$f":"+I1066-'ROR-Model'!I1066","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1066,$L$2:$N$7,2,FALSE)*I1066","v":0},{"$f":"VLOOKUP($L1066,$L$2:$N$7,3,FALSE)*I1066","v":3608.4679166666665},null,"G",{"$f":"IF(P1066=\"G\",M1066,IF(P1066=\"PT\",0,ERR))","v":0},{"$f":"IF(P1066=\"PT\",M1066,IF(P1066=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1066=\"G\",N1066,IF(S1066=\"PT\",0,ERR))","v":3608.4679166666665},{"$f":"IF(S1066=\"PT\",N1066,IF(S1066=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1066)","v":0},null,1057]
[null,null,null,"Utah",{"$f":"+G1067-Adjustments!H1067","v":-11641.82666666667},{"$f":"'Rate Base'!$T$116","v":23956.590000000004},{"$f":"+Adjustments!X1051","v":-11641.82666666667},null,12314.763333333334,{"$f":"+I1067-'ROR-Model'!I1067","v":0},null,"Utah",{"$f":"VLOOKUP($L1067,$L$2:$N$7,2,FALSE)*I1067","v":12314.763333333334},{"$f":"VLOOKUP($L1067,$L$2:$N$7,3,FALSE)*I1067","v":0},null,"G",{"$f":"IF(P1067=\"G\",M1067,IF(P1067=\"PT\",0,ERR))","v":12314.763333333334},{"$f":"IF(P1067=\"PT\",M1067,IF(P1067=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1067=\"G\",N1067,IF(S1067=\"PT\",0,ERR))","v":0},{"$f":"IF(S1067=\"PT\",N1067,IF(S1067=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1067)","v":12314.763333333334},null,1058]
[null,null,null,"Total",{"$f":"+G1068-Adjustments!H1068","v":-20405.248750000002},{"$f":"'Rate Base'!$T$117","v":36328.480000000003},{"$f":"+Adjustments!X1052","v":-20405.248750000002},null,15923.231250000001,{"$f":"+I1068-'ROR-Model'!I1068","v":0},null,"Total",{"$f":"SUM(M1066:M1067)","v":12314.763333333334},{"$f":"SUM(N1066:N1067)","v":3608.4679166666665},null,"G",{"$f":"IF(P1068=\"G\",M1068,IF(P1068=\"PT\",0,ERR))","v":12314.763333333334},{"$f":"IF(P1068=\"PT\",M1068,IF(P1068=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1068=\"G\",N1068,IF(S1068=\"PT\",0,ERR))","v":3608.4679166666665},{"$f":"IF(S1068=\"PT\",N1068,IF(S1068=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1068)","v":12314.763333333334},null,1059]
[null,null,null,null,{"$f":"+G1069-Adjustments!H1069","v":0},null,null,null,null,{"$f":"+I1069-'ROR-Model'!I1069","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1060]
[null,"394","Tools, Shop & Garage Equipment",null,{"$f":"+G1070-Adjustments!H1070","v":0},null,null,null,null,{"$f":"+I1070-'ROR-Model'!I1070","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1061]
[null,null,null,"Wyoming",{"$f":"+G1071-Adjustments!H1071","v":-67309.858750000014},{"$f":"'Rate Base'!$T$120","v":727934.61},{"$f":"+Adjustments!X1055","v":-67309.858750000014},null,660624.75124999997,{"$f":"+I1071-'ROR-Model'!I1071","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1071,$L$2:$N$7,2,FALSE)*I1071","v":0},{"$f":"VLOOKUP($L1071,$L$2:$N$7,3,FALSE)*I1071","v":660624.75124999997},null,"G",{"$f":"IF(P1071=\"G\",M1071,IF(P1071=\"PT\",0,ERR))","v":0},{"$f":"IF(P1071=\"PT\",M1071,IF(P1071=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1071=\"G\",N1071,IF(S1071=\"PT\",0,ERR))","v":660624.75124999997},{"$f":"IF(S1071=\"PT\",N1071,IF(S1071=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1071)","v":0},null,1062]
[null,null,null,"Utah",{"$f":"+G1072-Adjustments!H1072","v":-3505970.1591666676},{"$f":"'Rate Base'!$T$121","v":21769477.690000001},{"$f":"+Adjustments!X1056","v":-3505970.1591666676},null,18263507.530833334,{"$f":"+I1072-'ROR-Model'!I1072","v":0},null,"Utah",{"$f":"VLOOKUP($L1072,$L$2:$N$7,2,FALSE)*I1072","v":18263507.530833334},{"$f":"VLOOKUP($L1072,$L$2:$N$7,3,FALSE)*I1072","v":0},null,"G",{"$f":"IF(P1072=\"G\",M1072,IF(P1072=\"PT\",0,ERR))","v":18263507.530833334},{"$f":"IF(P1072=\"PT\",M1072,IF(P1072=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1072=\"G\",N1072,IF(S1072=\"PT\",0,ERR))","v":0},{"$f":"IF(S1072=\"PT\",N1072,IF(S1072=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1072)","v":18263507.530833334},null,1063]
[null,null,null,"General",{"$f":"+G1073-Adjustments!H1073","v":0},{"$f":"'Rate Base'!$T$122","v":0},{"$f":"+Adjustments!X1057","v":0},null,0,{"$f":"+I1073-'ROR-Model'!I1073","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1073,$L$2:$N$7,2,FALSE)*I1073","v":0},{"$f":"VLOOKUP($L1073,$L$2:$N$7,3,FALSE)*I1073","v":0},null,"G",{"$f":"IF(P1073=\"G\",M1073,IF(P1073=\"PT\",0,ERR))","v":0},{"$f":"IF(P1073=\"PT\",M1073,IF(P1073=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1073=\"G\",N1073,IF(S1073=\"PT\",0,ERR))","v":0},{"$f":"IF(S1073=\"PT\",N1073,IF(S1073=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1073)","v":0},null,1064]
[null,null,null,"Total",{"$f":"+G1074-Adjustments!H1074","v":-3573280.0179166682},{"$f":"'Rate Base'!$T$123","v":22497412.300000001},{"$f":"+Adjustments!X1058","v":-3573280.0179166682},null,18924132.282083333,{"$f":"+I1074-'ROR-Model'!I1074","v":0},null,null,{"$f":"SUM(M1071:M1073)","v":18263507.530833334},{"$f":"SUM(N1071:N1073)","v":660624.75124999997},null,"G",{"$f":"IF(P1074=\"G\",M1074,IF(P1074=\"PT\",0,ERR))","v":18263507.530833334},{"$f":"IF(P1074=\"PT\",M1074,IF(P1074=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1074=\"G\",N1074,IF(S1074=\"PT\",0,ERR))","v":660624.75124999997},{"$f":"IF(S1074=\"PT\",N1074,IF(S1074=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1074)","v":18263507.530833334},null,1065]
[null,null,null,null,{"$f":"+G1075-Adjustments!H1075","v":0},null,null,null,null,{"$f":"+I1075-'ROR-Model'!I1075","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1066]
[null,"395","Laboratory Equipment",null,{"$f":"+G1076-Adjustments!H1076","v":0},null,null,null,null,{"$f":"+I1076-'ROR-Model'!I1076","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1067]
[null,null,null,"Wyoming",{"$f":"+G1077-Adjustments!H1077","v":0},{"$f":"'Rate Base'!$T$126","v":0},{"$f":"+Adjustments!X1061","v":0},null,0,{"$f":"+I1077-'ROR-Model'!I1077","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1077,$L$2:$N$7,2,FALSE)*I1077","v":0},{"$f":"VLOOKUP($L1077,$L$2:$N$7,3,FALSE)*I1077","v":0},null,"G",{"$f":"IF(P1077=\"G\",M1077,IF(P1077=\"PT\",0,ERR))","v":0},{"$f":"IF(P1077=\"PT\",M1077,IF(P1077=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1077=\"G\",N1077,IF(S1077=\"PT\",0,ERR))","v":0},{"$f":"IF(S1077=\"PT\",N1077,IF(S1077=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1077)","v":0},null,1068]
[null,null,null,"Utah",{"$f":"+G1078-Adjustments!H1078","v":2939.8395833333343},{"$f":"'Rate Base'!$T$127","v":76245.36},{"$f":"+Adjustments!X1062","v":2939.8395833333343},null,79185.199583333335,{"$f":"+I1078-'ROR-Model'!I1078","v":0},null,"Utah",{"$f":"VLOOKUP($L1078,$L$2:$N$7,2,FALSE)*I1078","v":79185.199583333335},{"$f":"VLOOKUP($L1078,$L$2:$N$7,3,FALSE)*I1078","v":0},null,"G",{"$f":"IF(P1078=\"G\",M1078,IF(P1078=\"PT\",0,ERR))","v":79185.199583333335},{"$f":"IF(P1078=\"PT\",M1078,IF(P1078=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1078=\"G\",N1078,IF(S1078=\"PT\",0,ERR))","v":0},{"$f":"IF(S1078=\"PT\",N1078,IF(S1078=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1078)","v":79185.199583333335},null,1069]
[null,null,null,"General",{"$f":"+G1079-Adjustments!H1079","v":0},{"$f":"'Rate Base'!$T$128","v":0},{"$f":"+Adjustments!X1063","v":0},null,0,{"$f":"+I1079-'ROR-Model'!I1079","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1079,$L$2:$N$7,2,FALSE)*I1079","v":0},{"$f":"VLOOKUP($L1079,$L$2:$N$7,3,FALSE)*I1079","v":0},null,"G",{"$f":"IF(P1079=\"G\",M1079,IF(P1079=\"PT\",0,ERR))","v":0},{"$f":"IF(P1079=\"PT\",M1079,IF(P1079=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1079=\"G\",N1079,IF(S1079=\"PT\",0,ERR))","v":0},{"$f":"IF(S1079=\"PT\",N1079,IF(S1079=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1079)","v":0},null,1070]
[null,null,null,"Total",{"$f":"+G1080-Adjustments!H1080","v":2939.8395833333343},{"$f":"'Rate Base'!$T$129","v":76245.36},{"$f":"+Adjustments!X1064","v":2939.8395833333343},null,79185.199583333335,{"$f":"+I1080-'ROR-Model'!I1080","v":0},null,"Total",{"$f":"SUM(M1077:M1079)","v":79185.199583333335},{"$f":"SUM(N1077:N1079)","v":0},null,"G",{"$f":"IF(P1080=\"G\",M1080,IF(P1080=\"PT\",0,ERR))","v":79185.199583333335},{"$f":"IF(P1080=\"PT\",M1080,IF(P1080=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1080=\"G\",N1080,IF(S1080=\"PT\",0,ERR))","v":0},{"$f":"IF(S1080=\"PT\",N1080,IF(S1080=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1080)","v":79185.199583333335},null,1071]
[null,null,null,null,{"$f":"+G1081-Adjustments!H1081","v":0},null,null,null,null,{"$f":"+I1081-'ROR-Model'!I1081","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1072]
[null,"396","Power Operated Equipment",null,{"$f":"+G1082-Adjustments!H1082","v":0},null,null,null,null,{"$f":"+I1082-'ROR-Model'!I1082","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1073]
[null,null,null,"Wyoming",{"$f":"+G1083-Adjustments!H1083","v":-10565.9237499999},{"$f":"'Rate Base'!$T$132","v":532199.31999999995},{"$f":"+Adjustments!X1067","v":-10565.9237499999},null,521633.39625000005,{"$f":"+I1083-'ROR-Model'!I1083","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1083,$L$2:$N$7,2,FALSE)*I1083","v":0},{"$f":"VLOOKUP($L1083,$L$2:$N$7,3,FALSE)*I1083","v":521633.39625000005},null,"G",{"$f":"IF(P1083=\"G\",M1083,IF(P1083=\"PT\",0,ERR))","v":0},{"$f":"IF(P1083=\"PT\",M1083,IF(P1083=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1083=\"G\",N1083,IF(S1083=\"PT\",0,ERR))","v":521633.39625000005},{"$f":"IF(S1083=\"PT\",N1083,IF(S1083=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1083)","v":0},null,1074]
[null,null,null,"Utah",{"$f":"+G1084-Adjustments!H1084","v":-1416276.4149999972},{"$f":"'Rate Base'!$T$133","v":9974975.7699999996},{"$f":"+Adjustments!X1068","v":-1416276.4149999972},null,8558699.3550000023,{"$f":"+I1084-'ROR-Model'!I1084","v":0},null,"Utah",{"$f":"VLOOKUP($L1084,$L$2:$N$7,2,FALSE)*I1084","v":8558699.3550000023},{"$f":"VLOOKUP($L1084,$L$2:$N$7,3,FALSE)*I1084","v":0},null,"G",{"$f":"IF(P1084=\"G\",M1084,IF(P1084=\"PT\",0,ERR))","v":8558699.3550000023},{"$f":"IF(P1084=\"PT\",M1084,IF(P1084=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1084=\"G\",N1084,IF(S1084=\"PT\",0,ERR))","v":0},{"$f":"IF(S1084=\"PT\",N1084,IF(S1084=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1084)","v":8558699.3550000023},null,1075]
[null,null,null,"General",{"$f":"+G1085-Adjustments!H1085","v":0},{"$f":"'Rate Base'!$T$134","v":0},{"$f":"+Adjustments!X1069","v":0},null,0,{"$f":"+I1085-'ROR-Model'!I1085","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1085,$L$2:$N$7,2,FALSE)*I1085","v":0},{"$f":"VLOOKUP($L1085,$L$2:$N$7,3,FALSE)*I1085","v":0},null,"G",{"$f":"IF(P1085=\"G\",M1085,IF(P1085=\"PT\",0,ERR))","v":0},{"$f":"IF(P1085=\"PT\",M1085,IF(P1085=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1085=\"G\",N1085,IF(S1085=\"PT\",0,ERR))","v":0},{"$f":"IF(S1085=\"PT\",N1085,IF(S1085=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1085)","v":0},null,1076]
[null,null,null,"Total",{"$f":"+G1086-Adjustments!H1086","v":-1426842.3387499973},{"$f":"'Rate Base'!$T$135","v":10507175.09},{"$f":"+Adjustments!X1070","v":-1426842.3387499973},null,9080332.7512500025,{"$f":"+I1086-'ROR-Model'!I1086","v":0},null,null,{"$f":"SUM(M1083:M1085)","v":8558699.3550000023},{"$f":"SUM(N1083:N1085)","v":521633.39625000005},null,"G",{"$f":"IF(P1086=\"G\",M1086,IF(P1086=\"PT\",0,ERR))","v":8558699.3550000023},{"$f":"IF(P1086=\"PT\",M1086,IF(P1086=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1086=\"G\",N1086,IF(S1086=\"PT\",0,ERR))","v":521633.39625000005},{"$f":"IF(S1086=\"PT\",N1086,IF(S1086=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1086)","v":8558699.3550000023},null,1077]
[null,null,null,null,{"$f":"+G1087-Adjustments!H1087","v":0},null,null,null,null,{"$f":"+I1087-'ROR-Model'!I1087","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1078]
[null,"397","Communication Equipment",null,{"$f":"+G1088-Adjustments!H1088","v":0},null,null,null,null,{"$f":"+I1088-'ROR-Model'!I1088","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1079]
[null,null,null,"Wyoming",{"$f":"+G1089-Adjustments!H1089","v":95565.914999999804},{"$f":"'Rate Base'!$T$138","v":1913213.51},{"$f":"+Adjustments!X1073","v":95565.914999999804},null,2008779.4249999998,{"$f":"+I1089-'ROR-Model'!I1089","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1089,$L$2:$N$7,2,FALSE)*I1089","v":0},{"$f":"VLOOKUP($L1089,$L$2:$N$7,3,FALSE)*I1089","v":2008779.4249999998},null,"G",{"$f":"IF(P1089=\"G\",M1089,IF(P1089=\"PT\",0,ERR))","v":0},{"$f":"IF(P1089=\"PT\",M1089,IF(P1089=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1089=\"G\",N1089,IF(S1089=\"PT\",0,ERR))","v":2008779.4249999998},{"$f":"IF(S1089=\"PT\",N1089,IF(S1089=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1089)","v":0},null,1080]
[null,null,null,"Utah",{"$f":"+G1090-Adjustments!H1090","v":-641913.06208333373},{"$f":"'Rate Base'!$T$139","v":7455552.370000001},{"$f":"+Adjustments!X1074","v":-641913.06208333373},null,6813639.3079166673,{"$f":"+I1090-'ROR-Model'!I1090","v":0},null,"Utah",{"$f":"VLOOKUP($L1090,$L$2:$N$7,2,FALSE)*I1090","v":6813639.3079166673},{"$f":"VLOOKUP($L1090,$L$2:$N$7,3,FALSE)*I1090","v":0},null,"G",{"$f":"IF(P1090=\"G\",M1090,IF(P1090=\"PT\",0,ERR))","v":6813639.3079166673},{"$f":"IF(P1090=\"PT\",M1090,IF(P1090=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1090=\"G\",N1090,IF(S1090=\"PT\",0,ERR))","v":0},{"$f":"IF(S1090=\"PT\",N1090,IF(S1090=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1090)","v":6813639.3079166673},null,1081]
[null,null,null,"Total",{"$f":"+G1091-Adjustments!H1091","v":-546347.14708333276},{"$f":"'Rate Base'!$T$140","v":9368765.8800000008},{"$f":"+Adjustments!X1075","v":-546347.14708333276},null,8822418.7329166681,{"$f":"+I1091-'ROR-Model'!I1091","v":0},null,"Total",{"$f":"SUM(M1089:M1090)","v":6813639.3079166673},{"$f":"SUM(N1089:N1090)","v":2008779.4249999998},null,"G",{"$f":"IF(P1091=\"G\",M1091,IF(P1091=\"PT\",0,ERR))","v":6813639.3079166673},{"$f":"IF(P1091=\"PT\",M1091,IF(P1091=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1091=\"G\",N1091,IF(S1091=\"PT\",0,ERR))","v":2008779.4249999998},{"$f":"IF(S1091=\"PT\",N1091,IF(S1091=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1091)","v":6813639.3079166673},null,1082]
[null,null,null,null,{"$f":"+G1092-Adjustments!H1092","v":0},null,null,null,null,{"$f":"+I1092-'ROR-Model'!I1092","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1083]
[null,"398","Miscellaneous Equipment",null,{"$f":"+G1093-Adjustments!H1093","v":0},null,null,null,null,{"$f":"+I1093-'ROR-Model'!I1093","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1084]
[null,null,null,"Wyoming",{"$f":"+G1094-Adjustments!H1094","v":0},{"$f":"'Rate Base'!$T$143","v":0},{"$f":"+Adjustments!X1078","v":0},null,0,{"$f":"+I1094-'ROR-Model'!I1094","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1094,$L$2:$N$7,2,FALSE)*I1094","v":0},{"$f":"VLOOKUP($L1094,$L$2:$N$7,3,FALSE)*I1094","v":0},null,"G",{"$f":"IF(P1094=\"G\",M1094,IF(P1094=\"PT\",0,ERR))","v":0},{"$f":"IF(P1094=\"PT\",M1094,IF(P1094=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1094=\"G\",N1094,IF(S1094=\"PT\",0,ERR))","v":0},{"$f":"IF(S1094=\"PT\",N1094,IF(S1094=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1094)","v":0},null,1085]
[null,null,null,"Utah",{"$f":"+G1095-Adjustments!H1095","v":53604.031249999927},{"$f":"'Rate Base'!$T$144","v":126333.33},{"$f":"+Adjustments!X1079","v":53604.031249999927},null,179937.36124999993,{"$f":"+I1095-'ROR-Model'!I1095","v":0},null,"Utah",{"$f":"VLOOKUP($L1095,$L$2:$N$7,2,FALSE)*I1095","v":179937.36124999993},{"$f":"VLOOKUP($L1095,$L$2:$N$7,3,FALSE)*I1095","v":0},null,"G",{"$f":"IF(P1095=\"G\",M1095,IF(P1095=\"PT\",0,ERR))","v":179937.36124999993},{"$f":"IF(P1095=\"PT\",M1095,IF(P1095=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1095=\"G\",N1095,IF(S1095=\"PT\",0,ERR))","v":0},{"$f":"IF(S1095=\"PT\",N1095,IF(S1095=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1095)","v":179937.36124999993},null,1086]
[null,null,null,"General",{"$f":"+G1096-Adjustments!H1096","v":0},{"$f":"'Rate Base'!$T$145","v":0},{"$f":"+Adjustments!X1080","v":0},null,0,{"$f":"+I1096-'ROR-Model'!I1096","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1096,$L$2:$N$7,2,FALSE)*I1096","v":0},{"$f":"VLOOKUP($L1096,$L$2:$N$7,3,FALSE)*I1096","v":0},null,"G",{"$f":"IF(P1096=\"G\",M1096,IF(P1096=\"PT\",0,ERR))","v":0},{"$f":"IF(P1096=\"PT\",M1096,IF(P1096=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1096=\"G\",N1096,IF(S1096=\"PT\",0,ERR))","v":0},{"$f":"IF(S1096=\"PT\",N1096,IF(S1096=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1096)","v":0},null,1087]
[null,null,null,"Total",{"$f":"+G1097-Adjustments!H1097","v":53604.031249999927},{"$f":"'Rate Base'!$T$146","v":126333.33},{"$f":"+Adjustments!X1081","v":53604.031249999927},null,179937.36124999993,{"$f":"+I1097-'ROR-Model'!I1097","v":0},null,"Total",{"$f":"SUM(M1094:M1096)","v":179937.36124999993},{"$f":"SUM(N1094:N1096)","v":0},null,"G",{"$f":"IF(P1097=\"G\",M1097,IF(P1097=\"PT\",0,ERR))","v":179937.36124999993},{"$f":"IF(P1097=\"PT\",M1097,IF(P1097=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1097=\"G\",N1097,IF(S1097=\"PT\",0,ERR))","v":0},{"$f":"IF(S1097=\"PT\",N1097,IF(S1097=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1097)","v":179937.36124999993},null,1088]
[null,null,null,null,{"$f":"+G1098-Adjustments!H1098","v":0},null,null,null,null,{"$f":"+I1098-'ROR-Model'!I1098","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1089]
[null,"399","Asset Retirement Costs ",null,{"$f":"+G1099-Adjustments!H1099","v":0},null,null,null,null,{"$f":"+I1099-'ROR-Model'!I1099","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1090]
[null,null,null,"Wyoming",{"$f":"+G1100-Adjustments!H1100","v":0},{"$f":"'Rate Base'!$T$149","v":0},{"$f":"+Adjustments!X1084","v":0},null,{"$f":"SUM(F1100:H1100)","v":0},{"$f":"+I1100-'ROR-Model'!I1100","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1100,$L$2:$N$7,2,FALSE)*I1100","v":0},{"$f":"VLOOKUP($L1100,$L$2:$N$7,3,FALSE)*I1100","v":0},null,"G",{"$f":"IF(P1100=\"G\",M1100,IF(P1100=\"PT\",0,ERR))","v":0},{"$f":"IF(P1100=\"PT\",M1100,IF(P1100=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1100=\"G\",N1100,IF(S1100=\"PT\",0,ERR))","v":0},{"$f":"IF(S1100=\"PT\",N1100,IF(S1100=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1100)","v":0},null,1091]
[null,null,null,"Utah",{"$f":"+G1101-Adjustments!H1101","v":53684.875},{"$f":"'Rate Base'!$T$150","v":15644},{"$f":"+Adjustments!X1085","v":53684.875},null,{"$f":"SUM(F1101:H1101)","v":69328.875},{"$f":"+I1101-'ROR-Model'!I1101","v":0},null,"Utah",{"$f":"VLOOKUP($L1101,$L$2:$N$7,2,FALSE)*I1101","v":69328.875},{"$f":"VLOOKUP($L1101,$L$2:$N$7,3,FALSE)*I1101","v":0},null,"G",{"$f":"IF(P1101=\"G\",M1101,IF(P1101=\"PT\",0,ERR))","v":69328.875},{"$f":"IF(P1101=\"PT\",M1101,IF(P1101=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1101=\"G\",N1101,IF(S1101=\"PT\",0,ERR))","v":0},{"$f":"IF(S1101=\"PT\",N1101,IF(S1101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1101)","v":69328.875},null,1092]
[null,null,null,"Total",{"$f":"+G1102-Adjustments!H1102","v":53684.875},{"$f":"'Rate Base'!$T$150","v":15644},{"$f":"+Adjustments!X1086","v":53684.875},null,{"$f":"SUM(F1102:H1102)","v":69328.875},{"$f":"+I1102-'ROR-Model'!I1102","v":0},null,"Total",{"$f":"SUM(M1100:M1101)","v":69328.875},{"$f":"SUM(N1100:N1101)","v":0},null,"G",{"$f":"IF(P1102=\"G\",M1102,IF(P1102=\"PT\",0,ERR))","v":69328.875},{"$f":"IF(P1102=\"PT\",M1102,IF(P1102=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1102=\"G\",N1102,IF(S1102=\"PT\",0,ERR))","v":0},{"$f":"IF(S1102=\"PT\",N1102,IF(S1102=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1102)","v":69328.875},null,{"$f":"Y1101+1","v":1093}]
[null,null,null,null,{"$f":"+G1103-Adjustments!H1103","v":0},null,null,null,null,{"$f":"+I1103-'ROR-Model'!I1103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1094]
[null,null,null,null,{"$f":"+G1104-Adjustments!H1104","v":0},null,null,null,null,{"$f":"+I1104-'ROR-Model'!I1104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1095]
[null,"Total General Plant",null,null,{"$f":"+G1105-Adjustments!H1105","v":-8203836.8437500149},{"$f":"F1102+F1097+F1091+F1086+F1080+F1074+F1068+F1063+F1057+F1051+F1045","v":200213938.38},{"$f":"G1102+G1097+G1091+G1086+G1080+G1074+G1068+G1063+G1057+G1051+G1045","v":-8203836.8437500149},{"$f":"SUM(H1042:H1099)","v":0},{"$f":"I1102+I1097+I1091+I1086+I1080+I1074+I1068+I1063+I1057+I1051+I1045","v":192010101.53625},{"$f":"+I1105-'ROR-Model'!I1105","v":0},null,null,{"$f":"M1102+M1097+M1091+M1086+M1080+M1074+M1068+M1063+M1057+M1051+M1045","v":182801699.6142951},{"$f":"N1102+N1097+N1091+N1086+N1080+N1074+N1068+N1063+N1057+N1051+N1045","v":9208401.9219548889},null,null,{"$f":"Q1102+Q1097+Q1091+Q1086+Q1080+Q1074+Q1068+Q1063+Q1057+Q1051+Q1045","v":182801699.6142951},{"$f":"R1102+R1097+R1091+R1086+R1080+R1074+R1068+R1063+R1057+R1051+R1045","v":0},null,{"$f":"T1102+T1097+T1091+T1086+T1080+T1074+T1068+T1063+T1057+T1051+T1045","v":9208401.9219548889},{"$f":"U1102+U1097+U1091+U1086+U1080+U1074+U1068+U1063+U1057+U1051+U1045","v":0},null,{"$f":"W1102+W1097+W1091+W1086+W1080+W1074+W1068+W1063+W1057+W1051+W1045","v":182801699.6142951},null,1096]
[null,null,null,null,{"$f":"+G1106-Adjustments!H1106","v":0},null,null,null,null,{"$f":"+I1106-'ROR-Model'!I1106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1097]
[null,null,null,null,{"$f":"+G1107-Adjustments!H1107","v":0},null,null,null,null,{"$f":"+I1107-'ROR-Model'!I1107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1098]
["101","Gas Plant in Service",null,null,{"$f":"+G1108-Adjustments!H1108","v":0},null,null,null,null,{"$f":"+I1108-'ROR-Model'!I1108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1099]
[null,null,"Production",null,{"$f":"+G1109-Adjustments!H1109","v":-5233240.5375150023},{"$f":"F980","v":83069408.329999983},{"$f":"G980","v":-5233240.5375150023},{"$f":"H980","v":0},{"$f":"I980","v":77836167.792484999},{"$f":"+I1109-'ROR-Model'!I1109","v":0},null,"Sales",{"$f":"M980","v":75136459.17140168},{"$f":"N980","v":2699708.6210833071},null,"G",{"$f":"Q980","v":75136459.17140168},{"$f":"R980","v":0},"PT",{"$f":"T980","v":0},{"$f":"U980","v":2699708.6210833071},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1109)","v":75136459.17140168},null,1100]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1110-Adjustments!H1110","v":-5667677.1299999952},{"$f":"F1030+F1025+F1020+F1015+F1010+F1005+F997+F989+F984+F966+F1035","v":55852407.269999996},{"$f":"G1030+G1025+G1020+G1015+G1010+G1005+G997+G989+G984+G966+G1035","v":-5667677.1299999952},{"$f":"H1030+H1025+H1020+H1015+H1010+H1005+H997+H989+H984+H966+H1035","v":0},{"$f":"I1030+I1025+I1020+I1015+I1010+I1005+I997+I989+I984+I966+I1035","v":50184730.140000001},{"$f":"+I1110-'ROR-Model'!I1110","v":0},null,"Wyoming",{"$f":"M1030+M1025+M1020+M1015+M1010+M1005+M997+M989+M984+M966+M1035","v":0},{"$f":"N1030+N1025+N1020+N1015+N1010+N1005+N997+N989+N984+N966+N1035","v":50184730.140000001},null,"G",{"$f":"Q1030+Q1025+Q1020+Q1015+Q1010+Q1005+Q997+Q989+Q984+Q966+Q1035","v":0},{"$f":"R1030+R1025+R1020+R1015+R1010+R1005+R997+R989+R984+R966+R1035","v":0},"G",{"$f":"T1030+T1025+T1020+T1015+T1010+T1005+T997+T989+T984+T966+T1035","v":50184730.140000001},{"$f":"U1030+U1025+U1020+U1015+U1010+U1005+U997+U989+U984+U966+U1035","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1110)","v":0},null,1101]
[null,null,"Distribution - Utah",null,{"$f":"+G1111-Adjustments!H1111","v":-59925300.224583335},{"$f":"+F1031+F1026+F1021+F1016+F1011+F1006+F1001+F990+F985+F967+F1036","v":1527319842.8400002},{"$f":"+G1031+G1026+G1021+G1016+G1011+G1006+G1001+G990+G985+G967+G1036","v":-59925300.224583335},{"$f":"+H1031+H1026+H1021+H1016+H1011+H1006+H1001+H990+H985+H967+H1036","v":0},{"$f":"+I1031+I1026+I1021+I1016+I1011+I1006+I1001+I990+I985+I967+I1036","v":1467394542.615417},{"$f":"+I1111-'ROR-Model'!I1111","v":0},null,"Utah",{"$f":"+M1031+M1026+M1021+M1016+M1011+M1006+M1001+M990+M985+M967+M1036","v":1467394542.615417},{"$f":"+N1031+N1026+N1021+N1016+N1011+N1006+N1001+N990+N985+N967+N1036","v":0},null,"G",{"$f":"+Q1031+Q1026+Q1021+Q1016+Q1011+Q1006+Q1001+Q990+Q985+Q967+Q1036","v":1467394542.615417},{"$f":"+R1031+R1026+R1021+R1016+R1011+R1006+R1001+R990+R985+R967+R1036","v":0},"G",{"$f":"+T1031+T1026+T1021+T1016+T1011+T1006+T1001+T990+T985+T967+T1036","v":0},{"$f":"+U1031+U1026+U1021+U1016+U1011+U1006+U1001+U990+U985+U967+U1036","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1111)","v":1467394542.615417},null,1102]
[null,null,"General",null,{"$f":"+G1112-Adjustments!H1112","v":-8203836.8437500149},{"$f":"F1105","v":200213938.38},{"$f":"G1105","v":-8203836.8437500149},{"$f":"H1105","v":0},{"$f":"I1105","v":192010101.53625},{"$f":"+I1112-'ROR-Model'!I1112","v":0},null,"Gross Plant",{"$f":"M1105","v":182801699.6142951},{"$f":"N1105","v":9208401.9219548889},null,"G",{"$f":"Q1105","v":182801699.6142951},{"$f":"R1105","v":0},"G",{"$f":"T1105","v":9208401.9219548889},{"$f":"U1105","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1112)","v":182801699.6142951},null,1103]
[null,null,"Gas Plant in Service",null,{"$f":"+G1113-Adjustments!H1113","v":-79030054.735848352},{"$f":"SUM(F1109:F1112)","v":1866455596.8200002},{"$f":"SUM(G1109:G1112)","v":-79030054.735848352},{"$f":"SUM(H1109:H1112)","v":0},{"$f":"SUM(I1109:I1112)","v":1787425542.0841522},{"$f":"+I1113-'ROR-Model'!I1113","v":0},null,null,{"$f":"SUM(M1109:M1112)","v":1725332701.4011137},{"$f":"SUM(N1109:N1112)","v":62092840.68303819},null,null,{"$f":"SUM(Q1109:Q1112)","v":1725332701.4011137},{"$f":"SUM(R1109:R1112)","v":0},null,{"$f":"SUM(T1109:T1112)","v":59393132.061954886},{"$f":"SUM(U1109:U1112)","v":2699708.6210833071},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1113)","v":1725332701.4011137},null,1104]
[null,null,null,null,{"$f":"+G1114-Adjustments!H1114","v":0},null,null,null,null,{"$f":"+I1114-'ROR-Model'!I1114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105]
[105,"Gas Plant Held For Future Use",null,null,{"$f":"+G1115-Adjustments!H1115","v":0},null,null,null,null,{"$f":"+I1115-'ROR-Model'!I1115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1106]
[null,null,"Distribution - Utah",null,{"$f":"+G1116-Adjustments!H1116","v":0},{"$f":"+'Rate Base'!$T$163","v":5036.83},{"$f":"+Adjustments!X1098","v":0},null,{"$f":"SUM($F$1116:$H$1116)","v":5036.83},{"$f":"+I1116-'ROR-Model'!I1116","v":0},null,"Utah",{"$f":"VLOOKUP($L1116,$L$2:$N$7,2,FALSE)*I1116","v":5036.83},{"$f":"VLOOKUP($L1116,$L$2:$N$7,3,FALSE)*I1116","v":0},null,"G",{"$f":"IF(P1116=\"G\",M1116,IF(P1116=\"PT\",0,ERR))","v":5036.83},{"$f":"IF(P1116=\"PT\",M1116,IF(P1116=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1116=\"G\",N1116,IF(S1116=\"PT\",0,ERR))","v":0},{"$f":"IF(S1116=\"PT\",N1116,IF(S1116=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1116)","v":5036.83},null,1107]
[null,null,"Total",null,{"$f":"+G1117-Adjustments!H1117","v":0},{"$f":"SUM(F1116)","v":5036.83},{"$f":"SUM(G1116)","v":0},{"$f":"SUM(H1116)","v":0},{"$f":"SUM(I1116)","v":5036.83},{"$f":"+I1117-'ROR-Model'!I1117","v":0},null,null,{"$f":"SUM(M1116)","v":5036.83},{"$f":"SUM(N1116)","v":0},null,null,{"$f":"SUM(Q1116)","v":5036.83},{"$f":"SUM(R1116)","v":0},null,{"$f":"SUM(T1116)","v":0},{"$f":"SUM(U1116)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1117)","v":5036.83},null,1108]
[null,null,null,null,{"$f":"+G1118-Adjustments!H1118","v":0},null,null,null,null,{"$f":"+I1118-'ROR-Model'!I1118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1109]
[106,"Complete Construction Not Yet Classified",null,null,{"$f":"+G1119-Adjustments!H1119","v":0},null,null,null,null,{"$f":"+I1119-'ROR-Model'!I1119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1110]
[null,null,"Production",null,{"$f":"+G1120-Adjustments!H1120","v":0},{"$f":"+'Rate Base'!$T$167","v":0},{"$f":"+Adjustments!X1102","v":0},null,{"$f":"SUM($F$1120:$H$1120)","v":0},{"$f":"+I1120-'ROR-Model'!I1120","v":0},null,"Sales",{"$f":"VLOOKUP($L1120,$L$2:$N$7,2,FALSE)*I1120","v":0},{"$f":"VLOOKUP($L1120,$L$2:$N$7,3,FALSE)*I1120","v":0},null,"G",{"$f":"IF(P1120=\"G\",M1120,IF(P1120=\"PT\",0,ERR))","v":0},{"$f":"IF(P1120=\"PT\",M1120,IF(P1120=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1120=\"G\",N1120,IF(S1120=\"PT\",0,ERR))","v":0},{"$f":"IF(S1120=\"PT\",N1120,IF(S1120=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1120)","v":0},null,1111]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1121-Adjustments!H1121","v":-467941.90625000006},{"$f":"+'Rate Base'!$T$168","v":980210.39},{"$f":"+Adjustments!X1103","v":-467941.90625000006},null,{"$f":"SUM($F$1121:$H$1121)","v":512268.48374999996},{"$f":"+I1121-'ROR-Model'!I1121","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1121,$L$2:$N$7,2,FALSE)*I1121","v":0},{"$f":"VLOOKUP($L1121,$L$2:$N$7,3,FALSE)*I1121","v":512268.48374999996},null,"G",{"$f":"IF(P1121=\"G\",M1121,IF(P1121=\"PT\",0,ERR))","v":0},{"$f":"IF(P1121=\"PT\",M1121,IF(P1121=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1121=\"G\",N1121,IF(S1121=\"PT\",0,ERR))","v":512268.48374999996},{"$f":"IF(S1121=\"PT\",N1121,IF(S1121=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1121)","v":0},null,1112]
[null,null,"Distribution - Utah",null,{"$f":"+G1122-Adjustments!H1122","v":-6768010.9699999997},{"$f":"+'Rate Base'!$T$169","v":12901121.1},{"$f":"+Adjustments!X1104","v":-6768010.9699999997},null,{"$f":"SUM($F$1122:$H$1122)","v":6133110.1299999999},{"$f":"+I1122-'ROR-Model'!I1122","v":0},null,"Utah",{"$f":"VLOOKUP($L1122,$L$2:$N$7,2,FALSE)*I1122","v":6133110.1299999999},{"$f":"VLOOKUP($L1122,$L$2:$N$7,3,FALSE)*I1122","v":0},null,"G",{"$f":"IF(P1122=\"G\",M1122,IF(P1122=\"PT\",0,ERR))","v":6133110.1299999999},{"$f":"IF(P1122=\"PT\",M1122,IF(P1122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1122=\"G\",N1122,IF(S1122=\"PT\",0,ERR))","v":0},{"$f":"IF(S1122=\"PT\",N1122,IF(S1122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1122)","v":6133110.1299999999},null,1113]
[null,null,"General",null,{"$f":"+G1123-Adjustments!H1123","v":-2718717.811666667},{"$f":"+'Rate Base'!$T$170","v":3255188.12},{"$f":"+Adjustments!X1105","v":-2718717.811666667},null,{"$f":"SUM($F$1123:$H$1123)","v":536470.30833333312},{"$f":"+I1123-'ROR-Model'!I1123","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1123,$L$2:$N$7,2,FALSE)*I1123","v":518589.74621172115},{"$f":"VLOOKUP($L1123,$L$2:$N$7,3,FALSE)*I1123","v":17880.562121611947},null,"G",{"$f":"IF(P1123=\"G\",M1123,IF(P1123=\"PT\",0,ERR))","v":518589.74621172115},{"$f":"IF(P1123=\"PT\",M1123,IF(P1123=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1123=\"G\",N1123,IF(S1123=\"PT\",0,ERR))","v":17880.562121611947},{"$f":"IF(S1123=\"PT\",N1123,IF(S1123=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1123)","v":518589.74621172115},null,1114]
[null,null,"Total",null,{"$f":"+G1124-Adjustments!H1124","v":-9954670.6879166663},{"$f":"SUM(F1120:F1123)","v":17136519.609999999},{"$f":"SUM(G1120:G1123)","v":-9954670.6879166663},{"$f":"SUM(H1120:H1123)","v":0},{"$f":"SUM(I1120:I1123)","v":7181848.9220833331},{"$f":"+I1124-'ROR-Model'!I1124","v":0},null,null,{"$f":"SUM(M1120:M1123)","v":6651699.8762117215},{"$f":"SUM(N1120:N1123)","v":530149.04587161192},null,null,{"$f":"SUM(Q1120:Q1123)","v":6651699.8762117215},{"$f":"SUM(R1120:R1123)","v":0},null,{"$f":"SUM(T1120:T1123)","v":530149.04587161192},{"$f":"SUM(U1120:U1123)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1124)","v":6651699.8762117215},null,1115]
[null,null,null,null,{"$f":"+G1125-Adjustments!H1125","v":0},null,null,null,null,{"$f":"+I1125-'ROR-Model'!I1125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1116]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,{"$f":"+G1126-Adjustments!H1126","v":0},null,null,null,null,{"$f":"+I1126-'ROR-Model'!I1126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1117]
[null,null,"Production",null,{"$f":"+G1127-Adjustments!H1127","v":4708757.1034191689},{"$f":"+'Rate Base'!$T$174","v":-68485402.930000007},{"$f":"+Adjustments!X1109","v":4708757.1034191689},null,{"$f":"SUM($F$1127:$H$1127)","v":-63776645.826580837},{"$f":"+I1127-'ROR-Model'!I1127","v":0},null,"Sales",{"$f":"VLOOKUP($L1127,$L$2:$N$7,2,FALSE)*I1127","v":-61564584.705832534},{"$f":"VLOOKUP($L1127,$L$2:$N$7,3,FALSE)*I1127","v":-2212061.1207482982},null,"G",{"$f":"IF(P1127=\"G\",M1127,IF(P1127=\"PT\",0,ERR))","v":-61564584.705832534},{"$f":"IF(P1127=\"PT\",M1127,IF(P1127=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1127=\"G\",N1127,IF(S1127=\"PT\",0,ERR))","v":0},{"$f":"IF(S1127=\"PT\",N1127,IF(S1127=\"G\",0,ERR))","v":-2212061.1207482982},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1127)","v":-61564584.705832534},null,1118]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1128-Adjustments!H1128","v":670771.94916666672},{"$f":"+'Rate Base'!$T$175","v":-23226073.07},{"$f":"+Adjustments!X1110","v":670771.94916666672},null,{"$f":"SUM($F$1128:$H$1128)","v":-22555301.120833334},{"$f":"+I1128-'ROR-Model'!I1128","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1128,$L$2:$N$7,2,FALSE)*I1128","v":0},{"$f":"VLOOKUP($L1128,$L$2:$N$7,3,FALSE)*I1128","v":-22555301.120833334},null,"G",{"$f":"IF(P1128=\"G\",M1128,IF(P1128=\"PT\",0,ERR))","v":0},{"$f":"IF(P1128=\"PT\",M1128,IF(P1128=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1128=\"G\",N1128,IF(S1128=\"PT\",0,ERR))","v":-22555301.120833334},{"$f":"IF(S1128=\"PT\",N1128,IF(S1128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1128)","v":0},null,1119]
[null,null,"Distribution - Utah",null,{"$f":"+G1129-Adjustments!H1129","v":13368532.504166663},{"$f":"+'Rate Base'!$T$176","v":-519157829.87},{"$f":"+Adjustments!X1111","v":13368532.504166663},null,{"$f":"SUM($F$1129:$H$1129)","v":-505789297.36583334},{"$f":"+I1129-'ROR-Model'!I1129","v":0},null,"Utah",{"$f":"VLOOKUP($L1129,$L$2:$N$7,2,FALSE)*I1129","v":-505789297.36583334},{"$f":"VLOOKUP($L1129,$L$2:$N$7,3,FALSE)*I1129","v":0},null,"G",{"$f":"IF(P1129=\"G\",M1129,IF(P1129=\"PT\",0,ERR))","v":-505789297.36583334},{"$f":"IF(P1129=\"PT\",M1129,IF(P1129=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1129=\"G\",N1129,IF(S1129=\"PT\",0,ERR))","v":0},{"$f":"IF(S1129=\"PT\",N1129,IF(S1129=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1129)","v":-505789297.36583334},null,1120]
[null,null,"General",null,{"$f":"+G1130-Adjustments!H1130","v":-861381.38541673124},{"$f":"+'Rate Base'!$T$177","v":-131571729.2899999},{"$f":"+Adjustments!X1112","v":-861381.38541673124},null,{"$f":"SUM($F$1130:$H$1130)","v":-132433110.67541663},{"$f":"+I1130-'ROR-Model'!I1130","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1130,$L$2:$N$7,2,FALSE)*I1130","v":-128019113.43156774},{"$f":"VLOOKUP($L1130,$L$2:$N$7,3,FALSE)*I1130","v":-4413997.2438488919},null,"G",{"$f":"IF(P1130=\"G\",M1130,IF(P1130=\"PT\",0,ERR))","v":-128019113.43156774},{"$f":"IF(P1130=\"PT\",M1130,IF(P1130=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1130=\"G\",N1130,IF(S1130=\"PT\",0,ERR))","v":-4413997.2438488919},{"$f":"IF(S1130=\"PT\",N1130,IF(S1130=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1130)","v":-128019113.43156774},null,1121]
[null,null,"Total",null,{"$f":"+G1131-Adjustments!H1131","v":17886680.171335768},{"$f":"SUM(F1127:F1130)","v":-742441035.15999985},{"$f":"SUM(G1127:G1130)","v":17886680.171335768},{"$f":"SUM(H1127:H1130)","v":0},{"$f":"SUM(I1127:I1130)","v":-724554354.98866415},{"$f":"+I1131-'ROR-Model'!I1131","v":0},null,null,{"$f":"SUM(M1127:M1130)","v":-695372995.50323367},{"$f":"SUM(N1127:N1130)","v":-29181359.485430524},null,null,{"$f":"SUM(Q1127:Q1130)","v":-695372995.50323367},{"$f":"SUM(R1127:R1130)","v":0},null,{"$f":"SUM(T1127:T1130)","v":-26969298.364682227},{"$f":"SUM(U1127:U1130)","v":-2212061.1207482982},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1131)","v":-695372995.50323367},null,1122]
[null,null,null,null,{"$f":"+G1132-Adjustments!H1132","v":0},null,null,null,null,{"$f":"+I1132-'ROR-Model'!I1132","v":0},null,null,null,null,null,null,{"$f":"+Q1131/I1131","v":0.95972509269385731},null,null,null,null,null,null,null,1123]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,{"$f":"+G1133-Adjustments!H1133","v":0},null,null,null,null,{"$f":"+I1133-'ROR-Model'!I1133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1124]
[null,null,"Production",null,{"$f":"+G1134-Adjustments!H1134","v":389472.96734083223},{"$f":"+'Rate Base'!$T$181","v":-6047634.7199999997},{"$f":"+Adjustments!X1116","v":389472.96734083223},null,{"$f":"SUM($F$1134:$H$1134)","v":-5658161.7526591672},{"$f":"+I1134-'ROR-Model'!I1134","v":0},null,"Sales",{"$f":"VLOOKUP($L1134,$L$2:$N$7,2,FALSE)*I1134","v":-5461911.2370394524},{"$f":"VLOOKUP($L1134,$L$2:$N$7,3,FALSE)*I1134","v":-196250.51561971437},null,"G",{"$f":"IF(P1134=\"G\",M1134,IF(P1134=\"PT\",0,ERR))","v":-5461911.2370394524},{"$f":"IF(P1134=\"PT\",M1134,IF(P1134=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1134=\"G\",N1134,IF(S1134=\"PT\",0,ERR))","v":0},{"$f":"IF(S1134=\"PT\",N1134,IF(S1134=\"G\",0,ERR))","v":-196250.51561971437},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1134)","v":-5461911.2370394524},null,1125]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1135-Adjustments!H1135","v":0},{"$f":"+'Rate Base'!$T$182","v":-300},{"$f":"+Adjustments!X1117","v":0},null,{"$f":"SUM($F$1135:$H$1135)","v":-300},{"$f":"+I1135-'ROR-Model'!I1135","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1135,$L$2:$N$7,2,FALSE)*I1135","v":0},{"$f":"VLOOKUP($L1135,$L$2:$N$7,3,FALSE)*I1135","v":-300},null,"G",{"$f":"IF(P1135=\"G\",M1135,IF(P1135=\"PT\",0,ERR))","v":0},{"$f":"IF(P1135=\"PT\",M1135,IF(P1135=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1135=\"G\",N1135,IF(S1135=\"PT\",0,ERR))","v":-300},{"$f":"IF(S1135=\"PT\",N1135,IF(S1135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1135)","v":0},null,1126]
[null,null,"Distribution - Utah",null,{"$f":"+G1136-Adjustments!H1136","v":8.0035533756017685E-10},{"$f":"+'Rate Base'!$T$183","v":-69325.970000000671},{"$f":"+Adjustments!X1118","v":8.0035533756017685E-10},null,{"$f":"SUM($F$1136:$H$1136)","v":-69325.96999999987},{"$f":"+I1136-'ROR-Model'!I1136","v":0},null,"Utah",{"$f":"VLOOKUP($L1136,$L$2:$N$7,2,FALSE)*I1136","v":-69325.96999999987},{"$f":"VLOOKUP($L1136,$L$2:$N$7,3,FALSE)*I1136","v":0},null,"G",{"$f":"IF(P1136=\"G\",M1136,IF(P1136=\"PT\",0,ERR))","v":-69325.96999999987},{"$f":"IF(P1136=\"PT\",M1136,IF(P1136=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1136=\"G\",N1136,IF(S1136=\"PT\",0,ERR))","v":0},{"$f":"IF(S1136=\"PT\",N1136,IF(S1136=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1136)","v":-69325.96999999987},null,1127]
[null,null,"General",null,{"$f":"+G1137-Adjustments!H1137","v":0},{"$f":"+'Rate Base'!$T$184","v":0},{"$f":"+Adjustments!X1119","v":0},null,{"$f":"SUM($F$1137:$H$1137)","v":0},{"$f":"+I1137-'ROR-Model'!I1137","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1137,$L$2:$N$7,2,FALSE)*I1137","v":0},{"$f":"VLOOKUP($L1137,$L$2:$N$7,3,FALSE)*I1137","v":0},null,"G",{"$f":"IF(P1137=\"G\",M1137,IF(P1137=\"PT\",0,ERR))","v":0},{"$f":"IF(P1137=\"PT\",M1137,IF(P1137=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1137=\"G\",N1137,IF(S1137=\"PT\",0,ERR))","v":0},{"$f":"IF(S1137=\"PT\",N1137,IF(S1137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1137)","v":0},null,1128]
[null,null,"Total",null,{"$f":"+G1138-Adjustments!H1138","v":389472.96734083304},{"$f":"SUM(F1134:F1137)","v":-6117260.6900000004},{"$f":"SUM(G1134:G1137)","v":389472.96734083304},{"$f":"SUM(H1134:H1137)","v":0},{"$f":"SUM(I1134:I1137)","v":-5727787.7226591669},{"$f":"+I1138-'ROR-Model'!I1138","v":0},null,null,{"$f":"SUM(M1134:M1137)","v":-5531237.2070394522},{"$f":"SUM(N1134:N1137)","v":-196550.51561971437},null,null,{"$f":"SUM(Q1134:Q1137)","v":-5531237.2070394522},{"$f":"SUM(R1134:R1137)","v":0},null,{"$f":"SUM(T1134:T1137)","v":-300},{"$f":"SUM(U1134:U1137)","v":-196250.51561971437},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1138)","v":-5531237.2070394522},null,1129]
[null,null,null,null,{"$f":"+G1139-Adjustments!H1139","v":0},null,null,null,null,{"$f":"+I1139-'ROR-Model'!I1139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1130]
[null,null,null,null,{"$f":"+G1140-Adjustments!H1140","v":0},null,null,null,null,{"$f":"+I1140-'ROR-Model'!I1140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1131]
["Net Utility Plant",null,null,null,{"$f":"+G1141-Adjustments!H1141","v":0},null,null,null,null,{"$f":"+I1141-'ROR-Model'!I1141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1132]
[null,"Production",null,null,{"$f":"+G1142-Adjustments!H1142","v":-135010.46675500122},{"$f":"F1109+F1120+F1127+F1134","v":8536370.6799999774},{"$f":"G1109+G1120+G1127+G1134","v":-135010.46675500122},0,8401360.2132449932,{"$f":"+I1142-'ROR-Model'!I1142","v":0},null,null,{"$f":"M1109+M1120+M1127+M1134","v":8109963.2285296936},{"$f":"N1109+N1120+N1127+N1134","v":291396.98471529444},null,null,{"$f":"Q1109+Q1120+Q1127+Q1134","v":8109963.2285296936},{"$f":"R1109+R1120+R1127+R1134","v":0},null,{"$f":"T1109+T1120+T1127+T1134","v":0},{"$f":"U1109+U1120+U1127+U1134","v":291396.98471529444},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1142)","v":8109963.2285296936},null,1133]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1143-Adjustments!H1143","v":-5464847.0870833285},{"$f":"F1110+F1121+F1128+F1135","v":33606244.589999996},-5464847.0870833285,0,28141397.502916668,{"$f":"+I1143-'ROR-Model'!I1143","v":0},null,null,{"$f":"M1110+M1121+M1128+M1135","v":0},{"$f":"N1110+N1121+N1128+N1135","v":28141397.502916668},null,null,{"$f":"Q1110+Q1121+Q1128+Q1135","v":0},{"$f":"R1110+R1121+R1128+R1135","v":0},null,{"$f":"T1110+T1121+T1128+T1135","v":28141397.502916668},{"$f":"U1110+U1121+U1128+U1135","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1143)","v":0},null,1134]
[null,"Distribution - Utah",null,null,{"$f":"+G1144-Adjustments!H1144","v":-53324778.690416671},{"$f":"F1111+F1116+F1122+F1129+F1136","v":1020998844.9299999},{"$f":"G1111+G1116+G1122+G1129+G1136","v":-53324778.690416671},{"$f":"H1111+H1116+H1122+H1129+H1136","v":0},{"$f":"I1111+I1116+I1122+I1129+I1136","v":967674066.23958373},{"$f":"+I1144-'ROR-Model'!I1144","v":0},null,null,{"$f":"M1111+M1116+M1122+M1129+M1136","v":967674066.23958373},{"$f":"N1111+N1116+N1122+N1129+N1136","v":0},null,null,{"$f":"Q1111+Q1116+Q1122+Q1129+Q1136","v":967674066.23958373},{"$f":"R1111+R1116+R1122+R1129+R1136","v":0},null,{"$f":"T1111+T1116+T1122+T1129+T1136","v":0},{"$f":"U1111+U1116+U1122+U1129+U1136","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1144)","v":967674066.23958373},null,1135]
[null,"General",null,null,{"$f":"+G1145-Adjustments!H1145","v":-11783936.040833414},{"$f":"F1112+F1123+F1130+F1137","v":71897397.210000098},{"$f":"G1112+G1123+G1130+G1137","v":-11783936.040833414},{"$f":"H1112+H1123+H1130+H1137","v":0},{"$f":"I1112+I1123+I1130+I1137","v":60113461.169166699},{"$f":"+I1145-'ROR-Model'!I1145","v":0},null,null,{"$f":"M1112+M1123+M1130+M1137","v":55301175.928939059},{"$f":"N1112+N1123+N1130+N1137","v":4812285.240227608},null,null,{"$f":"Q1112+Q1123+Q1130+Q1137","v":55301175.928939059},{"$f":"R1112+R1123+R1130+R1137","v":0},null,{"$f":"T1112+T1123+T1130+T1137","v":4812285.240227608},{"$f":"U1112+U1123+U1130+U1137","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1145)","v":55301175.928939059},null,1136]
[null,null,null,null,{"$f":"+G1146-Adjustments!H1146","v":0},null,null,null,null,{"$f":"+I1146-'ROR-Model'!I1146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1137]
[null,null,null,null,{"$f":"+G1147-Adjustments!H1147","v":0},null,null,null,null,{"$f":"+I1147-'ROR-Model'!I1147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1138]
[null,"Net Utility Plant",null,null,{"$f":"+G1148-Adjustments!H1148","v":-70708572.28508842},{"$f":"F1113+F1117+F1124+F1131+F1138","v":1135038857.4100001},{"$f":"G1113+G1117+G1124+G1131+G1138","v":-70708572.28508842},{"$f":"H1113+H1117+H1124+H1131+H1138","v":0},{"$f":"I1113+I1117+I1124+I1131+I1138","v":1064330285.1249123},{"$f":"+I1148-'ROR-Model'!I1148","v":0},null,null,{"$f":"M1113+M1117+M1124+M1131+M1138","v":1031085205.3970522},{"$f":"N1113+N1117+N1124+N1131+N1138","v":33245079.727859568},null,null,{"$f":"Q1113+Q1117+Q1124+Q1131+Q1138","v":1031085205.3970522},{"$f":"R1113+R1117+R1124+R1131+R1138","v":0},null,{"$f":"T1113+T1117+T1124+T1131+T1138","v":32953682.743144274},{"$f":"U1113+U1117+U1124+U1131+U1138","v":291396.98471529444},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1148)","v":1031085205.3970522},null,1139]
[null,null,null,null,{"$f":"+G1149-Adjustments!H1149","v":0},null,null,null,null,{"$f":"+I1149-'ROR-Model'!I1149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1140]
[null,null,null,null,{"$f":"+G1150-Adjustments!H1150","v":0},null,null,null,null,{"$f":"+I1150-'ROR-Model'!I1150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1141]
["OTHER RATE BASE ACCOUNTS",null,null,null,{"$f":"+G1151-Adjustments!H1151","v":0},null,null,null,null,{"$f":"+I1151-'ROR-Model'!I1151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1142]
[null,null,null,null,{"$f":"+G1152-Adjustments!H1152","v":0},null,null,null,null,{"$f":"+I1152-'ROR-Model'!I1152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1143]
[154,"Plant Materials & Operating Supplies",null,null,{"$f":"+G1153-Adjustments!H1153","v":0},null,null,null,null,{"$f":"+I1153-'ROR-Model'!I1153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1144]
[null,null,"Wyoming",null,{"$f":"+G1154-Adjustments!H1154","v":-54320.314598463883},{"$f":"+'Rate Base'!$T$201","v":453521.95336254314},{"$f":"+Adjustments!X1136","v":-54320.314598463883},null,{"$f":"SUM($F$1154:$H$1154)","v":399201.63876407925},{"$f":"+I1154-'ROR-Model'!I1154","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1154,$L$2:$N$7,2,FALSE)*I1154","v":0},{"$f":"VLOOKUP($L1154,$L$2:$N$7,3,FALSE)*I1154","v":399201.63876407925},null,"G",{"$f":"IF(P1154=\"G\",M1154,IF(P1154=\"PT\",0,ERR))","v":0},{"$f":"IF(P1154=\"PT\",M1154,IF(P1154=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1154=\"G\",N1154,IF(S1154=\"PT\",0,ERR))","v":399201.63876407925},{"$f":"IF(S1154=\"PT\",N1154,IF(S1154=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1154)","v":0},null,1145]
[null,null,"Utah",null,{"$f":"+G1155-Adjustments!H1155","v":-1575451.4858182035},{"$f":"+'Rate Base'!$T$202","v":13153492.216637457},{"$f":"+Adjustments!X1137","v":-1575451.4858182035},null,{"$f":"SUM($F$1155:$H$1155)","v":11578040.730819253},{"$f":"+I1155-'ROR-Model'!I1155","v":0},null,"Utah",{"$f":"VLOOKUP($L1155,$L$2:$N$7,2,FALSE)*I1155","v":11578040.730819253},{"$f":"VLOOKUP($L1155,$L$2:$N$7,3,FALSE)*I1155","v":0},null,"G",{"$f":"IF(P1155=\"G\",M1155,IF(P1155=\"PT\",0,ERR))","v":11578040.730819253},{"$f":"IF(P1155=\"PT\",M1155,IF(P1155=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1155=\"G\",N1155,IF(S1155=\"PT\",0,ERR))","v":0},{"$f":"IF(S1155=\"PT\",N1155,IF(S1155=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1155)","v":11578040.730819253},null,1146]
[null,null,"Total",null,{"$f":"+G1156-Adjustments!H1156","v":-1629771.8004166675},{"$f":"SUM(F1154:F1155)","v":13607014.17},{"$f":"SUM(G1154:G1155)","v":-1629771.8004166675},{"$f":"SUM(H1154:H1155)","v":0},{"$f":"SUM(I1154:I1155)","v":11977242.369583333},{"$f":"+I1156-'ROR-Model'!I1156","v":0},null,null,{"$f":"SUM(M1154:M1155)","v":11578040.730819253},{"$f":"SUM(N1154:N1155)","v":399201.63876407925},null,null,{"$f":"SUM(Q1154:Q1155)","v":11578040.730819253},{"$f":"SUM(R1154:R1155)","v":0},null,{"$f":"SUM(T1154:T1155)","v":399201.63876407925},{"$f":"SUM(U1154:U1155)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1156)","v":11578040.730819253},null,1147]
[null,null,null,null,{"$f":"+G1157-Adjustments!H1157","v":0},null,null,null,null,{"$f":"+I1157-'ROR-Model'!I1157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1148]
[1641,"Gas Stored Underground",null,null,{"$f":"+G1158-Adjustments!H1158","v":0},null,null,null,null,{"$f":"+I1158-'ROR-Model'!I1158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1149]
[null,null,"Production",null,{"$f":"+G1159-Adjustments!H1159","v":-40267239.18},{"$f":"+'Rate Base'!$T$206","v":40267239.18},{"$f":"-F1159","v":-40267239.18},null,{"$f":"SUM($F$1159:$H$1159)","v":0},{"$f":"+I1159-'ROR-Model'!I1159","v":0},null,"Sales",{"$f":"VLOOKUP($L1159,$L$2:$N$7,2,FALSE)*I1159","v":0},{"$f":"VLOOKUP($L1159,$L$2:$N$7,3,FALSE)*I1159","v":0},null,"G",{"$f":"IF(P1159=\"G\",M1159,IF(P1159=\"PT\",0,ERR))","v":0},{"$f":"IF(P1159=\"PT\",M1159,IF(P1159=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1159=\"G\",N1159,IF(S1159=\"PT\",0,ERR))","v":0},{"$f":"IF(S1159=\"PT\",N1159,IF(S1159=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1159)","v":0},null,1150]
[null,null,"Total",null,{"$f":"+G1160-Adjustments!H1160","v":-40267239.18},{"$f":"SUM(F1159)","v":40267239.18},{"$f":"SUM(G1159)","v":-40267239.18},{"$f":"SUM(H1159)","v":0},{"$f":"SUM(I1159)","v":0},{"$f":"+I1160-'ROR-Model'!I1160","v":0},null,null,{"$f":"SUM(M1159)","v":0},{"$f":"SUM(N1159)","v":0},null,null,{"$f":"SUM(Q1159)","v":0},{"$f":"SUM(R1159)","v":0},null,{"$f":"SUM(T1159)","v":0},{"$f":"SUM(U1159)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1160)","v":0},null,1151]
[null,null,null,null,{"$f":"+G1161-Adjustments!H1161","v":0},null,null,null,null,{"$f":"+I1161-'ROR-Model'!I1161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1152]
[165,"Prepayments",null,null,{"$f":"+G1162-Adjustments!H1162","v":0},null,null,null,null,{"$f":"+I1162-'ROR-Model'!I1162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1153]
[null,null,"General",null,{"$f":"+G1163-Adjustments!H1163","v":-444138.79749999987},{"$f":"+'Rate Base'!$T$210","v":3172035.78},{"$f":"+Adjustments!X1145","v":-444138.79749999987},null,{"$f":"SUM($F$1163:$H$1163)","v":2727896.9824999999},{"$f":"+I1163-'ROR-Model'!I1163","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1163,$L$2:$N$7,2,FALSE)*I1163","v":2636976.1417763378},{"$f":"VLOOKUP($L1163,$L$2:$N$7,3,FALSE)*I1163","v":90920.84072366239},null,"G",{"$f":"IF(P1163=\"G\",M1163,IF(P1163=\"PT\",0,ERR))","v":2636976.1417763378},{"$f":"IF(P1163=\"PT\",M1163,IF(P1163=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1163=\"G\",N1163,IF(S1163=\"PT\",0,ERR))","v":90920.84072366239},{"$f":"IF(S1163=\"PT\",N1163,IF(S1163=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1163)","v":2636976.1417763378},null,1154]
[null,null,"Total",null,{"$f":"+G1164-Adjustments!H1164","v":-444138.79749999987},{"$f":"SUM(F1163)","v":3172035.78},{"$f":"SUM(G1163)","v":-444138.79749999987},{"$f":"SUM(H1163)","v":0},{"$f":"SUM(I1163)","v":2727896.9824999999},{"$f":"+I1164-'ROR-Model'!I1164","v":0},null,null,{"$f":"SUM(M1163)","v":2636976.1417763378},{"$f":"SUM(N1163)","v":90920.84072366239},null,null,{"$f":"SUM(Q1163)","v":2636976.1417763378},{"$f":"SUM(R1163)","v":0},null,{"$f":"SUM(T1163)","v":90920.84072366239},{"$f":"SUM(U1163)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1164)","v":2636976.1417763378},null,1155]
[null,null,null,null,{"$f":"+G1165-Adjustments!H1165","v":0},null,null,null,null,{"$f":"+I1165-'ROR-Model'!I1165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1156]
["190008","Accum Deferred Income Tax Federal",null,null,{"$f":"+G1166-Adjustments!H1166","v":0},null,null,null,null,{"$f":"+I1166-'ROR-Model'!I1166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1165+1","v":1157}]
[null,null,"Production",null,{"$f":"+G1167-Adjustments!H1167","v":0},{"$f":"+'Rate Base'!$T$214","v":0},{"$f":"+Adjustments!X1149","v":0},null,{"$f":"SUM($F$1167:$H$1167)","v":0},{"$f":"+I1167-'ROR-Model'!I1167","v":0},null,"Sales",{"$f":"VLOOKUP($L1167,$L$2:$N$7,2,FALSE)*I1167","v":0},{"$f":"VLOOKUP($L1167,$L$2:$N$7,3,FALSE)*I1167","v":0},null,"G",{"$f":"IF(P1167=\"G\",M1167,IF(P1167=\"PT\",0,ERR))","v":0},{"$f":"IF(P1167=\"PT\",M1167,IF(P1167=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1167=\"G\",N1167,IF(S1167=\"PT\",0,ERR))","v":0},{"$f":"IF(S1167=\"PT\",N1167,IF(S1167=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1167)","v":0},null,1158]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1168-Adjustments!H1168","v":-47363.842121332971},{"$f":"+'Rate Base'!$T$215","v":179470.52116899964},{"$f":"+Adjustments!X1150","v":-47363.842121332971},null,{"$f":"SUM($F$1168:$H$1168)","v":132106.67904766666},{"$f":"+I1168-'ROR-Model'!I1168","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1168,$L$2:$N$7,2,FALSE)*I1168","v":0},{"$f":"VLOOKUP($L1168,$L$2:$N$7,3,FALSE)*I1168","v":132106.67904766666},null,"G",{"$f":"IF(P1168=\"G\",M1168,IF(P1168=\"PT\",0,ERR))","v":0},{"$f":"IF(P1168=\"PT\",M1168,IF(P1168=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1168=\"G\",N1168,IF(S1168=\"PT\",0,ERR))","v":132106.67904766666},{"$f":"IF(S1168=\"PT\",N1168,IF(S1168=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1168)","v":0},null,1159]
[null,null,"Distribution - Utah",null,{"$f":"+G1169-Adjustments!H1169","v":-1059921.5320453336},{"$f":"+'Rate Base'!$T$216","v":4962951.2888310002},{"$f":"+Adjustments!X1151","v":-1059921.5320453336},null,{"$f":"SUM($F$1169:$H$1169)","v":3903029.7567856666},{"$f":"+I1169-'ROR-Model'!I1169","v":0},null,"Utah",{"$f":"VLOOKUP($L1169,$L$2:$N$7,2,FALSE)*I1169","v":3903029.7567856666},{"$f":"VLOOKUP($L1169,$L$2:$N$7,3,FALSE)*I1169","v":0},null,"G",{"$f":"IF(P1169=\"G\",M1169,IF(P1169=\"PT\",0,ERR))","v":3903029.7567856666},{"$f":"IF(P1169=\"PT\",M1169,IF(P1169=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1169=\"G\",N1169,IF(S1169=\"PT\",0,ERR))","v":0},{"$f":"IF(S1169=\"PT\",N1169,IF(S1169=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1169)","v":3903029.7567856666},null,1160]
[null,null,"General",null,{"$f":"+G1170-Adjustments!H1170","v":0},{"$f":"+'Rate Base'!$T$217","v":0},{"$f":"+Adjustments!X1152","v":0},null,{"$f":"SUM($F$1170:$H$1170)","v":0},{"$f":"+I1170-'ROR-Model'!I1170","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1170,$L$2:$N$7,2,FALSE)*I1170","v":0},{"$f":"VLOOKUP($L1170,$L$2:$N$7,3,FALSE)*I1170","v":0},null,"G",{"$f":"IF(P1170=\"G\",M1170,IF(P1170=\"PT\",0,ERR))","v":0},{"$f":"IF(P1170=\"PT\",M1170,IF(P1170=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1170=\"G\",N1170,IF(S1170=\"PT\",0,ERR))","v":0},{"$f":"IF(S1170=\"PT\",N1170,IF(S1170=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1170)","v":0},null,1161]
[null,null,"Total",null,{"$f":"+G1171-Adjustments!H1171","v":-1107285.3741666665},{"$f":"SUM(F1167:F1170)","v":5142421.8099999996},{"$f":"SUM(G1167:G1170)","v":-1107285.3741666665},{"$f":"SUM(H1167:H1170)","v":0},{"$f":"SUM(I1167:I1170)","v":4035136.4358333331},{"$f":"+I1171-'ROR-Model'!I1171","v":0},null,null,{"$f":"SUM(M1167:M1170)","v":3903029.7567856666},{"$f":"SUM(N1167:N1170)","v":132106.67904766666},null,null,{"$f":"SUM(Q1167:Q1170)","v":3903029.7567856666},{"$f":"SUM(R1167:R1170)","v":0},null,{"$f":"SUM(T1167:T1170)","v":132106.67904766666},{"$f":"SUM(U1167:U1170)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1171)","v":3903029.7567856666},null,1162]
[null,null,null,null,{"$f":"+G1172-Adjustments!H1172","v":0},null,null,null,null,{"$f":"+I1172-'ROR-Model'!I1172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1163]
["190009","Accum Deferred Income Tax State",null,null,{"$f":"+G1173-Adjustments!H1173","v":0},null,null,null,null,{"$f":"+I1173-'ROR-Model'!I1173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1164]
[null,null,"Production",null,{"$f":"+G1174-Adjustments!H1174","v":0},{"$f":"+'Rate Base'!$T$221","v":0},{"$f":"+Adjustments!X1156","v":0},null,{"$f":"SUM($F$1174:$H$1174)","v":0},{"$f":"+I1174-'ROR-Model'!I1174","v":0},null,"Sales",{"$f":"VLOOKUP($L1174,$L$2:$N$7,2,FALSE)*I1174","v":0},{"$f":"VLOOKUP($L1174,$L$2:$N$7,3,FALSE)*I1174","v":0},null,"G",{"$f":"IF(P1174=\"G\",M1174,IF(P1174=\"PT\",0,ERR))","v":0},{"$f":"IF(P1174=\"PT\",M1174,IF(P1174=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1174=\"G\",N1174,IF(S1174=\"PT\",0,ERR))","v":0},{"$f":"IF(S1174=\"PT\",N1174,IF(S1174=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1174)","v":0},null,1165]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1175-Adjustments!H1175","v":0},{"$f":"+'Rate Base'!$T$222","v":0},{"$f":"+Adjustments!X1157","v":0},null,{"$f":"SUM($F$1175:$H$1175)","v":0},{"$f":"+I1175-'ROR-Model'!I1175","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1175,$L$2:$N$7,2,FALSE)*I1175","v":0},{"$f":"VLOOKUP($L1175,$L$2:$N$7,3,FALSE)*I1175","v":0},null,"G",{"$f":"IF(P1175=\"G\",M1175,IF(P1175=\"PT\",0,ERR))","v":0},{"$f":"IF(P1175=\"PT\",M1175,IF(P1175=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1175=\"G\",N1175,IF(S1175=\"PT\",0,ERR))","v":0},{"$f":"IF(S1175=\"PT\",N1175,IF(S1175=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1175)","v":0},null,1166]
[null,null,"Distribution - Utah",null,{"$f":"+G1176-Adjustments!H1176","v":-94909.709999999963},{"$f":"+'Rate Base'!$T$223","v":440778.07},{"$f":"+Adjustments!X1158","v":-94909.709999999963},null,{"$f":"SUM($F$1176:$H$1176)","v":345868.36000000004},{"$f":"+I1176-'ROR-Model'!I1176","v":0},null,"Utah",{"$f":"VLOOKUP($L1176,$L$2:$N$7,2,FALSE)*I1176","v":345868.36000000004},{"$f":"VLOOKUP($L1176,$L$2:$N$7,3,FALSE)*I1176","v":0},null,"G",{"$f":"IF(P1176=\"G\",M1176,IF(P1176=\"PT\",0,ERR))","v":345868.36000000004},{"$f":"IF(P1176=\"PT\",M1176,IF(P1176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1176=\"G\",N1176,IF(S1176=\"PT\",0,ERR))","v":0},{"$f":"IF(S1176=\"PT\",N1176,IF(S1176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1176)","v":345868.36000000004},null,1167]
[null,null,"General",null,{"$f":"+G1177-Adjustments!H1177","v":0},{"$f":"+'Rate Base'!$T$224","v":0},{"$f":"+Adjustments!X1159","v":0},null,{"$f":"SUM($F$1177:$H$1177)","v":0},{"$f":"+I1177-'ROR-Model'!I1177","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1177,$L$2:$N$7,2,FALSE)*I1177","v":0},{"$f":"VLOOKUP($L1177,$L$2:$N$7,3,FALSE)*I1177","v":0},null,"G",{"$f":"IF(P1177=\"G\",M1177,IF(P1177=\"PT\",0,ERR))","v":0},{"$f":"IF(P1177=\"PT\",M1177,IF(P1177=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1177=\"G\",N1177,IF(S1177=\"PT\",0,ERR))","v":0},{"$f":"IF(S1177=\"PT\",N1177,IF(S1177=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1177)","v":0},null,1168]
[null,null,"Total",null,{"$f":"+G1178-Adjustments!H1178","v":-94909.709999999963},{"$f":"SUM(F1174:F1177)","v":440778.07},{"$f":"SUM(G1174:G1177)","v":-94909.709999999963},{"$f":"SUM(H1174:H1177)","v":0},{"$f":"SUM(I1174:I1177)","v":345868.36000000004},{"$f":"+I1178-'ROR-Model'!I1178","v":0},null,null,{"$f":"SUM(M1174:M1177)","v":345868.36000000004},{"$f":"SUM(N1174:N1177)","v":0},null,null,{"$f":"SUM(Q1174:Q1177)","v":345868.36000000004},{"$f":"SUM(R1174:R1177)","v":0},null,{"$f":"SUM(T1174:T1177)","v":0},{"$f":"SUM(U1174:U1177)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1178)","v":345868.36000000004},null,1169]
[null,null,null,null,{"$f":"+G1179-Adjustments!H1179","v":0},null,null,null,null,{"$f":"+I1179-'ROR-Model'!I1179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1170]
[2351,"Customer Deposits",null,null,{"$f":"+G1180-Adjustments!H1180","v":0},null,null,null,null,{"$f":"+I1180-'ROR-Model'!I1180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1171]
[null,null,"Wyoming",null,{"$f":"+G1181-Adjustments!H1181","v":44414.019166666607},{"$f":"+'Rate Base'!$T$228","v":-308537.87},{"$f":"+Adjustments!X1163","v":44414.019166666607},null,{"$f":"SUM($F$1181:$H$1181)","v":-264123.85083333339},{"$f":"+I1181-'ROR-Model'!I1181","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1181,$L$2:$N$7,2,FALSE)*I1181","v":0},{"$f":"VLOOKUP($L1181,$L$2:$N$7,3,FALSE)*I1181","v":-264123.85083333339},null,"G",{"$f":"IF(P1181=\"G\",M1181,IF(P1181=\"PT\",0,ERR))","v":0},{"$f":"IF(P1181=\"PT\",M1181,IF(P1181=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1181=\"G\",N1181,IF(S1181=\"PT\",0,ERR))","v":-264123.85083333339},{"$f":"IF(S1181=\"PT\",N1181,IF(S1181=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1181)","v":0},null,1172]
[null,null,"Utah",null,{"$f":"+G1182-Adjustments!H1182","v":1026742.7616666658},{"$f":"+'Rate Base'!$T$229","v":-8524171.4900000002},{"$f":"+Adjustments!X1164","v":1026742.7616666658},null,{"$f":"SUM($F$1182:$H$1182)","v":-7497428.7283333344},{"$f":"+I1182-'ROR-Model'!I1182","v":0},null,"Utah",{"$f":"VLOOKUP($L1182,$L$2:$N$7,2,FALSE)*I1182","v":-7497428.7283333344},{"$f":"VLOOKUP($L1182,$L$2:$N$7,3,FALSE)*I1182","v":0},null,"G",{"$f":"IF(P1182=\"G\",M1182,IF(P1182=\"PT\",0,ERR))","v":-7497428.7283333344},{"$f":"IF(P1182=\"PT\",M1182,IF(P1182=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1182=\"G\",N1182,IF(S1182=\"PT\",0,ERR))","v":0},{"$f":"IF(S1182=\"PT\",N1182,IF(S1182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1182)","v":-7497428.7283333344},null,1173]
[null,null,"Total",null,{"$f":"+G1183-Adjustments!H1183","v":1071156.7808333323},{"$f":"SUM(F1181:F1182)","v":-8832709.3599999994},{"$f":"SUM(G1181:G1182)","v":1071156.7808333323},{"$f":"SUM(H1181:H1182)","v":0},{"$f":"SUM(I1181:I1182)","v":-7761552.5791666675},{"$f":"+I1183-'ROR-Model'!I1183","v":0},null,null,{"$f":"SUM(M1181:M1182)","v":-7497428.7283333344},{"$f":"SUM(N1181:N1182)","v":-264123.85083333339},null,null,{"$f":"SUM(Q1181:Q1182)","v":-7497428.7283333344},{"$f":"SUM(R1181:R1182)","v":0},null,{"$f":"SUM(T1181:T1182)","v":-264123.85083333339},{"$f":"SUM(U1181:U1182)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1183)","v":-7497428.7283333344},null,1174]
[null,null,null,null,{"$f":"+G1184-Adjustments!H1184","v":0},null,null,null,null,{"$f":"+I1184-'ROR-Model'!I1184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1175]
[252,"Misc Customer Credits",null,null,{"$f":"+G1185-Adjustments!H1185","v":0},null,null,null,null,{"$f":"+I1185-'ROR-Model'!I1185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1176]
[null,null,"Wyoming",null,{"$f":"+G1186-Adjustments!H1186","v":-642406.51708333322},{"$f":"+'Rate Base'!T233","v":-929758.15},{"$f":"+Adjustments!X1168","v":-642406.51708333322},null,{"$f":"SUM($F$1186:$H$1186)","v":-1572164.6670833332},{"$f":"+I1186-'ROR-Model'!I1186","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1186,$L$2:$N$7,2,FALSE)*I1186","v":0},{"$f":"VLOOKUP($L1186,$L$2:$N$7,3,FALSE)*I1186","v":-1572164.6670833332},null,"G",{"$f":"IF(P1186=\"G\",M1186,IF(P1186=\"PT\",0,ERR))","v":0},{"$f":"IF(P1186=\"PT\",M1186,IF(P1186=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1186=\"G\",N1186,IF(S1186=\"PT\",0,ERR))","v":-1572164.6670833332},{"$f":"IF(S1186=\"PT\",N1186,IF(S1186=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1186)","v":0},null,1177]
[null,null,"Utah",null,{"$f":"+G1187-Adjustments!H1187","v":-11792700.929166656},{"$f":"+'Rate Base'!T234","v":-26937245.720000003},{"$f":"+Adjustments!X1169","v":-11792700.929166656},null,{"$f":"SUM($F$1187:$H$1187)","v":-38729946.649166659},{"$f":"+I1187-'ROR-Model'!I1187","v":0},null,"Utah",{"$f":"VLOOKUP($L1187,$L$2:$N$7,2,FALSE)*I1187","v":-38729946.649166659},{"$f":"VLOOKUP($L1187,$L$2:$N$7,3,FALSE)*I1187","v":0},null,"G",{"$f":"IF(P1187=\"G\",M1187,IF(P1187=\"PT\",0,ERR))","v":-38729946.649166659},{"$f":"IF(P1187=\"PT\",M1187,IF(P1187=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1187=\"G\",N1187,IF(S1187=\"PT\",0,ERR))","v":0},{"$f":"IF(S1187=\"PT\",N1187,IF(S1187=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1187)","v":-38729946.649166659},null,1178]
[null,null,"Total",null,{"$f":"+G1188-Adjustments!H1188","v":-12435107.44624999},{"$f":"SUM(F1186:F1187)","v":-27867003.870000001},{"$f":"SUM(G1186:G1187)","v":-12435107.44624999},{"$f":"SUM(H1186:H1187)","v":0},{"$f":"SUM(I1186:I1187)","v":-40302111.316249989},{"$f":"+I1188-'ROR-Model'!I1188","v":0},null,null,{"$f":"SUM(M1187)","v":-38729946.649166659},{"$f":"SUM(N1187)","v":0},null,null,{"$f":"SUM(Q1186:Q1187)","v":-38729946.649166659},{"$f":"SUM(R1186:R1187)","v":0},null,{"$f":"SUM(T1186:T1187)","v":-1572164.6670833332},{"$f":"SUM(U1187)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1188)","v":-38729946.649166659},null,1179]
[null,null,null,null,{"$f":"+G1189-Adjustments!H1189","v":0},null,null,null,null,{"$f":"+I1189-'ROR-Model'!I1189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1180]
[2531,"Unclaimed Customer Deposits",null,null,{"$f":"+G1190-Adjustments!H1190","v":0},null,null,null,null,{"$f":"+I1190-'ROR-Model'!I1190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1181]
[null,null,"General",null,{"$f":"+G1191-Adjustments!H1191","v":-37779.86374999999},{"$f":"+'Rate Base'!$T$239","v":-73287.150000000009},{"$f":"+Adjustments!X1173","v":-37779.86374999999},null,{"$f":"SUM($F$1191:$H$1191)","v":-111067.01375},{"$f":"+I1191-'ROR-Model'!I1191","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1191,$L$2:$N$7,2,FALSE)*I1191","v":-107365.14878530405},{"$f":"VLOOKUP($L1191,$L$2:$N$7,3,FALSE)*I1191","v":-3701.864964695957},null,"G",{"$f":"IF(P1191=\"G\",M1191,IF(P1191=\"PT\",0,ERR))","v":-107365.14878530405},{"$f":"IF(P1191=\"PT\",M1191,IF(P1191=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1191=\"G\",N1191,IF(S1191=\"PT\",0,ERR))","v":-3701.864964695957},{"$f":"IF(S1191=\"PT\",N1191,IF(S1191=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1191)","v":-107365.14878530405},null,1182]
[null,null,"Total",null,{"$f":"+G1192-Adjustments!H1192","v":-37779.86374999999},{"$f":"SUM(F1191)","v":-73287.150000000009},{"$f":"SUM(G1191)","v":-37779.86374999999},{"$f":"SUM(H1191)","v":0},{"$f":"SUM(I1191)","v":-111067.01375},{"$f":"+I1192-'ROR-Model'!I1192","v":0},null,null,{"$f":"SUM(M1191)","v":-107365.14878530405},{"$f":"SUM(N1191)","v":-3701.864964695957},null,null,{"$f":"SUM(Q1190:Q1191)","v":-107365.14878530405},{"$f":"SUM(R1190:R1191)","v":0},null,{"$f":"SUM(T1190:T1191)","v":-3701.864964695957},{"$f":"SUM(U1191)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1192)","v":-107365.14878530405},null,1183]
[null,null,null,null,{"$f":"+G1193-Adjustments!H1193","v":0},null,null,null,null,{"$f":"+I1193-'ROR-Model'!I1193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1184]
[255,"Deferred Investment Tax Credits",null,null,{"$f":"+G1194-Adjustments!H1194","v":0},null,null,null,null,{"$f":"+I1194-'ROR-Model'!I1194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1185]
[null,null,"Production",null,{"$f":"+G1195-Adjustments!H1195","v":-20300.308750000011},{"$f":"+'Rate Base'!$T$242","v":-73770.47},{"$f":"+Adjustments!X1177","v":-20300.308750000011},null,{"$f":"SUM($F$1195:$H$1195)","v":-94070.778750000012},{"$f":"+I1195-'ROR-Model'!I1195","v":0},null,"Sales",{"$f":"VLOOKUP($L1195,$L$2:$N$7,2,FALSE)*I1195","v":-90807.980752795484},{"$f":"VLOOKUP($L1195,$L$2:$N$7,3,FALSE)*I1195","v":-3262.7979972045246},null,"G",{"$f":"IF(P1195=\"G\",M1195,IF(P1195=\"PT\",0,ERR))","v":-90807.980752795484},{"$f":"IF(P1195=\"PT\",M1195,IF(P1195=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1195=\"G\",N1195,IF(S1195=\"PT\",0,ERR))","v":0},{"$f":"IF(S1195=\"PT\",N1195,IF(S1195=\"G\",0,ERR))","v":-3262.7979972045246},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1195)","v":-90807.980752795484},null,1186]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1196-Adjustments!H1196","v":-2675.0864439584038},{"$f":"+'Rate Base'!$T$243","v":-36070.420708999925},{"$f":"+Adjustments!X1178","v":-2675.0864439584038},null,{"$f":"SUM($F$1196:$H$1196)","v":-38745.507152958329},{"$f":"+I1196-'ROR-Model'!I1196","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1196,$L$2:$N$7,2,FALSE)*I1196","v":0},{"$f":"VLOOKUP($L1196,$L$2:$N$7,3,FALSE)*I1196","v":-38745.507152958329},null,"G",{"$f":"IF(P1196=\"G\",M1196,IF(P1196=\"PT\",0,ERR))","v":0},{"$f":"IF(P1196=\"PT\",M1196,IF(P1196=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1196=\"G\",N1196,IF(S1196=\"PT\",0,ERR))","v":-38745.507152958329},{"$f":"IF(S1196=\"PT\",N1196,IF(S1196=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1196)","v":0},null,1187]
[null,null,"Distribution - Utah",null,{"$f":"+G1197-Adjustments!H1197","v":-150589.76563937496},{"$f":"+'Rate Base'!$T$244","v":-997465.98929099995},{"$f":"+Adjustments!X1179","v":-150589.76563937496},null,{"$f":"SUM($F$1197:$H$1197)","v":-1148055.7549303749},{"$f":"+I1197-'ROR-Model'!I1197","v":0},null,"Utah",{"$f":"VLOOKUP($L1197,$L$2:$N$7,2,FALSE)*I1197","v":-1148055.7549303749},{"$f":"VLOOKUP($L1197,$L$2:$N$7,3,FALSE)*I1197","v":0},null,"G",{"$f":"IF(P1197=\"G\",M1197,IF(P1197=\"PT\",0,ERR))","v":-1148055.7549303749},{"$f":"IF(P1197=\"PT\",M1197,IF(P1197=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1197=\"G\",N1197,IF(S1197=\"PT\",0,ERR))","v":0},{"$f":"IF(S1197=\"PT\",N1197,IF(S1197=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1197)","v":-1148055.7549303749},null,1188]
[null,null,"General",null,{"$f":"+G1198-Adjustments!H1198","v":-1876.3391666666657},{"$f":"+'Rate Base'!$T$245","v":-6987.8},{"$f":"+Adjustments!X1180","v":-1876.3391666666657},null,{"$f":"SUM($F$1198:$H$1198)","v":-8864.1391666666659},{"$f":"+I1198-'ROR-Model'!I1198","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1198,$L$2:$N$7,2,FALSE)*I1198","v":-8568.6972967958063},{"$f":"VLOOKUP($L1198,$L$2:$N$7,3,FALSE)*I1198","v":-295.44186987086027},null,"G",{"$f":"IF(P1198=\"G\",M1198,IF(P1198=\"PT\",0,ERR))","v":-8568.6972967958063},{"$f":"IF(P1198=\"PT\",M1198,IF(P1198=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1198=\"G\",N1198,IF(S1198=\"PT\",0,ERR))","v":-295.44186987086027},{"$f":"IF(S1198=\"PT\",N1198,IF(S1198=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1198)","v":-8568.6972967958063},null,1189]
[null,null,"Total",null,{"$f":"+G1199-Adjustments!H1199","v":-175441.50000000006},{"$f":"SUM(F1195:F1198)","v":-1114294.68},{"$f":"SUM(G1195:G1198)","v":-175441.50000000006},{"$f":"SUM(H1195:H1198)","v":0},{"$f":"SUM(I1195:I1198)","v":-1289736.18},{"$f":"+I1199-'ROR-Model'!I1199","v":0},null,null,{"$f":"SUM(M1195:M1198)","v":-1247432.4329799663},{"$f":"SUM(N1195:N1198)","v":-42303.747020033712},null,null,{"$f":"SUM(Q1195:Q1198)","v":-1247432.4329799663},{"$f":"SUM(R1195:R1198)","v":0},null,{"$f":"SUM(T1195:T1198)","v":-39040.949022829191},{"$f":"SUM(U1195:U1198)","v":-3262.7979972045246},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1199)","v":-1247432.4329799663},null,1190]
[null,null,null,null,{"$f":"+G1200-Adjustments!H1200","v":0},null,null,null,null,{"$f":"+I1200-'ROR-Model'!I1200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1191]
[2820,"Accum Deferred Income Taxes - Federal",null,null,{"$f":"+G1201-Adjustments!H1201","v":0},null,null,null,null,{"$f":"+I1201-'ROR-Model'!I1201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1192]
[null,null,"Production",null,{"$f":"+G1202-Adjustments!H1202","v":45048.881728871405},{"$f":"+'Rate Base'!$T$249","v":-2377089.42},{"$f":"+Adjustments!X1184","v":45048.881728871405},null,{"$f":"SUM($F$1202:$H$1202)","v":-2332040.5382711287},{"$f":"+I1202-'ROR-Model'!I1202","v":0},null,"Sales",{"$f":"VLOOKUP($L1202,$L$2:$N$7,2,FALSE)*I1202","v":-2251154.8764452366},{"$f":"VLOOKUP($L1202,$L$2:$N$7,3,FALSE)*I1202","v":-80885.661825891904},null,"G",{"$f":"IF(P1202=\"G\",M1202,IF(P1202=\"PT\",0,ERR))","v":-2251154.8764452366},{"$f":"IF(P1202=\"PT\",M1202,IF(P1202=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1202=\"G\",N1202,IF(S1202=\"PT\",0,ERR))","v":0},{"$f":"IF(S1202=\"PT\",N1202,IF(S1202=\"G\",0,ERR))","v":-80885.661825891904},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1202)","v":-2251154.8764452366},null,1193]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1203-Adjustments!H1203","v":1181073.6795926138},{"$f":"+'Rate Base'!$T$250","v":-7787958.9525679844},{"$f":"+Adjustments!X1185","v":1181073.6795926138},null,{"$f":"SUM($F$1203:$H$1203)","v":-6606885.2729753703},{"$f":"+I1203-'ROR-Model'!I1203","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1203,$L$2:$N$7,2,FALSE)*I1203","v":0},{"$f":"VLOOKUP($L1203,$L$2:$N$7,3,FALSE)*I1203","v":-6606885.2729753703},null,"G",{"$f":"IF(P1203=\"G\",M1203,IF(P1203=\"PT\",0,ERR))","v":0},{"$f":"IF(P1203=\"PT\",M1203,IF(P1203=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1203=\"G\",N1203,IF(S1203=\"PT\",0,ERR))","v":-6606885.2729753703},{"$f":"IF(S1203=\"PT\",N1203,IF(S1203=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1203)","v":0},null,1194]
[null,null,"Distribution - Utah",null,{"$f":"+G1204-Adjustments!H1204","v":20034621.616659813},{"$f":"+'Rate Base'!$T$251","v":-215362727.367432},{"$f":"+Adjustments!X1186","v":20034621.616659813},null,{"$f":"SUM($F$1204:$H$1204)","v":-195328105.75077218},{"$f":"+I1204-'ROR-Model'!I1204","v":0},null,"Utah",{"$f":"VLOOKUP($L1204,$L$2:$N$7,2,FALSE)*I1204","v":-195328105.75077218},{"$f":"VLOOKUP($L1204,$L$2:$N$7,3,FALSE)*I1204","v":0},null,"G",{"$f":"IF(P1204=\"G\",M1204,IF(P1204=\"PT\",0,ERR))","v":-195328105.75077218},{"$f":"IF(P1204=\"PT\",M1204,IF(P1204=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1204=\"G\",N1204,IF(S1204=\"PT\",0,ERR))","v":0},{"$f":"IF(S1204=\"PT\",N1204,IF(S1204=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1204)","v":-195328105.75077218},null,1195]
[null,null,"General",null,{"$f":"+G1205-Adjustments!H1205","v":3414999.3730283482},{"$f":"+'Rate Base'!$T$252","v":-5066685.7699999996},{"$f":"+Adjustments!X1187","v":3414999.3730283482},null,{"$f":"SUM($F$1205:$H$1205)","v":-1651686.3969716514},{"$f":"+I1205-'ROR-Model'!I1205","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1205,$L$2:$N$7,2,FALSE)*I1205","v":-1596635.6685944849},{"$f":"VLOOKUP($L1205,$L$2:$N$7,3,FALSE)*I1205","v":-55050.728377166393},null,"G",{"$f":"IF(P1205=\"G\",M1205,IF(P1205=\"PT\",0,ERR))","v":-1596635.6685944849},{"$f":"IF(P1205=\"PT\",M1205,IF(P1205=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1205=\"G\",N1205,IF(S1205=\"PT\",0,ERR))","v":-55050.728377166393},{"$f":"IF(S1205=\"PT\",N1205,IF(S1205=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1205)","v":-1596635.6685944849},null,1196]
[null,null,"Total",null,{"$f":"+G1206-Adjustments!H1206","v":24675743.551009648},{"$f":"SUM(F1202:F1205)","v":-230594461.50999999},{"$f":"SUM(G1202:G1205)","v":24675743.551009648},{"$f":"SUM(H1202:H1205)","v":0},{"$f":"SUM(I1202:I1205)","v":-205918717.95899034},{"$f":"+I1206-'ROR-Model'!I1206","v":0},null,null,{"$f":"SUM(M1202:M1205)","v":-199175896.29581189},{"$f":"SUM(N1202:N1205)","v":-6742821.6631784281},null,null,{"$f":"SUM(Q1202:Q1205)","v":-199175896.29581189},{"$f":"SUM(R1202:R1205)","v":0},null,{"$f":"SUM(T1202:T1205)","v":-6661936.0013525365},{"$f":"SUM(U1202:U1205)","v":-80885.661825891904},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1206)","v":-199175896.29581189},null,1197]
[null,null,null,null,{"$f":"+G1207-Adjustments!H1207","v":0},null,null,null,null,{"$f":"+I1207-'ROR-Model'!I1207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1198]
[2821,"Accum Deferred Income Taxes - State",null,null,{"$f":"+G1208-Adjustments!H1208","v":0},null,null,null,null,{"$f":"+I1208-'ROR-Model'!I1208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1199]
[null,null,"Production",null,{"$f":"+G1209-Adjustments!H1209","v":10124.543749999721},{"$f":"+'Rate Base'!$T$256","v":-1196642.93},{"$f":"+Adjustments!X1191","v":10124.543749999721},null,{"$f":"SUM($F$1209:$H$1209)","v":-1186518.3862500002},{"$f":"+I1209-'ROR-Model'!I1209","v":0},null,"Sales",{"$f":"VLOOKUP($L1209,$L$2:$N$7,2,FALSE)*I1209","v":-1145364.5883783859},{"$f":"VLOOKUP($L1209,$L$2:$N$7,3,FALSE)*I1209","v":-41153.797871614246},null,"G",{"$f":"IF(P1209=\"G\",M1209,IF(P1209=\"PT\",0,ERR))","v":-1145364.5883783859},{"$f":"IF(P1209=\"PT\",M1209,IF(P1209=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1209=\"G\",N1209,IF(S1209=\"PT\",0,ERR))","v":0},{"$f":"IF(S1209=\"PT\",N1209,IF(S1209=\"G\",0,ERR))","v":-41153.797871614246},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1209)","v":-1145364.5883783859},null,1200]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1210-Adjustments!H1210","v":0},{"$f":"+'Rate Base'!$T$257","v":0},{"$f":"+Adjustments!X1192","v":0},null,{"$f":"SUM($F$1210:$H$1210)","v":0},{"$f":"+I1210-'ROR-Model'!I1210","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1210,$L$2:$N$7,2,FALSE)*I1210","v":0},{"$f":"VLOOKUP($L1210,$L$2:$N$7,3,FALSE)*I1210","v":0},null,"G",{"$f":"IF(P1210=\"G\",M1210,IF(P1210=\"PT\",0,ERR))","v":0},{"$f":"IF(P1210=\"PT\",M1210,IF(P1210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1210=\"G\",N1210,IF(S1210=\"PT\",0,ERR))","v":0},{"$f":"IF(S1210=\"PT\",N1210,IF(S1210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1210)","v":0},null,1201]
[null,null,"Distribution - Utah",null,{"$f":"+G1211-Adjustments!H1211","v":37511.063333332539},{"$f":"+'Rate Base'!$T$258","v":-18052313.59},{"$f":"+Adjustments!X1193","v":37511.063333332539},null,{"$f":"SUM($F$1211:$H$1211)","v":-18014802.526666667},{"$f":"+I1211-'ROR-Model'!I1211","v":0},null,"Utah",{"$f":"VLOOKUP($L1211,$L$2:$N$7,2,FALSE)*I1211","v":-18014802.526666667},{"$f":"VLOOKUP($L1211,$L$2:$N$7,3,FALSE)*I1211","v":0},null,"G",{"$f":"IF(P1211=\"G\",M1211,IF(P1211=\"PT\",0,ERR))","v":-18014802.526666667},{"$f":"IF(P1211=\"PT\",M1211,IF(P1211=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1211=\"G\",N1211,IF(S1211=\"PT\",0,ERR))","v":0},{"$f":"IF(S1211=\"PT\",N1211,IF(S1211=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1211)","v":-18014802.526666667},null,1202]
[null,null,"General",null,{"$f":"+G1212-Adjustments!H1212","v":312590.64875000005},{"$f":"+'Rate Base'!$T$259","v":-453805.7},{"$f":"+Adjustments!X1194","v":312590.64875000005},null,{"$f":"SUM($F$1212:$H$1212)","v":-141215.05124999996},{"$f":"+I1212-'ROR-Model'!I1212","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1212,$L$2:$N$7,2,FALSE)*I1212","v":-136508.35181638782},{"$f":"VLOOKUP($L1212,$L$2:$N$7,3,FALSE)*I1212","v":-4706.6994336121588},null,"G",{"$f":"IF(P1212=\"G\",M1212,IF(P1212=\"PT\",0,ERR))","v":-136508.35181638782},{"$f":"IF(P1212=\"PT\",M1212,IF(P1212=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1212=\"G\",N1212,IF(S1212=\"PT\",0,ERR))","v":-4706.6994336121588},{"$f":"IF(S1212=\"PT\",N1212,IF(S1212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1212)","v":-136508.35181638782},null,1203]
[null,null,"Total",null,{"$f":"+G1213-Adjustments!H1213","v":360226.25583333231},{"$f":"SUM(F1209:F1212)","v":-19702762.219999999},{"$f":"SUM(G1209:G1212)","v":360226.25583333231},{"$f":"SUM(H1209:H1212)","v":0},{"$f":"SUM(I1209:I1212)","v":-19342535.964166667},{"$f":"+I1213-'ROR-Model'!I1213","v":0},null,null,{"$f":"SUM(M1209:M1212)","v":-19296675.466861438},{"$f":"SUM(N1209:N1212)","v":-45860.497305226403},null,null,{"$f":"SUM(Q1209:Q1212)","v":-19296675.466861438},{"$f":"SUM(R1209:R1212)","v":0},null,{"$f":"SUM(T1209:T1212)","v":-4706.6994336121588},{"$f":"SUM(U1209:U1212)","v":-41153.797871614246},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1213)","v":-19296675.466861438},null,1204]
[null,null,null,null,{"$f":"+G1214-Adjustments!H1214","v":0},null,null,null,null,{"$f":"+I1214-'ROR-Model'!I1214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1205]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)",null,null,{"$f":"+G1215-Adjustments!H1215","v":0},null,null,null,null,{"$f":"+I1215-'ROR-Model'!I1215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1206]
[null,"General",null,null,{"$f":"+G1216-Adjustments!H1216","v":0},{"$f":"+'Rate Base'!$T$263","v":0},{"$f":"+Adjustments!X1198","v":0},null,{"$f":"SUM($F$1216:$H$1216)","v":0},{"$f":"+I1216-'ROR-Model'!I1216","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1216,$L$2:$N$7,2,FALSE)*I1216","v":0},{"$f":"VLOOKUP($L1216,$L$2:$N$7,3,FALSE)*I1216","v":0},null,"G",{"$f":"IF(P1216=\"G\",M1216,IF(P1216=\"PT\",0,ERR))","v":0},{"$f":"IF(P1216=\"PT\",M1216,IF(P1216=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1216=\"G\",N1216,IF(S1216=\"PT\",0,ERR))","v":0},{"$f":"IF(S1216=\"PT\",N1216,IF(S1216=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1216)","v":0},null,1207]
[null,"Total",null,null,{"$f":"+G1217-Adjustments!H1217","v":0},{"$f":"SUM(F1216)","v":0},{"$f":"SUM(G1216)","v":0},{"$f":"SUM(H1216)","v":0},{"$f":"SUM(I1216)","v":0},{"$f":"+I1217-'ROR-Model'!I1217","v":0},null,null,{"$f":"SUM(M1216)","v":0},{"$f":"SUM(N1216)","v":0},null,null,{"$f":"SUM(Q1216)","v":0},{"$f":"SUM(R1216)","v":0},null,{"$f":"SUM(T1216)","v":0},{"$f":"SUM(U1216)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1217)","v":0},null,1208]
[null,null,null,null,{"$f":"+G1218-Adjustments!H1218","v":0},null,null,null,null,{"$f":"+I1218-'ROR-Model'!I1218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1209]
["Total Other Rate Base",null,null,null,{"$f":"+G1219-Adjustments!H1219","v":0},null,null,null,null,{"$f":"+I1219-'ROR-Model'!I1219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1210]
[null,"Production",null,null,{"$f":"+G1220-Adjustments!H1220","v":-40232366.063271128},{"$f":"F1159+F1195+F1202+F1209+F1174+F1167","v":36619736.359999999},{"$f":"G1159+G1195+G1202+G1209+G1174+G1167","v":-40232366.063271128},{"$f":"H1159+H1195+H1202+H1209+H1174+H1167","v":0},{"$f":"I1159+I1195+I1202+I1209+I1174+I1167","v":-3612629.7032711292},{"$f":"+I1220-'ROR-Model'!I1220","v":0},null,null,{"$f":"M1159+M1195+M1202+M1209+M1174+M1167","v":-3487327.4455764182},{"$f":"N1159+N1195+N1202+N1209+N1174+N1167","v":-125302.25769471069},null,null,{"$f":"Q1159+Q1195+Q1202+Q1209+Q1174+Q1167","v":-3487327.4455764182},{"$f":"R1159+R1195+R1202+R1209+R1174+R1167","v":0},null,{"$f":"T1159+T1195+T1202+T1209+T1174+T1167","v":0},{"$f":"U1159+U1195+U1202+U1209+U1174+U1167","v":-125302.25769471069},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1220)","v":-3487327.4455764182},null,1211]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1221-Adjustments!H1221","v":478721.93851219199},{"$f":"F1154+F1181+F1175+F1168+F1196+F1203+F1210+F1186","v":-8429332.9187454414},{"$f":"G1154+G1181+G1175+G1168+G1196+G1203+G1210+G1186","v":478721.93851219199},{"$f":"H1154+H1181+H1175+H1168+H1196+H1203+H1210+H1186","v":0},{"$f":"I1154+I1181+I1175+I1168+I1196+I1203+I1210+I1186","v":-7950610.9802332493},{"$f":"+I1221-'ROR-Model'!I1221","v":0},null,null,{"$f":"M1154+M1181+M1175+M1168+M1196+M1203+M1210+M1186","v":0},{"$f":"N1154+N1181+N1175+N1168+N1196+N1203+N1210+N1186","v":-7950610.9802332493},null,null,{"$f":"Q1154+Q1181+Q1175+Q1168+Q1196+Q1203+Q1210+Q1186","v":0},{"$f":"R1154+R1181+R1175+R1168+R1196+R1203+R1210+R1186","v":0},null,{"$f":"T1154+T1181+T1175+T1168+T1196+T1203+T1210+T1186","v":-7950610.9802332493},{"$f":"U1154+U1181+U1175+U1168+U1196+U1203+U1210+U1186","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1221)","v":0},null,1212]
[null,"Distribution - Utah",null,null,{"$f":"+G1222-Adjustments!H1222","v":6425302.0189902447},{"$f":"F1155+F1182+F1197+F1176+F1169+F1204+F1211+F1187","v":-251316702.58125454},{"$f":"G1155+G1182+G1197+G1176+G1169+G1204+G1211+G1187","v":6425302.0189902447},{"$f":"H1155+H1182+H1197+H1176+H1169+H1204+H1211+H1187","v":0},{"$f":"I1155+I1182+I1197+I1176+I1169+I1204+I1211+I1187","v":-244891400.56226432},{"$f":"+I1222-'ROR-Model'!I1222","v":0},null,null,{"$f":"M1155+M1182+M1197+M1176+M1169+M1204+M1211+M1187","v":-244891400.56226432},{"$f":"N1155+N1182+N1197+N1176+N1169+N1204+N1211+N1187","v":0},null,null,{"$f":"Q1155+Q1182+Q1197+Q1176+Q1169+Q1204+Q1211+Q1187","v":-244891400.56226432},{"$f":"R1155+R1182+R1197+R1176+R1169+R1204+R1211+R1187","v":0},null,{"$f":"T1155+T1182+T1197+T1176+T1169+T1204+T1211+T1187","v":0},{"$f":"U1155+U1182+U1197+U1176+U1169+U1204+U1211+U1187","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1222)","v":-244891400.56226432},null,1213]
[null,"General",null,null,{"$f":"+G1223-Adjustments!H1223","v":43103925.951361679},{"$f":"F1163+F1191+F1198+F1205+F1212+F1216+F1177+F1170","v":-2428730.6399999997},{"$f":"G1163+G1191+G1198+G1205+G1212+G1216+G1177+G1170","v":3243795.0213616816},{"$f":"H1163+H1191+H1198+H1205+H1212+H1216+H1177+H1170","v":0},{"$f":"I1163+I1191+I1198+I1205+I1212+I1216+I1177+I1170","v":815064.38136168197},{"$f":"+I1223-'ROR-Model'!I1223","v":0},null,null,{"$f":"M1163+M1191+M1198+M1205+M1212+M1216+M1177+M1170","v":787898.27528336528},{"$f":"N1163+N1191+N1198+N1205+N1212+N1216+N1177+N1170","v":27166.106078317025},null,null,{"$f":"Q1163+Q1191+Q1198+Q1205+Q1212+Q1216+Q1177+Q1170","v":787898.27528336528},{"$f":"R1163+R1191+R1198+R1205+R1212+R1216+R1177+R1170","v":0},null,{"$f":"T1163+T1191+T1198+T1205+T1212+T1216+T1177+T1170","v":27166.106078317025},{"$f":"U1163+U1191+U1198+U1205+U1212+U1216+U1177+U1170","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1223)","v":787898.27528336528},null,1214]
[null,null,null,null,{"$f":"+G1224-Adjustments!H1224","v":0},null,null,null,null,{"$f":"+I1224-'ROR-Model'!I1224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1215]
[null,null,null,null,{"$f":"+G1225-Adjustments!H1225","v":0},null,null,null,null,{"$f":"+I1225-'ROR-Model'!I1225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1216]
[null,"Total Other Rate Base",null,null,{"$f":"+G1226-Adjustments!H1226","v":-30084547.084407009},{"$f":"SUM(F1220:F1224)","v":-225555029.77999997},{"$f":"SUM(G1220:G1224)","v":-30084547.084407009},{"$f":"SUM(H1220:H1224)","v":0},{"$f":"SUM(I1220:I1224)","v":-255639576.864407},{"$f":"+I1226-'ROR-Model'!I1226","v":0},null,null,{"$f":"SUM(M1220:M1224)","v":-247590829.73255739},{"$f":"SUM(N1220:N1224)","v":-8048747.1318496428},null,null,{"$f":"SUM(Q1220:Q1224)","v":-247590829.73255739},{"$f":"SUM(R1220:R1224)","v":0},null,{"$f":"SUM(T1220:T1224)","v":-7923444.8741549319},{"$f":"SUM(U1220:U1224)","v":-125302.25769471069},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1226)","v":-247590829.73255739},null,1217]
[null,null,null,null,{"$f":"+G1227-Adjustments!H1227","v":0},null,null,null,null,{"$f":"+I1227-'ROR-Model'!I1227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1218]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"+G1228-Adjustments!H1228","v":0},null,null,null,null,{"$f":"+I1228-'ROR-Model'!I1228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1219]
[null,"Production",null,null,{"$f":"+G1229-Adjustments!H1229","v":-40367376.53002613},{"$f":"F1142+F1220","v":45156107.039999977},-40367376.53002613,0,4788730.5099738641,{"$f":"+I1229-'ROR-Model'!I1229","v":0},null,null,{"$f":"M1142+M1220","v":4622635.7829532754},166094.72702058376,null,null,{"$f":"Q1142+Q1220","v":4622635.7829532754},0,null,{"$f":"T1142+T1220","v":0},166094.72702058376,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1229)","v":4622635.7829532754},null,1220]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1230-Adjustments!H1230","v":34874005.781428866},25176911.671254553,-4986125.1485711364,0,20190786.522683419,{"$f":"+I1230-'ROR-Model'!I1230","v":0},null,null,0,20190786.522683419,null,null,0,0,null,20190786.522683419,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1230)","v":0},null,{"$f":"Y1229+1","v":1221}]
[null,"Distribution - Utah",null,null,{"$f":"+G1231-Adjustments!H1231","v":-46899476.67142643},769682142.34874535,-46899476.67142643,0,722782665.67731941,{"$f":"+I1231-'ROR-Model'!I1231","v":0},null,null,722782665.67731941,0,null,null,722782665.67731941,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1231)","v":722782665.67731941},null,1222]
[null,"General",null,null,{"$f":"+G1232-Adjustments!H1232","v":-8430935.1813073475},69468666.570000097,-8540141.019471731,0,60928525.550528377,{"$f":"+I1232-'ROR-Model'!I1232","v":0},null,null,56089074.204222426,4839451.3463059254,null,null,56089074.204222426,0,null,4839451.3463059254,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1232)","v":56089074.204222426},null,1223]
[null,null,null,null,{"$f":"+G1233-Adjustments!H1233","v":0},null,null,null,null,{"$f":"+I1233-'ROR-Model'!I1233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1224]
[null,null,null,null,{"$f":"+G1234-Adjustments!H1234","v":-2.681},null,null,null,null,{"$f":"+I1234-'ROR-Model'!I1234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1225]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"+G1235-Adjustments!H1235","v":-100793119.36949542},{"$f":"F1148+F1226","v":909483827.63000011},{"$f":"G1148+G1226","v":-100793119.36949542},{"$f":"H1148+H1226","v":0},{"$f":"I1148+I1226","v":808690708.2605052},{"$f":"+I1235-'ROR-Model'!I1235","v":0},null,null,{"$f":"M1148+M1226","v":783494375.66449475},{"$f":"N1148+N1226","v":25196332.596009925},null,null,{"$f":"Q1148+Q1226","v":783494375.66449475},{"$f":"R1148+R1226","v":0},null,{"$f":"T1148+T1226","v":25030237.868989341},{"$f":"U1148+U1226","v":166094.72702058376},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1235)","v":783494375.66449475},null,1226]
[null,null,null,null,{"$f":"+G1236-Adjustments!H1236","v":0},null,null,null,null,{"$f":"+I1236-'ROR-Model'!I1236","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1227]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"+G1237-Adjustments!H1237","v":292780.85211871233},null,null,null,null,{"$f":"+I1237-'ROR-Model'!I1237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1228]
[null,null,null,null,{"$f":"+G1238-Adjustments!H1238","v":0},null,null,null,null,{"$f":"+I1238-'ROR-Model'!I1238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1229]
[null,"Cost of Service - Including Gas Costs",null,null,{"$f":"+G1239-Adjustments!H1239","v":0},null,null,null,null,{"$f":"+I1239-'ROR-Model'!I1239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1230]
[null,null,"Gas Purchase Expenses",null,{"$f":"+G1240-Adjustments!H1240","v":0},{"$f":"F640","v":647138356.5219295},{"$f":"G640","v":0},{"$f":"H640","v":0},{"$f":"I640","v":647138356.52192962},{"$f":"+I1240-'ROR-Model'!I1240","v":0},null,null,{"$f":"M640","v":624829837.47808015},{"$f":"I1240-M1240","v":22308519.043849468},null,null,null,null,null,null,null,null,null,null,1231]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"+G1241-Adjustments!H1241","v":-42054062.991798319},{"$f":"F905","v":169522638.5},{"$f":"G905","v":-42054062.991798319},{"$f":"H905","v":0},{"$f":"I905","v":127468575.50820169},{"$f":"+I1241-'ROR-Model'!I1241","v":0},null,null,{"$f":"M905","v":121927025.96035662},5541549.5478450656,null,null,null,null,null,null,null,null,null,null,1232]
[null,null,"Deprec, Depl, & Amort",null,{"$f":"+G1242-Adjustments!H1242","v":0},0,0,0,0,{"$f":"+I1242-'ROR-Model'!I1242","v":0},null,null,0,0,null,null,null,null,null,null,null,null,null,null,1233]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"+G1243-Adjustments!H1243","v":0},{"$f":"F934","v":15029093.520000003},{"$f":"G934","v":0},{"$f":"H934","v":0},{"$f":"I934","v":15029093.520000003},{"$f":"+I1243-'ROR-Model'!I1243","v":0},null,null,{"$f":"M934","v":14239925.917240363},789167.60275964066,null,null,null,null,null,null,null,null,null,null,1234]
[null,null,"Income Taxes - Federal & State",null,{"$f":"+G1244-Adjustments!H1244","v":1136252.4046432143},{"$f":"F936+F938+F940","v":25873159.800000001},{"$f":"G936+G938+G940","v":843471.55252450192},{"$f":"H936+H938+H940","v":-43983.03554482758},{"$f":"I936+I938+I940","v":26672648.316979676},{"$f":"+I1244-'ROR-Model'!I1244","v":0},null,null,{"$f":"M936+M938+M940","v":25970834.171846073},{"$f":"N936+N938+N940","v":-28950237.685409643},null,null,null,null,null,null,null,null,null,null,1235]
[null,null,"Deferred Income Tax Credit",null,{"$f":"+G1245-Adjustments!H1245","v":0},0,0,0,0,{"$f":"+I1245-'ROR-Model'!I1245","v":0},null,null,0,0,null,null,null,null,null,null,null,null,null,null,1236]
[null,null,"Investment Tax Credit Adjustment",null,{"$f":"+G1246-Adjustments!H1246","v":0},0,0,0,0,{"$f":"+I1246-'ROR-Model'!I1246","v":0},null,null,0,0,null,null,null,null,null,null,null,null,null,null,1237]
[null,null,"South Georgia Amortization",null,{"$f":"+G1247-Adjustments!H1247","v":292780.85211871233},{"$f":"F946","v":0},{"$f":"G946","v":0},{"$f":"H946","v":0},{"$f":"I946","v":0},{"$f":"+I1247-'ROR-Model'!I1247","v":0},null,null,{"$f":"M946","v":0},0,null,null,null,null,null,null,null,null,null,null,1238]
[null,null,"Section 29 Tax Credits",null,{"$f":"+G1248-Adjustments!H1248","v":0},{"$f":"F948","v":0},{"$f":"G948","v":0},{"$f":"H948","v":0},{"$f":"I948","v":0},{"$f":"+I1248-'ROR-Model'!I1248","v":0},null,null,{"$f":"M948","v":0},0,null,null,null,null,null,null,null,null,null,null,1239]
[null,null,null,null,{"$f":"+G1249-Adjustments!H1249","v":0},null,null,null,null,{"$f":"+I1249-'ROR-Model'!I1249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1240]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"+G1250-Adjustments!H1250","v":-41210591.439273819},{"$f":"SUM(F1240:F1248)","v":857563248.34192944},{"$f":"SUM(G1240:G1248)","v":-41210591.439273819},{"$f":"SUM(H1240:H1248)","v":-43983.03554482758},{"$f":"SUM(I1240:I1248)","v":816308673.86711097},{"$f":"+I1250-'ROR-Model'!I1250","v":0},null,null,{"$f":"SUM(M1240:M1248)","v":786967623.52752316},{"$f":"SUM(N1240:N1248)","v":-311001.49095546827},null,null,null,null,null,null,null,null,null,null,1241]
[null,null,null,null,{"$f":"+G1251-Adjustments!H1251","v":0},null,null,null,null,{"$f":"+I1251-'ROR-Model'!I1251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1242]
[null,null,"Daily Cost of Service",null,{"$f":"+G1252-Adjustments!H1252","v":-112905.7299706132},{"$f":"+F1250/365","v":2349488.3516217247},{"$f":"+G1250/365","v":-112905.7299706132},{"$f":"+H1250/365","v":-120.50146724610296},{"$f":"+I1250/365","v":2236462.1201838655},{"$f":"+I1252-'ROR-Model'!I1252","v":0},null,null,{"$f":"+M1250/365","v":2156075.6808973239},{"$f":"+N1250/365","v":-852.0588793300501},null,null,null,null,null,null,null,null,null,null,1243]
[null,null,null,null,{"$f":"+G1253-Adjustments!H1253","v":0},null,null,null,null,{"$f":"+I1253-'ROR-Model'!I1253","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1244]
[null,"Working Capital - Cash Factor",null,null,{"$f":"+G1254-Adjustments!H1254","v":2.681},{"$f":"+'Control Panel'!$F$21","v":2.681},{"$f":"+'Control Panel'!$F$21","v":2.681},{"$f":"+'Control Panel'!$F$21","v":2.681},{"$f":"+'Control Panel'!$F$21","v":2.681},{"$f":"+I1254-'ROR-Model'!I1254","v":0},null,null,{"$f":"+'Control Panel'!$F$21","v":2.681},{"$f":"+'Control Panel'!$F$21","v":2.681},null,null,null,null,null,null,null,null,null,null,1245]
[null,null,null,null,{"$f":"+G1255-Adjustments!H1255","v":0},null,null,null,null,{"$f":"+I1255-'ROR-Model'!I1255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1246]
[null,null,null,null,{"$f":"+G1256-Adjustments!H1256","v":0},null,null,null,null,{"$f":"+I1256-'ROR-Model'!I1256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1247]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"+G1257-Adjustments!H1257","v":-302700.262051214},{"$f":"F1252*F1254","v":6298978.2706978442},{"$f":"+Adjustments!X1237","v":-302700.262051214},{"$f":"+H1252*H1254","v":-323.06443368680203},{"$f":"+I1252*I1254","v":5995954.9442129433},{"$f":"+I1257-'ROR-Model'!I1257","v":0},null,null,{"$f":"+M1252*M1254","v":5780438.9004857251},{"$f":"+N1252*N1254","v":-2284.3698554838643},null,"G",{"$f":"IF(P1257=\"G\",M1257,IF(P1257=\"PT\",0,ERR))","v":5780438.9004857251},{"$f":"IF(P1257=\"PT\",M1257,IF(P1257=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1257=\"G\",N1257,IF(S1257=\"PT\",0,ERR))","v":-2284.3698554838643},{"$f":"IF(S1257=\"PT\",N1257,IF(S1257=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1257)","v":5780438.9004857251},null,1248]
[null,null,null,null,{"$f":"+G1258-Adjustments!H1258","v":-302700.262051214},null,{"$f":"G1254*G1252","v":-302700.262051214},null,null,{"$f":"+I1258-'ROR-Model'!I1258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1249]
[null,null,null,null,{"$f":"+G1259-Adjustments!H1259","v":0},null,null,null,null,{"$f":"+I1259-'ROR-Model'!I1259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1250]
["TOTAL RATE BASE",null,null,null,{"$f":"+G1260-Adjustments!H1260","v":0},null,null,null,null,{"$f":"+I1260-'ROR-Model'!I1260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1251]
[null,"Production",null,null,{"$f":"+G1261-Adjustments!H1261","v":-40367376.53002613},{"$f":"F1229","v":45156107.039999977},-40367376.53002613,0,4788730.5099738641,{"$f":"+I1261-'ROR-Model'!I1261","v":0},null,null,{"$f":"M1229","v":4622635.7829532754},166094.72702058376,null,null,{"$f":"Q1229","v":4622635.7829532754},0,null,{"$f":"T1229","v":0},166094.72702058376,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1261)","v":4622635.7829532754},null,1252]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1262-Adjustments!H1262","v":-4986125.1485711364},{"$f":"F1230","v":25176911.671254553},-4986125.1485711364,0,20190786.522683419,{"$f":"+I1262-'ROR-Model'!I1262","v":0},null,null,0,20190786.522683419,null,null,0,0,null,20190786.522683419,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1262)","v":0},null,1253]
[null,"Distribution - Utah",null,null,{"$f":"+G1263-Adjustments!H1263","v":-46899476.67142643},769682142.34874535,-46899476.67142643,0,722782665.67731941,{"$f":"+I1263-'ROR-Model'!I1263","v":0},null,null,722782665.67731941,0,null,null,722782665.67731941,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1263)","v":722782665.67731941},null,1254]
[null,"General",null,null,{"$f":"+G1264-Adjustments!H1264","v":-8842841.2815229446},{"$f":"F1232+F1257","v":75767644.840697944},{"$f":"G1232+G1257","v":-8842841.2815229446},{"$f":"H1232+H1257","v":-323.06443368680203},{"$f":"I1232+I1257","v":66924480.494741321},{"$f":"+I1264-'ROR-Model'!I1264","v":0},null,null,{"$f":"M1232+M1257","v":61869513.10470815},{"$f":"N1232+N1257","v":4837166.9764504414},null,null,{"$f":"Q1232+Q1257","v":61869513.10470815},{"$f":"R1232+R1257","v":0},null,{"$f":"T1232+T1257","v":4837166.9764504414},{"$f":"U1232+U1257","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1264)","v":61869513.10470815},null,1255]
[null,null,null,null,{"$f":"+G1265-Adjustments!H1265","v":0},null,null,null,null,{"$f":"+I1265-'ROR-Model'!I1265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1256]
[null,null,null,null,{"$f":"+G1266-Adjustments!H1266","v":0},null,null,null,null,{"$f":"+I1266-'ROR-Model'!I1266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1257]
[null,"TOTAL RATE BASE",null,null,{"$f":"+G1267-Adjustments!H1267","v":-101095819.63154663},{"$f":"F1235+F1257","v":915782805.90069795},{"$f":"G1235+G1257","v":-101095819.63154663},{"$f":"H1235+H1257","v":-323.06443368680203},{"$f":"I1235+I1257","v":814686663.20471811},{"$f":"+I1267-'ROR-Model'!I1267","v":0},null,null,{"$f":"M1235+M1257","v":789274814.56498051},{"$f":"N1235+N1257","v":25194048.226154443},null,null,{"$f":"Q1235+Q1257","v":789274814.56498051},{"$f":"R1235+R1257","v":0},null,{"$f":"T1235+T1257","v":25027953.499133859},{"$f":"U1235+U1257","v":166094.72702058376},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1267,Y1267)","v":789274814.56498051},null,1258]

{"sheet":"Taxes","index":9,"n_rows":75,"n_cols":20,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,9,7,10],[6,2,6,3],[3,2,3,3],[8,9,8,10]]}
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR"}]
[]
[]
[]
[null,null,"Imputed Tax Adjustment",null,null,null,null,null,null,"Calculation of Effective Income Tax Rate and Gross-Up Factors"]
[null,null,"A","B","C",null,null,null,null,"3 Factor","3 Factor","A",null,"B","C","D","E","F","G","H"]
[null,null,"System","Utah","Wyoming",{"$f":"'Control Panel'!F11","v":"Utah"},null,null,null,"Combined"]
[null,null,"Total","Jurisdiction","Jurisdiction","Jurisdiction",null,null,null,"(Updated Oct 2011)",null,"Total",null,"Colorado","Idaho","Montana","Nevada","New Mexico","Utah","Wyoming"]
[null,"ALGEBRAIC METHOD - SOLVING FOR TWO UNKNOWNS",null,null,null,null,null,null,1,"State Tax Rates",null,null,null,4.6300000000000001E-2,7.5999999999999998E-2,6.7500000000000004E-2,0,7.5999999999999998E-2,0.05,0]
[null,"Federal Income Tax Rate",{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"HLOOKUP($F$9,Taxes,4)","v":0.35},"tF",null,2,"Weighting of states"]
[null,"State Income Tax Rate",{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"HLOOKUP($F$9,Taxes,5)","v":4.7315000000000003E-2},"tS",null,3,null,"Ave Investment",{"$f":"SUM(N13:T13)","v":1768926531},null,22235378,5360115,122837,0,250626,1623836109,117121466]
[null,"Weight of Debt in Capital Structure",{"$f":"'Capital Str'!$D$7","v":0.45600386526905895},{"$f":"'Capital Str'!$D$7","v":0.45600386526905895},{"$f":"'Capital Str'!$D$7","v":0.45600386526905895},{"$f":"HLOOKUP($F$9,Taxes,6)","v":0.45600386526905895},"wD",null,4,null,"Gross Receipts",{"$f":"SUM(N14:T14)","v":910210111},null,6392473,1636056,137002,0,61429,848697972,53285179]
[null,"Cost of Debt",{"$f":"'Capital Str'!$E$7","v":6.6815954843090622E-2},{"$f":"'Capital Str'!$E$7","v":6.6815954843090622E-2},{"$f":"'Capital Str'!$E$7","v":6.6815954843090622E-2},{"$f":"HLOOKUP($F$9,Taxes,7)","v":6.6815954843090622E-2},"rD",null,5,null,"Wages",{"$f":"SUM(N15:T15)","v":89591975},null,0,0,0,0,0,86208516,3383459]
[null,"Net Lead Lag Days",{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"'Control Panel'!$F$21","v":2.681},{"$f":"HLOOKUP($F$9,Taxes,8)","v":2.681},"NLD",null,6,null,"% Average",{"$f":"SUM(N16:T16)","v":1.000046},null,6.5310000000000003E-3,1.6559999999999999E-3,7.2999999999999999E-5,0,6.9999999999999994E-5,0.93754400000000004,5.4171999999999998E-2]
[null,"Revenues",{"$f":"'ROR-Model'!I512","v":928988876.85000002},{"$f":"'ROR-Model'!M512","v":896108854.70755386},{"$f":"'ROR-Model'!N512-'ROR-Model'!N325","v":32786236.142446198},{"$f":"HLOOKUP($F$9,Taxes,9)","v":896108854.70755386},"R"]
[null,"Gas Expenses",{"$f":"'ROR-Model'!I640","v":647138356.52192962},{"$f":"'ROR-Model'!M640","v":624829837.47808015},{"$f":"'ROR-Model'!N640","v":22308519.043849301},{"$f":"HLOOKUP($F$9,Taxes,10)","v":624829837.47808015},"GAS",null,7,null,"Ave State Rate",{"$f":"SUM(N18:T18)","v":4.7315000000000003E-2},null,{"$f":"ROUND(N16*N$11,6)","v":3.0200000000000002E-4},1.26E-4,5.0000000000000004E-6,0,5.0000000000000004E-6,4.6877000000000002E-2,0]
[null,"O&M Expenses",{"$f":"'ROR-Model'!I905","v":127468575.50820169},{"$f":"'ROR-Model'!Q905","v":121927025.96035662},{"$f":"'ROR-Model'!N905","v":5541549.5478450852},{"$f":"HLOOKUP($F$9,Taxes,11)","v":121927025.96035662},"O&M"]
[null,"Depreciation ",{"$f":"'ROR-Model'!I917","v":44460790.790000007},{"$f":"'ROR-Model'!Q917","v":42838099.761566035},{"$f":"'ROR-Model'!W917","v":42838099.761566035},{"$f":"HLOOKUP($F$9,Taxes,12)","v":42838099.761566035},"DEPR",null,8,"Federal Tax Rate ",null,0.35]
[null,"Amortization",{"$f":"'ROR-Model'!I924","v":17871.899999999998},{"$f":"'ROR-Model'!Q924","v":17252.022070837647},{"$f":"'ROR-Model'!W924","v":17252.022070837647},{"$f":"HLOOKUP($F$9,Taxes,13)","v":17252.022070837647},"AMORT"]
[null,"Non-Income Taxes",{"$f":"'ROR-Model'!I934","v":15029093.520000003},{"$f":"'ROR-Model'!Q934","v":14239925.917240363},{"$f":"'ROR-Model'!W934","v":14239925.917240363},{"$f":"HLOOKUP($F$9,Taxes,14)","v":14239925.917240363},"NIT"]
[null,"Rate Base excluding CWC",{"$f":"'ROR-Model'!I1235","v":808690708.2605052},{"$f":"'ROR-Model'!Q1235","v":783494375.66449475},{"$f":"'ROR-Model'!W1235","v":783494375.66449475},{"$f":"HLOOKUP($F$9,Taxes,15)","v":783494375.66449475},"RB*",null,9,"Combined Federal & State Tax Rate",null,{"$f":"L20*(1-L18)+L18","v":0.38075474999999998},null,"Combined Rate = Average State Rate + (Federal Rate * (1 - Average State Rate))"]
[null,"Deferred Income Taxes",0,{"$f":"'ROR-Model'!W958","v":0},{"$f":"'ROR-Model'!X958","v":0},{"$f":"HLOOKUP($F$9,Taxes,16)","v":0},"DIT",null,null,"(Updated Oct 2011)"]
[null,"Deferred Income Taxes - Credit",{"$f":"'ROR-Model'!I960","v":0},{"$f":"'ROR-Model'!W960","v":0},{"$f":"'ROR-Model'!X960","v":0},{"$f":"HLOOKUP($F$9,Taxes,17)","v":0},"DITCr"]
[null,"CWC = CWC* + (NLD/365)∙IT","CWC is a function of IT, and",null,null,null,null,null,10,"Gross-Up Factors",null,"UT",null,"WY"]
[null,"IT = IT* - (tS+tF∙(1-tS))∙rD∙wD∙CWC","IT is a function of CWC",null,null,null,null,null,11,null,"Tax Factor",{"$f":"(Taxes!$L$23/(1-Taxes!$L$23))","v":0.6148690684345175},null,{"$f":"(Taxes!$L$20/(1-Taxes!$L$20))","v":0.53846153846153844},"Tax Factor = (Tax Rate/(1 - Tax Rate))"]
[null,"where IT = SIT + FIT + DIT + DITCr, and",null,null,null,null,null,null,12,null,"Gross-Up Factor",{"$f":"1/(1-Taxes!$L$23)","v":1.6148690684345175},null,{"$f":"1/(1-Taxes!$L$20)","v":1.5384615384615383},"Gross-Up Factor = 1 / (1 - Tax Rate))"]
[null,"CWC* =",{"$f":"($C16/365)*(C18+C19+C22)","v":5800038.8616435677},{"$f":"($D16/365)*(D18+D19+D22)","v":5589677.787020741},{"$f":"($D16/365)*(E18+E19+E22)","v":309159.65829713445},{"$f":"HLOOKUP($F$9,Taxes,21)","v":5589677.787020741},null,null,13,null,"Tax & Bad Debt Gross-Up Factor",{"$f":"1/(1-(Taxes!$L$23+('Control Panel'!$F$22*(1-Taxes!$L$23))))","v":1.6200040852788078},null,{"$f":"1/(1-(Taxes!$L$20+('Control Panel'!$F$22*(1-Taxes!$L$20))))","v":1.543353591983841},"Tax & Bad Debt Gross-Up Factor = 1 / (1 - (Tax Rate + (Bad Debt Rate * (1 - Tax Rate))))"]
[null,"IT* =",{"$f":"($C13+$C12*(1-$C13))*(C17-SUM(C18:C22)-$C15*$C14*C23)","v":26742207.167054921},{"$f":"($C13+$C12*(1-$C13))*(D17-SUM(D18:D22)-$C15*$C14*D23)","v":26037892.828321818},{"$f":"($C13+$C12*(1-$C13))*(E17-SUM(E18:E22)-$C15*$C14*E23)","v":-28949118.027608413},{"$f":"HLOOKUP($F$9,Taxes,22)","v":26037892.828321818},null,null,14,null,"Tax & Bad Debt Factor",{"$f":"L29-1","v":0.62000408527880779},null,{"$f":"N29-1","v":0.54335359198384103}]
[null,"Solution:"]
[null,"CWC =",{"$f":"(C29+($C16/365)*C30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":5995954.9442129452},{"$f":"(D29+($C16/365)*D30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":5780438.9004857261},{"$f":"(E29+($C16/365)*E30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":96514.213818824108},{"$f":"HLOOKUP($F$9,Taxes,24)","v":5780438.9004857261}]
[null,"SIT =",{"$f":"$C13*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32))","v":3314512.4390907628},{"$f":"$C13*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32))","v":3227300.5624772822},{"$f":"$C13*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32))","v":-3597540.1385935633},{"$f":"HLOOKUP($F$9,Taxes,25)","v":3227300.5624772822}]
[null,"FIT =",{"$f":"$C12*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32)-C33)-C24-C25","v":23358135.877888914},{"$f":"$C12*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32)-D33)-D24-D25","v":22743533.60936879},{"$f":"$C12*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32)-E33)-E24-E25","v":-25352697.546816081},{"$f":"HLOOKUP($F$9,Taxes,26)","v":22743533.60936879}]
[null,"IT =",{"$f":"C34+C33+C25+C24","v":26672648.316979676},{"$f":"D34+D33+D25+D24","v":25970834.171846073},{"$f":"E34+E33+E25+E24","v":-28950237.685409643},{"$f":"HLOOKUP($F$9,Taxes,27)","v":25970834.171846073}]
[]
[]
[null,"Historically Adjusted Income Taxes",{"$f":"SUM('ROR-Model'!F936:G945)","v":26716631.352524504}]
[null,"Tax Adjustment",{"$f":"C35-C38","v":-43983.03554482758}]
[null,"RATE BASE METHOD"]
[null,"System Average Rate Base",{"$f":"'ROR-Model'!I1267","v":814686663.20471811},{"$f":"'ROR-Model'!Q1267","v":789274814.56498051},{"$f":"'ROR-Model'!T1267","v":25027953.499133859},{"$f":"HLOOKUP($F$9,Taxes,33)","v":789274814.56498051}]
[null,"Adj System Return On Rate Base",{"$f":"Report!I75","v":8.371505681043781E-2},{"$f":"D43/D41","v":8.3983269417925277E-2},{"$f":"E43/E41","v":1.2573289695701153},{"$f":"HLOOKUP($F$9,Taxes,34)","v":8.3983269417925277E-2}]
[null,"Allowed Return",{"$f":"+C41*C42","v":68201540.292888999},{"$f":"'ROR-Model'!W512-'ROR-Model'!W956","v":66285879.396393776},{"$f":"'ROR-Model'!T512-'ROR-Model'!T956","v":31468370.983514737},{"$f":"HLOOKUP($F$9,Taxes,35)","v":66285879.396393776}]
[]
[null,"System Average Rate Base",{"$f":"C41","v":814686663.20471811},{"$f":"D41","v":789274814.56498051},{"$f":"E41","v":25027953.499133859},{"$f":"HLOOKUP($F$9,Taxes,37)","v":789274814.56498051}]
[null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"HLOOKUP($F$9,Taxes,38)","v":3.0468333670092222E-2}]
[null,"Imputed Interest Cost",{"$f":"+C45*C46","v":24822145.091095395},{"$f":"+D45*D46","v":24047888.407565989},{"$f":"+E45*E46","v":762560.03829116258},{"$f":"HLOOKUP($F$9,Taxes,39)","v":24047888.407565989}]
[]
[null,"Taxable Return",{"$f":"+C43-C47","v":43379395.201793604},{"$f":"+D43-D47","v":42237990.988827787},{"$f":"+E43-E47","v":30705810.945223574},{"$f":"HLOOKUP($F$9,Taxes,41)","v":42237990.988827787}]
[null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"$L$27","v":0.6148690684345175},{"$f":"$L$27","v":0.6148690684345175},{"$f":"$L$27","v":0.6148690684345175},{"$f":"HLOOKUP($F$9,Taxes,42)","v":0.6148690684345175}]
[null,"Income Tax on Return",{"$f":"+C49*C50","v":26672648.316979609},{"$f":"+D49*D50","v":25970834.171846084},{"$f":"+E49*E50","v":18880053.371416029},{"$f":"HLOOKUP($F$9,Taxes,43)","v":25970834.171846084}]
[null,"OPERATING INCOME METHOD"]
[null,"Total Utility Operating Revenue",{"$f":"C17","v":928988876.85000002},{"$f":"D17","v":896108854.70755386},32786236.142446198,{"$f":"HLOOKUP($F$9,Taxes,45)","v":896108854.70755386}]
[null,"Gas Purchase Expenses",647138356.52192962,624829837.47808015,22308519.043849301,{"$f":"HLOOKUP($F$9,Taxes,46)","v":624829837.47808015}]
[null,"O&M Expenses",127468575.50820169,{"$f":"D19","v":121927025.96035662},5541549.5478450852,{"$f":"HLOOKUP($F$9,Taxes,47)","v":121927025.96035662}]
[null,"Depreciation",44460790.790000007,42838099.761566035,42838099.761566035,{"$f":"HLOOKUP($F$9,Taxes,48)","v":42838099.761566035}]
[null,"Amortization",17871.899999999998,17252.022070837647,17252.022070837647,{"$f":"HLOOKUP($F$9,Taxes,49)","v":17252.022070837647}]
[null,"Taxes Other Than Income",15029093.520000003,14239925.917240363,14239925.917240363,{"$f":"HLOOKUP($F$9,Taxes,50)","v":14239925.917240363}]
[null,"Net Utility Income Before Tax",{"$f":"C53-SUM(C54:C58)","v":94874188.609868765},{"$f":"D53-SUM(D54:D58)","v":92256713.568239808},{"$f":"E53-SUM(E54:E58)","v":-52159110.150125436},{"$f":"HLOOKUP($F$9,Taxes,51)","v":92256713.568239808}]
[]
[null,"Rate Base",{"$f":"'ROR-Model'!I1267","v":814686663.20471811},{"$f":"'ROR-Model'!M1267","v":789274814.56498051},{"$f":"'ROR-Model'!T1267","v":25027953.499133859},{"$f":"HLOOKUP($F$9,Taxes,53)","v":789274814.56498051}]
[null,"Proposed Weighted Cost of Debt",{"$f":"C46","v":3.0468333670092222E-2},{"$f":"D46","v":3.0468333670092222E-2},{"$f":"E46","v":3.0468333670092222E-2},{"$f":"HLOOKUP($F$9,Taxes,54)","v":3.0468333670092222E-2}]
[null,"Imputed Interest",{"$f":"C61*C62","v":24822145.091095395},{"$f":"D61*D62","v":24047888.407565989},{"$f":"E61*E62","v":762560.03829116258},{"$f":"HLOOKUP($F$9,Taxes,55)","v":24047888.407565989}]
[]
[null,"State Taxable Income",{"$f":"C59-C63","v":70052043.518773377},{"$f":"D59-D63","v":68208825.160673827},{"$f":"E59-E63","v":-52921670.1884166},{"$f":"HLOOKUP($F$9,Taxes,57)","v":68208825.160673827}]
[null,"State Income Tax Rate",{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"HLOOKUP($F$9,Taxes,58)","v":4.7315000000000003E-2}]
[null,"State Income Tax",{"$f":"C65*C66","v":3314512.4390907628},{"$f":"D65*D66","v":3227300.5624772822},{"$f":"E65*E66","v":-2503988.8249649317},{"$f":"HLOOKUP($F$9,Taxes,59)","v":3227300.5624772822}]
[]
[null,"Federal Taxable Income",{"$f":"C65-C67-(C24+C25)/C12","v":66737531.079682611},{"$f":"D65-D67-(D24+D25)/D12","v":64981524.598196544},{"$f":"E65-E67-(E24+E25)/E12","v":-50417681.363451667},{"$f":"HLOOKUP($F$9,Taxes,61)","v":64981524.598196544}]
[null,"Federal Income Tax Rate",{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"HLOOKUP($F$9,Taxes,62)","v":0.35}]
[null,"Federal Income Tax",{"$f":"C69*C70","v":23358135.877888914},{"$f":"D69*D70","v":22743533.60936879},{"$f":"E69*E70","v":-17646188.477208082},{"$f":"HLOOKUP($F$9,Taxes,63)","v":22743533.60936879}]
[]
[null,"Deferred Income Taxes",{"$f":"C24","v":0},0,0,{"$f":"HLOOKUP($F$9,Taxes,65)","v":0}]
[null,"Deferred Income Taxes - Credit",0,0,0,{"$f":"HLOOKUP($F$9,Taxes,66)","v":0}]
[null,"Total Income Tax",{"$f":"C74+C73+C71+C67","v":26672648.316979676},{"$f":"D74+D73+D71+D67","v":25970834.171846073},{"$f":"E74+E73+E71+E67","v":-20150177.302173015},{"$f":"HLOOKUP($F$9,Taxes,67)","v":25970834.171846073}]

{"sheet":"Rate Base","index":10,"n_rows":282,"n_cols":53,"rows_kept":282,"cut":false,"hidden":false,"merged":[[9,1,9,4],[8,3,8,4],[8,34,8,35],[9,32,9,35]]}
[null,"Rate Base "]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Base ",null,null,null,"A","B","(A - B)",null,null,null,null,null,null,null,null,null,null,null,null,"cut and pasted"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADJ From Avg",null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month",null,null,null,null,null,null,"to Vear End",null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,null,null,null,"13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month",null,null,null,null,null,null,"Average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Accounts",null,null,null,null,null,"HOT","HOT",null,null,null,null,null,null,null,null,"Average","13 Month",null,null,null,null,null,"All Accounts",null,null,null,null,null,null,"PROJECTED","PROJECTED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T9","v":"2011-12-16"},null,null,"YE RB DEC 2011","AVG RB DEC 2011","WY RB DEC 2011",{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2011"},null,1,1,null,null,null,null,null,"Balance ","All Accounts","Average",null,null,null,null,null,"QGC Rate Base Dec 09",null,null,null,null,null,null,"YE RB DEC 2009","AVG RB DEC 2009"]
[null,"FERC Acct",null,"Description",null,null,null,"2010-12-21","2011-01-20","2011-02-19","2011-03-21","2011-04-20","2011-05-20","2011-06-19","2011-07-19","2011-08-18","2011-09-17","2011-10-17","2011-11-16","2011-12-16",null,null,null,null,null,null,null,null,"Adjustment",{"$f":"+AD8+1","v":2},{"$f":"+AE8+1","v":2},null,"FERC Acct",null,"Description",null,"2011-12-31",{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2011"},"Adjustment"]
[939,"UTILITV RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,null,"UTILITY RATE BASE"]
[{"$f":"+A10+1","v":940},"NET UTILITV PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD10+1","v":4},4,null,"NET UTILITY PLANT"]
[{"$f":"+A11+1","v":941},"Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,"Gas Plant In Seryice"]
[942,null,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,null,null,"Intangible Plant"]
[943,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7,null,"302","Franchises & Consents"]
[944,null,"Distribution - WVoming",null,null,null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,{"$f":"(SUM(I15:S15)+(0.5*T15)+(0.5*H15))/12","v":10883.08},null,null,{"$f":"T15","v":10883.08},{"$f":"V15","v":10883.08},{"$f":"T15","v":10883.08},{"$f":"HLOOKUP($AB$8,RateBaseScenarios,AD15,FALSE)","v":10883.08},{"$f":"AB15-T15","v":0},8,3,0,null,"Distribution - Wyoming",null,null,{"$f":"+T15","v":10883.08},{"$f":"AB15","v":10883.08},{"$f":"AL15-AK15","v":0},null,null,null,null,null,10883.08,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[945,null,"Distribution - Utah",null,null,null,null,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,null,{"$f":"(SUM(I16:S16)+(0.5*T16)+(0.5*H16))/12","v":58742.880000000005},null,null,{"$f":"T16","v":58742.880000000005},58742.880000000005,{"$f":"T16","v":58742.880000000005},58742.880000000005,{"$f":"AB16-T16","v":0},9,4,0,null,"Distribution - Utah",null,null,{"$f":"+T16","v":58742.880000000005},{"$f":"AB16","v":58742.880000000005},{"$f":"AL16-AK16","v":0},null,null,null,null,null,58742.879999999983,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10,5,0]
[947,null,"Total Intangible Plant",null,null,null,null,{"$f":"SUM(H15:H17)","v":69625.960000000006},{"$f":"SUM(I15:I17)","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,null,{"$f":"SUM(V15:V16)","v":69625.960000000006},null,null,{"$f":"T18","v":69625.960000000006},69625.960000000006,{"$f":"T18","v":69625.960000000006},69625.960000000006,{"$f":"SUM(AC15:AC17)","v":0},11,6,0,null,"Total Intangible Plant",null,null,null,null,null,null,null,null,null,null,69625.959999999977,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,12,7,0]
[949,null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,13,8,0,null,"Production & Gathering Plant"]
[950,"325","Land & Land Rights",null,null,null,null,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,null,{"$f":"(SUM(I21:S21)+(0.5*T21)+(0.5*H21))/12","v":6266900.6899999985},null,null,{"$f":"T21","v":6266900.6900000004},6266900.6899999985,{"$f":"T21","v":6266900.6900000004},6266900.6899999985,{"$f":"AB21-T21","v":0},14,9,0,"325","Land & Land Rights",null,null,{"$f":"+T21","v":6266900.6900000004},{"$f":"AB21","v":6266900.6899999985},{"$f":"AL21-AK21","v":0},null,null,null,null,null,6267322.5700000003,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[951,"326...9","Structures",null,null,null,null,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.57,1452352.57,1452352.57,null,{"$f":"(SUM(I22:S22)+(0.5*T22)+(0.5*H22))/12","v":1452352.57},null,null,1452352.57,1452352.57,1452352.57,1452352.57,0,15,10,0,"326...9","Structures",null,null,1452352.57,1452352.57,0,null,null,null,null,null,1723783.7545833334,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[952,"330","Gas Wells - Construction",null,null,null,null,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,null,{"$f":"(SUM(I23:S23)+(0.5*T23)+(0.5*H23))/12","v":54425108.090000011},null,null,54425108.090000004,54425108.090000011,54425108.090000004,54425108.090000011,0,16,11,0,"330","Gas Wells - Construction",null,null,54425108.090000004,54425108.090000011,0,null,null,null,null,null,55396767.4375,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[953,"331","Gas Wells - Equipment",null,null,null,null,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17866680.25,17866680.25,17866680.25,17866680.25,17866680.25,null,17866821.324999999,null,null,17866680.25,17866821.324999999,17866680.25,17866821.324999999,141.07499999925494,17,12,141.07499999925494,"331","Gas Wells - Equipment",null,null,17866680.25,17866821.324999999,141.07499999925494,null,null,null,null,null,18086555.834999997,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[954,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,null,2880165.39,null,null,2880165.39,2880165.39,2880165.39,2880165.39,0,18,13,0,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2880165.39,2880165.39,0,null,null,null,null,null,3160749.6125000003,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[955,"336","Purification Equipment",null,null,null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,57014.71,null,null,57014.71,57014.71,57014.71,57014.71,0,19,14,0,"336","Purification Equipment",null,null,57014.71,57014.71,0,null,null,null,null,null,589320.7699999999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[956,"337","Other Equipment",null,null,null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,null,121186.62999999996,null,null,121186.63,121186.62999999996,121186.63,121186.62999999996,0,20,15,0,"337","Other Equipment",null,null,121186.63,121186.62999999996,0,null,null,null,null,null,174182.21,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,21,16,0]
[958,null,"Total Production & Gathering Plant",null,null,null,null,{"$f":"SUM(H21:H27)","v":83069634.049999982},{"$f":"SUM(I21:I27)","v":83069634.049999982},83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,null,{"$f":"SUM(V21:V27)","v":83069549.405000001},null,null,{"$f":"T29","v":83069408.329999983},83069549.405000001,{"$f":"T29","v":83069408.329999983},83069549.405000001,{"$f":"SUM(AC21:AC27)","v":141.07499999925494},22,17,141.07499999925494,null,"Total Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,85398682.189583316,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,23,18,0]
[960,null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,24,19,0,null,"Distribution Plant"]
[961,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,25,20,0,"374","Land & Land Rights"]
[962,null,null,"WVoming",null,null,null,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,361464.44,null,{"$f":"(SUM(I33:S33)+(0.5*T33)+(0.5*H33))/12","v":43465.280416666668},null,null,{"$f":"T33","v":361464.44},43465.280416666668,{"$f":"T33","v":361464.44},43465.280416666668,{"$f":"AB33-T33","v":-317999.15958333336},26,21,-317999.15958333336,null,null,"Wyoming",null,{"$f":"+T33","v":361464.44},{"$f":"AB33","v":43465.280416666668},{"$f":"AL33-AK33","v":-317999.15958333336},null,null,null,null,null,28148.862499999999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[963,null,null,"Utah",null,null,null,6465243.8699999992,6465243.8699999992,6465243.8699999992,6772374.0800000001,6781847.5800000001,6781847.5800000001,7455486.9199999999,7455486.9199999999,7448592.5699999994,7448592.5699999994,7448592.5699999994,7567345.9099999992,8583647.5899999999,null,{"$f":"(SUM(I34:S34)+(0.5*T34)+(0.5*H34))/12","v":7134591.6808333332},null,null,{"$f":"T34","v":8583647.5899999999},7134591.6808333332,{"$f":"T34","v":8583647.5899999999},7134591.6808333332,{"$f":"AB34-T34","v":-1449055.9091666667},27,22,-1449055.9091666667,null,null,"Utah",null,{"$f":"+T34","v":8583647.5899999999},{"$f":"AB34","v":7134591.6808333332},{"$f":"AL34-AK34","v":-1449055.9091666667},null,null,null,null,null,5109138.7733333334,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[964,null,null,"Total",null,null,null,{"$f":"SUM(H33:H34)","v":6494883.0999999996},{"$f":"SUM(I33:I34)","v":6494883.0999999996},6494883.0999999996,6802013.3100000005,6811486.8100000005,6811486.8100000005,7485126.1500000004,7485126.1500000004,7478231.7999999998,7478231.7999999998,7478231.7999999998,7596985.1399999997,8945112.0299999993,null,{"$f":"SUM(V33:V34)","v":7178056.9612499997},null,null,{"$f":"T35","v":8945112.0299999993},7178056.9612499997,{"$f":"T35","v":8945112.0299999993},7178056.9612499997,{"$f":"SUM(AC33:AC34)","v":-1767055.0687500001},28,23,-1767055.0687500001,null,null,"Total",null,null,null,null,null,null,null,null,null,5137287.6358333332,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,29,24,0]
[966,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,30,25,0,"375","Structures & Improyements"]
[967,null,null,"WVoming",null,null,null,251049.39,251049.39,251049.39,251049.39,246821.02,246821.02,246821.02,246821.02,246821.02,246821.02,246821.02,246821.02,389927.46,null,{"$f":"(SUM(I38:S38)+(0.5*T38)+(0.5*H38))/12","v":254017.06291666665},null,null,{"$f":"T38","v":389927.46},254017.06291666665,{"$f":"T38","v":389927.46},254017.06291666665,{"$f":"AB38-T38","v":-135910.39708333337},31,26,-135910.39708333337,null,null,"Wyoming",null,{"$f":"+T38","v":389927.46},{"$f":"AB38","v":254017.06291666665},{"$f":"AL38-AK38","v":-135910.39708333337},null,null,null,null,null,550509.03749999998,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[968,null,null,"Utah",null,null,null,6603827.1200000001,6603840.7200000007,6603840.7200000007,7393183.1500000004,7206987.7400000002,7206987.7400000002,7152542.0900000008,7152542.0900000008,7152542.0900000008,7152542.0900000008,7152542.0900000008,7187930.9500000002,7199677.9199999999,null,{"$f":"(SUM(I39:S39)+(0.5*T39)+(0.5*H39))/12","v":7072269.4991666684},null,null,{"$f":"T39","v":7199677.9199999999},7072269.4991666684,{"$f":"T39","v":7199677.9199999999},7072269.4991666684,{"$f":"AB39-T39","v":-127408.42083333153},32,27,-127408.42083333153,null,null,"Utah",null,{"$f":"+T39","v":7199677.9199999999},{"$f":"AB39","v":7072269.4991666684},{"$f":"AL39-AK39","v":-127408.42083333153},null,null,null,null,null,53631794.53041666,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[969,null,null,"Total",null,null,null,{"$f":"SUM(H38:H39)","v":6854876.5099999998},{"$f":"SUM(I38:I39)","v":6854890.1100000003},6854890.1100000003,7644232.54,7453808.7599999998,7453808.7599999998,7399363.1100000003,7399363.1100000003,7399363.1100000003,7399363.1100000003,7399363.1100000003,7434751.9699999997,7589605.3799999999,null,{"$f":"SUM(V38:V39)","v":7326286.5620833347},null,null,{"$f":"T40","v":7589605.3799999999},7326286.5620833347,{"$f":"T40","v":7589605.3799999999},7326286.5620833347,{"$f":"SUM(AC38:AC39)","v":-263318.81791666488},33,28,-263318.81791666488,null,null,"Total",null,null,null,null,null,null,null,null,null,54182303.567916662,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,34,29,0]
[971,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,35,30,0,"376","Mains"]
[972,null,null,"Dist - WV - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,36,31,0,null,"Dist - Wy - Mains - SD"]
[973,null,null,"Dist - WV - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,37,32,0,null,"Dist - Wy - Mains - LD"]
[974,null,null,"Dist - WV - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,38,33,0,null,"Dist - Wy - Mains - Feeders"]
[975,null,null,"Total WVoming",null,null,null,26311594.949999999,26311594.949999999,26878770.620000001,26839636.550000001,26836435.719999999,26871376.969999999,26888882.82,28745227.620000001,28658318.640000001,27482210.370000001,27923122.539999999,28267078.950000003,30015629.449999999,null,{"$f":"(SUM(I46:S46)+(0.5*T46)+(0.5*H46))/12","v":27488855.662500005},null,null,{"$f":"T46","v":30015629.449999999},27488855.662500005,{"$f":"T46","v":30015629.449999999},27488855.662500005,{"$f":"AB46-T46","v":-2526773.787499994},39,34,-2526773.787499994,null,"Total Wyoming","Wyoming",null,{"$f":"+T46","v":30015629.449999999},{"$f":"AB46","v":27488855.662500005},{"$f":"AL46-AK46","v":-2526773.787499994},null,null,null,null,null,21592313.260000002,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"+A46+1","v":976},null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+AD46+1","v":40},{"$f":"+AE46+1","v":35},0,null,"Dist - Ut - Mains - SD"]
[977,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,41,36,0,null,"Dist - Ut - Mains - LD"]
[978,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,42,37,0,null,"Dist - Ut - Mains - Feeders"]
[979,null,null,"Total Utah",null,null,null,848587233.46999991,847408441.92999995,847707109.41999996,848369689.85000002,846174760.66999996,847878721.38,849103905.6099999,853301520.13,884221240.21000004,869898803.73000002,871555085.57000005,885360830.38999999,900387709.01999998,null,{"$f":"(SUM(I50:S50)+(0.5*T50)+(0.5*H50))/12","v":860455631.67791665},null,null,{"$f":"T50","v":900387709.01999998},860455631.67791665,{"$f":"T50","v":900387709.01999998},860455631.67791665,{"$f":"AB50-T50","v":-39932077.342083335},43,38,-39932077.342083335,null,"Total Utah",null,null,{"$f":"+T50","v":900387709.01999998},{"$f":"AB50","v":860455631.67791665},{"$f":"AL50-AK50","v":-39932077.342083335},null,null,null,null,null,659146962.68624997,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"+A50+1","v":980},null,null,"Total",null,null,null,{"$f":"SUM(H46:H50)","v":874898828.41999996},{"$f":"SUM(I46:I50)","v":873720036.88},874585880.03999996,875209326.39999998,873011196.38999999,874750098.35000002,875992788.42999995,882046747.75,912879558.85000002,897381014.10000002,899478208.11000001,913627909.34000003,930403338.47000003,null,{"$f":"SUM(V46:V50)","v":887944487.34041667},null,null,{"$f":"T51","v":930403338.47000003},887944487.34041667,{"$f":"T51","v":930403338.47000003},887944487.34041667,{"$f":"AC50+AC46","v":-42458851.129583329},44,39,-42458851.129583329,null,null,"Total",null,null,null,null,null,null,null,null,null,680739275.94624996,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"+A51+1","v":981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,45,40,0]
[982,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,46,41,0,"377","Compressor Station Equipment"]
[983,null,null,"WVoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I54:S54)+(0.5*T54)+(0.5*H54))/12","v":0},null,null,null,null,null,0,null,47,42,0,null,null,"Wyoming",null,{"$f":"+T54","v":0},{"$f":"AB54","v":0},{"$f":"AL54-AK54","v":0},null,null,null,null,null,0]
[984,null,null,"Utah",null,null,null,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,null,{"$f":"(SUM(I55:S55)+(0.5*T55)+(0.5*H55))/12","v":4573574.7300000014},null,null,{"$f":"T55","v":4573574.7300000004},4573574.7300000014,{"$f":"T55","v":4573574.7300000004},4573574.7300000014,{"$f":"AB55-T55","v":0},48,43,0,null,null,"Utah",null,{"$f":"+T55","v":4573574.7300000004},{"$f":"AB55","v":4573574.7300000014},{"$f":"AL55-AK55","v":0},null,null,null,null,null,4303517.1141666649,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[985,null,null,"Total",null,null,null,{"$f":"SUM(H54:H55)","v":4573574.7300000004},{"$f":"SUM(I54:I55)","v":4573574.7300000004},4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,null,{"$f":"SUM(V54:V55)","v":4573574.7300000014},null,null,{"$f":"T56","v":4573574.7300000004},4573574.7300000014,{"$f":"T56","v":4573574.7300000004},4573574.7300000014,{"$f":"SUM(AC54:AC55)","v":0},49,44,0,null,null,"Total",null,null,null,null,null,null,null,null,null,4303517.1141666649,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,50,45,0]
[987,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,51,46,0,"378","Measuring & Regulation Station Equip"]
[988,null,null,"WVoming",null,null,null,2461534.16,2461534.16,2461534.16,2461534.16,2474358.84,2474358.84,2474358.84,2474358.84,2474358.84,2478014.48,2478014.48,2521840.0699999998,2538844.9700000002,null,{"$f":"(SUM(I59:S59)+(0.5*T59)+(0.5*H59))/12","v":2477871.2729166667},null,null,{"$f":"T59","v":2538844.9700000002},2477871.2729166667,{"$f":"T59","v":2538844.9700000002},2477871.2729166667,{"$f":"AB59-T59","v":-60973.697083333507},52,47,-60973.697083333507,null,null,"Wyoming",null,{"$f":"+T59","v":2538844.9700000002},{"$f":"AB59","v":2477871.2729166667},{"$f":"AL59-AK59","v":-60973.697083333507},null,null,null,null,null,1876046.6100000003,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[989,null,null,"Utah",null,null,null,41370616.530000001,41374755.019999996,41461457.739999995,41768043.920000002,41591937.519999996,41599778.819999993,41626543.549999997,41651193.239999995,41659453.519999996,41708683,41649808.440000005,43170144.460000001,45466662.770000003,null,{"$f":"(SUM(I60:S60)+(0.5*T60)+(0.5*H60))/12","v":41890036.57333333},null,null,{"$f":"T60","v":45466662.770000003},41890036.57333333,{"$f":"T60","v":45466662.770000003},41890036.57333333,{"$f":"AB60-T60","v":-3576626.1966666728},53,48,-3576626.1966666728,null,null,"Utah",null,{"$f":"+T60","v":45466662.770000003},{"$f":"AB60","v":41890036.57333333},{"$f":"AL60-AK60","v":-3576626.1966666728},null,null,null,null,null,35346062.865416668,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[990,null,null,"Total",null,null,null,{"$f":"SUM(H59:H60)","v":43832150.689999998},{"$f":"SUM(I59:I60)","v":43836289.179999992},43922991.899999991,44229578.079999998,44066296.359999999,44074137.659999996,44100902.390000001,44125552.079999998,44133812.359999999,44186697.479999997,44127822.920000002,45691984.530000001,48005507.740000002,null,{"$f":"SUM(V59:V60)","v":44367907.846249998},null,null,{"$f":"T61","v":48005507.740000002},44367907.846249998,{"$f":"T61","v":48005507.740000002},44367907.846249998,{"$f":"SUM(AC59:AC60)","v":-3637599.8937500063},54,49,-3637599.8937500063,null,null,"Total",null,null,null,null,null,null,null,null,null,37222109.475416668,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,55,50,0]
[992,"380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,56,51,0,"380","Seryices"]
[993,null,null,"WVoming",null,null,null,11350407.82,11350407.82,11394544.539999999,11410647.49,11464308.33,11469944.76,11484581.710000001,11504858.74,11530494.49,11530494.49,14015982.68,14244042.15,14320486.640000001,null,{"$f":"(SUM(I64:S64)+(0.5*T64)+(0.5*H64))/12","v":12019646.202499999},null,null,{"$f":"T64","v":14320486.640000001},12019646.202499999,{"$f":"T64","v":14320486.640000001},12019646.202499999,{"$f":"AB64-T64","v":-2300840.4375000019},57,52,-2300840.4375000019,null,null,"Wyoming",null,{"$f":"+T64","v":14320486.640000001},{"$f":"AB64","v":12019646.202499999},{"$f":"AL64-AK64","v":-2300840.4375000019},null,null,null,null,null,10407818.632916667,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[994,null,null,"Utah",null,null,null,287893006.03000003,287893006.03000003,291822492.84999996,291387130.74000001,293070155.44,293740519.78000003,294188522,294650566.14999998,295539573.56999999,295539573.56999999,296511839.56,293762862.25,297616826.52000004,null,{"$f":"(SUM(I65:S65)+(0.5*T65)+(0.5*H65))/12","v":293405096.51791668},null,null,{"$f":"T65","v":297616826.52000004},293405096.51791668,{"$f":"T65","v":297616826.52000004},293405096.51791668,{"$f":"AB65-T65","v":-4211730.0020833611},58,53,-4211730.0020833611,null,null,"Utah",null,{"$f":"+T65","v":297616826.52000004},{"$f":"AB65","v":293405096.51791668},{"$f":"AL65-AK65","v":-4211730.0020833611},null,null,null,null,null,266531314.75416663,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[995,null,null,"Total",null,null,null,{"$f":"SUM(H64:H65)","v":299243413.85000002},{"$f":"SUM(I64:I65)","v":299243413.85000002},303217037.38999999,302797778.23000002,304534463.76999998,305210464.54000002,305673103.70999998,306155424.88999999,307070068.06,307070068.06,310527822.24000001,308006904.39999998,311937313.16000003,null,{"$f":"SUM(V64:V65)","v":305424742.72041667},null,null,{"$f":"T66","v":311937313.16000003},305424742.72041667,{"$f":"T66","v":311937313.16000003},305424742.72041667,{"$f":"SUM(AC64:AC65)","v":-6512570.439583363},59,54,-6512570.439583363,null,null,"Total",null,null,null,null,null,null,null,null,null,276939133.38708329,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,60,55,0]
[997,"381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,61,56,0,"381...2","Meters & Meter Installation"]
[998,null,null,"WVoming",null,null,null,6746516.9100000001,6746516.9100000001,6746516.9100000001,6746811.1500000004,6746811.1500000004,6746811.1500000004,6745168.54,7049578.9100000001,7054148.3799999999,7054148.3799999999,7054148.3799999999,7143839.3700000001,7226958.1200000001,null,{"$f":"(SUM(I69:S69)+(0.5*T69)+(0.5*H69))/12","v":6901769.7287500007},null,null,{"$f":"T69","v":7226958.1200000001},6901769.7287500007,{"$f":"T69","v":7226958.1200000001},6901769.7287500007,{"$f":"AB69-T69","v":-325188.3912499994},62,57,-325188.3912499994,null,null,"Wyoming",null,{"$f":"+T69","v":7226958.1200000001},{"$f":"AB69","v":6901769.7287500007},{"$f":"AL69-AK69","v":-325188.3912499994},null,null,null,null,null,5893357.9733333355,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[999,null,null,"Utah",null,null,null,230601404.19999999,230601404.19999999,230601404.19999999,230629803.89999998,231545149.01000002,231547163.56999996,233647007.19,241232563.25999999,242364348.84000003,242385351.27000001,243570406.13,246143112.19,247628464.83999997,null,{"$f":"(SUM(I70:S70)+(0.5*T70)+(0.5*H70))/12","v":236948554.02333334},null,null,{"$f":"T70","v":247628464.83999997},236948554.02333334,{"$f":"T70","v":247628464.83999997},236948554.02333334,{"$f":"AB70-T70","v":-10679910.816666633},63,58,-10679910.816666633,null,null,"Utah",null,{"$f":"+T70","v":247628464.83999997},{"$f":"AB70","v":236948554.02333334},{"$f":"AL70-AK70","v":-10679910.816666633},null,null,null,null,null,199827127.63916662,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1000,null,null,"Total",null,null,null,{"$f":"SUM(H69:H70)","v":237347921.10999998},{"$f":"SUM(I69:I70)","v":237347921.10999998},237347921.10999998,237376615.04999998,238291960.16000003,238293974.71999997,240392175.72999999,248282142.16999999,249418497.22000003,249439499.65000001,250624554.50999999,253286951.56,254855422.95999998,null,{"$f":"SUM(V69:V70)","v":243850323.75208333},null,null,{"$f":"T71","v":254855422.95999998},243850323.75208333,{"$f":"T71","v":254855422.95999998},243850323.75208333,{"$f":"SUM(AC69:AC70)","v":-11005099.207916632},64,59,-11005099.207916632,null,null,"Total",null,null,null,null,null,null,null,null,null,205720485.61249995,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,65,60,0]
[1002,"383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,66,61,0,"383...4","House Regulators & Reg Installations"]
[1003,null,null,"WVoming",null,null,null,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931101.69,null,{"$f":"(SUM(I74:S74)+(0.5*T74)+(0.5*H74))/12","v":931110.43000000028},null,null,{"$f":"T74","v":931101.69},931110.43000000028,{"$f":"T74","v":931101.69},931110.43000000028,{"$f":"AB74-T74","v":8.7400000003399327},67,62,8.7400000003399327,null,null,"Wyoming",null,{"$f":"+T74","v":931101.69},{"$f":"AB74","v":931110.43000000028},{"$f":"AL74-AK74","v":8.7400000003399327},null,null,null,null,null,653119.39,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1004,null,null,"Utah",null,null,null,14209172.609999999,14209172.609999999,14209172.609999999,14209172.609999999,14170727.459999999,14170727.459999999,14170629.619999999,14170629.619999999,14170629.619999999,14170629.619999999,14170629.619999999,14170629.619999999,14170629.620000001,null,{"$f":"(SUM(I75:S75)+(0.5*T75)+(0.5*H75))/12","v":14181887.632083336},null,null,{"$f":"T75","v":14170629.620000001},14181887.632083336,{"$f":"T75","v":14170629.620000001},14181887.632083336,{"$f":"AB75-T75","v":11258.012083334848},68,63,11258.012083334848,null,null,"Utah",null,{"$f":"+T75","v":14170629.620000001},{"$f":"AB75","v":14181887.632083336},{"$f":"AL75-AK75","v":11258.012083334848},null,null,null,null,null,14447747.126249999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1005,null,null,"Total",null,null,null,{"$f":"SUM(H74:H75)","v":15140283.42},{"$f":"SUM(I74:I75)","v":15140283.42},15140283.42,15140283.42,15101838.27,15101838.27,15101740.43,15101740.43,15101740.43,15101740.43,15101740.43,15101740.43,15101731.310000001,null,{"$f":"SUM(V74:V75)","v":15112998.062083336},null,null,{"$f":"T76","v":15101731.310000001},15112998.062083336,{"$f":"T76","v":15101731.310000001},15112998.062083336,{"$f":"SUM(AC74:AC75)","v":11266.752083335188},69,64,11266.752083335188,null,null,"Total",null,null,null,null,null,null,null,null,null,15100866.516249999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,70,65,0]
[1007,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,71,66,0,"387","Other Equipment"]
[1008,null,null,"WVoming",null,null,null,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,null,{"$f":"(SUM(I79:S79)+(0.5*T79)+(0.5*H79))/12","v":57111.419999999991},null,null,{"$f":"T79","v":57111.42},{"$f":"V79","v":57111.419999999991},{"$f":"T79","v":57111.42},{"$f":"HLOOKUP($AB$8,RateBaseScenarios,AD79,FALSE)","v":57111.419999999991},{"$f":"AB79-T79","v":0},72,67,0,null,null,"Wyoming",null,{"$f":"+T79","v":57111.42},{"$f":"AB79","v":57111.419999999991},{"$f":"AL79-AK79","v":0},null,null,null,null,null,53204.686666666668,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1009,null,null,"Utah",null,null,null,1321778.75,1321778.75,1323522.05,1322650.4000000001,1323584.9500000002,1323793.19,1325407.32,1325454.04,1337815.3800000001,1337815.3800000001,1335331.25,1335331.25,1372934.9500000002,null,{"$f":"(SUM(I80:S80)+(0.5*T80)+(0.5*H80))/12","v":1329986.7341666666},null,null,{"$f":"T80","v":1372934.9500000002},1329986.7341666666,{"$f":"T80","v":1372934.9500000002},1329986.7341666666,{"$f":"AB80-T80","v":-42948.215833333554},73,68,-42948.215833333554,null,null,"Utah",null,{"$f":"+T80","v":1372934.9500000002},{"$f":"AB80","v":1329986.7341666666},{"$f":"AL80-AK80","v":-42948.215833333554},null,null,null,null,null,276976.70499999996,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1010,null,null,"Total",null,null,null,{"$f":"SUM(H79:H80)","v":1378890.17},{"$f":"SUM(I79:I80)","v":1378890.17},1380633.47,1379761.82,1380696.37,1380904.6099999999,1382518.74,1382565.46,1394926.8,1394926.8,1392442.67,1392442.67,1430046.37,null,{"$f":"SUM(V79:V80)","v":1387098.1541666666},null,null,{"$f":"T81","v":1430046.37},1387098.1541666666,{"$f":"T81","v":1430046.37},1387098.1541666666,{"$f":"SUM(AC79:AC80)","v":-42948.215833333554},74,69,-42948.215833333554,null,null,"Total",null,null,null,null,null,null,null,null,null,330181.3916666666,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,75,70,0]
[1012,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,76,71,0,388,"Asset Retirement Costs"]
[1013,null,null,"WVoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I84:S84)+(0.5*T84)+(0.5*H84))/12","v":0},null,null,{"$f":"T84","v":0},0,{"$f":"T84","v":0},0,{"$f":"AB84-T84","v":0},77,72,0,null,null,"Wyoming",null,{"$f":"+T84","v":0},{"$f":"AB84","v":0},{"$f":"AL84-AK84","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1014,null,null,"Utah",null,null,null,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,260972,null,{"$f":"(SUM(I85:S85)+(0.5*T85)+(0.5*H85))/12","v":344170.66666666669},null,null,{"$f":"T85","v":260972},344170.66666666669,{"$f":"T85","v":260972},344170.66666666669,{"$f":"AB85-T85","v":83198.666666666686},78,73,83198.666666666686,null,null,"Utah",null,{"$f":"+T85","v":260972},{"$f":"AB85","v":344170.66666666669},{"$f":"AL85-AK85","v":83198.666666666686},null,null,null,null,null,392459.45833333331,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1015,null,null,"Total",null,null,null,{"$f":"SUM(H84:H85)","v":347788},{"$f":"SUM(I84:I85)","v":347788},347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,260972,null,{"$f":"SUM(V84:V85)","v":344170.66666666669},null,null,{"$f":"T86","v":260972},344170.66666666669,{"$f":"T86","v":260972},344170.66666666669,{"$f":"AB86-T86","v":83198.666666666686},79,74,83198.666666666686,null,null,"Total",null,null,null,null,null,null,null,null,null,392459.45833333331,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,80,75,0]
[1017,null,"Total Distribution Plant",null,null,null,null,{"$f":"H81+H76+H71+H66+H61+H56+H51+H40+H35+H86","v":1490112609.9999998},1488937970.5499997,1493865883.2699997,1495500951.5799999,1495573109.6199999,1497998076.45,1502449081.4199998,1516900024.7700002,1549797561.3599999,1534372904.1599998,1541051548.52,1557061032.77,1583102624.1500001,null,{"$f":"V81+V76+V71+V66+V61+V56+V51+V40+V35+V86","v":1517509646.7954168},null,null,{"$f":"T88","v":1583102624.1500001},1517509646.7954168,{"$f":"T88","v":1583102624.1500001},1517509646.7954168,{"$f":"AC81+AC76+AC71+AC66+AC61+AC56+AC51+AC40+AC35+AC86","v":-65592977.35458333},81,76,-65592977.35458333,null,"Total Distribution Plant",null,null,null,null,null,null,null,null,null,null,1280067620.1054163,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,82,77,0]
[1019,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,83,78,0]
[1020,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,84,79,0,"389","Land & Land Rights"]
[1021,null,null,"WVoming",null,null,null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,null,{"$f":"(SUM(I92:S92)+(0.5*T92)+(0.5*H92))/12","v":11584.020000000004},null,null,{"$f":"T92","v":11584.02},11584.020000000004,{"$f":"T92","v":11584.02},11584.020000000004,{"$f":"AB92-T92","v":0},85,80,0,null,null,"Distribution - Wyoming",null,{"$f":"+T92","v":11584.02},{"$f":"AB92","v":11584.020000000004},{"$f":"AL92-AK92","v":0},null,null,null,null,null,11584.020000000004,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1022,null,null,"Utah",null,null,null,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,730341.66,730341.66,730341.66,730341.66,730341.66,730341.66,730341.66,null,{"$f":"(SUM(I93:S93)+(0.5*T93)+(0.5*H93))/12","v":688045.47750000004},null,null,{"$f":"T93","v":730341.66},688045.47750000004,{"$f":"T93","v":730341.66},688045.47750000004,{"$f":"AB93-T93","v":-42296.182499999995},86,81,-42296.182499999995,null,null,"Distribution - Utah",null,{"$f":"+T93","v":730341.66},{"$f":"AB93","v":688045.47750000004},{"$f":"AL93-AK93","v":-42296.182499999995},null,null,null,null,null,638059.07999999996,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1023,null,null,"Total",null,null,null,{"$f":"SUM(H92:H93)","v":649643.1},{"$f":"SUM(I92:I93)","v":649643.1},649643.1,649643.1,649643.1,649643.1,741925.68,741925.68,741925.68,741925.68,741925.68,741925.68,741925.68,null,{"$f":"SUM(V92:V93)","v":699629.49750000006},null,null,{"$f":"T94","v":741925.68},699629.49750000006,{"$f":"T94","v":741925.68},699629.49750000006,{"$f":"AB94-T94","v":-42296.182499999995},87,82,-42296.182499999995,null,null,"Total",null,null,null,null,null,null,null,null,null,649643.1,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,88,83,0]
[1025,"390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,89,84,0,"390","Structures & Improyements"]
[1026,null,null,"WVoming",null,null,null,1395725.86,1395725.86,1395725.86,1395725.8599999999,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,null,{"$f":"(SUM(I97:S97)+(0.5*T97)+(0.5*H97))/12","v":1395725.8599999999},null,null,{"$f":"T97","v":1395725.86},1395725.8599999999,{"$f":"T97","v":1395725.86},1395725.8599999999,{"$f":"AB97-T97","v":0},90,85,0,null,null,"Distribution - Wyoming",null,{"$f":"+T97","v":1395725.86},{"$f":"AB97","v":1395725.8599999999},{"$f":"AL97-AK97","v":0},null,null,null,null,null,1315034.8462500002,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1027,null,null,"Utah",null,null,null,7847348.700000003,7873896.4100000039,8279262.8999999985,8071157.0700000003,7898229.5300000012,7898345.3599999994,7898345.3599999994,7915393.0900000036,7915393.0900000036,7915393.0900000036,7915393.0900000036,7941799.6900000051,15642929.419999994,null,{"$f":"(SUM(I98:S98)+(0.5*T98)+(0.5*H98))/12","v":8272312.3116666675},null,null,{"$f":"T98","v":15642929.419999994},8272312.3116666675,{"$f":"T98","v":15642929.419999994},8272312.3116666675,{"$f":"AB98-T98","v":-7370617.1083333269},91,86,-7370617.1083333269,null,null,"Distribution - Utah",null,{"$f":"+T98","v":15642929.419999994},{"$f":"AB98","v":8272312.3116666675},{"$f":"AL98-AK98","v":-7370617.1083333269},null,null,null,null,null,6951603.0912499996,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1028,null,null,"General",null,null,null,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,41506852.090000004,null,{"$f":"(SUM(I99:S99)+(0.5*T99)+(0.5*H99))/12","v":47943065.839583337},null,null,{"$f":"T99","v":41506852.090000004},47943065.839583337,{"$f":"T99","v":41506852.090000004},47943065.839583337,{"$f":"AB99-T99","v":6436213.7495833337},92,87,6436213.7495833337,null,null,{"$f":"D99","v":"General"},null,{"$f":"+T99","v":41506852.090000004},{"$f":"AB99","v":47943065.839583337},{"$f":"AL99-AK99","v":6436213.7495833337},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1029,null,null,"Total",null,null,null,{"$f":"SUM(H97:H99)","v":57465975.780000001},{"$f":"SUM(I97:I99)","v":57492523.490000002},57897889.979999997,57689784.149999999,57516856.609999999,57516972.439999998,57516972.439999998,57534020.170000002,57534020.170000002,57534020.170000002,57534020.170000002,57560426.770000003,58545507.369999997,null,{"$f":"SUM(V97:V99)","v":57611104.011250004},null,null,{"$f":"SUM(Y97:Y99)","v":58545507.369999997},{"$f":"SUM(Z97:Z99)","v":57611104.011250004},{"$f":"SUM(AA97:AA99)","v":58545507.369999997},57611104.011250004,{"$f":"AB100-T100","v":-934403.35874999315},93,88,-934403.35874999315,null,null,"Total",null,{"$f":"+T100","v":58545507.369999997},{"$f":"AB100","v":57611104.011250004},{"$f":"AL100-AK100","v":-934403.35874999315},null,null,null,null,null,8266637.9375,null,null,null,null,null,null,{"$f":"SUM(AZ97:AZ99)","v":{"$error":"#REF!"}},{"$f":"SUM(BA97:BA99)","v":{"$error":"#REF!"}}]
[1030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,94,89,0]
[1031,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,95,90,0,"391","Office Furniture & Equipment"]
[1032,null,null,"WVoming",null,null,null,73159.64,105719.64,183369.19,195246.19,198841.03,198841.03,204748.03,206348.73,206348.73,206348.73,214228.55,214444.81,214444.81,null,{"$f":"(SUM(I103:S103)+(0.5*T103)+(0.5*H103))/12","v":189857.24041666664},null,null,{"$f":"T103","v":214444.81},189857.24041666664,{"$f":"T103","v":214444.81},189857.24041666664,{"$f":"AB103-T103","v":-24587.569583333359},96,91,-24587.569583333359,null,null,"Distribution - Wyoming",null,{"$f":"+T103","v":214444.81},{"$f":"AB103","v":189857.24041666664},{"$f":"AL103-AK103","v":-24587.569583333359},null,null,null,null,null,140862.37625000003,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1033,null,null,"Utah",null,null,null,15689883.969999999,16628997.639999993,17707929.109999999,18091632.18,15459999.689999998,15625617.349999994,16195248.769999996,15220856.810000002,19316266.030000001,18810130.539999999,19236421.549999997,20605049.399999991,15227654.519999996,null,{"$f":"(SUM(I104:S104)+(0.5*T104)+(0.5*H104))/12","v":17363076.526249994},null,null,{"$f":"T104","v":15227654.519999996},17363076.526249994,{"$f":"T104","v":15227654.519999996},17363076.526249994,{"$f":"AB104-T104","v":2135422.0062499978},97,92,2135422.0062499978,null,null,"Distribution - Utah",null,{"$f":"+T104","v":15227654.519999996},{"$f":"AB104","v":17363076.526249994},{"$f":"AL104-AK104","v":2135422.0062499978},null,null,null,null,null,15080006.189999999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1034,null,null,"General",null,null,null,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,44160820.68,null,{"$f":"(SUM(I105:S105)+(0.5*T105)+(0.5*H105))/12","v":42282343.203749992},null,null,{"$f":"T105","v":44160820.68},42282343.203749992,{"$f":"T105","v":44160820.68},42282343.203749992,{"$f":"AB105-T105","v":-1878477.4762500077},98,93,-1878477.4762500077,null,null,"General",null,{"$f":"+T105","v":44160820.68},{"$f":"AB105","v":42282343.203749992},{"$f":"AL105-AK105","v":-1878477.4762500077},null,null,null,null,null,44579640.816249996,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1035,null,null,"Total",null,null,null,{"$f":"SUM(H103:H105)","v":57963713.880000003},{"$f":"SUM(I103:I105)","v":58935387.549999997},60091968.570000008,60487548.640000001,57859510.990000002,58025128.649999999,58600667.07,57627875.810000002,61723285.030000001,61217149.540000007,61651320.370000005,63020164.479999989,59602920.009999998,null,{"$f":"SUM(V103:V105)","v":59835276.97041665},null,null,{"$f":"T106","v":59602920.009999998},59835276.97041665,{"$f":"T106","v":59602920.009999998},59835276.97041665,{"$f":"AB106-T106","v":232356.96041665226},99,94,232356.96041665226,null,null,"Total",null,null,null,null,null,null,null,null,null,59800509.382499993,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,100,95,0]
[1037,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,101,96,0,"392","Transportation Equipment"]
[1038,null,null,"WVoming",null,null,null,1406170.16,1406170.16,1406170.16,1406170.1600000001,1406170.16,1402606.53,1404606.69,1404606.69,1404606.69,1419515.6,1419515.6,1419515.6,1419515.6,null,{"$f":"(SUM(I109:S109)+(0.5*T109)+(0.5*H109))/12","v":1409374.7433333332},null,null,{"$f":"T109","v":1419515.6},1409374.7433333332,{"$f":"T109","v":1419515.6},1409374.7433333332,{"$f":"AB109-T109","v":-10140.856666666921},102,97,-10140.856666666921,null,null,"Distribution - Wyoming",null,{"$f":"+T109","v":1419515.6},{"$f":"AB109","v":1409374.7433333332},{"$f":"AL109-AK109","v":-10140.856666666921},null,null,null,null,null,1398031.0133333332,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1039,null,null,"Utah",null,null,null,34032696.75,33989727.400000006,33994851.670000002,34292521.799999997,34217030.520000003,34851218.359999999,35389165.100000001,35682907.469999999,35355374.219999999,36648140.530000001,36648140.530000001,36677985.949999996,37276165.280000001,null,{"$f":"(SUM(I110:S110)+(0.5*T110)+(0.5*H110))/12","v":35283457.880416654},null,null,{"$f":"T110","v":37276165.280000001},35283457.880416654,{"$f":"T110","v":37276165.280000001},35283457.880416654,{"$f":"AB110-T110","v":-1992707.3995833471},103,98,-1992707.3995833471,null,null,"Distribution - Utah",null,{"$f":"+T110","v":37276165.280000001},{"$f":"AB110","v":35283457.880416654},{"$f":"AL110-AK110","v":-1992707.3995833471},null,null,null,null,null,28508580.25041667,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1040,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I111:S111)+(0.5*T111)+(0.5*H111))/12","v":0},null,null,{"$f":"T111","v":0},0,{"$f":"T111","v":0},0,{"$f":"AB111-T111","v":0},104,99,0,null,null,"General",null,{"$f":"+T111","v":0},{"$f":"AB111","v":0},{"$f":"AL111-AK111","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1041,null,null,"Total",null,null,null,{"$f":"SUM(H109:H111)","v":35438866.909999996},{"$f":"SUM(I109:I111)","v":35395897.560000002},35401021.829999998,35698691.959999993,35623200.68,36253824.890000001,36793771.789999999,37087514.159999996,36759980.909999996,38067656.130000003,38067656.130000003,38097501.549999997,38695680.880000003,null,{"$f":"(SUM(I112:S112)+(0.5*T112)+(0.5*H112))/12","v":36692832.623749994},null,null,{"$f":"T112","v":38695680.880000003},36692832.623749994,{"$f":"T112","v":38695680.880000003},36692832.623749994,{"$f":"AB112-T112","v":-2002848.2562500089},{"$f":"+AD111+1","v":105},{"$f":"+AE111+1","v":100},-2002848.2562500089,null,null,"Total",null,{"$f":"+T112","v":38695680.880000003},{"$f":"AB112","v":36692832.623749994},{"$f":"AL112-AK112","v":-2002848.2562500089},null,null,null,null,null,29906611.263749998,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,106,101,0]
[1043,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,107,102,0,"393","Stores Equipment"]
[1044,null,null,"WVoming",null,null,null,0,0,0,0,0,0,0,0,0,12371.89,12371.89,12371.89,12371.89,null,{"$f":"(SUM(I115:S115)+(0.5*T115)+(0.5*H115))/12","v":3608.4679166666665},null,null,{"$f":"T115","v":12371.89},3608.4679166666665,{"$f":"T115","v":12371.89},3608.4679166666665,{"$f":"AB115-T115","v":-8763.4220833333329},108,103,-8763.4220833333329,null,null,"Distribution - Wyoming",null,{"$f":"+T115","v":12371.89},{"$f":"AB115","v":3608.4679166666665},{"$f":"AL115-AK115","v":-8763.4220833333329},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"+A115+1","v":1045},null,null,"Utah",null,null,null,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,23956.590000000004,23956.590000000004,23956.590000000004,23956.590000000004,null,{"$f":"(SUM(I116:S116)+(0.5*T116)+(0.5*H116))/12","v":12314.763333333334},null,null,{"$f":"T116","v":23956.590000000004},12314.763333333334,{"$f":"T116","v":23956.590000000004},12314.763333333334,{"$f":"AB116-T116","v":-11641.82666666667},109,104,-11641.82666666667,null,null,"Distribution - Utah",null,{"$f":"+T116","v":23956.590000000004},{"$f":"AB116","v":12314.763333333334},{"$f":"AL116-AK116","v":-11641.82666666667},null,null,null,null,null,10645.119999999999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1046,null,null,"Total",null,null,null,{"$f":"SUM(H115:H116)","v":7521.07},{"$f":"SUM(I115:I116)","v":7521.07},7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,null,{"$f":"SUM(V115:V116)","v":15923.231250000001},null,null,{"$f":"T117","v":36328.480000000003},15923.231250000001,{"$f":"T117","v":36328.480000000003},15923.231250000001,{"$f":"AB117-T117","v":-20405.248750000002},110,105,-20405.248750000002,null,null,"Total",null,{"$f":"+T117","v":36328.480000000003},{"$f":"AB117","v":15923.231250000001},{"$f":"AL117-AK117","v":-20405.248750000002},null,null,null,null,null,10645.119999999999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,111,106,0]
[1048,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,112,107,0,"394","Tools, Shop & Garage Equipment"]
[1049,null,null,"WVoming",null,null,null,603776.38,603776.38,603776.38,603776.38,657874.97,657874.97,684122.1,685996.61,687023.84,687023.84,694538.3,695857.75,727934.61,null,{"$f":"(SUM(I120:S120)+(0.5*T120)+(0.5*H120))/12","v":660624.75124999997},null,null,{"$f":"T120","v":727934.61},660624.75124999997,{"$f":"T120","v":727934.61},660624.75124999997,{"$f":"AB120-T120","v":-67309.858750000014},113,108,-67309.858750000014,null,null,"Distribution - Wyoming",null,{"$f":"+T120","v":727934.61},{"$f":"AB120","v":660624.75124999997},{"$f":"AL120-AK120","v":-67309.858750000014},null,null,null,null,null,408530.36041666655,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1050,null,null,"Utah",null,null,null,17822832.690000001,17822832.690000001,17822832.690000001,17822832.690000001,18570671.540000003,18463322.859999999,18698707.739999998,17827068.949999999,17838973.850000001,17852023.170000002,18144545.34,18502123.66,21769477.690000001,null,{"$f":"(SUM(I121:S121)+(0.5*T121)+(0.5*H121))/12","v":18263507.530833334},null,null,{"$f":"T121","v":21769477.690000001},18263507.530833334,{"$f":"T121","v":21769477.690000001},18263507.530833334,{"$f":"AB121-T121","v":-3505970.1591666676},114,109,-3505970.1591666676,null,null,"Distribution - Utah",null,{"$f":"+T121","v":21769477.690000001},{"$f":"AB121","v":18263507.530833334},{"$f":"AL121-AK121","v":-3505970.1591666676},null,null,null,null,null,8293006.8454166688,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1051,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I122:S122)+(0.5*T122)+(0.5*H122))/12","v":0},null,null,{"$f":"T122","v":0},0,{"$f":"T122","v":0},0,{"$f":"AB122-T122","v":0},115,110,0,null,null,"General",null,{"$f":"+T122","v":0},{"$f":"AB122","v":0},{"$f":"AL122-AK122","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1052,null,null,"Total",null,null,null,{"$f":"SUM(H120:H122)","v":18426609.07},{"$f":"SUM(I120:I122)","v":18426609.07},18426609.07,18426609.07,19228546.510000002,19121197.829999998,19382829.84,18513065.559999999,18525997.690000001,18539047.010000002,18839083.640000001,19197981.41,22497412.300000001,null,{"$f":"SUM(V120:V122)","v":18924132.282083333},null,null,{"$f":"T123","v":22497412.300000001},18924132.282083333,{"$f":"T123","v":22497412.300000001},18924132.282083333,{"$f":"AB123-T123","v":-3573280.0179166682},116,111,-3573280.0179166682,null,null,"Total",null,{"$f":"+T123","v":22497412.300000001},{"$f":"AB123","v":18924132.282083333},{"$f":"AL123-AK123","v":-3573280.0179166682},null,null,null,null,null,8701537.2058333345,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,117,112,0]
[1054,"395","LaboratorV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,118,113,0,"395","Laboratory Equipment"]
[1055,null,null,"WVoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I126:S126)+(0.5*T126)+(0.5*H126))/12","v":0},null,null,{"$f":"T126","v":0},0,{"$f":"T126","v":0},0,{"$f":"AB126-T126","v":0},119,114,0,null,null,"Distribution - Wyoming",null,{"$f":"+T126","v":0},{"$f":"AB126","v":0},{"$f":"AL126-AK126","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1056,null,null,"Utah",null,null,null,86324.81,86324.81,86324.81,86324.81,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,null,{"$f":"(SUM(I127:S127)+(0.5*T127)+(0.5*H127))/12","v":79185.199583333335},null,null,{"$f":"T127","v":76245.36},79185.199583333335,{"$f":"T127","v":76245.36},79185.199583333335,{"$f":"AB127-T127","v":2939.8395833333343},120,115,2939.8395833333343,null,null,"Distribution - Utah",null,{"$f":"+T127","v":76245.36},{"$f":"AB127","v":79185.199583333335},{"$f":"AL127-AK127","v":2939.8395833333343},null,null,null,null,null,101039.22749999999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1057,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I128:S128)+(0.5*T128)+(0.5*H128))/12","v":0},null,null,{"$f":"T128","v":0},0,{"$f":"T128","v":0},0,{"$f":"AB128-T128","v":0},121,116,0,null,null,"General",null,0,{"$f":"AB128","v":0},{"$f":"AL128-AK128","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1058,null,null,"Total",null,null,null,{"$f":"SUM(H126:H128)","v":86324.81},{"$f":"SUM(I126:I128)","v":86324.81},86324.81,86324.81,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,null,{"$f":"SUM(V126:V128)","v":79185.199583333335},null,null,{"$f":"T129","v":76245.36},79185.199583333335,{"$f":"T129","v":76245.36},79185.199583333335,{"$f":"AB129-T129","v":2939.8395833333343},122,117,2939.8395833333343,null,null,"Total",null,1,{"$f":"AB129","v":79185.199583333335},{"$f":"AL129-AK129","v":79184.199583333335},null,null,null,null,null,101039.22749999999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,123,118,0]
[1060,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,124,119,0,"396","Power Operated Equipment"]
[1061,null,null,"WVoming",null,null,null,521069.39,521069.39,521069.39,521069.39,521069.39,513022.71999999997,513022.71999999997,513022.71999999997,513022.71999999997,532199.31999999995,532199.31999999995,532199.31999999995,532199.31999999995,null,{"$f":"(SUM(I132:S132)+(0.5*T132)+(0.5*H132))/12","v":521633.39625000005},null,null,{"$f":"T132","v":532199.31999999995},521633.39625000005,{"$f":"T132","v":532199.31999999995},521633.39625000005,{"$f":"AB132-T132","v":-10565.9237499999},125,120,-10565.9237499999,null,null,"Distribution - Wyoming",null,{"$f":"+T132","v":532199.31999999995},{"$f":"AB132","v":521633.39625000005},{"$f":"AL132-AK132","v":-10565.9237499999},null,null,null,null,null,672460.94500000007,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1062,null,null,"Utah",null,null,null,7323967.21,7255162.5900000008,7255162.5900000008,7255162.5900000008,7160815.5900000008,6917945.9400000004,9574376.5699999984,9609158.459999999,9539592.5999999996,9829181.2799999993,9829181.2799999993,9829181.2799999993,9974975.7699999996,null,{"$f":"(SUM(I133:S133)+(0.5*T133)+(0.5*H133))/12","v":8558699.3550000023},null,null,9974975.7699999996,8558699.3550000023,9974975.7699999996,8558699.3550000023,{"$f":"AB133-T133","v":-1416276.4149999972},126,121,-1416276.4149999972,null,null,"Distribution - Utah",null,{"$f":"+T133","v":9974975.7699999996},{"$f":"AB133","v":8558699.3550000023},{"$f":"AL133-AK133","v":-1416276.4149999972},null,null,null,null,null,6596676.0083333338,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1063,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I134:S134)+(0.5*T134)+(0.5*H134))/12","v":0},null,null,0,0,0,0,{"$f":"AB134-T134","v":0},127,122,0,null,null,"General",null,{"$f":"+T134","v":0},{"$f":"AB134","v":0},{"$f":"AL134-AK134","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1064,null,null,"Total",null,null,null,{"$f":"SUM(H132:H134)","v":7845036.5999999996},{"$f":"SUM(I132:I134)","v":7776231.9800000004},7776231.9800000004,7776231.9800000004,7681884.9800000004,7430968.6600000001,10087399.289999999,10122181.18,10052615.32,10361380.6,10361380.6,10361380.6,10507175.09,null,{"$f":"SUM(V132:V134)","v":9080332.7512500025},null,null,10507175.09,9080332.7512500025,10507175.09,9080332.7512500025,{"$f":"AB135-T135","v":-1426842.3387499973},128,123,-1426842.3387499973,null,null,"Total",null,{"$f":"+T135","v":10507175.09},{"$f":"AB135","v":9080332.7512500025},{"$f":"AL135-AK135","v":-1426842.3387499973},null,null,null,null,null,7269136.9533333341,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,129,124,0]
[1066,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,130,125,0,"397","Communication Equipment"]
[1067,null,null,"WVoming",null,null,null,2071223.39,2071223.39,2071223.39,2071223.3900000001,2030069.69,2030069.69,2028318.13,2028318.13,2028318.13,1918123.57,1918123.57,1918123.57,1913213.51,null,{"$f":"(SUM(I138:S138)+(0.5*T138)+(0.5*H138))/12","v":2008779.4249999998},null,null,1913213.51,2008779.4249999998,1913213.51,2008779.4249999998,{"$f":"AB138-T138","v":95565.914999999804},131,126,95565.914999999804,null,null,"Distribution - Wyoming",null,{"$f":"+T138","v":1913213.51},{"$f":"AB138","v":2008779.4249999998},{"$f":"AL138-AK138","v":95565.914999999804},null,null,null,null,null,2636547.5441666669,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1068,null,null,"Utah",null,null,null,7915036.4799999995,7920157.4300000006,7925847.29,7923002.3599999994,6608138.9299999997,6608138.9299999997,6265105.46,6274597.1399999997,6350675.0200000005,5928228.3399999999,5929402.6699999999,6345083.6999999993,7455552.370000001,null,{"$f":"(SUM(I139:S139)+(0.5*T139)+(0.5*H139))/12","v":6813639.3079166673},null,null,7455552.370000001,6813639.3079166673,7455552.370000001,6813639.3079166673,{"$f":"AB139-T139","v":-641913.06208333373},132,127,-641913.06208333373,null,null,"Distribution - Utah",null,{"$f":"+T139","v":7455552.370000001},{"$f":"AB139","v":6813639.3079166673},{"$f":"AL139-AK139","v":-641913.06208333373},null,null,null,null,null,8090964.9495833321,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1069,null,null,"Total",null,null,null,{"$f":"SUM(H138:H139)","v":9986259.8699999992},{"$f":"SUM(I138:I139)","v":9991380.8200000003},9997070.6799999997,9994225.75,8638208.6199999992,8638208.6199999992,8293423.5899999999,8302915.2699999996,8378993.1500000004,7846351.9100000001,7847526.2400000002,8263207.2699999996,9368765.8800000008,null,{"$f":"SUM(V138:V139)","v":8822418.7329166681},null,null,9368765.8800000008,8822418.7329166681,9368765.8800000008,8822418.7329166681,{"$f":"AB140-T140","v":-546347.14708333276},133,128,-546347.14708333276,null,null,"Total",null,{"$f":"+T140","v":9368765.8800000008},{"$f":"AB140","v":8822418.7329166681},{"$f":"AL140-AK140","v":-546347.14708333276},null,null,null,null,null,10727512.493749999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,134,129,0]
[1071,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,135,130,0,"398","Miscellaneous Equipment"]
[1072,null,null,"WVoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I143:S143)+(0.5*T143)+(0.5*H143))/12","v":0},null,null,{"$f":"T143","v":0},0,{"$f":"T143","v":0},{"$f":"HLOOKUP($AB$8,RateBaseScenarios,AD143,FALSE)","v":0},{"$f":"AB143-T143","v":0},136,131,0,null,null,"Distribution - Wyoming",null,{"$f":"+T143","v":0},{"$f":"AB143","v":0},{"$f":"AL143-AK143","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1073,null,null,"Utah",null,null,null,317777.3,317777.3,317777.3,317777.3,122982.64,122982.64,122982.64,122982.64,122982.64,122982.64,122982.64,122982.64,126333.33,null,{"$f":"(SUM(I144:S144)+(0.5*T144)+(0.5*H144))/12","v":179937.36124999993},null,null,{"$f":"T144","v":126333.33},{"$f":"V144","v":179937.36124999993},{"$f":"T144","v":126333.33},179937.36124999993,{"$f":"AB144-T144","v":53604.031249999927},137,132,53604.031249999927,null,null,"Distribution - Utah",null,{"$f":"+T144","v":126333.33},{"$f":"AB144","v":179937.36124999993},{"$f":"AL144-AK144","v":53604.031249999927},null,null,null,null,null,458999.60916666663,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1074,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I145:S145)+(0.5*T145)+(0.5*H145))/12","v":0},null,null,{"$f":"T145","v":0},{"$f":"V145","v":0},{"$f":"T145","v":0},0,{"$f":"AB145-T145","v":0},138,133,0,null,null,"General",null,{"$f":"+T145","v":0},{"$f":"AB145","v":0},{"$f":"AL145-AK145","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1075,null,null,"Total",null,null,null,{"$f":"SUM(H143:H145)","v":317777.3},{"$f":"SUM(I143:I145)","v":317777.3},317777.3,317777.3,122982.64,122982.64,122982.64,122982.64,122982.64,122982.64,122982.64,122982.64,126333.33,null,{"$f":"SUM(V143:V145)","v":179937.36124999993},null,null,{"$f":"T146","v":126333.33},{"$f":"V146","v":179937.36124999993},{"$f":"T146","v":126333.33},179937.36124999993,{"$f":"AB146-T146","v":53604.031249999927},139,134,53604.031249999927,null,null,"Total",null,{"$f":"+T146","v":126333.33},{"$f":"AB146","v":179937.36124999993},{"$f":"AL146-AK146","v":53604.031249999927},null,null,null,null,null,458999.60916666663,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,140,135,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1077,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,141,136,0,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1078,null,null,"WVoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I149:S149)+(0.5*T149)+(0.5*H149))/12","v":0},null,null,{"$f":"T149","v":0},{"$f":"V149","v":0},{"$f":"T149","v":0},0,{"$f":"AB149-T149","v":0},142,137,0,null,null,"Distribution - Wyoming",null,{"$f":"+T149","v":0},{"$f":"AB149","v":0},{"$f":"AL149-AK149","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1079,null,null,"Utah",null,null,null,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,15644,null,{"$f":"(SUM(I150:S150)+(0.5*T150)+(0.5*H150))/12","v":69328.875},null,null,{"$f":"T150","v":15644},{"$f":"V150","v":69328.875},{"$f":"T150","v":15644},69328.875,{"$f":"AB150-T150","v":53684.875},143,138,53684.875,null,null,"Distribution - Utah",null,{"$f":"+T150","v":15644},{"$f":"AB150","v":69328.875},{"$f":"AL150-AK150","v":53684.875},null,null,null,null,null,71663,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1080,null,null,"Total",null,null,null,{"$f":"SUM(H149:H150)","v":71663},{"$f":"SUM(I149:I150)","v":71663},71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,15644,null,{"$f":"SUM(V149:V150)","v":69328.875},null,null,{"$f":"T151","v":15644},{"$f":"V151","v":69328.875},{"$f":"T151","v":15644},69328.875,{"$f":"AB151-T151","v":53684.875},144,139,53684.875,null,null,"Total",null,{"$f":"+T151","v":15644},{"$f":"AB151","v":69328.875},{"$f":"AL151-AK151","v":53684.875},null,null,null,null,null,71663,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,145,140,0]
[1082,null,"Total General Plant",null,null,null,null,{"$f":"H146+H140+H135+H129+H123+H117+H112+H106+H100+H94+H151","v":188259391.38999999},{"$f":"I146+I140+I135+I129+I123+I117+I112+I106+I100+I94+I151","v":189150959.75},190723721.39000002,191206020.82999998,187476263.55999997,187914356.25999999,191695401.77000001,190207909.90000001,193995230.01999998,194614750.52000004,195350132.31,197549807.24000001,200213938.38,null,{"$f":"V146+V140+V135+V129+V123+V117+V112+V106+V100+V94+V151","v":192010101.53625},null,null,{"$f":"Y146+Y140+Y135+Y129+Y123+Y117+Y112+Y106+Y100+Y94+Y151","v":200213938.38},{"$f":"Z146+Z140+Z135+Z129+Z123+Z117+Z112+Z106+Z100+Z94+Z151","v":192010101.53625},{"$f":"AA146+AA140+AA135+AA129+AA123+AA117+AA112+AA106+AA100+AA94+AA151","v":200213938.38},192010101.53625,{"$f":"AB153-T153","v":-8203836.84375},146,141,-8203836.84375,null,"Total General Plant",null,null,null,null,null,null,null,null,null,null,125963935.29333332,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,147,142,0]
[1084,101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,148,143,0]
[1085,null,null,"Production",null,null,null,{"$f":"H29","v":83069634.049999982},{"$f":"I29","v":83069634.049999982},83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,null,{"$f":"(SUM(I156:S156)+(0.5*T156)+(0.5*H156))/12","v":83069549.404999956},null,null,{"$f":"Y29","v":83069408.329999983},{"$f":"Z29","v":83069549.405000001},{"$f":"AA29","v":83069408.329999983},83069549.405000001,{"$f":"AB156-T156","v":141.07500001788139},149,144,141.07500001788139,"101",null,"Production",null,{"$f":"+T156","v":83069408.329999983},{"$f":"AB156","v":83069549.405000001},{"$f":"AL156-AK156","v":141.07500001788139},null,null,null,null,null,85398682.189583331,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1086,null,null,"Distribution - Wyoming",null,null,null,{"$f":"H15+H33+H38+H46+H54+H59+H64+H69+H74+H79+H84","v":48149847.769999996},48149847.769999996,48761160.159999996,48738423.280000001,48797479.600000001,48838057.280000001,48868557.470000006,51049589.670000002,50992885.910000004,49820433.280000009,52746833.640000008,53452366.100000001,55852407.269999996,null,{"$f":"(SUM(I157:S157)+(0.5*T157)+(0.5*H157))/12","v":50184730.140000008},null,null,{"$f":"Y15+Y33+Y38+Y46+Y54+Y59+Y64+Y69+Y74+Y79+Y84","v":55852407.269999996},{"$f":"Z15+Z33+Z38+Z46+Z54+Z59+Z64+Z69+Z74+Z79+Z84","v":50184730.140000001},{"$f":"AA15+AA33+AA38+AA46+AA54+AA59+AA64+AA69+AA74+AA79+AA84","v":55852407.269999996},50184730.140000001,{"$f":"AB157-T157","v":-5667677.1299999952},150,145,-5667677.1299999952,null,null,"Distribution - Wyoming",null,{"$f":"+T157","v":55852407.269999996},{"$f":"AB157","v":50184730.140000001},{"$f":"AL157-AK157","v":-5667677.1299999952},null,null,null,null,null,41065401.532916673,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1087,null,null,"Distribution - Utah",null,null,null,{"$f":"H16+H34+H39+H50+H55+H60+H65+H70+H75+H80+H85","v":1442032388.1899998},1440857748.74,1445174349.0699999,1446832154.26,1446845255.98,1449229645.1300001,1453650149.9099996,1465920061.0599997,1498874301.4099998,1484622096.8399999,1488374340.8400002,1503678292.6300001,1527319842.8399999,null,{"$f":"(SUM(I158:S158)+(0.5*T158)+(0.5*H158))/12","v":1467394542.6154165},null,null,{"$f":"Y16+Y34+Y39+Y50+Y55+Y60+Y65+Y70+Y75+Y80+Y85","v":1527319842.8399999},{"$f":"Z16+Z34+Z39+Z50+Z55+Z60+Z65+Z70+Z75+Z80+Z85","v":1467394542.615417},{"$f":"AA16+AA34+AA39+AA50+AA55+AA60+AA65+AA70+AA75+AA80+AA85","v":1527319842.8399999},1467394542.615417,{"$f":"AB158-T158","v":-59925300.224582911},151,146,-59925300.224582911,null,null,"Distribution - Utah",null,{"$f":"+T158","v":1527319842.8399999},{"$f":"AB158","v":1467394542.615417},{"$f":"AL158-AK158","v":-59925300.224582911},null,null,null,null,null,1239071844.5324998,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1088,null,null,"General",null,null,null,{"$f":"H153","v":188259391.38999999},{"$f":"I153","v":189150959.75},190723721.39000002,191206020.82999998,187476263.55999997,187914356.25999999,191695401.77000001,190207909.90000001,193995230.01999998,194614750.52000004,195350132.31,197549807.24000001,200213938.38,null,{"$f":"(SUM(I159:S159)+(0.5*T159)+(0.5*H159))/12","v":192010101.53625},null,null,{"$f":"Y153","v":200213938.38},{"$f":"Z153","v":192010101.53625},{"$f":"AA153","v":200213938.38},192010101.53625,{"$f":"AB159-T159","v":-8203836.84375},152,147,-8203836.84375,null,null,"General",null,{"$f":"+T159","v":200213938.38},{"$f":"AB159","v":192010101.53625},{"$f":"AL159-AK159","v":-8203836.84375},null,null,null,null,null,125963935.29333334,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1089,null,null,"Gas Plant in Service",null,null,null,{"$f":"SUM(H156:H159)","v":1761511261.3999996},{"$f":"SUM(I156:I159)","v":1761228190.3099999},1767728864.6700001,1769846232.4199998,1766188633.1900001,1769051692.72,1777283743.1999996,1790247194.6799998,1826931825.6699998,1812126688.9699998,1819540715.1200001,1837749874.3000002,1866455596.8199997,null,{"$f":"(SUM(I160:S160)+(0.5*T160)+(0.5*H160))/12","v":1792658923.6966665},null,null,{"$f":"SUM(Y156:Y159)","v":1866455596.8199997},{"$f":"SUM(Z156:Z159)","v":1792658923.6966672},{"$f":"SUM(AA156:AA159)","v":1866455596.8199997},1792658923.6966672,{"$f":"AB160-T160","v":-73796673.1233325},153,148,-73796673.1233325,null,null,"Gas Plant in Seryice",null,{"$f":"SUM(AK156:AK159)","v":1866455596.8199997},{"$f":"AB160","v":1792658923.6966672},{"$f":"AL160-AK160","v":-73796673.1233325},null,null,null,null,null,1491499863.5483332,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,154,149,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ160-N160","v":{"$error":"#REF!"}}]
[1091,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,155,150,0,105,"Gas Plant Held For Future Use"]
[1092,null,null,"Distribution - Utah",null,null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,{"$f":"(SUM(I163:S163)+(0.5*T163)+(0.5*H163))/12","v":5036.8300000000008},null,null,{"$f":"T163","v":5036.83},{"$f":"V163","v":5036.8300000000008},{"$f":"T163","v":5036.83},5036.8300000000008,{"$f":"AB163-T163","v":0},156,151,0,null,null,"Distribution - Utah",null,{"$f":"+T163","v":5036.83},{"$f":"AB163","v":5036.8300000000008},{"$f":"AL163-AK163","v":0},null,null,null,null,null,5036.8300000000008,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1093,null,null,"Total",null,null,null,{"$f":"SUM(H163)","v":5036.83},{"$f":"SUM(I163)","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,{"$f":"(SUM(I164:S164)+(0.5*T164)+(0.5*H164))/12","v":5036.8300000000008},null,null,{"$f":"T164","v":5036.83},{"$f":"V164","v":5036.8300000000008},{"$f":"T164","v":5036.83},5036.8300000000008,{"$f":"AB164-T164","v":0},157,152,0,null,null,"Total",null,{"$f":"SUM(AK163)","v":5036.83},{"$f":"AB164","v":5036.8300000000008},{"$f":"AL164-AK164","v":0},null,null,null,null,null,5036.8300000000008,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,158,153,0]
[1095,106,"Complete Construction Not Vet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,159,154,0,106,"Complete Construction Not Yet Classified"]
[1096,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I167:S167)+(0.5*T167)+(0.5*H167))/12","v":0},null,null,{"$f":"T167","v":0},{"$f":"V167","v":0},{"$f":"T167","v":0},0,{"$f":"AB167-T167","v":0},160,155,0,null,null,"Production",null,{"$f":"+T167","v":0},{"$f":"AB167","v":0},{"$f":"AL167-AK167","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1097,null,null,"Distribution - WVoming",null,null,null,426614.1,567526.48,59447.53,159969.76999999999,182772,232751.45,283371.58,47040.42,46243.76,417779.18,1589510.51,1857396.88,980210.39,null,{"$f":"(SUM(I168:S168)+(0.5*T168)+(0.5*H168))/12","v":512268.48374999996},null,null,{"$f":"T168","v":980210.39},{"$f":"V168","v":512268.48374999996},{"$f":"T168","v":980210.39},512268.48374999996,{"$f":"AB168-T168","v":-467941.90625000006},161,156,-467941.90625000006,null,null,"Distribution - Wyoming",null,{"$f":"+T168","v":980210.39},{"$f":"AB168","v":512268.48374999996},{"$f":"AL168-AK168","v":-467941.90625000006},null,null,null,null,null,265914.63666666666,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1098,null,null,"Distribution - Utah",null,null,null,4632340.68,7114959.6799999997,6392051.5599999996,8530092.8399999999,9811478.6400000006,11194918.23,10187074.619999999,-10028208.029999999,-10296154.09,10836226.859999999,14216264.199999999,6871886.1600000001,12901121.1,null,{"$f":"(SUM(I169:S169)+(0.5*T169)+(0.5*H169))/12","v":6133110.1299999999},null,null,{"$f":"T169","v":12901121.1},{"$f":"V169","v":6133110.1299999999},{"$f":"T169","v":12901121.1},6133110.1299999999,{"$f":"AB169-T169","v":-6768010.9699999997},162,157,-6768010.9699999997,null,null,"Distribution - Utah",null,{"$f":"+T169","v":12901121.1},{"$f":"AB169","v":6133110.1299999999},{"$f":"AL169-AK169","v":-6768010.9699999997},null,null,null,null,null,5384197.3454166669,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1099,null,null,"General",null,null,null,1735579,1563461.48,540338.79,1335428.74,-439812.89,-600762.53,-635661.93000000005,96740.63,-53935,-190897.81,-122458.05,2449818.71,3255188.12,null,{"$f":"(SUM(I170:S170)+(0.5*T170)+(0.5*H170))/12","v":536470.30833333323},null,null,{"$f":"T170","v":3255188.12},{"$f":"V170","v":536470.30833333323},{"$f":"T170","v":3255188.12},536470.30833333323,{"$f":"AB170-T170","v":-2718717.811666667},163,158,-2718717.811666667,null,null,"General",null,{"$f":"+T170","v":3255188.12},{"$f":"AB170","v":536470.30833333323},{"$f":"AL170-AK170","v":-2718717.811666667},null,null,null,null,null,957800.01624999999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1100,null,null,"Total",null,null,null,{"$f":"SUM(H167:H170)","v":6794533.7799999993},{"$f":"SUM(I167:I170)","v":9245947.6400000006},6991837.8799999999,10025491.35,9554437.75,10826907.15,9834784.2699999996,-9884426.9799999986,-10303845.33,11063108.229999999,15683316.659999998,11179101.75,17136519.609999999,null,{"$f":"(SUM(I171:S171)+(0.5*T171)+(0.5*H171))/12","v":7181848.9220833322},null,null,{"$f":"T171","v":17136519.609999999},{"$f":"V171","v":7181848.9220833322},{"$f":"T171","v":17136519.609999999},7181848.9220833322,{"$f":"AB171-T171","v":-9954670.6879166663},164,159,-9954670.6879166663,null,null,"Total",null,{"$f":"SUM(AK167:AK170)","v":17136519.609999999},{"$f":"AB171","v":7181848.9220833322},{"$f":"AL171-AK171","v":-9954670.6879166663},null,null,null,null,null,6607911.998333334,null,null,null,null,null,null,{"$f":"SUM(AZ167:AZ170)","v":{"$error":"#REF!"}},{"$f":"SUM(BA167:BA170)","v":{"$error":"#REF!"}}]
[1101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,165,160,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ171-N171","v":{"$error":"#REF!"}}]
[1102,108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,166,161,0,108,"Accum Proy For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ172+AZ161","v":{"$error":"#REF!"}}]
[1103,null,null,"Production",null,null,null,-67671623.030000001,-67738197.590000004,-67803742.200000003,-67863032.689999998,-67926616,-67988119.400000006,-68058306.340000004,-68124947.769999996,-68189861.959999993,-68254868.290000007,-68322938.209999993,-68427537.379999995,-68485402.930000007,null,{"$f":"(SUM(I174:S174)+(0.5*T174)+(0.5*H174))/12","v":-68064723.400833338},null,null,{"$f":"T174","v":-68485402.930000007},{"$f":"V174","v":-68064723.400833338},{"$f":"T174","v":-68485402.930000007},-68064723.400833338,{"$f":"AB174-T174","v":420679.52916666865},167,162,420679.52916666865,null,null,"Production",null,{"$f":"+T174","v":-68485402.930000007},{"$f":"AB174","v":-68064723.400833338},{"$f":"AL174-AK174","v":420679.52916666865},null,null,null,null,null,-67215184.862499997,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1104,null,null,"Distribution - WVoming",null,null,null,-21912448.57,-22017477.870000001,-22123607.440000001,-22229708.379999999,-22336001.199999999,-22442387.18,-22548841.199999999,-22659236.82,-22769568.690000001,-22877854.010000002,-22986634.289999999,-23103035.550000001,-23226073.07,null,{"$f":"(SUM(I175:S175)+(0.5*T175)+(0.5*H175))/12","v":-22555301.120833334},null,null,{"$f":"T175","v":-23226073.07},{"$f":"V175","v":-22555301.120833334},{"$f":"T175","v":-23226073.07},-22555301.120833334,{"$f":"AB175-T175","v":670771.94916666672},168,163,670771.94916666672,null,null,"Distribution - Wyoming",null,{"$f":"+T175","v":-23226073.07},{"$f":"AB175","v":-22555301.120833334},{"$f":"AL175-AK175","v":670771.94916666672},null,null,null,null,null,-18186050.537083331,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1105,null,null,"Distribution - Utah",null,null,null,-492787596.61000001,-495533542.14999998,-497984687.27999997,-499999629.57999998,-500852984.07999998,-503417456.99000001,-505473728.43000001,-507841191.81999999,-509044272.82999998,-511901060.80000001,-514398333.24000001,-517051967.94999999,-519157829.87,null,{"$f":"(SUM(I176:S176)+(0.5*T176)+(0.5*H176))/12","v":-505789297.36583334},null,null,{"$f":"T176","v":-519157829.87},{"$f":"V176","v":-505789297.36583334},{"$f":"T176","v":-519157829.87},-505789297.36583334,{"$f":"AB176-T176","v":13368532.504166663},{"$f":"+AD175+1","v":169},{"$f":"+AE175+1","v":164},13368532.504166663,null,null,"Distribution - Utah",null,{"$f":"+T176","v":-519157829.87},{"$f":"AB176","v":-505789297.36583334},{"$f":"AL176-AK176","v":13368532.504166663},null,null,null,null,null,-452037575.93916672,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1106,null,null,"General",null,null,null,-131907591.44000003,-132706230.76000001,-133704073.43000001,-134697187.63999996,-130881453.87,-131179320.76000001,-131717895.79000001,-131286993.94,-131978509.13,-132054301.02999993,-133086028.38999994,-134165672.99999996,-131571729.2899999,null,{"$f":"(SUM(I177:S177)+(0.5*T177)+(0.5*H177))/12","v":-132433110.67541663},null,null,{"$f":"T177","v":-131571729.2899999},{"$f":"V177","v":-132433110.67541663},{"$f":"T177","v":-131571729.2899999},-132433110.67541663,{"$f":"AB177-T177","v":-861381.38541673124},170,165,-861381.38541673124,null,null,"General",null,{"$f":"+T177","v":-131571729.2899999},{"$f":"AB177","v":-132433110.67541663},{"$f":"AL177-AK177","v":-861381.38541673124},null,null,null,null,null,-82697713.612916663,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1107,null,null,"Total",null,null,null,{"$f":"SUM(H174:H177)","v":-714279259.6500001},{"$f":"SUM(I174:I177)","v":-717995448.37},-721616110.3499999,-724789558.28999996,-721997055.14999998,-725027284.33000004,-727798771.75999999,-729912370.3499999,-731982212.61000001,-735088084.13,-738793934.13,{"$f":"SUM(S174:S177)","v":-742748213.88},-742441035.15999985,null,{"$f":"(SUM(I178:S178)+(0.5*T178)+(0.5*H178))/12","v":-728842432.56291676},null,null,{"$f":"T178","v":-742441035.15999985},{"$f":"V178","v":-728842432.56291676},{"$f":"T178","v":-742441035.15999985},-728842432.56291676,{"$f":"AB178-T178","v":13598602.597083092},171,166,13598602.597083092,null,null,"Total",null,{"$f":"SUM(AK174:AK177)","v":-742441035.15999985},{"$f":"AB178","v":-728842432.56291676},{"$f":"AL178-AK178","v":13598602.597083092},null,null,null,null,null,-620136524.95166671,null,null,null,null,null,null,{"$f":"SUM(AZ174:AZ177)","v":{"$error":"#REF!"}},{"$f":"SUM(BA174:BA177)","v":{"$error":"#REF!"}}]
[1108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,172,167,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ178-N178","v":{"$error":"#REF!"}}]
[{"$f":"+A179+1","v":1109},111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,173,168,0,111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[1110,null,null,"Production",null,null,null,-6029762.8200000003,-6031221.1900000004,-6032653.3899999997,-6034093.9500000002,-6035531.8600000003,-6036914.79,-6038527.21,-6040045.9199999999,-6041524.9800000004,-6043000.4900000002,-6044556.96,-6046347.9199999999,-6047634.7199999997,null,{"$f":"(SUM(I181:S181)+(0.5*T181)+(0.5*H181))/12","v":-6038593.1191666676},null,null,{"$f":"T181","v":-6047634.7199999997},{"$f":"V181","v":-6038593.1191666676},{"$f":"T181","v":-6047634.7199999997},-6038593.1191666676,{"$f":"AB181-T181","v":9041.6008333321661},174,169,9041.6008333321661,null,null,"Production",null,{"$f":"+T181","v":-6047634.7199999997},{"$f":"AB181","v":-6038593.1191666676},{"$f":"AL181-AK181","v":9041.6008333321661},null,null,null,null,null,-5969187.3716666661,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1111,null,null,"Distribution - WVoming",null,null,null,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300,null,{"$f":"(SUM(I182:S182)+(0.5*T182)+(0.5*H182))/12","v":-300},null,null,{"$f":"T182","v":-300},{"$f":"V182","v":-300},{"$f":"T182","v":-300},-300,{"$f":"AB182-T182","v":0},175,170,0,null,null,"Distribution - Wyoming",null,{"$f":"+T182","v":-300},{"$f":"AB182","v":-300},{"$f":"AL182-AK182","v":0},null,null,null,null,null,-300,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1112,null,null,"Distribution - Utah",null,null,null,-69325.969999999739,-69325.969999999739,-69325.970000000671,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.97,-69325.969999999739,-69325.969999999739,-69325.970000000671,null,{"$f":"(SUM(I183:S183)+(0.5*T183)+(0.5*H183))/12","v":-69325.96999999987},null,null,{"$f":"T183","v":-69325.970000000671},{"$f":"V183","v":-69325.96999999987},{"$f":"T183","v":-69325.970000000671},-69325.96999999987,{"$f":"AB183-T183","v":8.0035533756017685E-10},176,171,8.0035533756017685E-10,null,null,"Distribution - Utah",null,{"$f":"+T183","v":-69325.970000000671},{"$f":"AB183","v":-69325.96999999987},{"$f":"AL183-AK183","v":8.0035533756017685E-10},null,null,null,null,null,-69325.970000000336,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1113,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I184:S184)+(0.5*T184)+(0.5*H184))/12","v":0},null,null,{"$f":"T184","v":0},{"$f":"V184","v":0},{"$f":"T184","v":0},0,{"$f":"AB184-T184","v":0},177,172,0,null,null,"General",null,{"$f":"+T184","v":0},{"$f":"AB184","v":0},{"$f":"AL184-AK184","v":0},null,null,null,null,null,-1791386.7874999999,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1114,null,null,"Total",null,null,null,{"$f":"SUM(H181:H184)","v":-6099388.79},{"$f":"SUM(I181:I184)","v":-6100847.1600000001},-6102279.3600000003,-6103719.9199999999,-6105157.8300000001,-6106540.7599999998,-6108153.1799999997,-6109671.8899999997,-6111150.9500000002,-6112626.46,-6114182.9299999997,-6115973.8899999997,-6117260.6900000004,null,{"$f":"(SUM(I185:S185)+(0.5*T185)+(0.5*H185))/12","v":-6108219.0891666664},null,null,{"$f":"T185","v":-6117260.6900000004},{"$f":"V185","v":-6108219.0891666664},{"$f":"T185","v":-6117260.6900000004},-6108219.0891666664,{"$f":"AB185-T185","v":9041.6008333340287},178,173,9041.6008333340287,null,null,"Total",null,{"$f":"SUM(AK181:AK184)","v":-6117260.6900000004},{"$f":"AB185","v":-6108219.0891666664},{"$f":"AL185-AK185","v":9041.6008333340287},null,null,null,null,null,-7830200.1291666673,null,null,null,null,null,null,{"$f":"SUM(AZ181:AZ184)","v":{"$error":"#REF!"}},{"$f":"SUM(BA181:BA184)","v":{"$error":"#REF!"}}]
[1115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,179,174,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ185-N185","v":{"$error":"#REF!"}}]
[1116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,180,175,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ178+AZ185","v":{"$error":"#REF!"}}]
[1117,"SVstem Net UtilitV Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,181,176,0,"System Net Utility Plant"]
[1118,null,"Production",null,null,null,null,{"$f":"H156+H167+H174+H181","v":9368248.1999999806},{"$f":"I156+I167+I174+I181","v":9300215.2699999772},9233238.4599999785,9172507.4099999852,9107486.1899999827,9044599.8599999771,8972800.4999999776,8904640.3599999864,8838021.3899999894,8771539.5499999765,8701913.159999989,8595523.0299999882,8536370.6799999774,null,{"$f":"V156+V167+V174+V181","v":8966232.8849999495},null,null,{"$f":"T189","v":8536370.6799999774},{"$f":"V189","v":8966232.8849999495},{"$f":"T189","v":8536370.6799999774},8966232.8849999495,{"$f":"AB189-T189","v":429862.20499997213},182,177,429862.20499997213,null,"Production",null,null,{"$f":"AK156+AK167+AK174+AK181","v":8536370.6799999774},{"$f":"AB189","v":8966232.8849999495},{"$f":"AL189-AK189","v":429862.20499997213},null,null,null,null,null,12214309.955416668,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1119,null,"Distribution - WVoming",null,null,null,null,{"$f":"H157+H168+H175+H182","v":26663713.299999997},26699596.379999992,26696700.249999996,26668384.670000006,26643950.400000002,26628121.550000004,26602787.850000005,28437093.270000003,28269260.98,27360058.450000007,31349409.860000007,32206427.430000003,33606244.589999996,null,{"$f":"V157+V168+V175+V182","v":28141397.502916675},null,null,{"$f":"T190","v":33606244.589999996},{"$f":"V190","v":28141397.502916675},{"$f":"T190","v":33606244.589999996},28141397.502916675,{"$f":"AB190-T190","v":-5464847.0870833211},183,178,-5464847.0870833211,null,"Distribution - Wyoming",null,null,{"$f":"AK157+AK168+AK175+AK182","v":33606244.589999996},{"$f":"AB190","v":28141397.502916675},{"$f":"AL190-AK190","v":-5464847.0870833211},null,null,null,null,null,23144965.632500004,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1120,null,"Distribution - Utah",null,null,null,null,{"$f":"H183+H176+H169+H163+H158","v":953812843.11999977},{"$f":"I183+I176+I169+I163+I158","v":952374877.13},953517424.20999992,955298328.37999988,955739461.39999998,956942817.23000002,958299206.95999956,947986372.06999969,979469585.3499999,983492973.75999987,988127982.66000009,993433921.70000005,1020998844.9299998,null,{"$f":"V183+V176+V169+V163+V158","v":967674066.23958313},null,null,{"$f":"T191","v":1020998844.9299998},{"$f":"V191","v":967674066.23958313},{"$f":"T191","v":1020998844.9299998},967674066.23958313,{"$f":"AB191-T191","v":-53324778.690416694},184,179,-53324778.690416694,null,"Distribution - Utah",null,null,{"$f":"AK183+AK176+AK169+AK163+AK158","v":1020998844.9299998},{"$f":"AB191","v":967674066.23958313},{"$f":"AL191-AK191","v":-53324778.690416694},null,null,null,null,null,792354176.79874969,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1121,null,"General",null,null,null,null,{"$f":"H184+H177+H170+H159","v":58087378.949999958},{"$f":"I184+I177+I170+I159","v":58008190.469999999},57559986.750000015,57844261.930000022,56154996.799999967,56134272.969999984,59341844.049999997,59017656.590000004,61962785.889999986,62369551.680000111,62141645.870000064,65833952.950000048,71897397.210000098,null,{"$f":"V184+V177+V170+V159","v":60113461.169166699},null,null,{"$f":"T192","v":71897397.210000098},{"$f":"V192","v":60113461.169166699},{"$f":"T192","v":71897397.210000098},60113461.169166699,{"$f":"AB192-T192","v":-11783936.040833399},185,180,-11783936.040833399,null,"General",null,null,{"$f":"AK184+AK177+AK170+AK159","v":71897397.210000098},{"$f":"AB192","v":60113461.169166699},{"$f":"AL192-AK192","v":-11783936.040833399},null,null,null,null,null,42432634.909166679,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,186,181,0]
[1123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,187,182,0]
[1124,null,"SVstem Net UtilitV Plant",null,null,null,null,{"$f":"SUM(H189:H192)","v":1047932183.5699997},{"$f":"SUM(I189:I192)","v":1046382879.25},1047007349.6699998,1048983482.39,1047645894.79,1048749811.61,1053216639.3599995,1044345762.2899997,1078539653.6099999,1081994123.4400001,1090320951.5500002,1100069825.1100001,1135038857.4099998,null,{"$f":"SUM(V189:V192)","v":1064895157.7966665},null,null,{"$f":"T195","v":1135038857.4099998},{"$f":"V195","v":1064895157.7966665},{"$f":"T195","v":1135038857.4099998},1064895157.7966665,{"$f":"AB195-T195","v":-70143699.613333344},188,183,-70143699.613333344,null,"System Net Utility Plant",null,null,{"$f":"SUM(AK189:AK192)","v":1135038857.4099998},{"$f":"AB195","v":1064895157.7966665},{"$f":"AL195-AK195","v":-70143699.613333344},null,null,null,null,null,870146087.29583299,null,null,null,null,null,null,{"$f":"SUM(AZ189:AZ192)","v":{"$error":"#REF!"}},{"$f":"SUM(BA189:BA192)","v":{"$error":"#REF!"}}]
[1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,189,184,0]
[1126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,190,185,0]
[1127,"WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,191,186,0,"WORKING CAPITAL"]
[1128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,192,187,0]
[1129,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,193,188,0,154,"Plant Materials & Operating Supplies"]
[1130,null,null,"Distribution - WVoming",null,null,null,{"$f":"+H203*'ROR-Model'!$N$2","v":266333.22382296796},{"$f":"+I203*'ROR-Model'!$N$2","v":382863.71190381394},{"$f":"+J203*'ROR-Model'!$N$2","v":391995.5104109887},{"$f":"+K203*'ROR-Model'!$N$2","v":303831.9337235397},{"$f":"+L203*'ROR-Model'!$N$2","v":432060.43163288035},{"$f":"+M203*'ROR-Model'!$N$2","v":427382.92366584227},{"$f":"+N203*'ROR-Model'!$N$2","v":339717.01506102242},{"$f":"+O203*'ROR-Model'!$N$2","v":423729.13536946912},{"$f":"+P203*'ROR-Model'!$N$2","v":456326.22563186387},{"$f":"+Q203*'ROR-Model'!$N$2","v":402369.42049650964},{"$f":"+R203*'ROR-Model'!$N$2","v":428249.42166760046},{"$f":"+S203*'ROR-Model'!$N$2","v":441966.34701266553},{"$f":"+T203*'ROR-Model'!$N$2","v":453521.95336254314},null,{"$f":"(SUM(I201:S201)+(0.5*T201)+(0.5*H201))/12","v":399201.63876407925},null,null,{"$f":"T201","v":453521.95336254314},{"$f":"V201","v":399201.63876407925},{"$f":"+V201","v":399201.63876407925},399201.63876407925,{"$f":"AB201-T201","v":-54320.314598463883},194,189,-178.16043383540818,null,null,"Distribution - Wyoming",null,{"$f":"+T201","v":453521.95336254314},{"$f":"AB201","v":399201.63876407925},{"$f":"AL201-AK201","v":-54320.314598463883},null,null,null,null,null,427239.58138572489,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1131,null,null,"Distribution - Utah",null,null,null,{"$f":"+H203*'ROR-Model'!$M$2","v":7724459.5561770322},{"$f":"+I203*'ROR-Model'!$M$2","v":11104192.018096186},{"$f":"+J203*'ROR-Model'!$M$2","v":11369041.469589012},{"$f":"+K203*'ROR-Model'!$M$2","v":8812034.226276461},{"$f":"+L203*'ROR-Model'!$M$2","v":12531043.938367119},{"$f":"+M203*'ROR-Model'!$M$2","v":12395382.226334158},{"$f":"+N203*'ROR-Model'!$M$2","v":9852808.8449389786},{"$f":"+O203*'ROR-Model'!$M$2","v":12289411.444630532},{"$f":"+P203*'ROR-Model'!$M$2","v":13234824.494368136},{"$f":"+Q203*'ROR-Model'!$M$2","v":11669915.869503491},{"$f":"+R203*'ROR-Model'!$M$2","v":12420513.2583324},{"$f":"+S203*'ROR-Model'!$M$2","v":12818345.092987334},{"$f":"+T203*'ROR-Model'!$M$2","v":13153492.216637457},null,{"$f":"(SUM(I202:S202)+(0.5*T202)+(0.5*H202))/12","v":11578040.730819253},null,null,{"$f":"T202","v":13153492.216637457},{"$f":"V202","v":11578040.730819253},{"$f":"+V202","v":11578040.730819253},11578040.730819253,{"$f":"AB202-T202","v":-1575451.4858182035},195,190,-78619.940816164017,null,null,"Distribution - Utah",null,{"$f":"+T202","v":13153492.216637457},{"$f":"AB202","v":11578040.730819253},{"$f":"AL202-AK202","v":-1575451.4858182035},null,null,null,null,null,12725231.314030943,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1132,null,null,"Total",null,null,null,7990792.7800000003,11487055.73,11761036.98,9115866.1600000001,12963104.369999999,12822765.15,10192525.860000001,12713140.58,13691150.719999999,12072285.289999999,12848762.68,13260311.439999999,13607014.17,null,{"$f":"(SUM(I203:S203)+(0.5*T203)+(0.5*H203))/12","v":11977242.369583333},null,null,{"$f":"SUM(Y201:Y202)","v":13607014.17},{"$f":"SUM(Z201:Z202)","v":11977242.369583333},{"$f":"+V203","v":11977242.369583333},11977242.369583333,{"$f":"AB203-T203","v":-1629771.800416667},196,191,-78798.101249998435,null,null,"Total",null,{"$f":"SUM(AK201:AK202)","v":13607014.17},{"$f":"AB203","v":11977242.369583333},{"$f":"AL203-AK203","v":-1629771.800416667},null,null,null,null,null,13152470.895416668,null,null,null,null,null,null,{"$f":"SUM(AZ201:AZ202)","v":{"$error":"#REF!"}},{"$f":"SUM(BA201:BA202)","v":{"$error":"#REF!"}}]
[1133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,197,192,0]
[1134,"1641","Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,198,193,0,"1641","Gas Stored Underground"]
[1135,null,null,"Production",null,null,null,43289915.130000003,31369107.920000002,19870006.359999999,10598542.289999999,5123025.38,9936676.2100000009,18701733.870000001,28586567.050000001,39424262.689999998,49586017.159999996,56877322.030000001,59095984.090000004,40267239.18,null,{"$f":"(SUM(I206:S206)+(0.5*T206)+(0.5*H206))/12","v":30912318.517083328},null,null,{"$f":"T206","v":40267239.18},{"$f":"V206","v":30912318.517083328},{"$f":"T206","v":40267239.18},30912318.517083328,{"$f":"AB206-T206","v":-9354920.6629166715},199,194,-9354920.6629166715,null,null,"Production",null,{"$f":"+T206","v":40267239.18},{"$f":"AB206","v":30912318.517083328},{"$f":"AL206-AK206","v":-9354920.6629166715},null,null,null,null,null,35986239.103750005,null,null,null,null,null,null,{"$f":"Z206","v":30912318.517083328},{"$f":"Z206","v":30912318.517083328}]
[1136,null,null,"Total",null,null,null,{"$f":"SUM(H206)","v":43289915.130000003},{"$f":"SUM(I206)","v":31369107.920000002},19870006.359999999,10598542.289999999,5123025.38,9936676.2100000009,18701733.870000001,28586567.050000001,39424262.689999998,49586017.159999996,56877322.030000001,59095984.090000004,40267239.18,null,{"$f":"SUM(V206)","v":30912318.517083328},null,null,{"$f":"+Y206","v":40267239.18},{"$f":"+Z206","v":30912318.517083328},{"$f":"+AA206","v":40267239.18},{"$f":"HLOOKUP($AB$8,RateBaseScenarios,AD207,FALSE)","v":30912318.517083328},{"$f":"SUM(AC206)","v":-9354920.6629166715},200,195,-9354920.6629166715,null,null,"Total",null,{"$f":"SUM(AK206)","v":40267239.18},{"$f":"AB207","v":30912318.517083328},{"$f":"AL207-AK207","v":-9354920.6629166715},null,null,null,null,null,35986239.103750005,null,null,null,null,null,null,{"$f":"+AZ206","v":30912318.517083328},{"$f":"+BA206","v":30912318.517083328}]
[1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,201,196,0]
[1138,"165","PrepaVments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,202,197,0,"165","Prepayments"]
[1139,null,null,"General",null,null,null,3195673.08,2933940.85,2531644.04,2493622.42,1857488.1,3241324.69,4084413.45,3424132.6,3137672.65,2505846.37,1789408.97,1551415.22,3172035.78,null,{"$f":"(SUM(I210:S210)+(0.5*T210)+(0.5*H210))/12","v":2727896.9824999999},null,null,{"$f":"T210","v":3172035.78},{"$f":"V210","v":2727896.9824999999},{"$f":"+V210","v":2727896.9824999999},2727896.9824999999,{"$f":"AB210-T210","v":-444138.79749999987},203,198,-1577921.7691666668,null,null,"General",null,{"$f":"+T210","v":3172035.78},{"$f":"AB210","v":2727896.9824999999},{"$f":"AL210-AK210","v":-444138.79749999987},null,null,null,null,null,2581673.1266666669,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1140,null,null,"Total",null,null,null,{"$f":"SUM(H210)","v":3195673.08},{"$f":"SUM(I210)","v":2933940.85},2531644.04,2493622.42,1857488.1,3241324.69,4084413.45,3424132.6,3137672.65,2505846.37,1789408.97,1551415.22,3172035.78,null,{"$f":"(SUM(I211:S211)+(0.5*T211)+(0.5*H211))/12","v":2727896.9824999999},null,null,{"$f":"T211","v":3172035.78},2727896.9824999999,{"$f":"+V211","v":2727896.9824999999},2727896.9824999999,{"$f":"AB211-T211","v":-444138.79749999987},204,199,-1577921.7691666668,null,null,"Total",null,{"$f":"SUM(AK210)","v":3172035.78},{"$f":"AB211","v":2727896.9824999999},{"$f":"AL211-AK211","v":-444138.79749999987},null,null,null,null,null,2581673.1266666669,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,205,200,0]
[1142,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,206,201,0,"190008","Accum Deferred Income Tax Federal"]
[1143,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I214:S214)+(0.5*T214)+(0.5*H214))/12","v":0},null,null,{"$f":"T214","v":0},0,{"$f":"T214","v":0},0,{"$f":"AB214-T214","v":0},207,202,0,null,null,"Production",null,{"$f":"+T214","v":0},{"$f":"AB214","v":0},{"$f":"AL214-AK214","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1144,null,null,"Distribution - WVoming",null,null,null,126486.92827499963,126486.92827499963,126486.92827500007,127275.00882499998,127275.00882499998,127275.00882499998,127275.00882499998,127275.00882499998,132397.53240000029,129245.21020000021,126880.96855000002,154428.8120249999,179470.52116899964,null,{"$f":"(SUM(I215:S215)+(0.5*T215)+(0.5*H215))/12","v":132106.67904766666},null,null,{"$f":"T215","v":179470.52116899964},132106.67904766666,{"$f":"T215","v":179470.52116899964},132106.67904766666,{"$f":"AB215-T215","v":-47363.842121332971},208,203,-47363.842121332971,null,null,"Distribution - Wyoming",null,{"$f":"+T215","v":179470.52116899964},{"$f":"AB215","v":132106.67904766666},{"$f":"AL215-AK215","v":-47363.842121332971},null,null,null,null,null,55542.242252500029,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1145,null,null,"Distribution - Utah",null,null,null,3813915.8217250002,3813915.8217250002,3813915.8217249997,3813127.7411750001,3813127.7411750001,3813127.7411750001,3813127.7411750001,3813127.7411750001,3808005.2175999996,3811157.5397999999,3813521.7814500001,4321768.6379749998,4962951.2888310002,null,{"$f":"(SUM(I216:S216)+(0.5*T216)+(0.5*H216))/12","v":3903029.7567856666},null,null,{"$f":"T216","v":4962951.2888310002},3903029.7567856666,{"$f":"T216","v":4962951.2888310002},3903029.7567856666,{"$f":"AB216-T216","v":-1059921.5320453336},209,204,-1059921.5320453336,null,null,"Distribution - Utah",null,{"$f":"+T216","v":4962951.2888310002},{"$f":"AB216","v":3903029.7567856666},{"$f":"AL216-AK216","v":-1059921.5320453336},null,null,null,null,null,1684434.5848308334,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1146,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I217:S217)+(0.5*T217)+(0.5*H217))/12","v":0},null,null,{"$f":"T217","v":0},0,{"$f":"T217","v":0},0,{"$f":"AB217-T217","v":0},210,205,0,null,null,"General",null,{"$f":"+T217","v":0},{"$f":"AB217","v":0},{"$f":"AL217-AK217","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1147,null,null,"Total",null,null,null,{"$f":"SUM(H214:H217)","v":3940402.75},{"$f":"SUM(I214:I217)","v":3940402.75},3940402.75,3940402.75,3940402.75,3940402.75,3940402.75,3940402.75,3940402.75,3940402.75,3940402.75,4476197.45,5142421.8099999996,null,{"$f":"SUM(V214:V217)","v":4035136.4358333331},null,null,{"$f":"T218","v":5142421.8099999996},4035136.4358333331,{"$f":"T218","v":5142421.8099999996},4035136.4358333331,{"$f":"AB218-T218","v":-1107285.3741666665},211,206,-1107285.3741666665,null,null,"Total",null,{"$f":"SUM(AK214:AK217)","v":5142421.8099999996},{"$f":"AB218","v":4035136.4358333331},{"$f":"AL218-AK218","v":-1107285.3741666665},null,null,null,null,null,1739976.8270833334,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,212,207,0]
[1149,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,213,208,0,"190009","Accum Deferred Income Tax State"]
[1150,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I221:S221)+(0.5*T221)+(0.5*H221))/12","v":0},null,null,{"$f":"T221","v":0},0,{"$f":"T221","v":0},0,{"$f":"AB221-T221","v":0},214,209,0,null,null,"Production",null,{"$f":"+T221","v":0},{"$f":"AB221","v":0},{"$f":"AL221-AK221","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1151,null,null,"Distribution - WVoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I222:S222)+(0.5*T222)+(0.5*H222))/12","v":0},null,null,{"$f":"T222","v":0},0,{"$f":"T222","v":0},0,{"$f":"AB222-T222","v":0},215,210,0,null,null,"Distribution - Wyoming",null,{"$f":"+T222","v":0},{"$f":"AB222","v":0},{"$f":"AL222-AK222","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1152,null,null,"Distribution - Utah",null,null,null,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,383673.61,440778.07,null,{"$f":"(SUM(I223:S223)+(0.5*T223)+(0.5*H223))/12","v":345868.36000000004},null,null,{"$f":"T223","v":440778.07},345868.36000000004,{"$f":"T223","v":440778.07},345868.36000000004,{"$f":"AB223-T223","v":-94909.709999999963},216,211,-94909.709999999963,null,null,"Distribution - Utah",null,{"$f":"+T223","v":440778.07},{"$f":"AB223","v":345868.36000000004},{"$f":"AL223-AK223","v":-94909.709999999963},null,null,null,null,null,149140.85541666666,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1153,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I224:S224)+(0.5*T224)+(0.5*H224))/12","v":0},null,null,{"$f":"T224","v":0},0,{"$f":"T224","v":0},0,{"$f":"AB224-T224","v":0},217,212,0,null,null,"General",null,{"$f":"+T224","v":0},{"$f":"AB224","v":0},{"$f":"AL224-AK224","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1154,null,null,"Total",null,null,null,{"$f":"SUM(H221:H224)","v":337748.35000000003},{"$f":"SUM(I221:I224)","v":337748.35000000003},337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,383673.61,440778.07,null,{"$f":"SUM(V221:V224)","v":345868.36000000004},null,null,{"$f":"T225","v":440778.07},345868.36000000004,{"$f":"T225","v":440778.07},345868.36000000004,{"$f":"AB225-T225","v":-94909.709999999963},218,213,-94909.709999999963,null,null,"Total",null,{"$f":"SUM(AK221:AK224)","v":440778.07},{"$f":"AB225","v":345868.36000000004},{"$f":"AL225-AK225","v":-94909.709999999963},null,null,null,null,null,149140.85541666666,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,219,214,0]
[1156,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,220,215,0,2351,"Customer Deposits"]
[1157,null,null,"Distribution - WVoming",null,null,null,-228301.67,-233519.46,-238201.07,-248971.7,-259314.68,-265377.66000000003,-263995.8,-265881.58,-269827.61,-275572.90000000002,-282249.03000000003,-298154.95,-308537.87,null,{"$f":"(SUM(I228:S228)+(0.5*T228)+(0.5*H228))/12","v":-264123.85083333339},null,null,{"$f":"T228","v":-308537.87},-264123.85083333339,{"$f":"+V228","v":-264123.85083333339},-264123.85083333339,{"$f":"AB228-T228","v":44414.019166666607},221,216,13945.494999999908,null,null,"Distribution - Wyoming",null,{"$f":"+T228","v":-308537.87},{"$f":"AB228","v":-264123.85083333339},{"$f":"AL228-AK228","v":44414.019166666607},null,null,null,null,null,-202885.29791666663,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1158,null,null,"Distribution - Utah",null,null,null,-6548264.21,-6738356.2000000002,-6918203.9199999999,-7096828.5199999996,-7278325.2000000002,-7392953.4500000002,-7527303.3600000003,-7553924.6799999997,-7688776.0299999993,-7834335.8300000001,-8052171.29,-8351748.4099999992,-8524171.4900000002,null,{"$f":"(SUM(I229:S229)+(0.5*T229)+(0.5*H229))/12","v":-7497428.7283333344},null,null,{"$f":"T229","v":-8524171.4900000002},-7497428.7283333344,{"$f":"+V229","v":-7497428.7283333344},-7497428.7283333344,{"$f":"AB229-T229","v":1026742.7616666658},222,217,136734.36208333168,null,null,"Distribution - Utah",null,{"$f":"+T229","v":-8524171.4900000002},{"$f":"AB229","v":-7497428.7283333344},{"$f":"AL229-AK229","v":1026742.7616666658},null,null,null,null,null,-4979185.1949999994,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1159,null,null,"Total",null,null,null,{"$f":"SUM(H228:H229)","v":-6776565.8799999999},{"$f":"SUM(I228:I229)","v":-6971875.6600000001},-7156404.9900000002,-7345800.2199999997,-7537639.8799999999,-7658331.1100000003,-7791299.1600000001,-7819806.2599999998,-7958603.6399999997,-8109908.7300000004,-8334420.3200000003,-8649903.3599999994,-8832709.3599999994,null,{"$f":"(SUM(I230:S230)+(0.5*T230)+(0.5*H230))/12","v":-7761552.5791666657},null,null,{"$f":"T230","v":-8832709.3599999994},-7761552.5791666657,{"$f":"+V230","v":-7761552.5791666657},-7761552.5791666657,{"$f":"AB230-T230","v":1071156.7808333337},223,218,150679.85708333272,null,null,"Total",null,{"$f":"SUM(AK228:AK229)","v":-8832709.3599999994},{"$f":"AB230","v":-7761552.5791666657},{"$f":"AL230-AK230","v":1071156.7808333337},null,null,null,null,null,-5182070.4929166669,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,224,219,0]
[1161,252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,225,220,0,252,"Misc Customer Credits"]
[null,null,null,"Distribution - WVoming",null,null,null,-1666668.78,-1666668.78,-1668214.51,-1694189.51,-1694189.51,-1691732.6099999999,-1691732.6099999999,-1708456.21,-1710613.21,-1492758.21,-1274603.69,-1274603.69,-929758.15,null,{"$f":"(SUM(I233:S233)+(0.5*T233)+(0.5*H233))/12","v":-1572164.6670833332},null,null,{"$f":"T233","v":-929758.15},-1572164.6670833332,{"$f":"T233","v":-929758.15},-1572164.6670833332,{"$f":"AB233-T233","v":-642406.51708333322},226,221,-642406.51708333322,null,null,"Distribution - Wyoming",null,{"$f":"+T233","v":-929758.15},{"$f":"AB233","v":-1572164.6670833332},{"$f":"AL233-AK233","v":-642406.51708333322},null,null,null,null,null,-1218567.6112500001,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"+A232+1","v":1162},null,null,"Distribution - Utah",null,null,null,-46063022.619999997,-43629194.159999996,-43895629.190000005,-45889990.270000003,-44087584.990000002,-44001902.210000001,-45132909.07,-31133550.809999999,-31670099.029999997,-33416394.079999998,-32701766.469999995,-32700205.34,-26937245.720000003,null,{"$f":"(SUM(I234:S234)+(0.5*T234)+(0.5*H234))/12","v":-38729946.649166659},null,null,{"$f":"T234","v":-26937245.720000003},-38729946.649166659,{"$f":"T234","v":-26937245.720000003},-38729946.649166659,{"$f":"AB234-T234","v":-11792700.929166656},227,222,-11792700.929166656,null,null,"Distribution - Utah",null,{"$f":"+T234","v":-26937245.720000003},{"$f":"AB234","v":-38729946.649166659},{"$f":"AL234-AK234","v":-11792700.929166656},null,null,null,null,null,-49960687.702916674,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1163,null,null,"Total",null,null,null,{"$f":"SUM(H233:H234)","v":-47729691.399999999},{"$f":"SUM(I233:I234)","v":-45295862.939999998},-45563843.700000003,-47584179.780000001,-45781774.5,-45693634.82,-46824641.68,-32842007.02,-33380712.239999998,-34909152.289999999,-33976370.159999996,{"$f":"SUM(S233:S234)","v":-33974809.030000001},-27867003.870000001,null,{"$f":"(SUM(I235:S235)+(0.5*T235)+(0.5*H235))/12","v":-40302111.316249996},null,null,{"$f":"T235","v":-27867003.870000001},-40302111.316249996,{"$f":"T235","v":-27867003.870000001},-40302111.316249996,{"$f":"AB235-T235","v":-12435107.446249995},228,223,-12435107.446249995,null,null,"Total",null,{"$f":"SUM(AK233:AK234)","v":-27867003.870000001},{"$f":"SUM(AL233:AL234)","v":-40302111.316249989},{"$f":"SUM(AM233:AM234)","v":-12435107.44624999},null,null,null,null,null,-51179255.314166665,null,null,null,null,null,null,{"$f":"SUM(AZ233:AZ234)","v":{"$error":"#REF!"}},{"$f":"SUM(BA233:BA234)","v":{"$error":"#REF!"}}]
[1164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,229,224,0]
[1165,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,230,225,0,2531,"Unclaimed Customer Deposits"]
[1166,null,null,"General",null,null,null,-108383.42,-113801.48,-115558.78,-117287.71,-119896.47,-122519.95,-124416.14,-127269.77,-116703.69,-107993.22,-98211.62,-78310.05,-73287.150000000009,null,{"$f":"(SUM(I238:S238)+(0.5*T238)+(0.5*H238))/12","v":-111067.01375},null,null,{"$f":"T238","v":-73287.150000000009},-111067.01375,{"$f":"+V238","v":-111067.01375},-111067.01375,{"$f":"AB238-T238","v":-37779.86374999999},231,226,-21339.387916666659,null,null,"General",null,{"$f":"+T238","v":-73287.150000000009},{"$f":"AB238","v":-111067.01375},{"$f":"AL238-AK238","v":-37779.86374999999},null,null,null,null,null,-43933.960000000014,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1167,null,null,"Total",null,null,null,{"$f":"+H238","v":-108383.42},{"$f":"+I238","v":-113801.48},-115558.78,-117287.71,-119896.47,-122519.95,-124416.14,-127269.77,-116703.69,-107993.22,-98211.62,-78310.05,-73287.150000000009,null,{"$f":"+V238","v":-111067.01375},null,null,{"$f":"T239","v":-73287.150000000009},-111067.01375,{"$f":"+V239","v":-111067.01375},-111067.01375,{"$f":"AB239-T239","v":-37779.86374999999},232,227,-21339.387916666659,null,null,"Total",null,{"$f":"SUM(AK238)","v":-73287.150000000009},{"$f":"AB239","v":-111067.01375},{"$f":"AL239-AK239","v":-37779.86374999999},null,null,null,null,null,-43933.960000000014,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+AD239+1","v":233},{"$f":"+AE239+1","v":228},0]
[1169,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,234,229,0,255,"Deferred Inyestment Tax Credits"]
[1170,null,null,"Production",null,null,null,-114371.06,-110987.68000000001,-107604.3,-104220.92,-100837.54000000001,-97454.16,-94070.78,-90687.400000000009,-87304.02,-83920.639999999999,-80537.259999999995,-77153.88,-73770.47,null,{"$f":"(SUM(I242:S242)+(0.5*T242)+(0.5*H242))/12","v":-94070.778750000012},null,null,{"$f":"T242","v":-73770.47},-94070.778750000012,{"$f":"T242","v":-73770.47},-94070.778750000012,{"$f":"AB242-T242","v":-20300.308750000011},235,230,-20300.308750000011,null,null,"Production",null,{"$f":"+T242","v":-73770.47},{"$f":"AB242","v":-94070.778750000012},{"$f":"AL242-AK242","v":-20300.308750000011},null,null,null,null,null,-241407.82541666669,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1171,null,null,"Distribution - WVoming",null,null,null,-43016.12373599987,-42196.156520999881,-41376.189306000015,-40808.908832999994,-39983.832787999985,-39158.756742999991,-38333.680697999996,-37508.604652999995,-38159.955456000083,-36413.536968000059,-34924.914052000007,-36538.277594999963,-36070.420708999925,null,{"$f":"(SUM(I243:S243)+(0.5*T243)+(0.5*H243))/12","v":-38745.507152958329},null,null,{"$f":"T243","v":-36070.420708999925},-38745.507152958329,{"$f":"T243","v":-36070.420708999925},-38745.507152958329,{"$f":"AB243-T243","v":-2675.0864439584038},236,231,-2675.0864439584038,null,null,"Distribution - Wyoming",null,{"$f":"+T243","v":-36070.420708999925},{"$f":"AB243","v":-38745.507152958329},{"$f":"AL243-AK243","v":-2675.0864439584038},null,null,null,null,null,-74480.888780708381,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"+A243+1","v":1172},null,null,"Distribution - Utah",null,null,null,-1297050.036264,-1272325.853479,-1247601.6706939999,-1222624.8011670001,-1197905.7272119999,-1173186.653257,-1148467.5793020001,-1123748.5053470002,-1097553.0045439999,-1073755.2730320001,-1049699.7459479999,-1022542.2324049998,-997465.98929099995,null,{"$f":"(SUM(I244:S244)+(0.5*T244)+(0.5*H244))/12","v":-1148055.7549303749},null,null,{"$f":"T244","v":-997465.98929099995},-1148055.7549303749,{"$f":"T244","v":-997465.98929099995},-1148055.7549303749,{"$f":"AB244-T244","v":-150589.76563937496},237,232,-150589.76563937496,null,null,"Distribution - Utah",null,{"$f":"+T244","v":-997465.98929099995},{"$f":"AB244","v":-1148055.7549303749},{"$f":"AL244-AK244","v":-150589.76563937496},null,null,null,null,null,-2260914.9945526253,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1173,null,null,"General",null,null,null,-10740.460000000001,-10427.74,-10115.02,-9802.3000000000011,-9489.58,-9176.86,-8864.14,-8551.42,-8238.7000000000007,-7925.9800000000005,-7613.26,-7300.54,-6987.8,null,{"$f":"(SUM(I245:S245)+(0.5*T245)+(0.5*H245))/12","v":-8864.1391666666659},null,null,{"$f":"T245","v":-6987.8},-8864.1391666666659,{"$f":"T245","v":-6987.8},-8864.1391666666659,{"$f":"AB245-T245","v":-1876.3391666666657},238,233,-1876.3391666666657,null,null,"General",null,{"$f":"+T245","v":-6987.8},{"$f":"AB245","v":-8864.1391666666659},{"$f":"AL245-AK245","v":-1876.3391666666657},null,null,null,null,null,-22605.443749999995,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1174,null,null,"Total",null,null,null,{"$f":"SUM(H242:H245)","v":-1465177.6799999997},{"$f":"SUM(I242:I245)","v":-1435937.43},-1406697.18,-1377456.9300000002,-1348216.68,-1318976.4300000002,-1289736.18,-1260495.9300000002,-1231255.68,-1202015.4300000002,-1172775.18,-1143534.9299999997,-1114294.68,null,{"$f":"(SUM(I246:S246)+(0.5*T246)+(0.5*H246))/12","v":-1289736.18},null,null,{"$f":"T246","v":-1114294.68},-1289736.18,{"$f":"T246","v":-1114294.68},-1289736.18,{"$f":"SUM(AC242:AC245)","v":-175441.50000000006},239,234,-175441.50000000006,null,null,"Total",null,{"$f":"SUM(AK242:AK245)","v":-1114294.68},{"$f":"AB246","v":-1289736.18},{"$f":"AL246-AK246","v":-175441.5},null,null,null,null,null,-2599409.1525000003,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,240,235,0]
[1176,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,241,236,0,2820,"Accum Deferred Income Taxes - Federal"]
[1177,null,null,"Production",null,null,null,-2962151.69,-2872804,-2783658.27,-2694447.37,-2605144.87,-2515839.3199999998,-2426755.35,-2337665.9300000002,-2202722.33,-2108267.4900000002,-2201917.35,-2419054.37,-2377089.42,null,{"$f":"(SUM(I249:S249)+(0.5*T249)+(0.5*H249))/12","v":-2486491.4337500003},null,null,{"$f":"T249","v":-2377089.42},-2486491.4337500003,{"$f":"T249","v":-2377089.42},-2486491.4337500003,{"$f":"AB249-T249","v":-109402.01375000039},242,237,-109402.01375000039,null,null,"Production",null,{"$f":"+T249","v":-2377089.42},{"$f":"AB249","v":-2486491.4337500003},{"$f":"AL249-AK249","v":-109402.01375000039},null,null,null,null,null,-4415842,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1178,null,null,"Distribution - WVoming",null,null,null,-6171218.8406519825,-6299592.8351579811,-6429835.6085250033,-6608535.6860149987,-6746243.5273329979,-6889050.5912919994,-7031480.177424999,-7173640.182266999,-7638497.9079360161,-7613604.253520011,-7295311.1504980018,-7828125.520499994,-7787958.9525679844,null,{"$f":"(SUM(I250:S250)+(0.5*T250)+(0.5*H250))/12","v":-7044458.8614232475},null,null,{"$f":"T250","v":-7787958.9525679844},-7044458.8614232475,{"$f":"T250","v":-7787958.9525679844},-7044458.8614232475,{"$f":"AB250-T250","v":743500.09114473686},243,238,743500.09114473686,null,null,"Distribution - Wyoming",null,{"$f":"+T250","v":-7787958.9525679844},{"$f":"AB250","v":-7044458.8614232475},{"$f":"AL250-AK250","v":743500.09114473686},null,null,null,null,null,-3460574.7516278769,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1179,null,null,"Distribution - Utah",null,null,null,-186078589.27934802,-189949405.144842,-193876569.64147499,-197990092.36398497,-202115785.18266699,-206394249.44870803,-210661404.572575,-214920483.10773298,-219697749.35206398,-224508476.64647996,-219267146.939502,-219074063.4795,-215362727.367432,null,{"$f":"(SUM(I251:S251)+(0.5*T251)+(0.5*H251))/12","v":-208264673.68357673},null,null,{"$f":"T251","v":-215362727.367432},-208264673.68357673,{"$f":"T251","v":-215362727.367432},-208264673.68357673,{"$f":"AB251-T251","v":7098053.6838552654},244,239,7098053.6838552654,null,null,"Distribution - Utah",null,{"$f":"+T251","v":-215362727.367432},{"$f":"AB251","v":-208264673.68357673},{"$f":"AL251-AK251","v":7098053.6838552654},null,null,null,null,null,-104959658.02462213,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1180,null,null,"General",null,null,null,-1978894.8,-1844873.28,-1711154.69,-1577338.3399999999,-1443384.59,-1309426.26,-1175800.31,-1042166.18,-839750.78,-698068.53,-838543.33000000007,-5129633.2,-5066685.7699999996,null,{"$f":"(SUM(I252:S252)+(0.5*T252)+(0.5*H252))/12","v":-1761077.48125},null,null,{"$f":"T252","v":-5066685.7699999996},-1761077.48125,{"$f":"T252","v":-5066685.7699999996},-1761077.48125,{"$f":"AB252-T252","v":3305608.2887499994},245,240,3305608.2887499994,null,null,"General",null,{"$f":"+T252","v":-5066685.7699999996},{"$f":"AB252","v":-1761077.48125},{"$f":"AL252-AK252","v":3305608.2887499994},null,null,null,null,null,-638861.9108333335,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1181,null,null,"Total",null,null,null,{"$f":"SUM(H249:H252)","v":-197190854.61000001},{"$f":"SUM(I249:I252)","v":-200966675.25999999},-204801218.20999998,-208870413.75999996,-212910558.16999999,-217108565.62,-221295440.41,-225473955.39999998,-230378720.37,-234928416.91999999,-229602918.77000001,-234450876.56999999,-230594461.50999999,null,{"$f":"SUM(V249:V252)","v":-219556701.45999998},null,null,{"$f":"T253","v":-230594461.50999999},-219556701.45999998,{"$f":"T253","v":-230594461.50999999},-219556701.45999998,{"$f":"AB253-T253","v":11037760.050000012},246,241,11037760.050000012,null,null,"Total",null,{"$f":"SUM(AK249:AK252)","v":-230594461.50999999},{"$f":"AB253","v":-219556701.45999998},{"$f":"AL253-AK253","v":11037760.050000012},null,null,null,null,null,-113474936.68708333,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,247,242,0]
[1183,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,248,243,0,2821,"Accum Deferred Income Taxes - State"]
[1184,null,null,"Production",null,null,null,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1161446.33,-1196642.93,null,{"$f":"(SUM(I256:S256)+(0.5*T256)+(0.5*H256))/12","v":-1186518.3862500002},null,null,{"$f":"T256","v":-1196642.93},-1186518.3862500002,{"$f":"T256","v":-1196642.93},-1186518.3862500002,{"$f":"AB256-T256","v":10124.543749999721},249,244,10124.543749999721,null,null,"Production",null,{"$f":"+T256","v":-1196642.93},{"$f":"AB256","v":-1186518.3862500002},{"$f":"AL256-AK256","v":10124.543749999721},null,null,null,null,null,-1278785.9158333335,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1185,null,null,"Distribution - WVoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I257:S257)+(0.5*T257)+(0.5*H257))/12","v":0},null,null,{"$f":"T257","v":0},0,{"$f":"T257","v":0},0,{"$f":"AB257-T257","v":0},250,245,0,null,null,"Distribution - Wyoming",null,{"$f":"+T257","v":0},{"$f":"AB257","v":0},{"$f":"AL257-AK257","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1186,null,null,"Distribution - Utah",null,null,null,-16213354.190000003,-16536995.960000003,-16865671.07,-17214459.260000005,-17560757.350000001,-17920586.560000002,-18279461.539999999,-18637619.969999999,-19058028.399999999,-19448002.390000001,-18991531.120000005,-18531682.810000002,-18052313.59,null,{"$f":"(SUM(I258:S258)+(0.5*T258)+(0.5*H258))/12","v":-18014802.526666667},null,null,{"$f":"T258","v":-18052313.59},-18014802.526666667,{"$f":"T258","v":-18052313.59},-18014802.526666667,{"$f":"AB258-T258","v":37511.063333332539},251,246,37511.063333332539,null,null,"Distribution - Utah",null,{"$f":"+T258","v":-18052313.59},{"$f":"AB258","v":-18014802.526666667},{"$f":"AL258-AK258","v":37511.063333332539},null,null,null,null,null,-9111311.8395833317,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1187,null,null,"General",null,null,null,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-401010.8,-453805.7,null,{"$f":"(SUM(I259:S259)+(0.5*T259)+(0.5*H259))/12","v":-141215.05124999999},null,null,{"$f":"T259","v":-453805.7},-141215.05124999999,{"$f":"T259","v":-453805.7},-141215.05124999999,{"$f":"AB259-T259","v":312590.64875000005},252,247,312590.64875000005,null,null,"General",null,{"$f":"+T259","v":-453805.7},{"$f":"AB259","v":-141215.05124999999},{"$f":"AL259-AK259","v":312590.64875000005},null,null,null,null,null,62814.599166666652,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1188,null,null,"Total",null,null,null,{"$f":"SUM(H256:H259)","v":-17503365.600000001},{"$f":"SUM(I256:I259)","v":-17827007.370000001},-18155682.479999997,-18504470.670000002,-18850768.759999998,-19210597.969999999,-19569472.949999996,-19927631.379999995,-20348039.809999995,-20738013.799999997,-20281542.530000001,-20094139.940000001,-19702762.219999999,null,{"$f":"SUM(V256:V259)","v":-19342535.964166667},null,null,{"$f":"T260","v":-19702762.219999999},-19342535.964166667,{"$f":"T260","v":-19702762.219999999},-19342535.964166667,{"$f":"AB260-T260","v":360226.2558333315},253,248,360226.2558333315,null,null,"Total",null,{"$f":"SUM(AK256:AK259)","v":-19702762.219999999},{"$f":"AB260","v":-19342535.964166667},{"$f":"AL260-AK260","v":360226.2558333315},null,null,null,null,null,-10327283.156249998,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,254,249,0]
[1190,"282_108_008","Deferred Fed & State Taxes-QRS Transf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,255,250,0,"282_108_008","Deferred Fed & State Taxes-QRS Transf"]
[1191,null,"General",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I263:S263)+(0.5*T263)+(0.5*H263))/12","v":0},null,null,{"$f":"T263","v":0},0,{"$f":"T263","v":0},0,{"$f":"AB263-T263","v":0},256,251,0,null,"General",null,null,{"$f":"+T263","v":0},{"$f":"AB263","v":0},{"$f":"AL263-AK263","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1192,null,"Total",null,null,null,null,{"$f":"+H263","v":0},{"$f":"+I263","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+V263","v":0},null,null,{"$f":"T264","v":0},0,{"$f":"T264","v":0},0,{"$f":"AB264-T264","v":0},257,252,0,null,"Total",null,null,{"$f":"SUM(AK263)","v":0},{"$f":"AB264","v":0},{"$f":"AL264-AK264","v":0},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,258,253,0]
[1194,"System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,259,254,0,"System Working Capital (W/O WC Cash)"]
[1195,null,"Production",null,null,null,null,{"$f":"H206+H214+H221+H242+H249+H256","v":39024968.300000004},{"$f":"I206+I214+I221+I242+I249+I256","v":27196892.160000004},15790319.709999999,6611449.919999999,1228618.8899999997,6134958.6500000004,14992483.66,24969789.640000001,35945812.259999998,46205404.949999996,53406443.340000004,55438329.510000005,36619736.359999999,null,{"$f":"V206+V214+V221+V242+V249+V256","v":27145237.918333329},null,null,{"$f":"T267","v":36619736.359999999},27145237.918333329,{"$f":"T267","v":36619736.359999999},27145237.918333329,{"$f":"AC206+AC214+AC221+AC242+AC249+AC256","v":-9474498.441666672},260,255,-9474498.441666672,null,"Production",null,null,{"$f":"+AK206+AK242+AK249+AK256+AK214+AK221","v":36619736.359999999},{"$f":"AB267","v":27145237.918333329},{"$f":"AL267-AK267","v":-9474498.4416666701},null,null,null,null,null,30050203.362500004,null,null,null,null,null,null,{"$f":"AZ206+AZ214+AZ221+AZ242+AZ249+AZ256","v":{"$error":"#REF!"}},{"$f":"BA206+BA214+BA221+BA242+BA249+BA256","v":{"$error":"#REF!"}}]
[1196,null,"Distribution - WVoming",null,null,null,null,{"$f":"H201+H215+H222+H228+H233+H243+H250+H257","v":-7716385.2622900149},{"$f":"I201+I215+I222+I228+I233+I243+I250+I257","v":-7732626.5915001677},-7859144.9391450146,-8161398.8622994591,-8180396.1096631177,-8330661.6855441574,-8558550.2442369759,-8634482.4327255301,-9068374.9253601525,-8886734.2697915006,-8331958.3943324015,-8841027.2790573277,-8429332.9187454414,null,{"$f":"V201+V215+V222+V228+V233+V243+V250+V257","v":-8388184.5686811265},null,null,{"$f":"T268","v":-8429332.9187454414},-8388184.5686811265,{"$f":"T268","v":-8429332.9187454414},-8388184.5686811265,{"$f":"AC201+AC215+AC222+AC228+AC233+AC243+AC250+AC257","v":41148.350064314902},261,256,64821.980062276678,null,"Distribution - Wyoming",null,null,{"$f":"AK257+AK250+AK243+AK228+AK201+AK215+AK222","v":-7499574.7687454419},{"$f":"AB268","v":-8388184.5686811265},{"$f":"AL268-AK268","v":-888609.79993568454},null,null,null,null,null,-4473726.7259370275,null,null,null,null,null,null,{"$f":"AZ201+AZ215+AZ222+AZ228+AZ233+AZ243+AZ250+AZ257","v":{"$error":"#REF!"}},{"$f":"BA201+BA215+BA222+BA228+BA233+BA243+BA250+BA257","v":{"$error":"#REF!"}}]
[1197,null,"Distribution - Utah",null,null,null,null,{"$f":"H202+H216+H223+H229+H234+H244+H251+H258","v":-244324156.60770997},-242870421.12849984,-247282969.85085499,-256451084.89770049,-255558438.42033687,-260336620.00445586,-268745861.18576306,-256929039.53727445,-261831627.75463986,-270462142.46020848,-263490532.17566758,-262156454.93094265,-251316702.58125454,null,{"$f":"V202+V216+V223+V229+V234+V244+V251+V258","v":-257827968.49506885},null,null,{"$f":"T269","v":-251316702.58125454},-257827968.49506885,{"$f":"T269","v":-251316702.58125454},-257827968.49506885,{"$f":"AC202+AC216+AC223+AC229+AC234+AC244+AC251+AC258","v":-6511265.9138143063},262,257,-5904442.7683956008,null,"Distribution - Utah",null,null,{"$f":"AK258+AK251+AK244+AK229+AK202+AK216+AK223","v":-224379456.86125457},{"$f":"AB269","v":-257827968.49506885},{"$f":"AL269-AK269","v":-33448511.633814275},null,null,null,null,null,-156712951.00239632,null,null,null,null,null,null,{"$f":"AZ202+AZ216+AZ223+AZ229+AZ234+AZ244+AZ251+AZ258","v":{"$error":"#REF!"}},{"$f":"BA202+BA216+BA223+BA229+BA234+BA244+BA251+BA258","v":{"$error":"#REF!"}}]
[1198,null,"General",null,null,null,null,{"$f":"H210+H217+H224+H238+H245+H252+H259+H263","v":996067.07000000018},{"$f":"I210+I217+I224+I238+I245+I252+I259+I263","v":863251.0199999999},593228.22000000032,687606.74000000034,183130.12999999995,1698614.2899999998,2673745.5299999998,2144557.9,2071392.1499999994,1590271.3099999998,743453.43,-4064839.37,-2428730.6399999997,null,{"$f":"V210+V217+V224+V238+V245+V252+V259+V263","v":705673.29708333337},null,null,{"$f":"T270","v":-2428730.6399999997},705673.29708333337,{"$f":"T270","v":-2428730.6399999997},705673.29708333337,{"$f":"AC210+AC217+AC224+AC238+AC245+AC252+AC259+AC263","v":3134403.9370833328},263,258,2017061.4412499992,null,"General",null,null,{"$f":"AK263+AK259+AK252+AK245+AK234+AK238+AK210+AK217+AK224","v":-29365976.359999999},{"$f":"AB270","v":705673.29708333337},{"$f":"AL270-AK270","v":30071649.657083333},null,null,null,null,null,1939086.4112499999,null,null,null,null,null,null,{"$f":"AZ210+AZ217+AZ224+AZ238+AZ245+AZ252+AZ259+AZ263","v":{"$error":"#REF!"}},{"$f":"BA210+BA217+BA224+BA238+BA245+BA252+BA259+BA263","v":{"$error":"#REF!"}}]
[1199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AB$8,RateBaseScenarios,AD271,FALSE)","v":0},null,264,259,0]
[1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,265,260,0]
[1201,null,"SVstem Working Capital (W/O WC Cash)",null,null,null,null,{"$f":"+H264+H260+H253+H246+H239+H235+H230+H225+H218+H211+H203+H207","v":-212019506.5},{"$f":"+I264+I260+I253+I246+I239+I235+I230+I225+I218+I211+I203+I207","v":-222542904.53999996},-238758566.85999995,-257313427.09999996,-262327085.50999993,-260833708.75000003,-259638182.23999995,-238449174.42999992,-232882798.27000004,-231553200.46999994,-217672593.79999992,-219623992.06999996,-225555029.78000006,null,{"$f":"+V264+V260+V253+V246+V239+V235+V230+V225+V218+V211+V203+V207","v":-238365241.84833333},null,null,{"$f":"+Y264+Y260+Y253+Y246+Y239+Y235+Y230+Y225+Y218+Y211+Y203+Y207","v":-225555029.78000006},{"$f":"+Z264+Z260+Z253+Z246+Z239+Z235+Z230+Z225+Z218+Z211+Z203+Z207","v":-238365241.84833333},{"$f":"+AA264+AA260+AA253+AA246+AA239+AA235+AA230+AA225+AA218+AA211+AA203+AA207","v":-226595563.46083328},-238365241.84833333,{"$f":"+AC264+AC260+AC253+AC246+AC239+AC235+AC230+AC225+AC218+AC211+AC203+AC207","v":-12810212.068333322},266,261,-13297057.788749989,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"SUM(AK267:AK270)","v":-224625271.63},{"$f":"AB273","v":-238365241.84833333},{"$f":"AC273","v":-12810212.068333322},null,null,null,null,null,-129197387.95458333,null,null,null,null,null,null,{"$f":"+AZ264+AZ260+AZ253+AZ246+AZ239+AZ235+AZ230+AZ225+AZ218+AZ211+AZ203+AZ207","v":{"$error":"#REF!"}},{"$f":"+BA264+BA260+BA253+BA246+BA239+BA235+BA230+BA225+BA218+BA211+BA203+BA207","v":{"$error":"#REF!"}}]
[1202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,267,262,0]
[1203,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,268,263,0,"RATE BASE (W/O Working Cap. Cash)"]
[1204,null,"Production",null,null,null,null,{"$f":"H189+H267","v":48393216.499999985},{"$f":"I189+I267","v":36497107.429999977},25023558.169999979,15783957.329999983,10336105.079999983,15179558.509999977,23965284.159999978,33874429.999999985,44783833.649999991,54976944.49999997,62108356.499999993,64033852.539999992,45156107.039999977,null,{"$f":"V189+V267","v":36111470.803333282},null,null,{"$f":"Y189+Y267","v":45156107.039999977},36111470.803333282,45156107.039999977,36111470.803333282,{"$f":"AC189+AC267","v":-9044636.2366666999},269,264,-9044636.2366666999,null,"Production",null,null,{"$f":"AK189+AK267","v":45156107.039999977},{"$f":"AB276","v":36111470.803333282},{"$f":"AL276-AK276","v":-9044636.2366666943},null,null,null,null,null,42264513.317916676,null,null,null,null,null,null,{"$f":"AZ189+AZ267","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[1205,null,"Distribution - WVoming",null,null,null,null,{"$f":"H190+H268","v":18947328.037709981},18966969.788499825,18837555.310854983,18506985.807700545,18463554.290336885,18297459.864455849,18044237.605763029,19802610.837274473,19200886.054639846,18473324.180208504,23017451.465667605,23365400.150942676,25176911.671254553,null,{"$f":"V190+V268","v":19753212.93423555},null,null,25176911.671254553,19753212.93423555,25176911.671254553,19753212.93423555,{"$f":"AC190+AC268","v":-5423698.7370190062},270,265,-5400025.107021044,null,"Distribution - Wyoming",null,null,{"$f":"AK190+AK268","v":26106669.821254555},{"$f":"AB277","v":19753212.93423555},{"$f":"AL277-AK277","v":-6353456.8870190047},null,null,null,null,null,18671238.906562977,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[1206,null,"Distribution - Utah",null,null,null,null,{"$f":"H191+H269","v":709488686.51228976},709504456.00150013,706234454.35914493,698847243.48229933,700181022.97966313,696606197.22554421,689553345.77423644,691057332.53272521,717637957.59536004,713030831.29979134,724637450.48433256,731277466.76905739,769682142.34874535,null,{"$f":"V191+V269","v":709846097.74451423},null,null,769682142.34874535,709846097.74451423,769682142.34874535,709846097.74451423,{"$f":"AC191+AC269","v":-59836044.604231},271,266,-59229221.458812296,null,"Distribution - Utah",null,null,{"$f":"AK191+AK269","v":796619388.06874526},{"$f":"AB278","v":709846097.74451423},{"$f":"AL278-AK278","v":-86773290.324231029},null,null,null,null,null,635641225.79635334,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[1207,null,"General",null,null,null,null,{"$f":"H192+H270","v":59083446.019999959},58871441.490000002,58153214.970000014,58531868.670000024,56338126.92999997,57832887.259999983,{"$f":"N192+N270","v":62015589.579999998},61162214.490000002,64034178.039999984,63959822.990000114,62885099.300000064,61769113.58000005,69468666.570000097,null,{"$f":"V192+V270","v":60819134.466250032},null,null,69468666.570000097,60819134.466250032,69468666.570000097,60819134.466250032,{"$f":"AC192+AC270","v":-8649532.103750065},272,267,-9766874.5995833986,null,"General",null,null,{"$f":"AK192+AK270","v":42531420.850000098},{"$f":"AB279","v":60819134.466250032},{"$f":"AL279-AK279","v":18287713.616249934},null,null,null,null,null,44371721.320416681,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[1208,null,null,null,null,null,null,{"$f":"SUM(H276:H279)","v":835912677.06999969},{"$f":"SUM(I276:I279)","v":823839974.70999992},808248782.80999994,791670055.28999996,785318809.27999997,787916102.86000001,{"$f":"SUM(N276:N279)","v":793578457.11999953},805896587.85999966,845656855.33999979,850440922.96999991,872648357.75000024,880445833.04000008,909483827.63,null,null,null,null,null,null,null,0,null,273,268,0]
[1209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,274,269,0]
[1210,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,{"$f":"H195+H273","v":835912677.06999969},{"$f":"I195+I273","v":823839974.71000004},808248782.80999994,791670055.28999996,785318809.27999997,787916102.86000001,793578457.11999965,805896587.85999978,845656855.33999991,850440922.97000015,872648357.75000024,880445833.0400002,909483827.62999976,null,{"$f":"V195+V273","v":826529915.94833314},null,null,{"$f":"Y195+Y273","v":909483827.62999976},{"$f":"Z195+Z273","v":826529915.94833314},{"$f":"AA195+AA273","v":908443293.94916654},826529915.94833314,{"$f":"AC195+AC273","v":-82953911.681666672},275,270,-83440757.402083337,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"AK195+AK273","v":910413585.77999985},{"$f":"AB282","v":826529915.94833314},{"$f":"AC282","v":-82953911.681666672},null,null,null,null,null,740948699.3412497,null,null,null,null,null,null,{"$f":"AZ195+AZ273","v":{"$error":"#REF!"}},{"$f":"BA195+BA273","v":{"$error":"#REF!"}}]

{"sheet":"EXPENSES","index":11,"n_rows":450,"n_cols":11,"rows_kept":450,"cut":false,"hidden":false,"merged":[[8,3,8,4],[9,1,9,4]]}
[null,"EXPENSES"]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[null,null,null,null,null,null,null,null,"HOT"]
[null,null,null,null,null,"QGC Expense June 2011",null,null,"QGC Expense June 2011","Adjustment",1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K6+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K7+1","v":3}]
["Line #","FERC Acct",null,"Description",null,null,null,null,"Adjustment",null,4]
[510,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,5]
[{"$f":"+A10+1","v":511},"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,6]
[512,null,null,null,null,null,null,null,null,null,7]
[513,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,8]
[514,null,null,null,null,null,null,null,null,null,9]
[515,758,"Gas Well Royalties",null,null,null,null,null,null,null,10]
[516,null,null,"Utah",null,37355599.642080896,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K16,FALSE)","v":37355599.642080896},{"$f":"+I16-F16","v":0},11]
[517,null,null,"Wyoming",null,1338873.0979191,null,null,1338873.0979191,{"$f":"+I17-F17","v":0},12]
[518,null,null,"Total",null,{"$f":"SUM(F16:F17)","v":38694472.739999995},null,null,38694472.739999995,{"$f":"+I18-F18","v":0},13]
[519,null,null,null,null,null,null,null,0,null,14]
[520,"7581","Gas Well Royalties - Other",null,null,null,null,null,0,null,15]
[521,null,null,"Utah",null,196792.11000000002,null,null,196792.11000000002,{"$f":"+I21-F21","v":0},16]
[522,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I22-F22","v":0},17]
[523,null,null,"Total",null,{"$f":"SUM(F21:F22)","v":196792.11000000002},null,null,196792.11000000002,{"$f":"+I23-F23","v":0},18]
[524,null,null,null,null,null,null,null,0,null,19]
[525,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,0,null,20]
[526,null,null,"Utah",null,24960327.380000003,null,null,24960327.380000003,{"$f":"+I26-F26","v":0},21]
[527,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I27-F27","v":0},22]
[528,null,null,"Total",null,{"$f":"SUM(F26:F27)","v":24960327.380000003},null,null,24960327.380000003,{"$f":"+I28-F28","v":0},23]
[529,null,null,null,null,null,null,null,0,null,24]
[530,759,"Gathering by Others - SNG Cost",null,null,null,null,null,0,null,25]
[531,null,null,"Utah",null,0,null,null,0,{"$f":"+I31-F31","v":0},26]
[532,null,null,null,"Demand",null,null,null,0,{"$f":"+I32-F32","v":0},27]
[533,null,null,null,"Commodity",null,null,null,0,{"$f":"+I33-F33","v":0},28]
[534,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I34-F34","v":0},29]
[535,null,null,"Total",null,0,null,null,0,{"$f":"+I35-F35","v":0},30]
[536,null,null,null,null,null,null,null,0,null,31]
[537,800,"Natural Gas Well Head Purchases",null,null,null,null,null,0,null,32]
[538,null,null,"Utah",null,167152.33827030001,null,null,167152.33827030001,{"$f":"+I38-F38","v":0},33]
[539,null,null,"Wyoming",null,6031.4117297000012,null,null,6031.4117297000012,{"$f":"+I39-F39","v":0},34]
[540,null,null,"Total",null,{"$f":"SUM(F38:F39)","v":173183.75},null,null,173183.75,{"$f":"+I40-F40","v":0},35]
[541,null,null,null,null,null,null,null,0,null,36]
[542,801,"Natural Gas Field Line Purchases",null,null,null,null,null,0,null,37]
[543,null,null,"Utah",null,0,null,null,0,{"$f":"+I43-F43","v":0},38]
[544,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I44-F44","v":0},39]
[545,null,null,"Total",null,{"$f":"SUM(F43:F44)","v":0},null,null,0,{"$f":"+I45-F45","v":0},40]
[546,null,null,null,null,null,null,null,0,null,41]
[547,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,0,null,42]
[548,null,null,"Utah",null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K48,FALSE)","v":0},{"$f":"+I48-F48","v":0},43]
[549,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I49-F49","v":0},44]
[550,null,null,"Total",null,{"$f":"SUM(F48:F49)","v":0},null,null,0,{"$f":"+I50-F50","v":0},45]
[551,null,null,null,null,null,null,null,0,null,46]
[552,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,0,null,47]
[553,null,null,"Utah",null,198651480.79153582,null,null,198651480.79153582,{"$f":"+I53-F53","v":0},48]
[554,null,null,"Wyoming",null,7102797.6384641947,null,null,7102797.6384641947,{"$f":"+I54-F54","v":0},49]
[555,null,null,"Total",null,{"$f":"SUM(F53:F54)","v":205754278.43000001},null,null,205754278.43000001,{"$f":"+I55-F55","v":0},50]
[556,null,null,null,null,null,null,null,0,null,51]
[557,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,0,null,52]
[558,null,null,"Utah",null,0,null,null,0,{"$f":"+I58-F58","v":0},53]
[559,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I59-F59","v":0},54]
[560,null,null,"Total",null,{"$f":"SUM(F58:F59)","v":0},null,null,0,{"$f":"+I60-F60","v":0},55]
[561,null,null,null,null,null,null,null,0,null,56]
[562,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,0,null,57]
[563,null,null,"Utah",null,14699203.185385399,null,null,14699203.185385399,{"$f":"+I63-F63","v":0},58]
[564,null,null,"Wyoming",null,550360.87461460091,null,null,550360.87461460091,{"$f":"+I64-F64","v":0},59]
[565,null,null,"Total",null,{"$f":"SUM(F63:F64)","v":15249564.059999999},null,null,15249564.059999999,{"$f":"+I65-F65","v":0},60]
[566,null,null,null,null,null,null,null,0,null,61]
[567,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,0,null,62]
[568,null,null,"Utah",null,0,null,null,0,{"$f":"+I68-F68","v":0},63]
[569,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I69-F69","v":0},64]
[570,null,null,"Total",null,{"$f":"SUM(F68:F69)","v":0},null,null,0,{"$f":"+I70-F70","v":0},65]
[571,null,null,null,null,null,null,null,0,null,66]
[572,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,0,null,{"$f":"+K71+1","v":67}]
[573,null,null,"Utah",null,19858863.075889997,null,null,19858863.075889997,{"$f":"+I73-F73","v":0},68]
[574,null,null,"Wyoming",null,724632.92411000072,null,null,724632.92411000072,{"$f":"+I74-F74","v":0},69]
[575,null,null,"Total",null,{"$f":"SUM(F73:F74)","v":20583495.999999996},null,null,20583495.999999996,{"$f":"+I75-F75","v":0},70]
[{"$f":"+A75+1","v":576},null,null,null,null,null,null,null,0,null,71]
[577,806,"Exchange Gas",null,null,null,null,null,0,null,72]
[578,null,null,"Utah",null,0,null,null,0,{"$f":"+I78-F78","v":0},73]
[579,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I79-F79","v":0},74]
[580,null,null,"Total",null,{"$f":"SUM(F78:F79)","v":0},null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K80,FALSE)","v":0},{"$f":"+I80-F80","v":0},75]
[581,null,null,null,null,null,null,null,0,null,76]
[582,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,0,null,77]
[583,null,null,"Utah",null,64437146.824066103,null,null,64437146.824066103,{"$f":"+I83-F83","v":0},78]
[584,null,null,"Wyoming",null,2292375.5259339008,null,null,2292375.5259339008,{"$f":"+I84-F84","v":0},79]
[585,null,null,"Total",null,{"$f":"SUM(F83:F84)","v":66729522.350000001},null,null,66729522.350000001,{"$f":"+I85-F85","v":0},80]
[586,null,null,null,null,null,null,null,0,null,81]
[587,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,0,null,82]
[588,null,null,"Utah",null,-61578722.074053809,null,null,-61578722.074053809,{"$f":"+I88-F88","v":0},83]
[589,null,null,"Wyoming",null,-2128124.3259461978,null,null,-2128124.3259461978,{"$f":"+I89-F89","v":0},84]
[590,null,null,"Total",null,{"$f":"SUM(F88:F89)","v":-63706846.400000006},null,null,-63706846.400000006,{"$f":"+I90-F90","v":0},85]
[591,null,null,null,null,null,null,null,0,null,86]
[592,"8083","Exchange Gas",null,null,null,null,null,0,null,87]
[593,null,null,"Utah",null,3631501.82541,null,null,3631501.82541,{"$f":"+I93-F93","v":0},88]
[594,null,null,"Wyoming",null,129491.17458999984,null,null,129491.17458999984,{"$f":"+I94-F94","v":0},89]
[595,null,null,"Total",null,{"$f":"SUM(F93:F94)","v":3760993},null,null,3760993,{"$f":"+I95-F95","v":0},90]
[596,null,null,null,null,null,null,null,0,null,91]
[597,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,0,null,92]
[598,null,null,"Utah",null,260140375.81118929,null,null,260140375.81118929,{"$f":"+I98-F98","v":0},93]
[599,null,null,"Wyoming",null,9251501.9088106938,null,null,9251501.9088106938,{"$f":"+I99-F99","v":0},94]
[600,null,null,"Total",null,{"$f":"SUM(F98:F99)","v":269391877.71999997},null,null,269391877.71999997,{"$f":"+I100-F100","v":0},95]
[601,null,null,null,null,null,null,null,0,null,96]
[602,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,0,null,97]
[603,null,null,"Utah",null,0,null,null,0,{"$f":"+I103-F103","v":0},98]
[604,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I104-F104","v":0},99]
[605,null,null,"Total",null,{"$f":"SUM(F103:F104)","v":0},null,null,0,{"$f":"+I105-F105","v":0},100]
[606,null,null,null,null,null,null,null,0,null,101]
[607,"8135","CO2 Processing Expenses",null,null,null,null,null,0,null,102]
[608,null,null,"Utah",null,0,null,null,0,{"$f":"+I108-F108","v":0},103]
[609,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I109-F109","v":0},104]
[610,null,null,"Total",null,{"$f":"SUM(F108:F109)","v":0},null,null,0,{"$f":"+I110-F110","v":0},105]
[611,null,null,null,null,null,null,null,0,null,106]
[612,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K112,FALSE)","v":0},null,107]
[613,null,null,"Utah",null,61709451.228666097,null,null,61709451.228666097,{"$f":"+I113-F113","v":0},108]
[614,null,null,"Wyoming",null,2198574.2113339002,null,null,2198574.2113339002,{"$f":"+I114-F114","v":0},109]
[615,null,null,"Total",null,{"$f":"SUM(F113:F114)","v":63908025.439999998},null,null,63908025.439999998,{"$f":"+I115-F115","v":0},110]
[616,null,null,null,null,null,null,null,0,null,111]
[617,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,0,null,112]
[618,null,null,"Utah",null,0,null,null,0,{"$f":"+I118-F118","v":0},113]
[619,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I119-F119","v":0},114]
[620,null,null,"Total",null,{"$f":"SUM(F118:F119)","v":0},null,null,0,{"$f":"+I120-F120","v":0},115]
[621,null,null,null,null,null,null,null,0,{"$f":"+I121-F121","v":0},116]
[622,"System Total Gas Purchase Expenses",null,null,null,null,null,null,0,null,117]
[623,null,"Utah General Gas Purchase Exp",null,null,{"$f":"F31","v":0},null,null,0,{"$f":"+I123-F123","v":0},118]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"F16+F21+F26+F38+F43+F48+F53+F58+F63+F68+F73+F78+F83+F88+F93+F98+F103++F108+F113+F118","v":624229172.13844013},null,null,624229172.13844013,0,119]
[625,null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"+F109","v":0},null,null,0,0,120]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"F17+F22+F27+F34+F39+F44+F49+F54+F59+F64+F69+F74+F79+F84+F89+F94+F99+F104+F114+F119","v":21466514.441559892},null,null,21466514.441559892,0,121]
[627,null,"Utah Timing Differences",null,null,{"$f":"SNG_REV_UT+COMM_REV_UT+SNG_REV_ID+COMM_REV_ID+PT_OTH_REV_UT-F124","v":600665.33964002132},null,null,600665.33964002132,0,122]
[628,null,"Wyoming Timing Differences",null,null,{"$f":"SNG_REV_WY+COMM_REV_WY+COMM_REV_CO+PT_OTH_REV_WY-F126","v":842004.60228940845},null,null,842004.60228940845,0,123]
[629,null,null,null,null,null,null,null,0,null,124]
[630,null,null,null,null,null,null,null,0,null,125]
[631,null,"System Total Gas Purchase Expenses",null,null,{"$f":"F18+F23+F28+F35+F40+F45+F50+F55+F60+F65+F70+F75+F80+F85+F90+F95+F100+F105+F110+F115+F120+F127+F128","v":647138356.52192962},null,null,647138356.52192962,{"$f":"+I131-F131","v":0},126]
[632,null,null,null,null,{"$f":"SUM(F123:F126)","v":645695686.58000004},null,null,645695686.58000004,{"$f":"+I132-F132","v":0},127]
[633,null,null,null,null,null,null,null,0,null,128]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,129]
[635,null,null,null,null,null,null,null,null,null,130]
[636,"Production Expenses",null,null,null,null,null,null,null,null,{"$f":"+K135+1","v":131}]
[637,null,null,null,null,null,null,null,null,null,132]
[638,810,"Gas Used for Compressor Station Fuel",null,null,-28870,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K138,FALSE)","v":-28870},{"$f":"+I138-F138","v":0},133]
[639,812,"Gas Used for Other Utility Operations",null,null,-1219417.03,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K139,FALSE)","v":-1219417.03},{"$f":"+I139-F139","v":0},134]
[{"$f":"+A139+1","v":640},null,null,null,null,null,null,null,0,null,135]
[641,null,"Total Production Expenses",null,null,-1248287.03,null,null,-1248287.03,{"$f":"+I141-F141","v":0},136]
[642,null,null,null,null,null,null,null,null,null,137]
[643,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,138]
[644,null," ",null,null,null,null,null,null,null,139]
[645,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,140]
[646,null,null,"Utah",null,11010188.969999999,null,null,11010188.969999999,{"$f":"+I146-F146","v":0},141]
[647,null,null,"Wyoming",null,587318.54999999993,null,null,587318.54999999993,{"$f":"+I147-F147","v":0},142]
[648,null,null,"Total",null,{"$f":"SUM(F146:F147)","v":11597507.52},null,null,11597507.52,{"$f":"+I148-F148","v":0},143]
[649,null,null,null,null,null,null,null,null,null,144]
[650,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,145]
[651,null,null,"Utah",null,1614735.12,null,null,1614735.12,{"$f":"+I151-F151","v":0},146]
[652,null,null,"Wyoming",null,54687.740000000005,null,null,54687.740000000005,{"$f":"+I152-F152","v":0},147]
[653,null,null,"Total",null,{"$f":"SUM(F151:F152)","v":1669422.86},null,null,1669422.86,{"$f":"+I153-F153","v":0},148]
[654,null,null,null,null,null,null,null,null,null,149]
[655,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,150]
[656,null,null,"Utah",null,0,null,null,null,{"$f":"+I156-F156","v":0},151]
[657,null,null,"Wyoming",null,8418.0999999999985,null,null,8418.0999999999985,{"$f":"+I157-F157","v":0},152]
[658,null,null,"Total",null,{"$f":"SUM(F156:F157)","v":8418.0999999999985},null,null,8418.0999999999985,{"$f":"+I158-F158","v":0},153]
[659,null,null,null,null,null,null,null,null,null,154]
[660,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,155]
[661,null,null,"Utah",null,28810,null,null,28810,{"$f":"+I161-F161","v":0},156]
[662,null,null,"Wyoming",null,60,null,null,60,{"$f":"+I162-F162","v":0},157]
[663,null,null,"Total",null,{"$f":"SUM(F161:F162)","v":28870},null,null,28870,{"$f":"+I163-F163","v":0},158]
[664,null,null,null,null,null,null,null,null,null,159]
[665,874,"Mains & Service Expenses",null,null,null,null,null,null,null,160]
[666,null,null,"Utah",null,7028068.1199999992,null,null,7028068.1199999992,{"$f":"+I166-F166","v":0},161]
[667,null,null,"Wyoming",null,397029.93000000005,null,null,397029.93000000005,{"$f":"+I167-F167","v":0},162]
[668,null,null,"Total",null,{"$f":"SUM(F166:F167)","v":7425098.0499999989},null,null,7425098.0499999989,{"$f":"+I168-F168","v":0},163]
[669,null,null,null,null,null,null,null,null,null,164]
[670,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,165]
[671,null,null,"Utah",null,1520861.11,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K171,FALSE)","v":1520861.11},{"$f":"+I171-F171","v":0},166]
[672,null,null,"Wyoming",null,61418.5,null,null,61418.5,{"$f":"+I172-F172","v":0},167]
[673,null,null,"Total",null,{"$f":"SUM(F171:F172)","v":1582279.61},null,null,1582279.61,{"$f":"+I173-F173","v":0},168]
[674,null,null,null,null,null,null,null,null,null,169]
[675,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,170]
[676,null,null,"Utah",null,4672675.9000000004,null,null,4672675.9000000004,{"$f":"+I176-F176","v":0},171]
[677,null,null,"Wyoming",null,148847.27000000002,null,null,148847.27000000002,{"$f":"+I177-F177","v":0},172]
[678,null,null,"Total",null,{"$f":"SUM(F176:F177)","v":4821523.17},null,null,4821523.17,{"$f":"+I178-F178","v":0},173]
[679,null,null,null,null,null,null,null,null,null,174]
[680,879,"Customer Installations Expenses",null,null,null,null,null,null,null,175]
[681,null,null,"Utah",null,3070797.28,null,null,3070797.28,{"$f":"+I181-F181","v":0},176]
[682,null,null,"Wyoming",null,151005.43999999997,null,null,151005.43999999997,{"$f":"+I182-F182","v":0},177]
[683,null,null,"Total",null,{"$f":"SUM(F181:F182)","v":3221802.7199999997},null,null,3221802.7199999997,{"$f":"+I183-F183","v":0},178]
[684,null,null,null,null,null,null,null,null,null,179]
[685,880,"Other Expenses",null,null,null,null,null,null,null,180]
[686,null,null,"Utah",null,7156060.330000001,null,null,7156060.330000001,{"$f":"+I186-F186","v":0},181]
[687,null,null,"Wyoming",null,546864.65,null,null,546864.65,{"$f":"+I187-F187","v":0},182]
[688,null,null,"Total",null,{"$f":"SUM(F186:F187)","v":7702924.9800000014},null,null,7702924.9800000014,{"$f":"+I188-F188","v":0},183]
[689,null,null,null,null,null,null,null,null,null,184]
[690,881,"Rents",null,null,null,null,null,null,null,185]
[691,null,null,"Utah",null,71085.67,null,null,71085.67,{"$f":"+I191-F191","v":0},186]
[692,null,null,"Wyoming",null,2404.3300000000004,null,null,2404.3300000000004,{"$f":"+I192-F192","v":0},187]
[693,null,null,"Total",null,{"$f":"SUM(F191:F192)","v":73490},null,null,73490,{"$f":"+I193-F193","v":0},188]
[694,null,null,null,null,null,null,null,null,null,189]
[695,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,190]
[696,null,null,"Utah",null,520225.19000000006,null,null,520225.19000000006,{"$f":"+I196-F196","v":0},191]
[697,null,null,"Wyoming",null,16992.18,null,null,16992.18,{"$f":"+I197-F197","v":0},192]
[698,null,null,"Total",null,{"$f":"SUM(F196:F197)","v":537217.37000000011},null,null,537217.37000000011,{"$f":"+I198-F198","v":0},193]
[699,null,null,null,null,null,null,null,null,null,194]
[700,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,{"$f":"+K199+1","v":195}]
[701,null,null,"Utah",null,71541.849999999991,null,null,71541.849999999991,{"$f":"+I201-F201","v":0},196]
[702,null,null,"Wyoming",null,2419.3199999999997,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K202,FALSE)","v":2419.3199999999997},{"$f":"+I202-F202","v":0},197]
[703,null,null,"Total",null,{"$f":"SUM(F201:F202)","v":73961.169999999984},null,null,73961.169999999984,{"$f":"+I203-F203","v":0},198]
[{"$f":"+A203+1","v":704},null,null,null,null,null,null,null,null,null,199]
[705,887,"Maintenance of Mains",null,null,null,null,null,null,null,200]
[706,null,null,"Utah",null,6885773.3700000001,null,null,6885773.3700000001,{"$f":"+I206-F206","v":0},201]
[707,null,null,"Wyoming",null,121617.54999999999,null,null,121617.54999999999,{"$f":"+I207-F207","v":0},202]
[708,null,null,"Total",null,{"$f":"SUM(F206:F207)","v":7007390.9199999999},null,null,7007390.9199999999,{"$f":"+I208-F208","v":0},203]
[709,null,null,null,null,null,null,null,null,null,204]
[710,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,205]
[711,null,null,"Utah",null,1317999.99,null,null,1317999.99,{"$f":"+I211-F211","v":0},206]
[712,null,null,"Wyoming",null,75737.13,null,null,75737.13,{"$f":"+I212-F212","v":0},207]
[713,null,null,"Total",null,{"$f":"SUM(F211:F212)","v":1393737.12},null,null,1393737.12,{"$f":"+I213-F213","v":0},208]
[714,null,null,null,null,null,null,null,null,null,209]
[715,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,210]
[716,null,null,"Utah",null,117854.51999999996,null,null,117854.51999999996,{"$f":"+I216-F216","v":0},211]
[717,null,null,"Wyoming",null,10709.24,null,null,10709.24,{"$f":"+I217-F217","v":0},212]
[718,null,null,"Total",null,{"$f":"SUM(F216:F217)","v":128563.75999999997},null,null,128563.75999999997,{"$f":"+I218-F218","v":0},213]
[719,null,null,null,null,null,null,null,null,null,214]
[720,892,"Maintenance of Services",null,null,null,null,null,null,null,215]
[721,null,null,"Utah",null,1122887.3500000001,null,null,1122887.3500000001,{"$f":"+I221-F221","v":0},216]
[722,null,null,"Wyoming",null,47462.490000000005,null,null,47462.490000000005,{"$f":"+I222-F222","v":0},217]
[723,null,null,"Total",null,{"$f":"SUM(F221:F222)","v":1170349.8400000001},null,null,1170349.8400000001,{"$f":"+I223-F223","v":0},218]
[724,null,null,null,null,null,null,null,null,null,219]
[725,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,220]
[726,null,null,"Utah",null,1008027.0900000001,null,null,1008027.0900000001,{"$f":"+I226-F226","v":0},221]
[727,null,null,"Wyoming",null,5521.99,null,null,5521.99,{"$f":"+I227-F227","v":0},222]
[728,null,null,"Total",null,{"$f":"SUM(F226:F227)","v":1013549.0800000001},null,null,1013549.0800000001,{"$f":"+I228-F228","v":0},223]
[729,null,null,null,null,null,null,null,null,null,224]
[730,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,225]
[731,null,null,"Utah",null,0,null,null,0,{"$f":"+I231-F231","v":0},226]
[732,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I232-F232","v":0},227]
[733,null,null,"Total",null,{"$f":"SUM(F231:F232)","v":0},null,null,0,{"$f":"+I233-F233","v":0},228]
[734,null,null,null,null,null,null,null,null,null,229]
[735,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,230]
[736,null,null,"Utah",null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K236,FALSE)","v":0},{"$f":"+I236-F236","v":0},231]
[737,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I237-F237","v":0},232]
[738,null,null,"Total",null,{"$f":"SUM(F236:F237)","v":0},null,null,0,{"$f":"+I238-F238","v":0},233]
[739,null,null,null,null,null,null,null,null,null,234]
[740,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,235]
[741,null,"Utah Distribution O&M Expenses",null,null,{"$f":"F146+F151+F156+F161+F166+F171+F176+F181+F186+F191+F196+F201+F206+F211+F216+F221+F226+F231+F236","v":47217591.860000007},null,null,47217591.860000007,{"$f":"+I241-F241","v":0},236]
[742,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"F147+F152+F157+F162+F167+F172+F177+F182+F187+F192+F197+F202+F207+F212+F217+F222+F227+F232+F237","v":2238514.41},null,null,2238514.41,{"$f":"+I242-F242","v":0},237]
[743,null,null,null,null,null,null,null,0,null,238]
[744,null,"System Total Distribution O&M Expenses",null,null,{"$f":"SUM(F241:F242)","v":49456106.270000011},null,null,49456106.270000011,{"$f":"+I244-F244","v":0},239]
[745,null,null,null,null,null,null,null,null,null,240]
[746,"Customer Accounts Expense",null,null,null,null,null,null,null,null,241]
[747,null,null,null,null,null,null,null,null,null,242]
[748,901,"Supervision",null,null,null,null,null,null,null,243]
[749,null,null,"Utah",null,1078236.8199999998,null,null,1078236.8199999998,{"$f":"+I249-F249","v":0},244]
[750,null,null,"Wyoming",null,30917.199999999997,null,null,30917.199999999997,{"$f":"+I250-F250","v":0},245]
[751,null,null,"Total",null,{"$f":"SUM(F249:F250)","v":1109154.0199999998},null,null,1109154.0199999998,{"$f":"+I251-F251","v":0},246]
[752,null,null,null,null,null,null,null,0,null,247]
[753,902,"Meter Reading Expense",null,null,null,null,null,0,null,248]
[754,null,null,"Utah",null,3208926.87,null,null,3208926.87,{"$f":"+I254-F254","v":0},249]
[755,null,null,"Wyoming",null,116799.95000000001,null,null,116799.95000000001,{"$f":"+I255-F255","v":0},250]
[756,null,null,"Total",null,{"$f":"SUM(F254:F255)","v":3325726.8200000003},null,null,3325726.8200000003,{"$f":"+I256-F256","v":0},251]
[757,null,null,null,null,null,null,null,null,null,252]
[758,9031,"Customer Records Expense",null,null,null,null,null,null,null,253]
[759,null,null,"Utah",null,16125588.690000001,null,null,16125588.690000001,{"$f":"+I259-F259","v":0},254]
[760,null,null,"Wyoming",null,683100.29,null,null,683100.29,{"$f":"+I260-F260","v":0},255]
[761,null,null,"Total",null,{"$f":"SUM(F259:F260)","v":16808688.98},null,null,16808688.98,{"$f":"+I261-F261","v":0},256]
[762,null,null,null,null,null,null,null,null,null,257]
[763,9032,"Collection Expense",null,null,null,null,null,null,null,258]
[764,null,null,"Utah",null,1060565.46,null,null,1060565.46,{"$f":"+I264-F264","v":0},{"$f":"+K263+1","v":259}]
[765,null,null,"Wyoming",null,71267.39,null,null,71267.39,{"$f":"+I265-F265","v":0},260]
[766,null,null,"Total",null,{"$f":"SUM(F264:F265)","v":1131832.8499999999},null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K266,FALSE)","v":1131832.8499999999},{"$f":"+I266-F266","v":0},261]
[767,null,null,null,null,null,null,null,null,null,262]
[{"$f":"+A267+1","v":768},9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,263]
[769,null,null,"Utah",null,442109.95000000007,null,null,442109.95000000007,{"$f":"+I269-F269","v":0},264]
[770,null,null,"Wyoming",null,5169.0800000000008,null,null,5169.0800000000008,{"$f":"+I270-F270","v":0},265]
[771,null,null,"Total",null,{"$f":"SUM(F269:F270)","v":447279.03000000009},null,null,447279.03000000009,{"$f":"+I271-F271","v":0},266]
[772,null,null,null,null,null,null,null,0,null,267]
[773,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,0,null,268]
[774,null,null,"Utah",null,720283.90000000014,null,null,720283.90000000014,{"$f":"+I274-F274","v":0},269]
[775,null,null,"Wyoming",null,97927.38999999997,null,null,97927.38999999997,{"$f":"+I275-F275","v":0},270]
[776,null,null,"Total",null,{"$f":"SUM(F274:F275)","v":818211.29000000015},null,null,818211.29000000015,{"$f":"+I276-F276","v":0},271]
[777,null,null,null,null,null,null,null,null,null,272]
[778,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,273]
[779,null,null,"Utah",null,226166.7900000001,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K279,FALSE)","v":226166.7900000001},{"$f":"+I279-F279","v":0},274]
[780,null,null,"Wyoming",null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K280,FALSE)","v":0},{"$f":"+I280-F280","v":0},275]
[781,null,null,"Total",null,{"$f":"SUM(F279:F280)","v":226166.7900000001},null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K281,FALSE)","v":226166.7900000001},{"$f":"+I281-F281","v":0},276]
[782,null,null,null,null,null,null,null,null,null,277]
[783,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,{"$f":"+I283-F283","v":0},278]
[784,null,null,"Utah",null,1387525.3800000004,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K284,FALSE)","v":1387525.3800000004},{"$f":"+I284-F284","v":0},279]
[785,null,null,"Wyoming",null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K285,FALSE)","v":0},{"$f":"+I285-F285","v":0},280]
[786,null,null,"Total",null,{"$f":"SUM(F284:F285)","v":1387525.3800000004},null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K286,FALSE)","v":1387525.3800000004},{"$f":"+I286-F286","v":0},281]
[787,null,null,null,null,null,null,null,null,null,282]
[788,null,null,null,null,null,null,null,null,null,283]
[789,905,"Miscellaneous Expense",null,null,null,null,null,null,null,284]
[790,null,null,"Utah",null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K290,FALSE)","v":0},{"$f":"+I290-F290","v":0},285]
[791,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I291-F291","v":0},286]
[792,null,null,"Total",null,{"$f":"SUM(F290:F291)","v":0},null,null,0,{"$f":"+I292-F292","v":0},287]
[793,null,null,null,null,null,null,null,null,null,288]
[794,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,289]
[795,null,"Utah Customer Accounts Expenses",null,null,{"$f":"F249+F254+F259+F264+F269+F274+F279+F284+F290","v":24249403.859999999},null,null,24249403.859999999,{"$f":"+I295-F295","v":0},290]
[796,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"F250+F255+F260+F265+F270+F275+F280+F285+F291","v":1005181.3},null,null,1005181.3,{"$f":"+I296-F296","v":0},291]
[797,null,null,null,null,null,null,null,null,null,292]
[798,null,"System Total Customer Accounts Exp",null,null,{"$f":"SUM(F295:F296)","v":25254585.16},null,null,25254585.16,{"$f":"+I298-F298","v":0},293]
[799,null,null,null,null,null,null,null,null,null,294]
[800,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,295]
[801,null,null,null,null,null,null,null,null,null,296]
[802,907,"Supervision",null,null,null,null,null,null,null,297]
[803,null,null,"Utah",null,497578.4,null,null,497578.4,{"$f":"+I303-F303","v":0},298]
[804,null,null,"Wyoming",null,16329.090000000002,null,null,16329.090000000002,{"$f":"+I304-F304","v":0},299]
[805,null,null,"Total",null,{"$f":"SUM(F303:F304)","v":513907.49000000005},null,null,513907.49000000005,{"$f":"+I305-F305","v":0},300]
[806,null,null,null,null,null,null,null,null,null,301]
[807,908,"Customer Assistance Expense",null,null,null,null,null,null,null,302]
[808,null,null,"Utah",null,43410980.550000004,null,null,43410980.550000004,{"$f":"+I308-F308","v":0},303]
[809,null,null,"Wyoming",null,388540.65,null,null,388540.65,{"$f":"+I309-F309","v":0},304]
[810,null,null,"Total",null,{"$f":"SUM(F308:F309)","v":43799521.200000003},null,null,43799521.200000003,{"$f":"+I310-F310","v":0},305]
[811,null,null,null,null,null,null,null,null,null,306]
[812,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,307]
[813,null,null,"Utah",null,696444.57000000007,null,null,696444.57000000007,{"$f":"+I313-F313","v":0},308]
[814,null,null,"Wyoming",null,20636.689999999999,null,null,20636.689999999999,{"$f":"+I314-F314","v":0},309]
[815,null,null,"Total",null,{"$f":"SUM(F313:F314)","v":717081.26},null,null,717081.26,{"$f":"+I315-F315","v":0},310]
[816,null,null,null,null,null,null,null,null,null,311]
[817,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,312]
[818,null,null,"Utah",null,0,null,null,0,{"$f":"+I318-F318","v":0},313]
[819,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I319-F319","v":0},314]
[820,null,null,"Total",null,{"$f":"SUM(F318:F319)","v":0},null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K320,FALSE)","v":0},{"$f":"+I320-F320","v":0},315]
[821,null,null,null,null,null,null,null,null,null,316]
[822,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,317]
[823,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"F303+F308+F313+F318","v":44605003.520000003},null,null,44605003.520000003,{"$f":"+I323-F323","v":0},318]
[824,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"F304+F309+F314+F319","v":425506.43000000005},null,null,425506.43000000005,{"$f":"+I324-F324","v":0},319]
[825,null,null,null,null,null,null,null,null,{"$f":"+I325-F325","v":0},320]
[826,null,"System Total Cust Service & Info Exp",null,null,{"$f":"SUM(F323:F325)","v":45030509.950000003},null,null,45030509.950000003,{"$f":"+I326-F326","v":0},321]
[827,null,null,null,null,null,null,null,null,null,322]
[828,"Administrative & General Expense",null,null,null,null,null,null,null,null,323]
[829,null,null,null,null,null,null,null,null,null,324]
[830,920,"Administrative & General Salaries",null,null,null,null,null,null,null,325]
[831,null,"Utah",null,null,8196569.5500000007,null,null,8196569.5500000007,{"$f":"+I331-F331","v":0},326]
[832,null,"Wyoming",null,null,422101.81000000006,null,null,422101.81000000006,{"$f":"+I332-F332","v":0},327]
[833,null,"Total",null,null,{"$f":"SUM(F331:F332)","v":8618671.3600000013},null,null,8618671.3600000013,{"$f":"+I333-F333","v":0},328]
[834,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,329]
[835,null,"Utah",null,null,35802851.75,null,null,35802851.75,{"$f":"+I335-F335","v":0},330]
[836,null,"Wyoming",null,null,1542858.02,null,null,1542858.02,0,331]
[837,null,"Total",null,null,{"$f":"SUM(F335:F336)","v":37345709.770000003},null,null,37345709.770000003,0,332]
[838,922,"Administrative Expenses Transferred",null,null,null,null,null,null,0,333]
[839,null,"Utah",null,null,-2948030.9099999997,null,null,-2948030.9099999997,0,{"$f":"+K338+1","v":334}]
[840,null,"Wyoming",null,null,-37218.780000000013,null,null,-37218.780000000013,0,335]
[841,null,"Total",null,null,{"$f":"SUM(F339:F340)","v":-2985249.6899999995},null,null,-2985249.6899999995,0,336]
[842,923,"Outside Services Employed",null,null,null,null,null,null,null,337]
[{"$f":"+A342+1","v":843},null,"Utah",null,null,2263187.5699999998,null,null,2263187.5699999998,{"$f":"+I343-F343","v":0},338]
[844,null,"Wyoming",null,null,95384.400000000009,null,null,95384.400000000009,{"$f":"+I344-F344","v":0},339]
[845,null,"Total",null,null,{"$f":"SUM(F343:F344)","v":2358571.9699999997},null,null,2358571.9699999997,{"$f":"+I345-F345","v":0},340]
[846,924,"Property Insurance",null,null,null,null,null,null,null,341]
[847,null,"Utah",null,null,498498.22000000009,null,null,498498.22000000009,{"$f":"+I347-F347","v":0},342]
[848,null,"Wyoming",null,null,16677.47,null,null,16677.47,{"$f":"+I348-F348","v":0},343]
[849,null,"Total",null,null,{"$f":"SUM(F347:F348)","v":515175.69000000006},null,null,515175.69000000006,{"$f":"+I349-F349","v":0},344]
[850,925,"Injuries & Damages",null,null,null,null,null,null,null,345]
[851,null,"Utah",null,null,62449.65,null,null,62449.65,{"$f":"+I351-F351","v":0},346]
[852,null,"Wyoming",null,null,7900.19,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K352,FALSE)","v":7900.19},{"$f":"+I352-F352","v":0},347]
[853,null,"Total",null,null,{"$f":"SUM(F351:F352)","v":70349.84},null,null,70349.84,{"$f":"+I353-F353","v":0},348]
[854,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,349]
[855,null,"Utah",null,null,1281647.02,null,null,1281647.02,{"$f":"+I355-F355","v":0},350]
[856,null,"Wyoming",null,null,151076.41999999998,null,null,151076.41999999998,{"$f":"+I356-F356","v":0},351]
[857,null,"Total",null,null,{"$f":"SUM(F355:F356)","v":1432723.44},null,null,1432723.44,{"$f":"+I357-F357","v":0},352]
[858,"928","Regulatory Expense",null,null,null,null,null,null,null,353]
[859,null,"Utah",null,null,0,null,null,0,{"$f":"+I359-F359","v":0},354]
[860,null,"Wyoming",null,null,0,null,null,0,0,355]
[861,null,"Total",null,null,{"$f":"SUM(F359:F360)","v":0},null,null,0,0,356]
[862,9301,"General Advertising Expenses",null,null,null,null,null,null,0,357]
[863,null,"Utah",null,null,10342.890000000001,null,null,10342.890000000001,0,358]
[864,null,"Wyoming",null,null,341.91,null,null,341.91,0,359]
[865,null,"Total",null,null,{"$f":"SUM(F363:F364)","v":10684.800000000001},null,null,10684.800000000001,0,360]
[866,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,0,361]
[867,null,"Utah",null,null,1897503.9000000001,null,null,1897503.9000000001,0,362]
[868,null,"Wyoming",null,null,10140.83,null,null,10140.83,0,363]
[869,null,"Total",null,null,{"$f":"SUM(F367:F368)","v":1907644.7300000002},null,null,1907644.7300000002,0,364]
[870,931,"Rents",null,null,null,null,null,null,0,365]
[871,null,"Utah",null,null,1697986.03,null,null,1697986.03,0,366]
[872,null,"Wyoming",null,null,57456.21,null,null,57456.21,0,367]
[873,null,"Total",null,null,{"$f":"SUM(F371:F372)","v":1755442.24},null,null,1755442.24,0,368]
[874,"935","Maintenance of General Plant",null,null,null,null,null,null,0,369]
[875,null,"Utah",null,null,0,null,null,0,0,370]
[876,null,"Wyoming",null,null,0,null,null,0,0,371]
[877,null,"Total",null,null,{"$f":"SUM(F375:F376)","v":0},null,null,0,0,372]
[878,null,null,null,null,null,null,null,null,0,373]
[879,"Total Administrative & General Expense",null,null,null,null,null,null,null,0,374]
[880,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"F375+F371+F367+F363+F359+F355+F351+F347+F343+F339+F335+F331","v":48763005.670000002},null,null,48763005.670000002,0,375]
[881,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"F376+F372+F368+F364+F360+F356+F352+F348+F344+F340+F336+F332","v":2266718.48},null,null,2266718.48,0,376]
[882,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(F380:F381)","v":51029724.149999999},null,null,51029724.149999999,0,377]
[883,null,"TOTAL O & M",null,null,{"$f":"+F382+F326+F298+F244+F141","v":169522638.5},null,null,169522638.5,0,378]
[null,null,null,null,null,null,null,null,null,null,379]
[null,"Other Operating Expenses",null,null,null,null,null,null,null,null,380]
[null,null,null,null,null,null,null,null,null,null,381]
[{"$f":"+A383+1","v":884},403,"Depreciation Expense",null,null,null,null,null,null,null,382]
[885,null,null,"Production",null,814005.62000000011,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K388,FALSE)","v":814005.62000000011},{"$f":"+I388-F388","v":0},383]
[886,null,null,"Distribution - Wyoming",null,1322517.81,null,null,1322517.81,{"$f":"+I389-F389","v":0},384]
[887,null,null,"Distribution - Utah",null,34165259.340000004,null,null,34165259.340000004,{"$f":"+I390-F390","v":0},385]
[888,null,null,"General",null,8159008.0200000005,null,null,8159008.0200000005,{"$f":"+I391-F391","v":0},386]
[889,null,null,"Total Depreciation Expense",null,{"$f":"SUM(F388:F391)","v":44460790.790000007},null,null,44460790.790000007,{"$f":"+I392-F392","v":0},387]
[890,null,null,null,null,null,null,null,null,null,388]
[891,404,"Amortization and Depletion",null,null,null,null,null,null,null,389]
[892,null,null,"Production",null,17871.899999999998,null,null,17871.899999999998,{"$f":"+I395-F395","v":0},390]
[893,null,null,"Distribution - Wyoming",null,0,null,null,0,0,391]
[894,null,null,"Distribution - Utah",null,0,null,null,0,0,392]
[895,null,null,"General",null,0,null,null,0,0,393]
[896,null,null,"Total Amortization Expense",null,{"$f":"SUM(F395:F398)","v":17871.899999999998},null,null,17871.899999999998,0,394]
[897,null,null,null,null,null,null,null,0,0,395]
[898,null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"F399+F392","v":44478662.690000005},null,null,44478662.690000005,0,396]
[899,null,null,null,null,null,null,null,null,null,397]
[900,"Tax Expenses",null,null,null,null,null,null,null,null,{"$f":"+K402+1","v":398}]
[901,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,399]
[902,null,null,"Production",null,0,null,null,0,{"$f":"+I405-F405","v":0},400]
[903,null,null,"Distribution - Wyoming",null,735036.4,null,null,735036.4,{"$f":"+I406-F406","v":0},401]
[904,null,null,"Distribution - Utah",null,12669959.240000002,null,null,12669959.240000002,{"$f":"+I407-F407","v":0},402]
[905,null,null,"General",null,1624097.8800000001,null,null,1624097.8800000001,{"$f":"+I408-F408","v":0},403]
[906,null,null,"Total Other Taxes",null,{"$f":"SUM(F405:F408)","v":15029093.520000003},null,null,15029093.520000003,{"$f":"+I409-F409","v":0},404]
[907,null,null,null,null,null,null,null,null,null,405]
[908,4090,"Income Taxes - Federal",null,null,24560798.5,null,null,24560798.5,{"$f":"+I411-F411","v":0},406]
[909,null,null,null,null,null,null,null,null,null,407]
[910,4091,"Income Taxes - State",null,null,-1843246,null,null,-1843246,{"$f":"+I413-F413","v":0},408]
[911,null,null,null,null,null,null,null,null,null,409]
[912,4101,"Deferred Income Taxes",null,null,3155607.3,null,null,3155607.3,{"$f":"+I415-F415","v":0},410]
[913,null,null,null,null,null,null,null,null,null,411]
[914,4111,"Deferred Income Tax Credit",null,null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K417,FALSE)","v":0},{"$f":"+I417-F417","v":0},412]
[915,null,null,null,null,null,null,null,null,null,413]
[916,4114,"Investment Tax Credit Adjustment",null,null,0,null,null,0,{"$f":"+I419-F419","v":0},414]
[917,null,null,null,null,null,null,null,null,null,415]
[918,null,"South Georgia Amortization",null,null,0,null,null,0,{"$f":"+I421-F421","v":0},416]
[919,null,null,null,null,null,null,null,null,null,417]
[920,null,"Section 29 Tax Credits",null,null,0,null,null,0,{"$f":"+I423-F423","v":0},418]
[921,null,null,null,null,null,null,null,null,null,419]
[922,null,"Total Tax Expenses",null,null,{"$f":"F409+F411+F413+F415+F417+F419+F421+F423","v":40902253.32},null,null,40902253.32,{"$f":"+I425-F425","v":0},420]
[923,null,null,null,null,null,null,null,null,null,421]
[924,null,null,null,null,null,null,null,null,null,422]
[925,null,"Total Utility Other Operating Expenses",null,null,{"$f":"F401+F425","v":85380916.010000005},null,null,85380916.010000005,{"$f":"+I428-F428","v":0},423]
[926,null,null,null,null,null,null,null,null,null,424]
[927,null,"TOTAL",null,null,{"$f":"+F409+F401:F401","v":59507756.210000008},null,null,59507756.210000008,{"$f":"+I430-F430","v":0},425]
[928,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"F131+F383+F428","v":902041911.03192961},null,null,{"$f":"I131+I383+I428","v":902041911.03192961},{"$f":"+I431-F431","v":0},426]
[null,null,null,null,null,null,null,null,null,null,427]
[null,null,null,null,null,null,null,null,null,null,428]
[null,null,null,null,null,null,null,null,null,null,429]
[null,null,null,null,null,null,null,null,null,null,430]
[null,null,null,null,null,null,null,null,null,null,431]
[null,null,null,null,null,null,null,null,null,null,432]
[null,null,null,null,null,null,null,null,null,null,433]
[null,null,null,null,null,null,null,null,null,null,434]
[null,null,null,null,null,null,null,null,null,null,435]
[null,null,null,null,null,null,null,null,null,null,436]
[null,null,null,null,null,null,null,null,null,null,437]
[null,null,null,null,null,null,null,null,null,null,438]
[null,null,null,null,null,null,null,null,null,null,439]
[null,null,null,null,null,null,null,null,null,null,440]
[null,null,null,null,null,null,null,null,null,null,441]
[null,null,null,null,null,null,null,null,null,null,442]
[null,null,null,null,null,null,null,null,null,null,443]
[null,null,null,null,null,null,null,null,null,null,444]
[null,null,null,null,null,null,null,null,null,null,445]

{"sheet":"ENERGY EFFICIENCY SERVICES ADJ","index":12,"n_rows":33,"n_cols":21,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Energy Efficiency Accounting Adjustment",null,null,null,null,null,null,null,null,"Account","Dept","Sum Amount","Trans","Product","Sum Stat Amt","Date","Line Descr","Journal ID","Line #","Ref","Oper Unit"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,"908007","1015",9930.61,"216",null,0,"2009-11-30","Calendarized DSM Expenses","555",33,"002","11600"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,"908007","1015",861.21,"216",null,0,"2009-07-31","Calendarized DSM Expenses","555",33,"002","11600"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,"908007","1015",6158.6,"216",null,0,"2009-10-31","Calendarized DSM Expenses","555",32,"002","11600"]
[null,null,null,null,null,null,null,null,null,"908007","1015",1084.6600000000001,"216",null,0,"2009-08-31","Calendarized DSM Expenses","555",36,"002","11600"]
[null,null,null,null,null,null,null,null,null,"908007","1015",1089.73,"216",null,0,"2009-09-30","Calendarized DSM Expenses","555",33,"002","11600"]
[null,null,null,null,"QGC Energy Efficiency Adjustment",null,1,null,null,"908007","1015",15804.84,"216",null,0,"2009-12-31","Calendarized DSM Expenses","555",34,"002","11600"]
[null,null,null,null,"2010-12-31",null,{"$f":"+G7+1","v":2},null,null,"908007","1015",-319.08,"216",null,0,"2009-09-30","Calendarized DSM Expenses","555CORR",33,"002","11600"]
[null,null,null,null,null,null,3,null,null,"908007","1015",489731.94,"216",null,0,"2009-07-31","Calendarized DSM Expenses","555",34,"002","14900"]
[null,null,null,null,null,null,4,null,null,"908007","1015",-122261.67,"216",null,0,"2009-08-31","DSM - UT (Expense)","555T",19,"001","14900"]
[null,null,null,null,null,null,5,null,null,"908007","1015",609461.01,"216",null,0,"2009-06-30","Calendarized DSM Expenses","555",25,"002","14900"]
["Revenue",null,"Utah",null,{"$f":"Revenue!K196","v":-39595454},null,6,null,null,"908007","1015",8535068.5,"216",null,0,"2009-12-31","Calendarized DSM Expenses","555",33,"002","14900"]
[null,null,"Wyoming",null,{"$f":"Revenue!K320","v":-264676.93},null,7,null,null,"908007","1015",734165.69,"216",null,0,"2009-05-31","Calendarized DSM Expenses","555",24,"002","14900"]
[null,null,"Total",null,{"$f":"SUM(E12:E13)","v":-39860130.93},null,8,null,null,"908007","1015",-141320.91,"216",null,0,"2009-09-30","Calendarized DSM Expenses","555CORR",32,"002","14900"]
[null,null,null,null,null,null,9,null,null,"908007","1015",592313.18999999994,"216",null,0,"2009-09-30","Calendarized DSM Expenses","555",32,"002","14900"]
[null,null,null,null,null,null,10,null,null,"908007","1015",4172933.08,"216",null,0,"2009-11-30","Calendarized DSM Expenses","555",32,"002","14900"]
[908,"Customer Assistance Expense",null,null,null,null,11,null,null,"908007","1015",584693.78,"216",null,0,"2009-08-31","Calendarized DSM Expenses","555",35,"002","14900"]
[null,null,"Utah",null,{"$f":"+E12","v":-39595454},null,12,null,null,"908007","1015",2775026.15,"216",null,0,"2009-10-31","Calendarized DSM Expenses","555",33,"002","14900"]
[null,null,"Wyoming",null,{"$f":"+E13","v":-264676.93},null,13]
[null,null,"Total",null,{"$f":"SUM(E18:E19)","v":-39860130.93},null,14,null,null,"908007","1015",57074.61,"984",null,0,"2009-02-28","UTAH/WYOMING ALLOCATION","6920000001",246,null,"15600"]
[null,null,null,null,null,null,null,null,null,"908007","1015",-84715.47,"984",null,0,"2009-03-31","UTAH/WYOMING ALLOCATION","692CORR",4,"6920000001","15600"]
[null,null,null,null,null,null,null,null,null,"908007","1015",84715.47,"984",null,0,"2009-01-31","UTAH/WYOMING ALLOCATION","6920000001",244,null,"15600"]
[null,null,null,null,null,null,null,null,null,"908007","1015",-57074.61,"984",null,0,"2009-03-31","UTAH/WYOMING ALLOCATION","692CORR",2,"6920000001","15600"]
[]
[null,null,null,null,null,null,null,null,null,"908007","1015",-57074.61,"984",null,0,"2009-02-28","UTAH/WYOMING ALLOCATION","6920000001",245]
[null,null,null,null,null,null,null,null,null,"908007","1015",1783581.65,"216",null,0,"2009-02-28","Calendarized DSM Expenses","555",29,"002"]
[null,null,null,null,null,null,null,null,null,"908007","1015",57074.61,"984",null,0,"2009-03-31","UTAH/WYOMING ALLOCATION","692CORR",3,"6920000001"]
[null,null,null,null,null,null,null,null,null,"908007","1015",2357185.0699999998,"216",null,0,"2009-03-31","Calendarized DSM Expenses","555",29,"002"]
[null,null,null,null,null,null,null,null,null,"908007","1015",2647358.48,"216",null,0,"2009-01-31","Calendarized DSM Expenses","555",31,"002"]
[null,null,null,null,null,null,null,null,null,"908007","1015",84715.47,"984",null,0,"2009-03-31","UTAH/WYOMING ALLOCATION","692CORR",1,"6920000001"]
[null,null,null,null,null,null,null,null,null,"908007","1015",-84715.47,"984",null,0,"2009-01-31","UTAH/WYOMING ALLOCATION","6920000001",243]
[null,null,null,null,null,null,null,null,null,"908007","1015",1800662.04,"216",null,0,"2009-04-30","Calendarized DSM Expenses","555",25,"002"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L2:L32)","v":26853208.569999997}]

{"sheet":"Und Stor","index":13,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[[6,1,6,3]]}
["Underground Storage"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[]
[]
[null,"Account 164 - Underground Storage"]
[]
[null,"A",null,"B"]
[null,null,null,"Monthly"]
[null,"Month",null,"Balance"]
[1,{"$f":"'Rate Base'!H9","v":"2010-12-21"},null,{"$f":"'Rate Base'!H206","v":43289915.130000003}]
[2,{"$f":"'Rate Base'!I9","v":"2011-01-20"},null,{"$f":"'Rate Base'!I206","v":31369107.920000002}]
[3,{"$f":"'Rate Base'!J9","v":"2011-02-19"},null,{"$f":"'Rate Base'!J206","v":19870006.359999999}]
[4,{"$f":"'Rate Base'!K9","v":"2011-03-21"},null,{"$f":"'Rate Base'!K206","v":10598542.289999999}]
[5,{"$f":"'Rate Base'!L9","v":"2011-04-20"},null,{"$f":"'Rate Base'!L206","v":5123025.38}]
[6,{"$f":"'Rate Base'!M9","v":"2011-05-20"},null,{"$f":"'Rate Base'!M206","v":9936676.2100000009}]
[7,{"$f":"'Rate Base'!N9","v":"2011-06-19"},null,{"$f":"'Rate Base'!N206","v":18701733.870000001}]
[8,{"$f":"'Rate Base'!O9","v":"2011-07-19"},null,{"$f":"'Rate Base'!O206","v":28586567.050000001}]
[9,{"$f":"'Rate Base'!P9","v":"2011-08-18"},null,{"$f":"'Rate Base'!P206","v":39424262.689999998}]
[10,{"$f":"'Rate Base'!Q9","v":"2011-09-17"},null,{"$f":"'Rate Base'!Q206","v":49586017.159999996}]
[11,{"$f":"'Rate Base'!R9","v":"2011-10-17"},null,{"$f":"'Rate Base'!R206","v":56877322.030000001}]
[12,{"$f":"'Rate Base'!S9","v":"2011-11-16"},null,{"$f":"'Rate Base'!S206","v":59095984.090000004}]
[13,{"$f":"'Rate Base'!T9","v":"2011-12-16"},null,{"$f":"'Rate Base'!T207","v":40267239.18}]
[14,"13 Month Average",null,{"$f":"(SUM(D13:D23)+(D12*0.5)+(D24*0.5))/12","v":30912318.517083328}]
[]
[15,"Adjustment",null,{"$f":"-D25","v":-30912318.517083328}]

{"sheet":"Wexpro","index":14,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Wexpro Plant Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[]
[null,"Wexpro Plant Adjustment"]
[]
[null,null,null,null,null,"B","F","G"]
[null,null,null,null,null,"Production","Allocation","Adjustment"]
[null,null,null,"Acct # and Description",null,"Amount  \\1","Factor  \\2","Amount  \\3"]
[1,"ADDITIONS TO RATE BASE"]
[10,null,"101","Total Gas Plant In Service",{"$f":"+'Rate Base'!$N$156","v":83069634.049999982},{"$f":"+'Rate Base'!$AB$156","v":83069549.405000001},6.3E-2,{"$f":"-(F12*G12)","v":-5233381.6125149997}]
[11,null,"105","Gas Plant Held For Future Use",0,0,{"$f":"$G$12","v":6.3E-2},{"$f":"-ROUND(F13*G13,0)","v":0}]
[12,null,"106","Completed Construction Not Classified",0,0,6.3E-2,0]
[13,null,"154","Materials & Supplies",0,0,6.3E-2,0]
[14,null,"164.1","Gas Stored Underground",0,0,6.3E-2,0]
[15,null,"165","Prepayments",0,0,6.3E-2,0]
[16,null,null,"Working Capital - Cash",0,0,6.3E-2,0]
[17,"Total Additions To Rate Base",null,null,{"$f":"SUM(E11:E17)","v":83069634.049999982},{"$f":"SUM(F11:F17)","v":83069549.405000001},null,{"$f":"SUM(H12:H18)","v":-5233381.6125149997}]
[]
[18,"DEDUCTIONS FROM RATE BASE"]
[19,null,"108","Accumulated Depreciation",{"$f":"+'Rate Base'!$N$174","v":-68058306.340000004},{"$f":"+'Rate Base'!$AB$174","v":-68064723.400833338},{"$f":"$G$12","v":6.3E-2},{"$f":"-F22*G22","v":4288077.5742525002}]
[20,null,"111","Accumulated Amort & Depletion",{"$f":"+'Rate Base'!$N$181","v":-6038527.21},{"$f":"+'Rate Base'!$AB$181","v":-6038593.1191666676},6.3E-2,{"$f":"-F23*G23","v":380431.36650750006}]
[21,null,"235.1","Customer Deposits",0,0,6.3E-2,{"$f":"-ROUND(F24*G24,0)","v":0}]
[22,null,252,"Misc Customer Credits",0,0,6.3E-2,0]
[23,null,"253.1","Unclaimed Customer Deposits",0,0,6.3E-2,0]
[24,null,"255","Deferred Investment Tax Credits",0,0,6.3E-2,0]
[25,null,"282.0","Accum Deferred Income Taxes - Federal",0,0,6.3E-2,0]
[26,null,"282.1","Accum Deferred Income Taxes - State",0,0,6.3E-2,0]
[27,"Total Deductions From Rate Base",null,null,{"$f":"SUM(E22:E29)","v":-74096833.549999997},{"$f":"SUM(F22:F29)","v":-74103316.520000011},null,{"$f":"SUM(H22:H29)","v":4668508.9407600006}]
[]
[]
[28,"TOTAL WEXPRO PLANT ADJUSTMENT",null,null,null,null,null,{"$f":"+H19+H30","v":-564872.67175499909}]
[]
[]
[]
[" \\1","Test Period Production Rate Base"]
[" \\2","See Wexpro Stipulation and Agreement, Exhibit E, Section 5(b)."]
[" \\3","Column B x Column C."]

{"sheet":"RESERVE ACCRUAL","index":15,"n_rows":27,"n_cols":18,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Reserve Accrual Adjustment",null,null,null,null,null,null,null,null,null,null,"Account","Sum Amount","Trans","Line Descr","Dept","Date"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,"921000",-300000,"645","Legal liability accrual","1070","2010-04-30"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M2:M2)","v":-300000}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[null,null,null,null,null,"HOT"]
[null,null,null,"QGC Reserve accrual ",null,{"$f":"+'Control Panel'!B39","v":"QGC Reserve accrual "},1,null,null,null,null,"Account","Dept","Amount","Line Descr","Date","Unit","Trans"]
[null,null,null,null,null,null,{"$f":"+G6+1","v":2}]
[null,"Reserve Accrual",null,null,null,null,{"$f":"+G7+1","v":3}]
[null,"A",null,null,null,null,4]
[null,null,null,null,null,null,5,null,null,null,null,"921000","1070",-500000,"Legal liability accrual","2010-12-31","01","645"]
[3,"2007 Legal Payment",null,25000,null,{"$f":"HLOOKUP($F$6,RESERVEACCRUALSCENARIO,G11,FALSE)","v":25000},6]
[{"$f":"+A11+1","v":4},"2008 Legal Payment",null,1130000,null,1130000,7,null,null,null,null,null,null,{"$f":"SUM(N7:N11)","v":-500000}]
[{"$f":"+A12+1","v":5},"2009 Legal Payment",null,0,null,0,8]
[6,"2010 Legal Payment",null,500000,null,500000,9]
[7,"2011 Legal Payment",null,{"$f":"255901.14+10850+612433.64","v":879184.78},null,879184.78,10]
[8,"Total",null,{"$f":"SUM(D11:D15)","v":2534184.7800000003},null,2534184.7800000003,11]
[9,"5 Year Average",null,{"$f":"AVERAGE(D11:D15)","v":506836.95600000006},null,506836.95600000006,12]
[null,null,null,null,null,null,13]
[null,null,null,null,null,null,14]
[{"$f":"+A17+1","v":10},"Legal Accruals for 12 Months Ended Dec 2011",null,{"$f":"520000+29000","v":549000},null,549000,15]
[null,null,null,null,null,null,16]
[{"$f":"+A20+1","v":11},"Adjustment (Accrual Less 5 Yr Average Actual Payments)",null,{"$f":"D17-D20","v":-42163.043999999936},null,-42163.043999999936,17]
[null,null,null,null,null,null,18]
[null,null,null,null,null,null,19]
[{"$f":"+A22+1","v":12},"Utah Allocation",null,{"$f":"D22*'ROR-Model'!$M$2","v":-40757.749213378076},null,-40757.749213378076,20]
[13,"Wyoming Allocation",null,{"$f":"D22*'ROR-Model'!$N$2","v":-1405.2947866218638},null,-1405.2947866218638,21]
[14,"Total",null,{"$f":"SUM(D25:D26)","v":-42163.043999999936},null,{"$f":"SUM(F25:F26)","v":-42163.043999999936},22]

{"sheet":"Donations","index":16,"n_rows":4849,"n_cols":96,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[9,13,9,14],[10,13,10,14],[5,18,5,20],[6,18,6,20],[8,14,8,15],[6,13,6,14],[7,13,7,14]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,"CORP DUES AND DONATIONS",null,null,null,null,null,null,null,null,null,"QGC DUES AND DONATIONS",null,null,null,null,null,"Corp Government affairs",null,null,null,null,null,"QGC AGA DUES"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,"Account","Sum Amount","Line Descr","Unit","Affiliate","Date","Journal ID","Trans",null,null,null,null,null,null,null,null,"Account","Trans","Sum Amount","Line Descr","Date",null,"Account","Dept","Sum Amount","Line Descr","Date","Unit","Trans",null,null,null,null,null,null,null,"From: Murray, Mike [mailto:MMurray@aga.org]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORP DONATIONS",null,null,null,null,null,null,null,null,null,"QGC DONATIONS"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,"921000",214.63,"A M BEST COMPANY","07",null,"2011-06-30","AP00047037","628",null,null,"Account","Sum Amount","Line Descr","Unit","Date",null,"Account","Trans","Sum Amount","Line Descr","Date",null,930200,5000,23954.25,"Prepaid AGA","2010-06-30",1,628,null,null,null,null,null,null,null,"Sent: Friday, August 07, 2009 12:23 PM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Account","Sum Amount","Line Descr","Unit","Affiliate","Date","Journal ID","Trans",null,null,"Account","Sum Amount","Line Descr","Unit","Date","Affiliate"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","07",null,"2011-08-31","AP00047673","628",null,null,"921000",215,"AICPA","01","2011-07-31",null,"920000","400",3667.88,"Time and Labor Data","2011-01-31",null,930200,5000,23954.25,"Prepaid AGA","2010-07-31",1,628,null,null,null,null,null,null,null,"To: Kelly Mendenhall",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce","07",null,"2011-01-31","510","628",null,null,"921000",215,"AICPA","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","07",null,"2011-09-30","AP00047999","628",null,null,"921000",215,"AICPA  *AICPA","01","2011-08-31",null,"920000","400",8636.52,"Time and Labor Data","2011-01-31",null,930200,5000,23954.25,"Prepaid AGA","2010-08-31",1,628,null,null,null,null,null,null,null,"Cc: Allen, Doug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-01-31","510","628",null,null,"921000",215,"AICPA  *AICPA","01","2011-08-31"]
[null,null,null,null,null,null,null,"QGC Don & Membership ",null,{"$f":"+'Control Panel'!F38","v":"QGC Don & Membership "},1,null,null,null,null,null,null,"Time and Labor Data","Donations and Memberships Adjustment",null,null,null,null,null,null,null,"921000",215,"AICPA","07",null,"2011-09-30","EX00048067","628",null,null,"921000",35.5,"ALLOCATE SHARED SERVICE G&A","01","2011-05-31",null,"920000","400",8764.4699999999993,"Time and Labor Data","2011-02-28",null,930200,5000,23954.25,"Prepaid AGA","2010-09-30",1,628,null,null,null,null,null,null,null,"Subject: FW: AGA expenses related to lobbying and advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",525,"ICBA","07",null,"2011-01-31","AP00044944","628",null,null,"921000",35.5,"ALLOCATE SHARED SERVICE G&A","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,2,null,null,"Donations and Memberships Adjustment",null,null,null,null,"Questar Gas",null,null,null,null,null,null,null,"921000",215,"AICPA  *AICPA","07",null,"2011-10-31","EX00048662","628",null,null,"921000",220,"AMER SOC CIVIL ENGINEE","01","2011-02-28",null,"920000","400",8764.4500000000007,"Time and Labor Data","2011-02-28",null,930200,5000,23954.25,"Prepaid AGA","2010-10-31",1,628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",350,"ICBA","07",null,"2011-01-31","AP00044944","628",null,null,"921000",220,"AMER SOC CIVIL ENGINEE","01","2011-02-28"]
["Questar Corporation Allocated",null,null,null,null,null,null,{"$f":"P40","v":-188339.58331782813},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K8,FALSE)","v":-188339.58331782813},3,null,null,"Questar Corporation Allocated",null,null,null,"A","B","C","D",null,null,null,null,null,"921000",0,"AIR & WASTE MGMT ASSOC","07",null,"2011-11-30","EX00048925","628",null,null,"921000",0,"AMER SOC CIVIL ENGINEE","01","2011-03-31",null,"920000","400",9161.6,"Time and Labor Data","2011-03-31",null,930200,5000,23954.25,"Prepaid AGA","2010-11-30",1,628,null,null,null,null,null,null,null,"Kelly,  I apologize for the delay in responding to your inquiry.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",350,"ICBA","07",null,"2011-01-31","AP00044944","628",null,null,"921000",0,"AMER SOC CIVIL ENGINEE","01","2011-03-31"]
["Questar Gas",null,null,null,null,null,null,{"$f":"T22","v":-21900},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K9,FALSE)","v":-21900},4,null,null,null,null,null,null,"Account","Description","Amount","% Applicable to QGC",null,null,null,null,null,"921000",180,"AIR & WASTE MGMT ASSOC","07",null,"2011-12-31","EX00049358","628",null,null,"921000",474,"AMERICAN BAR ASSOCIATI","01","2011-07-31",null,"920000","400",7955.38,"Time and Labor Data","2011-03-31",null,930200,5000,23954.25,"Prepaid AGA","2010-12-31",1,628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",175,"ICBA","07",null,"2011-01-31","AP00044944","628",null,null,"921000",474,"AMERICAN BAR ASSOCIATI","01","2011-07-31"]
["Total",null,null,null,null,null,null,{"$f":"SUM(H8:H9)","v":-210239.58331782813},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K10,FALSE)","v":-210239.58331782813},5,null,null,"A",null,"2011-12-31",null,null,null,2011,null,null,null,null,null,null,"921100",-1810,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1500000001","628",null,null,"921000",695,"AMERICAN BAR ASSOCIATI","01","2011-09-30",null,"920000","400",7490.99,"Time and Labor Data","2011-04-30",null,930200,5000,24000,"Prepaid AGA","2011-01-31",1,628,null,"Do we need to update AGA Percentage?",null,null,null,null,null,"AGA does not conduct advertising.  AGA calculates the percentage of expenses incurred for lobbying as defined by IRC 162.  Under IRS regulations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",200,"ISACA","07",null,"2011-01-31","AP00044944","628",null,null,"921000",695,"AMERICAN BAR ASSOCIATI","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,6,null,null,"Description",null,"Amount",null,"923000","Holland and Hart",{"$f":"SUMIF($AM$1:$AM$4850,\"Holland and Hart\",$AL$1:$AL$4848)","v":0},1,null,null,null,null,null,"921100",-495,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1520000001","628",null,null,"921000",30000,"AMERICAN GAS ASSOCIATION","01","2011-02-28",null,"920000","400",5430.82,"Time and Labor Data","2011-04-30",null,930200,5000,26895.7,"Prepaid AGA","2011-02-28",1,628,null,null,null,null,null,null,null,"we must also advise members in advance what percentage of their dues we anticipate may be used for lobbying expenses.sent out earlier this year stated that 5% ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",180,"SOCIETY OF CIC","07",null,"2011-01-31","AP00044944","628",null,null,"921000",30000,"AMERICAN GAS ASSOCIATION","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,7,null,1,"Industry Associations",null,null,null,923000,"NES Inc",{"$f":"SUMIF($AM$1:$AM$4848,\"JNES\",$AL$1:$AL$4848)","v":0},1,null,null,null,null,null,"921100",-200,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1570000001","628",null,null,"921000",-30000,"AMERICAN GAS ASSOCIATION","01","2011-03-31",null,"920000","400",9033.6299999999992,"Time and Labor Data","2011-05-31",null,930200,5000,25447.83,"Prepaid AGA","2011-03-31",1,628,null,null,null,null,null,null,null,"and that remains AGA’s estimate of the percentage of member company dues that may be used for lobbying.  Please let me know if this satisfies your inquiry,  Mike",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",145,"ENERGY BAR ASSOCIATION","07",null,"2011-01-31","AP00044944","628",null,null,"921000",-30000,"AMERICAN GAS ASSOCIATION","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,8,null,2,null,"Tax Executives Institute ",{"$f":"SUMIF($AC$1:$AC$266,\"TAX EXECUTIVES INSTITUTE\",$AB$1:$AB$4848)","v":0},null,921000,"Junior Achievement",{"$f":"SUMIF($AM$1:$AM$4848,\"JUNIOR ACHIEVEMENT OF UTAH INC\",$AL$1:$AL$4848)","v":250},1,null,null,null,null,null,"921100",-818,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1590000001","628",null,null,"930200",6250,"American Red Cross","01","2011-01-31",null,"920000","400",8905.7099999999991,"Time and Labor Data","2011-05-31",null,930200,5000,25447.83,"Prepaid AGA","2011-04-30",1,628,null,"Red Figures may also need to be updated.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",364.64,"UTAH MINING ASSOCIATION","07",null,"2011-01-31","AP00044944","628",null,null,"930200",6250,"American Red Cross","01","2011-01-31"]
["Utah Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$M$2*H10","v":-203232.29536257288},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K14,FALSE)","v":-203232.29536257288},9,null,3,null,"Utah Taxpayers Association ",{"$f":"SUMIF($AC$1:$AC$266,\"UTAH TAXPAYERS ASSOCIATION\",$AB$1:$AB$4848)","v":17600},null,908,"Golf Tournament",{"$f":"SUMIF($AM$1:$AM$4848,\"Golf Tournament\",$AL$1:$AL$4848)","v":0},1,null,null,null,null,null,"921100",-225,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1500000001","628",null,null,"930200",6250,"American Red Cross","01","2011-02-28",null,"920000","400",8187.92,"Time and Labor Data","2011-06-30",null,930200,5000,25447.83,"Prepaid AGA","2011-05-31",1,628,null,null,null,null,null,null,null,"% TO USE",null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",17600,"UTAH TAXPAYERS ASSOCIATION","07",null,"2011-01-31","AP00044944","628",null,null,"930200",6250,"American Red Cross","01","2011-02-28"]
["Wyoming Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$N$2*H10","v":-7007.2879552552531},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K15,FALSE)","v":-7007.2879552552531},10,null,4,null,"Wyoming Taxpayers Association ",{"$f":"SUMIF($AC$1:$AC$266,\"WYOMING TAXPAYERS ASSOCIATION\",$AB$1:$AB$4848)","v":1500},null,921000,"Meals Ready to Eat",{"$f":"SUMIF($AM$1:$AM$4848,\"Meals Ready to Eat\",$AL$1:$AL$4848)","v":0},1,null,null,null,null,null,"921100",-490,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1520000001","628",null,null,"930200",6250,"American Red Cross","01","2011-03-31",null,"920000","400",7662.09,"Time and Labor Data","2011-06-30",null,930200,5000,25447.83,"Prepaid AGA","2011-06-30",1,628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",395,"ASSOCIATION FOR FINANCIAL PROF","07",null,"2011-01-31","AP00044944","628",null,null,"930200",6250,"American Red Cross","01","2011-03-31"]
["Total",null,null,null,null,null,null,{"$f":"SUM(H14:H15)","v":-210239.58331782813},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K16,FALSE)","v":-210239.58331782813},11,null,5,null,"Government Relations Dept - Labor & Overhead",{"$f":"SUMIF($AT$1:$AT$188,\"LABOR OVERHEAD\",$AS$1:$AS$188)+SUMIF($AT$1:$AT$188,\"Time and Labor Data\",$AS$1:$AS$188)","v":188666.08},null,92100,"Utah Foundation",{"$f":"SUMIF($AM$1:$AM$4848,\"Utah Foundation\",$AL$1:$AL$4848)","v":21650},1,null,null,null,null,null,"921100",-1504.16,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1500000001","628",null,null,"930200",6250,"American Red Cross","01","2011-04-30",null,"920000","400",6802.36,"Time and Labor Data","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verified with AGA 2010 Membership Dues Invoice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"ASSOCIATION FOR FINANCIAL PROF","07",null,"2011-01-31","AP00044944","628",null,null,"930200",6250,"American Red Cross","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,12,null,6,null,"Government Relations Dept - A&G",{"$f":"AS238-P16","v":204170.02999999965},null,null,null,null,null,null,null,null,null,null,"921100",-325,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1520000001","628",null,null,"930200",6250,"American Red Cross","01","2011-05-31",null,"920000","400",7772.16,"Time and Labor Data","2011-07-31",null,null,null,{"$f":"SUM(AY3:AY15)","v":320366.77000000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"ASSOCIATION FOR FINANCIAL PROF","07",null,"2011-01-31","AP00044944","628",null,null,"930200",6250,"American Red Cross","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,13,null,7,null,"AGA Expenses relating to Lobbying",{"$f":"AY17*$BM$14","v":16018.338500000005},null,null,null,null,null,null,null,null,null,null,"921100",-340,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1570000001","628",null,null,"930200",6250,"American Red Cross","01","2011-06-30",null,"920000","400",8354.94,"Time and Labor Data","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",195,"INSTITUTE OF INTERNAL AUDITORS","07",null,"2011-01-31","AP00044944","628",null,null,"930200",6250,"American Red Cross","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,14,null,8,null,"Total",{"$f":"SUM(P13:P18)","v":427954.44849999965},null,null,null,null,null,null,null,null,null,null,"921100",-2755,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1500000001","628",null,null,"930200",6250,"American Red Cross","01","2011-07-31",null,"920000","400",5253.01,"Time and Labor Data","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",60000,"US CHAMBER OF COMMERCE","07",null,"2011-01-31","AP00045017","628",null,null,"930200",6250,"American Red Cross","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,15,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-170,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1520000001","628",null,null,"930200",6250,"American Red Cross","01","2011-08-31",null,"920000","400",6407.69,"Time and Labor Data","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-60000,"US CHAMBER OF COMMERCE","07",null,"2011-01-31","AP00045208","628",null,null,"930200",6250,"American Red Cross","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,16,null,10,"ADJUSTMENT CALCULATION",null,null,null,null,"Total",{"$f":"SUM(T11:T20)","v":21900},null,null,null,null,null,null,"921100",-160,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1570000001","628",null,null,"930200",6250,"American Red Cross","01","2011-09-30",null,"920000","400",8021,"Time and Labor Data","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65,"ISACA","07",null,"2011-01-31","EX00044958","628",null,null,"930200",6250,"American Red Cross","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,17,null,11,null,null,"Allocated",null,null,"Adjustment",{"$f":"-T21","v":-21900},null,null,null,null,null,null,"921100",-100,"ALLOCATED SHARED SERVICES","07",null,"2011-07-31","1500000001","620",null,null,"930200",6250,"American Red Cross","01","2011-10-31",null,"920000","400",9161.59,"Time and Labor Data","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1204,"WESTERN ENERGY INSTQPS","07",null,"2011-01-31","EX00045082","628",null,null,"930200",6250,"American Red Cross","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,18,null,12,"Company and Allocation Amounts",null,"Amount",null,null,null,null,null,null,null,null,null,null,"921100",-3259.01,"ALLOCATED SHARED SERVICES","07",null,"2011-07-31","1500000001","628",null,null,"930200",6250,"American Red Cross","01","2011-11-30",null,"920000","400",9161.59,"Time and Labor Data","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1370,"AMERICAN GAS ASSOCIATION","07",null,"2011-01-31","EX00045082","628",null,null,"930200",6250,"American Red Cross","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,19,null,13,null,null,null,null,null,"Utah Adjustment",{"$f":"T22*'ROR-Model'!M2","v":-21170.072724658618},null,null,null,null,null,null,"921100",-1291.0999999999999,"ALLOCATED SHARED SERVICES","07",null,"2011-08-31","1500000001","628",null,null,"930200",6250,"American Red Cross","01","2011-12-31",null,"920000","400",9161.59,"Time and Labor Data","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-50,"INSURANCE","07",null,"2011-01-31","MCR0045064","628",null,null,"930200",6250,"American Red Cross","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,20,null,14,"Allocated to QGC",null,null,null,null,"Wyoming Adjustment",{"$f":"T22*'ROR-Model'!N2","v":-729.92727534138339},null,null,null,null,null,null,"921100",-35,"ALLOCATED SHARED SERVICES","07",null,"2011-08-31","1550000001","628",null,null,"870000",185,"ASHRAE","01","2011-10-31",null,"920000","400",9161.59,"Time and Labor Data","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce","07",null,"2011-02-28","510","628",null,null,"870000",185,"ASHRAE","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,21,null,15,"     Percent to QGC",null,{"$f":"+'ALLOCATIONS&PRETAX'!$D$8","v":0.44850000000000001},null,null,"Total",{"$f":"SUM(T24:T25)","v":-21900},null,null,null,null,null,null,"921100",-129.94999999999999,"ALLOCATED SHARED SERVICES","07",null,"2011-08-31","1570000001","628",null,null,"870000",140,"ASME","01","2011-10-31",null,"920000","400",9161.59,"Time and Labor Data","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10000,"US C of C Membership Dues","07",null,"2011-02-28","510","628",null,null,"870000",140,"ASME","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,22,null,16,"     Total to QGC",null,{"$f":"P19*P26","v":191937.57015224986},null,null,null,null,null,null,null,null,null,null,"921100",-1046.99,"ALLOCATED SHARED SERVICES","07",null,"2011-09-30","1500000001","628",null,null,"921000",234,"ASME","01","2011-01-31",null,"920000","400",0,"Time and Labor Data","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-02-28","510","628",null,null,"921000",234,"ASME","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,23,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-3640.79,"ALLOCATED SHARED SERVICES","07",null,"2011-10-31","1500000001","628",null,null,"921000",138,"ASME","01","2011-06-30",null,"920000","400",6585.51,"Time and Labor Data","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2090,"EMPLOYERS COUNCIL","07",null,"2011-02-28","AP00045305","628",null,null,"921000",138,"ASME","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,24,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-467.93,"ALLOCATED SHARED SERVICES","07",null,"2011-10-31","1520000001","628",null,null,"880001",110,"AUTOSPA INC","01","2011-09-30",null,"921000","410",2.5499999999999998,"TRIO","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",292,"WELLNESS COUNCIL OF AMERICA","07",null,"2011-02-28","AP00045305","628",null,null,"880001",110,"AUTOSPA INC","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,25,null,19,"Portion of QGC in Shared Services",null,null,null,null,null,null,null,null,null,null,null,null,"921100",-290,"ALLOCATED SHARED SERVICES","07",null,"2011-10-31","1530000001","628",null,null,"903002",2000,"BETTER BUSINESS BUREAU","01","2011-01-31",null,"921000","410",2.5499999999999998,"TRIO","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",875,"ROCKY MOUNTAIN MINERAL LAW FD","07",null,"2011-02-28","AP00045305","628",null,null,"903002",2000,"BETTER BUSINESS BUREAU","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,26,null,20,"     Percent to QGC",null,{"$f":"+'ALLOCATIONS&PRETAX'!$D$16","v":5.33E-2},null,null,null,null,null,null,null,null,null,null,"921100",-5000,"ALLOCATED SHARED SERVICES","07",null,"2011-11-30","1500000001","620",null,null,"870000",1500,"CACHE CHAMBER","01","2011-02-28",null,"921000","410",1.1100000000000001,"YWCA","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",144,"INSTITUTE OF INDUSTRIAL ENGINE","07",null,"2011-02-28","AP00045305","628",null,null,"870000",1500,"CACHE CHAMBER","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,27,null,21,"     Total to QGC",null,{"$f":"P27*P31","v":10230.272489114917},null,null,null,null,null,null,null,null,null,null,"921100",-1196.1099999999999,"ALLOCATED SHARED SERVICES","07",null,"2011-11-30","1500000001","628",null,null,"870000",440,"CACHE CHAMBER - INTERN","01","2011-06-30",null,"921000","410",718.8,"DELTA","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-875,"ROCKY MOUNTAIN MINERAL LAW FD","07",null,"2011-02-28","AP00045309","628",null,null,"870000",440,"CACHE CHAMBER - INTERN","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,28,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1429.12,"ALLOCATED SHARED SERVICES","07",null,"2011-11-30","1570000001","628",null,null,"870000",130,"CACHE VALLEY SUBSCRIPT","01","2011-02-28",null,"921000","410",424.4,"DELTA","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"ENERGY BAR ASSOCIATION","07",null,"2011-02-28","AP00045401","628",null,null,"870000",130,"CACHE VALLEY SUBSCRIPT","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,29,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1500000001","628",null,null,"870000",228.8,"CASPER STAR TRIBUNE","01","2011-01-31",null,"921000","410",236.4,"DELTA","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"WEBB PUBLISHING LLC","07",null,"2011-02-28","EX00045345","628",null,null,"870000",228.8,"CASPER STAR TRIBUNE","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,30,null,24,"Allocated from QGC Shared Services to Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,"921100",-5428.54,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1500000002","628",null,null,"870000",494.5,"CEDAR CITY ROTARY CLUB","01","2011-01-31",null,"921000","410",579.4,"DELTA","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",90,"NATIONAL REGISTRY OF E","07",null,"2011-02-28","EX00045504","628",null,null,"870000",494.5,"CEDAR CITY ROTARY CLUB","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,31,null,25,"QPC'S SHARE",null,{"$f":"+'ALLOCATIONS&PRETAX'!$D$22","v":0.35170000000000001},null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1520000001","628",null,null,"870000",165.25,"CEDAR CITY ROTARY CLUB","01","2011-04-30",null,"921000","410",0,"DELTA","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce","07",null,"2011-03-31","510","628",null,null,"870000",165.25,"CEDAR CITY ROTARY CLUB","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,32,null,26,"     Total to QGC",null,{"$f":"-P32*P36","v":-3597.9868344217166},null,null,null,null,null,null,null,null,null,null,"921100",-450,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1520000002","628",null,null,"870000",70,"CEDAR CITY ROTARY CLUB","01","2011-06-30",null,"921000","410",150,"DELTA","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-03-31","510","628",null,null,"870000",70,"CEDAR CITY ROTARY CLUB","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,33,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1530000001","628",null,null,"921000",175.25,"CEDAR CITY ROTARY CLUB","01","2011-07-31",null,"921000","410",709.4,"DELTA","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-03-31","510","628",null,null,"921000",175.25,"CEDAR CITY ROTARY CLUB","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,34,null,28,"Total",null,{"$f":"P27+P37","v":188339.58331782813},null,null,null,null,null,null,null,null,null,null,"921100",-229,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1530000002","628",null,null,"921000",100,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2011-01-31",null,"921000","410",801.4,"DELTA","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",205,"INSTITUTE OF INTERNAL AUDITORS","07",null,"2011-03-31","AP00045777","628",null,null,"921000",100,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,29,"Total Adjustment",null,{"$f":"-P39","v":-188339.58331782813},null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1550000001","628",null,null,"870000",125,"CHAMBER OF COMMERCE AMERICAN F","01","2011-04-30",null,"921000","410",1.1100000000000001,"OASIS","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40,"LEGAL ASSISTANTS ASSOCIATION O","07",null,"2011-03-31","AP00045777","628",null,null,"870000",125,"CHAMBER OF COMMERCE AMERICAN F","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-99,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1550000002","628",null,null,"870000",400,"CHAMBER OF COMMERCE BRIGHAM CI","01","2011-01-31",null,"921000","410",0.51,"ZIONS","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",200,"KYLE CHUGG","07",null,"2011-03-31","AP00045864","628",null,null,"870000",400,"CHAMBER OF COMMERCE BRIGHAM CI","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1570000001","628",null,null,"921000",50,"CHAMBER OF COMMERCE DUCHESNE","01","2011-02-28",null,"921000","410",5,"GRACIES","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1770,"ASSOCIATION OF CORPORATE COUNS","07",null,"2011-03-31","AP00045864","628",null,null,"921000",50,"CHAMBER OF COMMERCE DUCHESNE","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-239.95,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1570000002","628",null,null,"921000",300,"CHAMBER OF COMMERCE EVANSTON","01","2011-07-31",null,"921000","410",6.02,"GRACIE'S","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",750,"SALT LAKE CHAMBER","07",null,"2011-03-31","AP00045993","628",null,null,"921000",300,"CHAMBER OF COMMERCE EVANSTON","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1580000001","628",null,null,"921000",300,"CHAMBER OF COMMERCE MURRAY","01","2011-06-30",null,"921000","410",4.59,"SEA SALT","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50,"COUNCIL OF PETROLEUM ACCOUNTAN","07",null,"2011-03-31","AP00045993","628",null,null,"921000",300,"CHAMBER OF COMMERCE MURRAY","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-150,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1580000002","628",null,null,"870000",2500,"CHAMBER OF COMMERCE OGDEN","01","2011-02-28",null,"921000","410",5.0999999999999996,"THE DODO","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"PAYPAL *SALTLAKECIT","07",null,"2011-03-31","EX00045789","628",null,null,"870000",2500,"CHAMBER OF COMMERCE OGDEN","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",94.47,"AMAZON.COM","07",null,"2011-12-31","EX00049358","628",null,null,"921000",270,"CHAMBER OF COMMERCE OGDEN","01","2011-11-30",null,"921000","410",1.02,"WILD GRAPE","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",200,"AMERICAN SOCIETY OF SA","07",null,"2011-03-31","EX00045789","628",null,null,"921000",270,"CHAMBER OF COMMERCE OGDEN","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",539,"AMERICAN BAR ASSOCIATION","07",null,"2011-09-30","AP00048210","628",null,null,"874000",175,"CHAMBER OF COMMERCE RICHFIELD","01","2011-09-30",null,"921000","410",72.709999999999994,"DEER VALLEY","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"INSTITUTE FOR SUPPLY M","07",null,"2011-03-31","EX00045789","628",null,null,"874000",175,"CHAMBER OF COMMERCE RICHFIELD","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",825,"AMERICAN GAS ASSOCIATI","07",null,"2011-07-31","EX00047508","628",null,null,"874000",0,"CHAMBER OF COMMERCE RICHFIELD","01","2011-09-30",null,"921000","410",164.22,"REY BUTCHER","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",818,"NATL TRUCK EQUIPMENT A","07",null,"2011-03-31","EX00045789","628",null,null,"874000",0,"CHAMBER OF COMMERCE RICHFIELD","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1370,"AMERICAN GAS ASSOCIATION","07",null,"2011-01-31","EX00045082","628",null,null,"874000",3085,"CHAMBER OF COMMERCE ROCK SPRIN","01","2011-02-28",null,"921000","410",67.319999999999993,"REY BUTCHER","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"ISACA","07",null,"2011-03-31","EX00045957","628",null,null,"874000",3085,"CHAMBER OF COMMERCE ROCK SPRIN","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",645,"AMERICAN INSTITUTE/CERTIFIED","07",null,"2011-07-31","AP00047393","628",null,null,"921000",1250,"CHAMBER OF COMMERCE SANDY","01","2011-10-31",null,"921000","410",100.98,"REY BUTCHER","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"INSTITUTE FOR SUPPLY M","07",null,"2011-03-31","EX00045957","628",null,null,"921000",1250,"CHAMBER OF COMMERCE SANDY","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",184,"AMERICAN JOURNAL OF HE","07",null,"2011-10-31","EX00048662","628",null,null,"921000",7500,"CHAMBER OF COMMERCE SANDY","01","2011-10-31",null,"921000","410",77.52,"REY BUTCHER","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",45,"LAAU-MEMBERSHIP DEPARTMENT","07",null,"2011-03-31","EX00045957","628",null,null,"921000",7500,"CHAMBER OF COMMERCE SANDY","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",200,"AMERICAN SOCIETY OF SA","07",null,"2011-03-31","EX00045789","628",null,null,"874000",200,"CHAMBER OF COMMERCE SPRINGVILL","01","2011-05-31",null,"921000","410",1206.8,"REY BUTCHER","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-04-30","510","628",null,null,"874000",200,"CHAMBER OF COMMERCE SPRINGVILL","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",190,"AMERICAN SOCIETY OF SA","07",null,"2011-05-31","EX00046769","628",null,null,"921000",910,"CHAMBER OF COMMERCE WEST JORDA","01","2011-11-30",null,"921000","410",56.61,"REY BUTCHER","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce Lead","07",null,"2011-04-30","510","628",null,null,"921000",910,"CHAMBER OF COMMERCE WEST JORDA","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",160,"AMERICAN SOCIETY OF SA","07",null,"2011-06-30","EX00047142","628",null,null,"921000",3275,"CHAMBER OF COMMERCE-DAVIS","01","2011-02-28",null,"921000","410",210.35,"REY BUTCHER","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-04-30","510","628",null,null,"921000",3275,"CHAMBER OF COMMERCE-DAVIS","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",170,"AMERICAN SOCIETY OF SA","07",null,"2011-11-30","EX00048925","628",null,null,"921000",50,"CHAMBER OF COMMERCE-PAROWAN","01","2011-01-31",null,"921000","410",82.7,"REY BUTCHER","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100,"UTAH SELF-INSURERS ASSOCIATION","07",null,"2011-04-30","AP00046155","628",null,null,"921000",50,"CHAMBER OF COMMERCE-PAROWAN","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",249,"ANIMOTO","07",null,"2011-05-31","EX00046769","628",null,null,"921000",50,"CHAMBER OF COMMERCE-PAROWAN","01","2011-04-30",null,"921000","410",57.72,"REY BUTCHER","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",265,"UACPA","07",null,"2011-04-30","EX00046249","628",null,null,"921000",50,"CHAMBER OF COMMERCE-PAROWAN","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"ASIS INTERNATIONAL ONL","07",null,"2011-12-31","EX00049358","628",null,null,"874000",200,"CHAMBER OF COMMERCE-VERNAL","01","2011-07-31",null,"921000","410",113.78,"REY BUTCHER","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"INST OF CERTIFIED MGMT","07",null,"2011-04-30","EX00046249","628",null,null,"874000",200,"CHAMBER OF COMMERCE-VERNAL","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",167.11,"ASPEN PUBLISHERS INC A/R DEPT","07",null,"2011-10-31","AP00048635","628",null,null,"921000",3250,"CHAMBERWEST","01","2011-12-31",null,"921000","410",150.41,"REY BUTCHER","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"INST OF CERTIFIED MGMT","07",null,"2011-04-30","EX00046387","628",null,null,"921000",3250,"CHAMBERWEST","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",395,"ASSOCIATION FOR FINANCIAL PROF","07",null,"2011-01-31","AP00044944","628",null,null,"870000",2500,"Clean America","01","2011-06-30",null,"921000","410",41.31,"RICE ECCLES","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"TAX EXECUTIVES INST IN","07",null,"2011-04-30","EX00046387","628",null,null,"870000",2500,"Clean America","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"ASSOCIATION FOR FINANCIAL PROF","07",null,"2011-01-31","AP00044944","628",null,null,"870000",2500,"Clean America","01","2011-09-30",null,"921000","410",2.04,"BWF LUNCHEON","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-05-31","510","628",null,null,"870000",2500,"Clean America","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"ASSOCIATION FOR FINANCIAL PROF","07",null,"2011-01-31","AP00044944","628",null,null,"870000",2500,"Clean America","01","2011-10-31",null,"921000","410",3.02,"CHRISTOPHERS","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce Lead","07",null,"2011-05-31","510","628",null,null,"870000",2500,"Clean America","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",90,"ASSOCIATION OF CONTING","07",null,"2011-10-31","EX00048514","628",null,null,"870000",2500,"Clean America","01","2011-11-30",null,"921000","410",1.53,"DESERET EDGE","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-05-31","510","628",null,null,"870000",2500,"Clean America","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1770,"ASSOCIATION OF CORPORATE COUNS","07",null,"2011-03-31","AP00045864","628",null,null,"870000",2500,"Clean America","01","2011-12-31",null,"921000","410",45.52,"HOYT,DEBRA H","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",247.76,"WEST GROUP","07",null,"2011-05-31","AP00046546","628",null,null,"870000",2500,"Clean America","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",59.95,"BIDDLE CONSULTING GROU","07",null,"2011-12-31","EX00049358","628",null,null,"921000",2500,"Clean America","01","2011-07-31",null,"921000","410",160.41,"HOYT,DEBRA H","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",660.54,"LEXIS-NEXIS","07",null,"2011-05-31","AP00046546","628",null,null,"921000",2500,"Clean America","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"BOARD CERTIFIED SAFETY","07",null,"2011-11-30","EX00048925","628",null,null,"921000",2500,"Clean America","01","2011-08-31",null,"921000","410",167.63,"HOYT,DEBRA H","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40,"LEGAL ASSISTANTS ASSOCIATION O","07",null,"2011-05-31","AP00046546","628",null,null,"921000",2500,"Clean America","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",229,"BRIEFINGS MEDIA GROUP","07",null,"2011-12-31","EX00049358","628",null,null,"880001",144.82,"CODALE ELECTRIC","01","2011-12-31",null,"921000","410",67.72,"HOYT,DEBRA H","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-05-31","AP00046811","628",null,null,"880001",144.82,"CODALE ELECTRIC","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",428.58,"BUSINESS & LEGAL REPORTS INC","07",null,"2011-12-31","AP00049121","628",null,null,"921000",432,"CONSTRUCTION MONITOR","01","2011-01-31",null,"921000","410",1.02,"RUTH'S CHRIS","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",345.12,"WEST GROUP","07",null,"2011-05-31","AP00046811","628",null,null,"921000",432,"CONSTRUCTION MONITOR","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"CAROLYN E UPDIKE","07",null,"2011-05-31","AP00046811","628",null,null,"921000",288,"CONSTRUCTION MONITOR","01","2011-03-31",null,"921000","410",1.1100000000000001,"ZIONS'S BANK","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6600,"SMARTPROS LTD","07",null,"2011-05-31","AP00046811","628",null,null,"921000",288,"CONSTRUCTION MONITOR","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",249,"CODE CO LAW PUBLISHERS","07",null,"2011-10-31","AP00048500","628",null,null,"921000",181.48,"D J*WALL ST JOURNAL","01","2011-04-30",null,"921000","410",3.57,"CORNER BAKERY","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"CAROLYN E UPDIKE","07",null,"2011-05-31","AP00046811","628",null,null,"921000",181.48,"D J*WALL ST JOURNAL","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",99,"COMMUNICATION ARTS","07",null,"2011-12-31","EX00049358","628",null,null,"921000",257.39999999999998,"D J*WALL ST JOURNAL","01","2011-09-30",null,"921000","410",1.02,"GRAND AMERICA","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",126,"LEGISLATIVE PRINTING","07",null,"2011-05-31","AP00046811","628",null,null,"921000",257.39999999999998,"D J*WALL ST JOURNAL","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",105.94,"CONFERENCE BOARD","07",null,"2011-12-31","EX00049358","628",null,null,"908003",0,"D J*WSJ.COM/BARRON.COM","01","2011-08-31",null,"921000","410",6.02,"MARKET STREET","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",52,"THE ENTERPRISE INCORPORATED","07",null,"2011-05-31","AP00046811","628",null,null,"908003",0,"D J*WSJ.COM/BARRON.COM","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",350,"CORP SECRETARIES","07",null,"2011-05-31","EX00046769","628",null,null,"908003",49,"D J*WSJ.COM/BARRON.COM","01","2011-10-31",null,"921000","410",1.02,"LITTLE AMERICA","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"PAYPAL *ISM UTAH","07",null,"2011-05-31","EX00046588","628",null,null,"908003",49,"D J*WSJ.COM/BARRON.COM","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1000,"CORR TRANS CODE","07",null,"2011-02-28","1720000001","620",null,null,"921000",15,"DISTRICT COURT BAR FUND","01","2011-06-30",null,"921000","410",0.51,"LITTLE AMERICA","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",249,"ANIMOTO","07",null,"2011-05-31","EX00046769","628",null,null,"921000",15,"DISTRICT COURT BAR FUND","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-235,"CORR TRANS CODE","07",null,"2011-02-28","1720000001","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-01-31",null,"921000","410",1.53,"SHERATON HOTEL","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",250,"CROSSBORDER","07",null,"2011-05-31","EX00046769","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50,"COUNCIL OF PETROLEUM ACCOUNTAN","07",null,"2011-03-31","AP00045993","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-02-28",null,"921000","410",271.83,"CEDAR CITY TRIP","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",350,"CORP SECRETARIES","07",null,"2011-05-31","EX00046769","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",250,"CROSSBORDER","07",null,"2011-05-31","EX00046769","628",null,null,"903001",20833.34,"Economic Development Accrual","01","2011-03-31",null,"921000","410",0.51,"MARRIOTT DOWNTOWN","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100,"NALA - TULSA, OK","07",null,"2011-05-31","EX00046769","628",null,null,"903001",20833.34,"Economic Development Accrual","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"D J*WSJ.COM/BARRON.COM","07",null,"2011-11-30","EX00048925","628",null,null,"903001",20833.34,"Economic Development Accrual","01","2011-04-30",null,"921000","410",1.02,"SALT LAKE CHAMBER","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"PETROLEUM ASSOCIATION","07",null,"2011-05-31","EX00046769","628",null,null,"903001",20833.34,"Economic Development Accrual","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",79,"D J*WSJ.COM/BARRON.COM","07",null,"2011-12-31","EX00049358","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-05-31",null,"921000","410",1.53,"SALT LAKE CHAMBER","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",190,"AMERICAN SOCIETY OF SA","07",null,"2011-05-31","EX00046769","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15,"DISTRICT COURT BAR FUND","07",null,"2011-06-30","AP00046951","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-06-30",null,"921000","410",26.52,"SWANER ECO CENTER","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",495,"SOCIETY OF CORPORATE SECRETARI","07",null,"2011-05-31","EX00046769","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",120,"DISTRICT COURT BAR FUND","07",null,"2011-06-30","AP00046951","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-07-31",null,"921000","410",14,"CITY CREEK PARKING","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-06-30","510","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",44000,"ECONOMIC DEVELOPMENT CORP","07",null,"2011-12-31","AP00049318","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-08-31",null,"921000","410",4,"CITY CREEK PARKING","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce Lead","07",null,"2011-06-30","510","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-23333,"ECONOMIC DEVELOPMENT CORP","07",null,"2011-12-31","AP00049451","628",null,null,"903001",20833.34,"Economic Development Accrual","01","2011-09-30",null,"921000","410",1.02,"DESERET MGMNT CORP","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-06-30","510","628",null,null,"903001",20833.34,"Economic Development Accrual","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2090,"EMPLOYERS COUNCIL","07",null,"2011-02-28","AP00045305","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-10-31",null,"921000","410",28.56,"THANKSGIVING POINT","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",995,"UTAH STATE BAR","07",null,"2011-06-30","AP00046951","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1900,"EMPLOYERS COUNCIL","07",null,"2011-07-31","AP00047294","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-11-30",null,"921000","410",57.17,"THANKSGIVING POINT","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"UTAH STATE BAR","07",null,"2011-06-30","AP00046951","628",null,null,"903001",20833.330000000002,"Economic Development Accrual","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",145,"ENERGY BAR ASSOCIATION","07",null,"2011-01-31","AP00044944","628",null,null,"903001",20833.34,"Economic Development Accrual","01","2011-12-31",null,"921000","410",0.51,"MARIOTT CITY CENTER","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15,"DISTRICT COURT BAR FUND","07",null,"2011-06-30","AP00046951","628",null,null,"903001",20833.34,"Economic Development Accrual","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"ENERGY BAR ASSOCIATION","07",null,"2011-02-28","AP00045401","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-01-31",null,"921000","410",1.02,"MARKET STREET GRILL","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",120,"DISTRICT COURT BAR FUND","07",null,"2011-06-30","AP00046951","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"ERNST YOUNG MEETING FE","07",null,"2011-10-31","EX00048662","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-02-28",null,"921000","410",14.28,"MARKET STREET GRILL","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",300,"ROTARY CLUB OF SALT LAKE","07",null,"2011-06-30","AP00046951","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",525,"ICBA","07",null,"2011-01-31","AP00044944","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-03-31",null,"921000","410",64.38,"UTAH FESTIVAL OPERA","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",120.75,"ROTARY CLUB OF SALT LAKE","07",null,"2011-06-30","AP00046951","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",350,"ICBA","07",null,"2011-01-31","AP00044944","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-04-30",null,"921000","410",5.55,"VA HOSPITAL GROUNDS","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1222.6300000000001,"WEST GROUP","07",null,"2011-06-30","AP00047037","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",350,"ICBA","07",null,"2011-01-31","AP00044944","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-05-31",null,"921000","410",1.02,"LITTLE AMERICA HOTEL","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",214.63,"A M BEST COMPANY","07",null,"2011-06-30","AP00047037","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",175,"ICBA","07",null,"2011-01-31","AP00044944","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-06-30",null,"921000","410",2.04,"LITTLE AMERICA HOTEL","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50000,"SALT LAKE CHAMBER","07",null,"2011-06-30","AP00047037","628",null,null,"921000",3666.67,"EDC Utah Economic Dev Corp","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"INDEPENDENT ORACLE USE","07",null,"2011-12-31","EX00049358","628",null,null,"921000",3666.63,"EDC Utah Economic Dev Corp","01","2011-07-31",null,"921000","410",2.04,"MARRIOTT CITY CENTER","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1600,"SALT LAKE CHAMBER","07",null,"2011-06-30","AP00047037","628",null,null,"921000",3666.63,"EDC Utah Economic Dev Corp","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"INST OF CERTIFIED MGMT","07",null,"2011-04-30","EX00046249","628",null,null,"921000",3700,"EDC Utah Economic Dev Corp","01","2011-08-31",null,"921000","410",1.1100000000000001,"MARRIOTT CITY CENTER","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-06-30","AP00047186","628",null,null,"921000",3700,"EDC Utah Economic Dev Corp","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"INST OF CERTIFIED MGMT","07",null,"2011-04-30","EX00046387","628",null,null,"921000",0,"EDC Utah Economic Dev Corp","01","2011-08-31",null,"921000","410",2.2200000000000002,"MARRIOTT CITY CENTER","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-50000,"SALT LAKE CHAMBER","07",null,"2011-06-30","AP00047186","628",null,null,"921000",0,"EDC Utah Economic Dev Corp","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"INSTITUTE FOR SUPPLY M","07",null,"2011-03-31","EX00045789","628",null,null,"921000",3700,"EDC Utah Economic Dev Corp","01","2011-09-30",null,"921000","410",1.02,"BUSINES WOMEN'S FORUM","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"NATIONAL ASSOCIATION OF LEGAL","07",null,"2011-06-30","AP00047186","628",null,null,"921000",3700,"EDC Utah Economic Dev Corp","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"INSTITUTE FOR SUPPLY M","07",null,"2011-03-31","EX00045957","628",null,null,"921000",3600,"EDC Utah Economic Dev Corp","01","2011-10-31",null,"921000","410",1.02,"MARRIOTTT CITY CENTER","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",170,"INSTITUTE FOR SUPPLY M","07",null,"2011-06-30","EX00046970","628",null,null,"921000",3600,"EDC Utah Economic Dev Corp","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",170,"INSTITUTE FOR SUPPLY M","07",null,"2011-06-30","EX00046970","628",null,null,"921000",3600,"EDC Utah Economic Dev Corp","01","2011-11-30",null,"921000","410",6.12,"AMERICAN CANCER SOCIETY","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",229,"RAGAN COMMUNICATIONS I","07",null,"2011-06-30","EX00046970","628",null,null,"921000",3600,"EDC Utah Economic Dev Corp","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",95,"INSTITUTE OF HAZARDOUS","07",null,"2011-11-30","EX00048925","628",null,null,"921000",-14800,"EDC Utah Economic Dev Corp","01","2011-12-31",null,"921000","410",6.66,"AMERICAN CANCER SOCIETY","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",160,"AMERICAN SOCIETY OF SA","07",null,"2011-06-30","EX00047142","628",null,null,"921000",-14800,"EDC Utah Economic Dev Corp","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",144,"INSTITUTE OF INDUSTRIAL ENGINE","07",null,"2011-02-28","AP00045305","628",null,null,"921000",580,"ENERGY BAR ASSOCIATION","01","2011-01-31",null,"921000","410",0.51,"UNITED WAY OF SALT LAKE","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-07-31","510","628",null,null,"921000",580,"ENERGY BAR ASSOCIATION","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",195,"INSTITUTE OF INTERNAL AUDITORS","07",null,"2011-01-31","AP00044944","628",null,null,"921000",23000,"ENERGY SOLUTIONS CENTER","01","2011-02-28",null,"921000","410",15.3,"WEBER STATE FROM LAYTON","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce Lead","07",null,"2011-07-31","510","628",null,null,"921000",23000,"ENERGY SOLUTIONS CENTER","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",205,"INSTITUTE OF INTERNAL AUDITORS","07",null,"2011-03-31","AP00045777","628",null,null,"921000",2500,"ENERGY SOLUTIONS CENTER","01","2011-10-31",null,"921000","410",1.02,"RADISSON HOTEL / MS EVENT","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-07-31","510","628",null,null,"921000",2500,"ENERGY SOLUTIONS CENTER","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-50,"INSURANCE","07",null,"2011-01-31","MCR0045064","628",null,null,"870000",0,"EVANSTON JUBILEE","01","2011-04-30",null,"921000","410",1.02,"LUNCH AT NEW YORKER  / USO","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",142.6,"LEXIS-NEXIS","07",null,"2011-07-31","AP00047294","628",null,null,"870000",0,"EVANSTON JUBILEE","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",165,"INTERMOUNTAIN COMMERCIAL RECOR","07",null,"2011-10-31","AP00048635","628",null,null,"870000",83.97,"EVANSTON JUBILEE","01","2011-04-30",null,"921000","410",27.54,"UTAH SYMPHONY / OPERA EVENT","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",409.85,"THOMSON REUTERS","07",null,"2011-07-31","AP00047294","628",null,null,"870000",83.97,"EVANSTON JUBILEE","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",175,"INTERMOUNTAIN COMPENSATION &","07",null,"2011-11-30","AP00048756","628",null,null,"921000",2400,"GITA","01","2011-01-31",null,"921000","410",0.51,"SALT PALACE CONVENTION CENTER","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1900,"EMPLOYERS COUNCIL","07",null,"2011-07-31","AP00047294","628",null,null,"921000",2400,"GITA","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",175,"INTERMOUNTAIN COMPENSATION &","07",null,"2011-11-30","AP00048756","628",null,null,"921000",234,"GREEN RIVER CHAMBER OF COMMERC","01","2011-01-31",null,"921000","410",18,"CHRISTOPHERSON BUSINESS TRAVEL","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",302.82,"STANDARD PUBLISHING CORPORATIO","07",null,"2011-07-31","AP00047294","628",null,null,"921000",234,"GREEN RIVER CHAMBER OF COMMERC","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",299,"INTERNATIONAL RISK","07",null,"2011-09-30","AP00047999","628",null,null,"921000",0,"GREEN RIVER CHAMBER OF COMMERC","01","2011-01-31",null,"921000","410",9,"CHRISTOPHERSON BUSINESS TRAVEL","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"NARUC","07",null,"2011-07-31","AP00047393","628",null,null,"921000",0,"GREEN RIVER CHAMBER OF COMMERC","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",200,"ISACA","07",null,"2011-01-31","AP00044944","628",null,null,"921000",310,"HENRY K YEH","01","2011-10-31",null,"921000","410",9,"CHRISTOPHERSON BUSINESS TRAVEL","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",294.83999999999997,"LEXIS-NEXIS","07",null,"2011-07-31","AP00047393","628",null,null,"921000",310,"HENRY K YEH","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65,"ISACA","07",null,"2011-01-31","EX00044958","628",null,null,"921000",120,"HURRICANE VALLEY CHAMBER OF CO","01","2011-03-31",null,"921000","410",36,"CHRISTOPHERSON BUSINESS TRAVEL","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",756.83,"LEXIS-NEXIS","07",null,"2011-07-31","AP00047393","628",null,null,"921000",120,"HURRICANE VALLEY CHAMBER OF CO","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"ISACA","07",null,"2011-03-31","EX00045957","628",null,null,"870000",75,"IAPMO","01","2011-03-31",null,"921000","410",9,"CHRISTOPHERSON BUSINESS TRAVEL","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",645,"AMERICAN INSTITUTE/CERTIFIED","07",null,"2011-07-31","AP00047393","628",null,null,"870000",75,"IAPMO","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",210,"ISACA","07",null,"2011-12-31","AP00049207","628",null,null,"880001",179,"IEEE PRODUCTS & SERVIC","01","2011-02-28",null,"921000","410",9,"CHRISTOPHERSON BUSINESS TRAVEL","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",200,"US GOVERNMENT PRINTING OFFICE","07",null,"2011-07-31","AP00047393","628",null,null,"880001",179,"IEEE PRODUCTS & SERVIC","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",84.5,"JURIS PUBLISHING INC","07",null,"2011-12-31","AP00049207","628",null,null,"921000",-225,"INSTITUTE FOR SUPPLY M","01","2011-03-31",null,"921000","410",1.02,"SALT LAKE CITY MARRIOTT DOWNTO","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"STANDARD PUBLISHING CORPORATIO","07",null,"2011-07-31","AP00047393","628",null,null,"921000",-225,"INSTITUTE FOR SUPPLY M","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",59,"KIPLINGER LETTER","07",null,"2011-08-31","AP00047604","628",null,null,"921000",225,"INSTITUTE FOR SUPPLY M","01","2011-03-31",null,"921000","410",6.12,"SMITH'S CORPORATE HEADQUARTERS","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",243,"STANDARD PUBLISHING CORPORATIO","07",null,"2011-07-31","AP00047393","628",null,null,"921000",225,"INSTITUTE FOR SUPPLY M","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",99,"KIPLINGER LETTER","07",null,"2011-12-31","AP00049207","628",null,null,"921000",144,"INSTITUTE OF INDUSTRIA","01","2011-01-31",null,"921000","410",3.06,"U OF U COLLEGE OF FINE ARTS TO","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-07-31","AP00047475","628",null,null,"921000",144,"INSTITUTE OF INDUSTRIA","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",200,"KYLE CHUGG","07",null,"2011-03-31","AP00045864","628",null,null,"921000",0,"INSTITUTE OF INDUSTRIA","01","2011-11-30",null,"921000","411",0,"DELTA","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",322.14999999999998,"WEST GROUP","07",null,"2011-07-31","AP00047475","628",null,null,"921000",0,"INSTITUTE OF INDUSTRIA","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",45,"LAAU-MEMBERSHIP DEPARTMENT","07",null,"2011-03-31","EX00045957","628",null,null,"921000",144,"INSTITUTE OF INDUSTRIA","01","2011-12-31",null,"921000","411",469.4,"DELTA","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100,"UTAH STATE BAR","07",null,"2011-07-31","AP00047475","628",null,null,"921000",144,"INSTITUTE OF INDUSTRIA","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40,"LEGAL ASSISTANTS ASSOCIATION O","07",null,"2011-03-31","AP00045777","628",null,null,"921000",225,"INSTITUTE OF MANAGEMENT ACCOUN","01","2011-04-30",null,"921000","411",46,"DELTA AIRLINES","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",825,"AMERICAN GAS ASSOCIATI","07",null,"2011-07-31","EX00047508","628",null,null,"921000",225,"INSTITUTE OF MANAGEMENT ACCOUN","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40,"LEGAL ASSISTANTS ASSOCIATION O","07",null,"2011-05-31","AP00046546","628",null,null,"903002",165,"INTERMOUNTAIN COMMERCIAL RECOR","01","2011-08-31",null,"921000","411",429.4,"UNITED AIRLINES","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50,"MARKET STREET GRILL DO","07",null,"2011-07-31","EX00047508","628",null,null,"903002",165,"INTERMOUNTAIN COMMERCIAL RECOR","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",126,"LEGISLATIVE PRINTING","07",null,"2011-05-31","AP00046811","628",null,null,"921000",383,"INTERNATIONAL FACILITY MANAGEM","01","2011-12-31",null,"921000","411",9,"CHRISTOPHERSON BUSINESS TRAVEL","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-08-31","510","628",null,null,"921000",383,"INTERNATIONAL FACILITY MANAGEM","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65,"LEGISLATIVE PRINTING","07",null,"2011-12-31","AP00049207","628",null,null,"870000",350,"INT'L CODE COUNCIL","01","2011-03-31",null,"921000","412",100,"REY BUTCHER","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"US Chamber of Commerce Lead","07",null,"2011-08-31","510","628",null,null,"870000",350,"INT'L CODE COUNCIL","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",660.54,"LEXIS-NEXIS","07",null,"2011-05-31","AP00046546","628",null,null,"870000",513.79999999999995,"INT'L CODE COUNCIL INC","01","2011-06-30",null,"921000","412",20,"REY BUTCHER","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.63,"Salt Lake Chamber of Commerce","07",null,"2011-08-31","510","628",null,null,"870000",513.79999999999995,"INT'L CODE COUNCIL INC","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",142.6,"LEXIS-NEXIS","07",null,"2011-07-31","AP00047294","628",null,null,"870000",0,"IRON COUNTY HOMEBUILDE","01","2011-02-28",null,"921000","412",5,"PARKING FOR BWF LUNCHEON","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",59,"KIPLINGER LETTER","07",null,"2011-08-31","AP00047604","628",null,null,"870000",0,"IRON COUNTY HOMEBUILDE","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",294.83999999999997,"LEXIS-NEXIS","07",null,"2011-07-31","AP00047393","628",null,null,"870000",425,"IRON COUNTY HOMEBUILDE","01","2011-04-30",null,"921000","412",5,"LUNCH AT NEW YORKER / USO","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","07",null,"2011-08-31","AP00047673","628",null,null,"870000",425,"IRON COUNTY HOMEBUILDE","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",756.83,"LEXIS-NEXIS","07",null,"2011-07-31","AP00047393","628",null,null,"921000",62.9,"JASON'S DELI GATEWAY","01","2011-04-30",null,"921000","412",2,"RADISSON HOTEL / MS EVENT","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",495,"SOCIETY OF CORPORATE SECRETARI","07",null,"2011-08-31","AP00047673","628",null,null,"921000",62.9,"JASON'S DELI GATEWAY","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",310.88,"LEXIS-NEXIS","07",null,"2011-09-30","AP00048105","628",null,null,"921000",250,"JUNIOR ACHIEVEMENT OF UTAH INC","01","2011-11-30",null,"921000","412",1092.4000000000001,"THE FAIRMONT OLYMPIC HOTEL","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-08-31","AP00047877","628",null,null,"921000",250,"JUNIOR ACHIEVEMENT OF UTAH INC","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",47.52,"LEXIS-NEXIS","07",null,"2011-10-31","AP00048635","628",null,null,"870000",0,"KEMMERER, WY","01","2011-04-30",null,"921000","412",65.08,"CRYSTAL INN HOTEL SUITES IN CE","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",517.67999999999995,"WEST GROUP","07",null,"2011-08-31","AP00047877","628",null,null,"870000",0,"KEMMERER, WY","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",861.04,"LEXIS-NEXIS","07",null,"2011-11-30","AP00048868","628",null,null,"870000",1500,"KEMMERER, WY","01","2011-04-30",null,"921000","412",5,"SALT LAKE CITY MARRIOTT DOWNTO","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100,"STATE OF UTAH","07",null,"2011-08-31","AP00047877","628",null,null,"870000",1500,"KEMMERER, WY","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",145.81,"LEXIS-NEXIS","07",null,"2011-11-30","AP00048868","628",null,null,"874000",480,"KIWANIS CLUB","01","2011-08-31",null,"921000","413",195.4,"DELTA","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",156.68,"WOLTERS KLUWER LAW & BUSINESS","07",null,"2011-08-31","AP00047877","628",null,null,"874000",480,"KIWANIS CLUB","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50,"MARKET STREET GRILL DO","07",null,"2011-07-31","EX00047508","628",null,null,"921000",-45,"LAAU-MEMBERSHIP DEPARTMENT","01","2011-03-31",null,"921000","413",40,"FARWEST TAXI","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",29.95,"MYTOPO.COM","07",null,"2011-08-31","EX00047826","628",null,null,"921000",-45,"LAAU-MEMBERSHIP DEPARTMENT","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"MICHELLE P ASHTON","07",null,"2011-12-31","AP00049318","628",null,null,"921000",45,"LAAU-MEMBERSHIP DEPARTMENT","01","2011-03-31",null,"921000","413",51.78,"PSD TAXI CAB","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",35,"SAMS INTERNET","07",null,"2011-08-31","EX00047826","628",null,null,"921000",45,"LAAU-MEMBERSHIP DEPARTMENT","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",29.95,"MYTOPO.COM","07",null,"2011-08-31","EX00047826","628",null,null,"921000",150,"LAYTON ROTARY CLUB","01","2011-03-31",null,"921000","413",2500,"SALT LAKE CHAMBER","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-09-30","510","628",null,null,"921000",150,"LAYTON ROTARY CLUB","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100,"NALA - TULSA, OK","07",null,"2011-05-31","EX00046769","628",null,null,"921000",150,"LAYTON ROTARY CLUB","01","2011-06-30",null,"921000","413",40,"UTAH NONPROFITS ASSN","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"US Chamber of Commerce Lead","07",null,"2011-09-30","510","628",null,null,"921000",150,"LAYTON ROTARY CLUB","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",99,"NAPP LLC","07",null,"2011-12-31","EX00049358","628",null,null,"921000",200,"LAYTON ROTARY CLUB","01","2011-10-31",null,"921000","413",199,"PUBLIC AFFAIRS COUNCIL","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-09-30","510","628",null,null,"921000",200,"LAYTON ROTARY CLUB","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"NARUC","07",null,"2011-07-31","AP00047393","628",null,null,"921000",150,"LAYTON ROTARY CLUB","01","2011-12-31",null,"921000","413",1500,"UTAH TAXPAYERS ASSOCIATION","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",299,"INTERNATIONAL RISK","07",null,"2011-09-30","AP00047999","628",null,null,"921000",150,"LAYTON ROTARY CLUB","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"NATIONAL ASSOCIATION OF LEGAL","07",null,"2011-06-30","AP00047186","628",null,null,"921000",1074.6400000000001,"MILLER MOTORSPORTS PARK LLC","01","2011-06-30",null,"921000","413",30,"UTAH SOCIETY OF FUNDRAISERS","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",120.75,"ROTARY CLUB OF SALT LAKE","07",null,"2011-09-30","AP00047999","628",null,null,"921000",1074.6400000000001,"MILLER MOTORSPORTS PARK LLC","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",90,"NATIONAL REGISTRY OF E","07",null,"2011-02-28","EX00045504","628",null,null,"921000",100,"MONTICELLO CHAMBER OF COMMERCE","01","2011-01-31",null,"921000","413",3050,"ASSOCIATION OF CORP CONTRIBUTI","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","07",null,"2011-09-30","AP00047999","628",null,null,"921000",100,"MONTICELLO CHAMBER OF COMMERCE","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",818,"NATL TRUCK EQUIPMENT A","07",null,"2011-03-31","EX00045789","628",null,null,"921000",250,"MORGAN CITY CORPORATION","01","2011-08-31",null,"921000","414",16.71,"TRIO","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",250,"WESTERN PENSION & BENEFITS CON","07",null,"2011-09-30","AP00047999","628",null,null,"921000",250,"MORGAN CITY CORPORATION","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15,"NEW YORK TIMES DIGITAL","07",null,"2011-11-30","EX00048925","628",null,null,"874000",55,"N.A.F.I.","01","2011-05-31",null,"921000","414",17,"TRIO","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",310.88,"LEXIS-NEXIS","07",null,"2011-09-30","AP00048105","628",null,null,"874000",55,"N.A.F.I.","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15,"NEW YORK TIMES DIGITAL","07",null,"2011-12-31","EX00049358","628",null,null,"874000",210.21,"NACE INTERNATIONAL","01","2011-02-28",null,"921000","414",29.81,"OASIS","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",34.950000000000003,"RISK & INSURANCE","07",null,"2011-09-30","AP00048105","628",null,null,"874000",210.21,"NACE INTERNATIONAL","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",70,"PAYPAL *ASTDUTAH","07",null,"2011-12-31","EX00049358","628",null,null,"874000",1310,"NACE INTERNATIONAL","01","2011-03-31",null,"921000","414",7.16,"ARBY'S","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",539,"AMERICAN BAR ASSOCIATION","07",null,"2011-09-30","AP00048210","628",null,null,"874000",1310,"NACE INTERNATIONAL","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"PAYPAL *ISM UTAH","07",null,"2011-05-31","EX00046588","628",null,null,"874000",130,"NACE INTERNATIONAL","01","2011-06-30",null,"921000","414",34.04,"BAMBARA","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",167.11,"WOLTERS KLUWER LAW & BUSINESS","07",null,"2011-09-30","AP00048210","628",null,null,"874000",130,"NACE INTERNATIONAL","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"PAYPAL *ISM UTAH","07",null,"2011-12-31","EX00049358","628",null,null,"921000",140,"NACE INTERNATIONAL","01","2011-01-31",null,"921000","414",34.04,"BAMBARA","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",215,"AICPA","07",null,"2011-09-30","EX00048067","628",null,null,"921000",140,"NACE INTERNATIONAL","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"PAYPAL *ISM UTAH","07",null,"2011-12-31","EX00049358","628",null,null,"921000",140,"NATIONAL SOCIETY OF PR","01","2011-07-31",null,"921000","414",9,"GRACIES","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-10-31","510","628",null,null,"921000",140,"NATIONAL SOCIETY OF PR","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"PAYPAL *SALTLAKECIT","07",null,"2011-03-31","EX00045789","628",null,null,"921000",510,"NATL ASSN REG UTIL COM","01","2011-06-30",null,"921000","414",17.739999999999998,"VINTO'S","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"US Chamber of Commerce Lead","07",null,"2011-10-31","510","628",null,null,"921000",510,"NATL ASSN REG UTIL COM","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"PETROLEUM ASSOCIATION","07",null,"2011-05-31","EX00046769","628",null,null,"870000",345,"NCEES","01","2011-01-31",null,"921000","414",56.67,"BENIHANA","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-10-31","510","628",null,null,"870000",345,"NCEES","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5730.58,"PLATTS","07",null,"2011-12-31","APCORR","628",null,null,"870000",-345,"NCEES","01","2011-03-31",null,"921000","414",11.65,"SEA SALT","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",249,"CODE CO LAW PUBLISHERS","07",null,"2011-10-31","AP00048500","628",null,null,"870000",-345,"NCEES","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",16194.75,"PLATTS","07",null,"2011-12-31","AP00049121","628",null,null,"870000",345,"NCEES","01","2011-03-31",null,"921000","414",20.47,"THE DODO","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",106.2,"WEST GROUP","07",null,"2011-10-31","AP00048635","628",null,null,"870000",345,"NCEES","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",995,"QUEST INTERNATIONAL USERS GROU","07",null,"2011-11-30","AP00048868","628",null,null,"870000",0,"NCEES","01","2011-05-31",null,"921000","414",18.100000000000001,"CAFE TRIO","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-10-31","AP00048635","628",null,null,"870000",0,"NCEES","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",229,"RAGAN COMMUNICATIONS I","07",null,"2011-06-30","EX00046970","628",null,null,"880001",279.92,"NETWORK SOLUTIONS, LLC","01","2011-04-30",null,"921000","414",42.97,"MARTINE'S","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",172.56,"WEST GROUP","07",null,"2011-10-31","AP00048635","628",null,null,"880001",279.92,"NETWORK SOLUTIONS, LLC","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",34.950000000000003,"RISK & INSURANCE","07",null,"2011-09-30","AP00048105","628",null,null,"921000",2500,"NGV America","01","2011-01-31",null,"921000","414",6.51,"STARBUCKS","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1582.16,"WEST GROUP","07",null,"2011-10-31","AP00048635","628",null,null,"921000",2500,"NGV America","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",575,"RISK & INSURANCE MANAGEMENT SO","07",null,"2011-11-30","AP00048979","628",null,null,"921000",2500,"NGV America","01","2011-02-28",null,"921000","414",15,"SL CHAMBER","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",47.52,"LEXIS-NEXIS","07",null,"2011-10-31","AP00048635","628",null,null,"921000",2500,"NGV America","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",170,"RMPAS","07",null,"2011-11-30","AP00048756","628",null,null,"921000",2500,"NGV America","01","2011-03-31",null,"921000","414",13.05,"WILD GRAPE","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1028.5,"THOMPSON MEDIA GROUP LLC","07",null,"2011-10-31","AP00048635","628",null,null,"921000",2500,"NGV America","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",875,"ROCKY MOUNTAIN MINERAL LAW FD","07",null,"2011-02-28","AP00045305","628",null,null,"921000",2500,"NGV America","01","2011-04-30",null,"921000","414",112.82,"REY BUTCHER","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",167.11,"ASPEN PUBLISHERS INC A/R DEPT","07",null,"2011-10-31","AP00048635","628",null,null,"921000",2500,"NGV America","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-875,"ROCKY MOUNTAIN MINERAL LAW FD","07",null,"2011-02-28","AP00045309","628",null,null,"921000",2500,"NGV America","01","2011-05-31",null,"921000","414",646.4,"REY BUTCHER","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",165,"INTERMOUNTAIN COMMERCIAL RECOR","07",null,"2011-10-31","AP00048635","628",null,null,"921000",2500,"NGV America","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",300,"ROTARY CLUB OF SALT LAKE","07",null,"2011-06-30","AP00046951","628",null,null,"921000",-12500,"NGV America","01","2011-06-30",null,"921000","414",164.1,"REY BUTCHER","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",467.93,"WWW.MEPS.CO.UK","07",null,"2011-10-31","EX00048514","628",null,null,"921000",-12500,"NGV America","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",120.75,"ROTARY CLUB OF SALT LAKE","07",null,"2011-06-30","AP00046951","628",null,null,"908003",75,"PARK CITY AREA HBA","01","2011-09-30",null,"921000","414",229.16,"REY BUTCHER","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",90,"ASSOCIATION OF CONTING","07",null,"2011-10-31","EX00048514","628",null,null,"908003",75,"PARK CITY AREA HBA","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",120.75,"ROTARY CLUB OF SALT LAKE","07",null,"2011-09-30","AP00047999","628",null,null,"870000",125,"PAYPAL *UTAH ASHRAE","01","2011-10-31",null,"921000","414",370.71,"REY BUTCHER","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",215,"AICPA  *AICPA","07",null,"2011-10-31","EX00048662","628",null,null,"870000",125,"PAYPAL *UTAH ASHRAE","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",750,"SALT LAKE CHAMBER","07",null,"2011-03-31","AP00045993","628",null,null,"908003",6163.6,"PLATTS","01","2011-12-31",null,"921000","414",242.77,"REY BUTCHER","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",184,"AMERICAN JOURNAL OF HE","07",null,"2011-10-31","EX00048662","628",null,null,"908003",6163.6,"PLATTS","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50000,"SALT LAKE CHAMBER","07",null,"2011-06-30","AP00047037","628",null,null,"921000",18490.8,"PLATTS","01","2011-12-31",null,"921000","414",393.72,"REY BUTCHER","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"ERNST YOUNG MEETING FE","07",null,"2011-10-31","EX00048662","628",null,null,"921000",18490.8,"PLATTS","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1600,"SALT LAKE CHAMBER","07",null,"2011-06-30","AP00047037","628",null,null,"901000",195,"POPS SEMINAR","01","2011-02-28",null,"921000","414",1599.22,"REY BUTCHER","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-11-30","510","628",null,null,"901000",195,"POPS SEMINAR","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-50000,"SALT LAKE CHAMBER","07",null,"2011-06-30","AP00047186","628",null,null,"870000",2500,"Prepaid AGA","01","2011-05-31",null,"921000","414",361.83,"REY BUTCHER","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"US Chamber of Commerce Lead","07",null,"2011-11-30","510","628",null,null,"870000",2500,"Prepaid AGA","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-01-31","510","628",null,null,"921000",10000,"Prepaid AGA","01","2011-04-30",null,"921000","414",1782.3,"REY BUTCHER","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-11-30","510","628",null,null,"921000",10000,"Prepaid AGA","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-02-28","510","628",null,null,"930200",24000,"Prepaid AGA","01","2011-01-31",null,"921000","414",174.82,"REY BUTCHER","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",170,"RMPAS","07",null,"2011-11-30","AP00048756","628",null,null,"930200",24000,"Prepaid AGA","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-03-31","510","628",null,null,"930200",26895.7,"Prepaid AGA","01","2011-02-28",null,"921000","414",2032.43,"REY BUTCHER","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",175,"INTERMOUNTAIN COMPENSATION &","07",null,"2011-11-30","AP00048756","628",null,null,"930200",26895.7,"Prepaid AGA","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-04-30","510","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-03-31",null,"921000","414",11.25,"SARKU JAPAN","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",175,"INTERMOUNTAIN COMPENSATION &","07",null,"2011-11-30","AP00048756","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-05-31","510","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-04-30",null,"921000","414",26.84,"MARTINE CAFE","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50,"WESTERN STATES ASSOCIATION OF","07",null,"2011-11-30","AP00048756","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-06-30","510","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-05-31",null,"921000","414",9.15,"STONE GROUND","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",861.04,"LEXIS-NEXIS","07",null,"2011-11-30","AP00048868","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-07-31","510","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-06-30",null,"921000","414",25,"LITTLE AMERICA","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",145.81,"LEXIS-NEXIS","07",null,"2011-11-30","AP00048868","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.63,"Salt Lake Chamber of Commerce","07",null,"2011-08-31","510","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-07-31",null,"921000","414",25,"UTAH NONPROFITS","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",139.26,"WOLTERS KLUWER LAW & BUSINESS","07",null,"2011-11-30","AP00048868","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-09-30","510","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-08-31",null,"921000","414",30,"BUS WOMEN'S FORUM","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",995,"QUEST INTERNATIONAL USERS GROU","07",null,"2011-11-30","AP00048868","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-10-31","510","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-09-30",null,"921000","414",47,"SALT LAKE CHAMBER","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",575,"RISK & INSURANCE MANAGEMENT SO","07",null,"2011-11-30","AP00048979","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-11-30","510","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-10-31",null,"921000","414",27,"RAY QUINNEY & NEBEKER","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",549,"WESTERN ENERGY INSTI","07",null,"2011-11-30","EX00048925","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-12-31","510","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-11-30",null,"921000","414",30,"BUSINESS WOMEN'S FORUM","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"AIR & WASTE MGMT ASSOC","07",null,"2011-11-30","EX00048925","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",35,"SAMS INTERNET","07",null,"2011-08-31","EX00047826","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-12-31",null,"921000","414",27.28,"P.F. CHANGS CHINA BISTRO","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",170,"AMERICAN SOCIETY OF SA","07",null,"2011-11-30","EX00048925","628",null,null,"930200",25447.83,"Prepaid AGA","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6600,"SMARTPROS LTD","07",null,"2011-05-31","AP00046811","628",null,null,"921000",139,"PROJECT MANAGEMENT INS","01","2011-06-30",null,"921000","414",145.75,"ROTARY CLUB OF SALT LAKE","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"BOARD CERTIFIED SAFETY","07",null,"2011-11-30","EX00048925","628",null,null,"921000",139,"PROJECT MANAGEMENT INS","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",180,"SOCIETY OF CIC","07",null,"2011-01-31","AP00044944","628",null,null,"870000",450,"QUESTAR GAS COMPANY A/F","01","2011-04-30",null,"921000","414",120.75,"ROTARY CLUB OF SALT LAKE","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"D J*WSJ.COM/BARRON.COM","07",null,"2011-11-30","EX00048925","628",null,null,"870000",450,"QUESTAR GAS COMPANY A/F","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",495,"SOCIETY OF CORPORATE SECRETARI","07",null,"2011-05-31","EX00046769","628",null,null,"921000",160,"QUESTAR GAS COMPANY A/F","01","2011-03-31",null,"921000","414",148,"ROTARY CLUB OF SALT LAKE","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",95,"INSTITUTE OF HAZARDOUS","07",null,"2011-11-30","EX00048925","628",null,null,"921000",160,"QUESTAR GAS COMPANY A/F","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",495,"SOCIETY OF CORPORATE SECRETARI","07",null,"2011-08-31","AP00047673","628",null,null,"921000",400,"QUESTAR GAS COMPANY A/F","01","2011-07-31",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15,"NEW YORK TIMES DIGITAL","07",null,"2011-11-30","EX00048925","628",null,null,"921000",400,"QUESTAR GAS COMPANY A/F","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",302.82,"STANDARD PUBLISHING CORPORATIO","07",null,"2011-07-31","AP00047294","628",null,null,"921000",480,"QUESTAR GAS COMPANY A/F","01","2011-10-31",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",465.12,"UNIFIED CARRIER REGIST","07",null,"2011-11-30","EX00048925","628",null,null,"921000",480,"QUESTAR GAS COMPANY A/F","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"STANDARD PUBLISHING CORPORATIO","07",null,"2011-07-31","AP00047393","628",null,null,"921000",1410,"QUESTAR PIPELINE A/F","01","2011-03-31",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-12-31","510","628",null,null,"921000",1410,"QUESTAR PIPELINE A/F","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",243,"STANDARD PUBLISHING CORPORATIO","07",null,"2011-07-31","AP00047393","628",null,null,"874000",500,"RMGA      ROCKY MOUNTAIN GAS A","01","2011-07-31",null,"921000","414",30,"SUSAN G. KOMEN FOUNDATION","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"US Chamber of Commerce Lead","07",null,"2011-12-31","510","628",null,null,"874000",500,"RMGA      ROCKY MOUNTAIN GAS A","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100,"STATE OF UTAH","07",null,"2011-08-31","AP00047877","628",null,null,"870000",210,"ROTARY CLUB OF OGDEN","01","2011-08-31",null,"921000","414",65,"YWCA LEADERLUNCHEON EVENT","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-12-31","510","628",null,null,"870000",210,"ROTARY CLUB OF OGDEN","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"TAX EXECUTIVES INST IN","07",null,"2011-04-30","EX00046387","628",null,null,"874000",210,"ROTARY CLUB OF OGDEN","01","2011-01-31",null,"921000","414",30,"UTAH SOCIETY OF FUNDRAISERS","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5730.58,"PLATTS","07",null,"2011-12-31","APCORR","628",null,null,"874000",210,"ROTARY CLUB OF OGDEN","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",52,"THE ENTERPRISE INCORPORATED","07",null,"2011-05-31","AP00046811","628",null,null,"874000",210,"ROTARY CLUB OF OGDEN","01","2011-06-30",null,"921000","414",43.58,"ANTHONY'S PIER 66 AND BELL STR","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",16194.75,"PLATTS","07",null,"2011-12-31","AP00049121","628",null,null,"874000",210,"ROTARY CLUB OF OGDEN","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1295,"THECORPORATECOUNSEL.NET","07",null,"2011-12-31","EX00049358","628",null,null,"870000",125,"ROTARY CLUB OF ROCK SPRINGS","01","2011-08-31",null,"921000","414",30,"BUSINESS WOMEN'S FORUM LUNCHEO","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-12-31","AP00049121","628",null,null,"870000",125,"ROTARY CLUB OF ROCK SPRINGS","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1028.5,"THOMPSON MEDIA GROUP LLC","07",null,"2011-10-31","AP00048635","628",null,null,"874000",125,"ROTARY CLUB OF ROCK SPRINGS","01","2011-02-28",null,"921000","414",300,"SALT LAKE CITY ROTARY FOUNDATI","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",345.12,"WEST GROUP","07",null,"2011-12-31","AP00049121","628",null,null,"874000",125,"ROTARY CLUB OF ROCK SPRINGS","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",409.85,"THOMSON REUTERS","07",null,"2011-07-31","AP00047294","628",null,null,"874000",125,"ROTARY CLUB OF ROCK SPRINGS","01","2011-05-31",null,"921000","414",45.77,"THE NAKED FISH JAPANESE BISTRO","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",45,"UTAH PARALEGAL ASSOCIATION","07",null,"2011-12-31","AP00049121","628",null,null,"874000",125,"ROTARY CLUB OF ROCK SPRINGS","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",265,"UACPA","07",null,"2011-04-30","EX00046249","628",null,null,"874000",0,"ROTARY CLUB OF ROCK SPRINGS","01","2011-05-31",null,"921000","416",9,"GRACIES","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",428.58,"BUSINESS & LEGAL REPORTS INC","07",null,"2011-12-31","AP00049121","628",null,null,"874000",0,"ROTARY CLUB OF ROCK SPRINGS","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",465.12,"UNIFIED CARRIER REGIST","07",null,"2011-11-30","EX00048925","628",null,null,"874000",125,"ROTARY CLUB OF ROCK SPRINGS","01","2011-10-31",null,"921000","461",296.79000000000002,"INTERFORM GRAPHICS","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",210,"ISACA","07",null,"2011-12-31","AP00049207","628",null,null,"874000",125,"ROTARY CLUB OF ROCK SPRINGS","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10000,"US C of C Membership Dues","07",null,"2011-02-28","510","628",null,null,"874000",0,"ROTARY CLUB OF ROCK SPRINGS","01","2011-11-30",null,"921000","461",1738.16,"WESTERN NUT COMPANY","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",99,"KIPLINGER LETTER","07",null,"2011-12-31","AP00049207","628",null,null,"874000",0,"ROTARY CLUB OF ROCK SPRINGS","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-03-31","510","628",null,null,"874000",0,"ROTARY CLUB OF ROCK SPRINGS","01","2011-12-31",null,"921000","461",330,"GREETING CARDS / INVIT","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",84.5,"JURIS PUBLISHING INC","07",null,"2011-12-31","AP00049207","628",null,null,"874000",0,"ROTARY CLUB OF ROCK SPRINGS","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-04-30","510","628",null,null,"921000",142,"ROTARY CLUB OF SALT LAKE","01","2011-12-31",null,"921000","461",2921.22,"NICHOLAS & COMPANY INC","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65,"LEGISLATIVE PRINTING","07",null,"2011-12-31","AP00049207","628",null,null,"921000",142,"ROTARY CLUB OF SALT LAKE","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-05-31","510","628",null,null,"921000",9.64,"ROULA`S CAFE       QPS","01","2011-04-30",null,"921000","461",169.53,"NICHOLAS & COMPANY INC","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",146.22,"WOLTERS KLUWER LAW & BUSINESS","07",null,"2011-12-31","AP00049207","628",null,null,"921000",9.64,"ROULA`S CAFE       QPS","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-06-30","510","628",null,null,"921000",300,"SALT LAKE CHAMBER","01","2011-05-31",null,"921000","461",1149,"PIONEER THEATRE COMPANY","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1500,"WYOMING TAXPAYERS ASSOCIATION","07",null,"2011-12-31","AP00049207","628",null,null,"921000",300,"SALT LAKE CHAMBER","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-07-31","510","628",null,null,"921000",150,"SALT LAKE LIONS CLUB","01","2011-07-31",null,"921000","461",129.99,"BUS WOMEN'S FORUM LUNCHEON","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",219.17,"WEST GROUP","07",null,"2011-12-31","AP00049318","628",null,null,"921000",150,"SALT LAKE LIONS CLUB","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-08-31","510","628",null,null,"921000",75,"SALT LAKE LIONS CLUB","01","2011-08-31",null,"921000","461",11,"THE FAIRMONT OLYMPIC SEATTLE","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"MICHELLE P ASHTON","07",null,"2011-12-31","AP00049318","628",null,null,"921000",75,"SALT LAKE LIONS CLUB","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-09-30","510","628",null,null,"921000",75,"SALT LAKE LIONS CLUB","01","2011-08-31",null,"921000","566",0,"Copy Machine","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",44000,"ECONOMIC DEVELOPMENT CORP","07",null,"2011-12-31","AP00049318","628",null,null,"921000",75,"SALT LAKE LIONS CLUB","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-10-31","510","628",null,null,"921000",150,"SALT LAKE LIONS CLUB","01","2011-10-31",null,"921000","567",0,"Postage","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-23333,"ECONOMIC DEVELOPMENT CORP","07",null,"2011-12-31","AP00049451","628",null,null,"921000",150,"SALT LAKE LIONS CLUB","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-11-30","510","628",null,null,"921000",-150,"SALT LAKE LIONS CLUB","01","2011-10-31",null,"921000","628",99,"KIPLINGER LETTER","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",99,"NAPP LLC","07",null,"2011-12-31","EX00049358","628",null,null,"921000",-150,"SALT LAKE LIONS CLUB","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-12-31","510","628",null,null,"921000",150,"SALT LAKE LIONS CLUB","01","2011-12-31",null,"921000","628",65,"LEGISLATIVE PRINTING","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",94.47,"AMAZON.COM","07",null,"2011-12-31","EX00049358","628",null,null,"921000",150,"SALT LAKE LIONS CLUB","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce","07",null,"2011-01-31","510","628",null,null,"921000",30,"SCITATION DOC ONLINE","01","2011-01-31",null,"921000","628",364.64,"UTAH MINING ASSOCIATION","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",39.950000000000003,"WORLD AT WORK","07",null,"2011-12-31","EX00049358","628",null,null,"921000",30,"SCITATION DOC ONLINE","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",60000,"US CHAMBER OF COMMERCE","07",null,"2011-01-31","AP00045017","628",null,null,"870000",530,"SHARED SERVICE CHARGE","01","2011-01-31",null,"921000","628",300,"ROTARY CLUB OF SALT LAKE","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",105.94,"CONFERENCE BOARD","07",null,"2011-12-31","EX00049358","628",null,null,"870000",530,"SHARED SERVICE CHARGE","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-60000,"US CHAMBER OF COMMERCE","07",null,"2011-01-31","AP00045208","628",null,null,"870000",382.5,"SHARED SERVICE CHARGE","01","2011-02-28",null,"921000","628",120.75,"ROTARY CLUB OF SALT LAKE","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",70,"PAYPAL *ASTDUTAH","07",null,"2011-12-31","EX00049358","628",null,null,"870000",382.5,"SHARED SERVICE CHARGE","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce","07",null,"2011-02-28","510","628",null,null,"870000",36.450000000000003,"SHARED SERVICE CHARGE","01","2011-03-31",null,"921000","628",120.75,"ROTARY CLUB OF SALT LAKE","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"PAYPAL *ISM UTAH","07",null,"2011-12-31","EX00049358","628",null,null,"870000",36.450000000000003,"SHARED SERVICE CHARGE","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce","07",null,"2011-03-31","510","628",null,null,"870000",462.2,"SHARED SERVICE CHARGE","01","2011-05-31",null,"921000","628",17600,"UTAH TAXPAYERS ASSOCIATION","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"PAYPAL *ISM UTAH","07",null,"2011-12-31","EX00049358","628",null,null,"870000",462.2,"SHARED SERVICE CHARGE","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce Lead","07",null,"2011-04-30","510","628",null,null,"870000",112,"SHARED SERVICE CHARGE","01","2011-07-31",null,"921000","628",1500,"WYOMING TAXPAYERS ASSOCIATION","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",99,"COMMUNICATION ARTS","07",null,"2011-12-31","EX00049358","628",null,null,"870000",112,"SHARED SERVICE CHARGE","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce Lead","07",null,"2011-05-31","510","628",null,null,"870000",70,"SHARED SERVICE CHARGE","01","2011-09-30",null,"921000","631",213.7,"THOMSON WEST","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",229,"BRIEFINGS MEDIA GROUP","07",null,"2011-12-31","EX00049358","628",null,null,"870000",70,"SHARED SERVICE CHARGE","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce Lead","07",null,"2011-06-30","510","628",null,null,"870000",2530.44,"SHARED SERVICE CHARGE","01","2011-12-31",null,"921000","631",89,"KIPLINGER LETTER","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",180,"AIR & WASTE MGMT ASSOC","07",null,"2011-12-31","EX00049358","628",null,null,"870000",2530.44,"SHARED SERVICE CHARGE","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce Lead","07",null,"2011-07-31","510","628",null,null,"921000",42.48,"SKOOL LUNCH - SOUTH TE","01","2011-04-30",null,"921000","631",0,"THE SOFT EDGE INC","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"ASIS INTERNATIONAL ONL","07",null,"2011-12-31","EX00049358","628",null,null,"921000",42.48,"SKOOL LUNCH - SOUTH TE","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"US Chamber of Commerce Lead","07",null,"2011-08-31","510","628",null,null,"870000",100,"SOUTHERN UTAH HOME #1","01","2011-08-31",null,"921000","635",50,"UTAH NONPROFITS ASSN","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",59.95,"BIDDLE CONSULTING GROU","07",null,"2011-12-31","EX00049358","628",null,null,"870000",100,"SOUTHERN UTAH HOME #1","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"US Chamber of Commerce Lead","07",null,"2011-09-30","510","628",null,null,"870000",485,"SOUTHERN UTAH HOME #1","01","2011-10-31",null,"921000","635",50,"UTAH SOCIETY OF FUND RAISERS","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",79,"D J*WSJ.COM/BARRON.COM","07",null,"2011-12-31","EX00049358","628",null,null,"870000",485,"SOUTHERN UTAH HOME #1","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"US Chamber of Commerce Lead","07",null,"2011-10-31","510","628",null,null,"870000",0,"SOUTHERN UTAH HOME #1","01","2011-10-31",null,"923000","546",0,"THC/OED","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"INDEPENDENT ORACLE USE","07",null,"2011-12-31","EX00049358","628",null,null,"870000",0,"SOUTHERN UTAH HOME #1","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"US Chamber of Commerce Lead","07",null,"2011-11-30","510","628",null,null,"908003",93.75,"SOUTHERN UTAH HOME #1","01","2011-07-31",null,"923000","546",5000,"THC/OED","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15,"NEW YORK TIMES DIGITAL","07",null,"2011-12-31","EX00049358","628",null,null,"908003",93.75,"SOUTHERN UTAH HOME #1","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"US Chamber of Commerce Lead","07",null,"2011-12-31","510","628",null,null,"874000",80,"SPRINGVILLE CITY CORP","01","2011-12-31",null,"923000","546",10000,"HARTLEY & ASSOCIATES LLC","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1295,"THECORPORATECOUNSEL.NET","07",null,"2011-12-31","EX00049358","628",null,null,"874000",80,"SPRINGVILLE CITY CORP","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",200,"US GOVERNMENT PRINTING OFFICE","07",null,"2011-07-31","AP00047393","628",null,null,"874000",560,"ST GEORGE LIONS CLUB","01","2011-09-30",null,"925000","920",145.6,"LABOR OVERHEAD","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1000,"CORR TRANS CODE","07",null,"2011-02-28","1720000001","620",null,null,"874000",560,"ST GEORGE LIONS CLUB","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",364.64,"UTAH MINING ASSOCIATION","07",null,"2011-01-31","AP00044944","628",null,null,"870000",440,"ST. GEORGE CHAMBER OF","01","2011-04-30",null,"925000","920",-56.84,"LABOR OVERHEAD","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-235,"CORR TRANS CODE","07",null,"2011-02-28","1720000001","628",null,null,"870000",440,"ST. GEORGE CHAMBER OF","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",45,"UTAH PARALEGAL ASSOCIATION","07",null,"2011-12-31","AP00049121","628",null,null,"880001",195,"STATE OF ARIZONA","01","2011-08-31",null,"925000","920",171.41,"LABOR OVERHEAD","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1810,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1500000001","628",null,null,"880001",195,"STATE OF ARIZONA","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100,"UTAH SELF-INSURERS ASSOCIATION","07",null,"2011-04-30","AP00046155","628",null,null,"880001",365,"TECO INC","01","2011-12-31",null,"925000","920",141.16999999999999,"LABOR OVERHEAD","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-495,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1520000001","628",null,null,"880001",365,"TECO INC","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",995,"UTAH STATE BAR","07",null,"2011-06-30","AP00046951","628",null,null,"921000",52,"THE ENTERPRISE INCORPORATED","01","2011-06-30",null,"925000","920",215.55,"LABOR OVERHEAD","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-200,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1570000001","628",null,null,"921000",52,"THE ENTERPRISE INCORPORATED","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"UTAH STATE BAR","07",null,"2011-06-30","AP00046951","628",null,null,"921000",75,"THE ENTERPRISE INCORPORATED","01","2011-09-30",null,"925000","920",292.01,"LABOR OVERHEAD","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-818,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1590000001","628",null,null,"921000",75,"THE ENTERPRISE INCORPORATED","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100,"UTAH STATE BAR","07",null,"2011-07-31","AP00047475","628",null,null,"921000",75,"THE ENTERPRISE INCORPORATED","01","2011-10-31",null,"925000","920",191.3,"LABOR OVERHEAD","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-225,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1500000001","628",null,null,"921000",75,"THE ENTERPRISE INCORPORATED","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",17600,"UTAH TAXPAYERS ASSOCIATION","07",null,"2011-01-31","AP00044944","628",null,null,"908003",1060.5,"THE GATEWAY","01","2011-03-31",null,"925000","920",151.51,"LABOR OVERHEAD","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-490,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1520000001","628",null,null,"908003",1060.5,"THE GATEWAY","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"WEBB PUBLISHING LLC","07",null,"2011-02-28","EX00045345","628",null,null,"921000",3300,"THE SOFT EDGE INC","01","2011-03-31",null,"925000","920",171.62,"LABOR OVERHEAD","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1504.16,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1500000001","628",null,null,"921000",3300,"THE SOFT EDGE INC","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",292,"WELLNESS COUNCIL OF AMERICA","07",null,"2011-02-28","AP00045305","628",null,null,"921000",90,"UACPA","01","2011-10-31",null,"925000","920",183.71,"LABOR OVERHEAD","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-325,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1520000001","628",null,null,"921000",90,"UACPA","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",247.76,"WEST GROUP","07",null,"2011-05-31","AP00046546","628",null,null,"870000",69,"UINTA COUNTY HERALD","01","2011-12-31",null,"925000","920",500.43,"LABOR OVERHEAD","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-340,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1570000001","628",null,null,"870000",69,"UINTA COUNTY HERALD","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-05-31","AP00046811","628",null,null,"921000",450,"UNITED WAY GREATER SALT LAKE A","01","2011-04-30",null,"925000","920",406.21,"LABOR OVERHEAD","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-2755,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1500000001","628",null,null,"921000",450,"UNITED WAY GREATER SALT LAKE A","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",345.12,"WEST GROUP","07",null,"2011-05-31","AP00046811","628",null,null,"870000",73,"UT PROF LIC ONLINE","01","2011-03-31",null,"926000","920",10824.18,"LABOR OVERHEAD","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-170,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1520000001","628",null,null,"870000",73,"UT PROF LIC ONLINE","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1222.6300000000001,"WEST GROUP","07",null,"2011-06-30","AP00047037","628",null,null,"921000",500,"UTAH ALLIANCE OF ECONOMIC DEVE","01","2011-01-31",null,"926000","920",11830.09,"LABOR OVERHEAD","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-160,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1570000001","628",null,null,"921000",500,"UTAH ALLIANCE OF ECONOMIC DEVE","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-06-30","AP00047186","628",null,null,"921000",1400,"UTAH ASSOCIATION OF ENERGY USE","01","2011-01-31",null,"926000","920",10944.86,"LABOR OVERHEAD","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-100,"ALLOCATED SHARED SERVICES","07",null,"2011-07-31","1500000001","620",null,null,"921000",1400,"UTAH ASSOCIATION OF ENERGY USE","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-07-31","AP00047475","628",null,null,"921000",750,"UTAH CITY MANAGEMENT ASSOCIATI","01","2011-03-31",null,"926000","920",8307.5400000000009,"LABOR OVERHEAD","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-3259.01,"ALLOCATED SHARED SERVICES","07",null,"2011-07-31","1500000001","628",null,null,"921000",750,"UTAH CITY MANAGEMENT ASSOCIATI","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",322.14999999999998,"WEST GROUP","07",null,"2011-07-31","AP00047475","628",null,null,"921000",10000,"UTAH CLEAN CITIES COALITION","01","2011-12-31",null,"926000","920",11621.83,"LABOR OVERHEAD","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1291.0999999999999,"ALLOCATED SHARED SERVICES","07",null,"2011-08-31","1500000001","628",null,null,"921000",10000,"UTAH CLEAN CITIES COALITION","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-08-31","AP00047877","628",null,null,"921000",15000,"UTAH FOUNDATION","01","2011-02-28",null,"926000","920",9567.65,"LABOR OVERHEAD","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-35,"ALLOCATED SHARED SERVICES","07",null,"2011-08-31","1550000001","628",null,null,"921000",15000,"UTAH FOUNDATION","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",517.67999999999995,"WEST GROUP","07",null,"2011-08-31","AP00047877","628",null,null,"921000",6650,"UTAH FOUNDATION","01","2011-11-30",null,"926000","920",8647.74,"LABOR OVERHEAD","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-129.94999999999999,"ALLOCATED SHARED SERVICES","07",null,"2011-08-31","1570000001","628",null,null,"921000",6650,"UTAH FOUNDATION","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",106.2,"WEST GROUP","07",null,"2011-10-31","AP00048635","628",null,null,"921000",4500,"UTAH MANUFACTURERS ASSOCIATION","01","2011-01-31",null,"926000","920",8242.2199999999993,"LABOR OVERHEAD","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1046.99,"ALLOCATED SHARED SERVICES","07",null,"2011-09-30","1500000001","628",null,null,"921000",4500,"UTAH MANUFACTURERS ASSOCIATION","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-10-31","AP00048635","628",null,null,"921000",10000,"UTAH MANUFACTURERS ASSOCIATION","01","2011-11-30",null,"926000","920",10960.77,"LABOR OVERHEAD","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-3640.79,"ALLOCATED SHARED SERVICES","07",null,"2011-10-31","1500000001","628",null,null,"921000",10000,"UTAH MANUFACTURERS ASSOCIATION","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",172.56,"WEST GROUP","07",null,"2011-10-31","AP00048635","628",null,null,"921000",1000,"UTAH SAFETY COUNCIL","01","2011-01-31",null,"926000","920",15192.35,"LABOR OVERHEAD","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-467.93,"ALLOCATED SHARED SERVICES","07",null,"2011-10-31","1520000001","628",null,null,"921000",1000,"UTAH SAFETY COUNCIL","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1582.16,"WEST GROUP","07",null,"2011-10-31","AP00048635","628",null,null,"921000",445,"UTAH STATE BAR-LICENSI","01","2011-07-31",null,"926000","920",13877.29,"LABOR OVERHEAD","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-290,"ALLOCATED SHARED SERVICES","07",null,"2011-10-31","1530000001","628",null,null,"921000",445,"UTAH STATE BAR-LICENSI","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-12-31","AP00049121","628",null,null,"921000",500,"UTAH STATE UNIVERSITY","01","2011-11-30",null,"926000","920",12177.56,"LABOR OVERHEAD","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-5000,"ALLOCATED SHARED SERVICES","07",null,"2011-11-30","1500000001","620",null,null,"921000",500,"UTAH STATE UNIVERSITY","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",345.12,"WEST GROUP","07",null,"2011-12-31","AP00049121","628",null,null,"921000",4500,"UTAH VALLEY CHAMBER OF COMMERC","01","2011-12-31",null,null,null,{"$f":"SUM(AS4:AS237)","v":392836.10999999964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1196.1099999999999,"ALLOCATED SHARED SERVICES","07",null,"2011-11-30","1500000001","628",null,null,"921000",4500,"UTAH VALLEY CHAMBER OF COMMERC","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",219.17,"WEST GROUP","07",null,"2011-12-31","AP00049318","628",null,null,"908003",16,"UTAH VALLEY HOME BUILD","01","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1429.12,"ALLOCATED SHARED SERVICES","07",null,"2011-11-30","1570000001","628",null,null,"908003",16,"UTAH VALLEY HOME BUILD","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",549,"WESTERN ENERGY INSTI","07",null,"2011-11-30","EX00048925","628",null,null,"880001",150,"W F COMMUNICATIONS","01","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1500000001","628",null,null,"880001",150,"W F COMMUNICATIONS","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1204,"WESTERN ENERGY INSTQPS","07",null,"2011-01-31","EX00045082","628",null,null,"880001",0,"W F COMMUNICATIONS","01","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-5428.54,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1500000002","628",null,null,"880001",0,"W F COMMUNICATIONS","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",250,"WESTERN PENSION & BENEFITS CON","07",null,"2011-09-30","AP00047999","628",null,null,"921000",363.48,"WALL STREET JOURNAL","01","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1520000001","628",null,null,"921000",363.48,"WALL STREET JOURNAL","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50,"WESTERN STATES ASSOCIATION OF","07",null,"2011-11-30","AP00048756","628",null,null,"921000",40,"WASATCH FRONT ECONOMIC FORUM","01","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-450,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1520000002","628",null,null,"921000",40,"WASATCH FRONT ECONOMIC FORUM","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",156.68,"WOLTERS KLUWER LAW & BUSINESS","07",null,"2011-08-31","AP00047877","628",null,null,"921000",1200,"WASHINGTON COUNTY","01","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1530000001","628",null,null,"921000",1200,"WASHINGTON COUNTY","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",167.11,"WOLTERS KLUWER LAW & BUSINESS","07",null,"2011-09-30","AP00048210","628",null,null,"921000",699,"WESTERN ENERGY INSTI","01","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-229,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1530000002","628",null,null,"921000",699,"WESTERN ENERGY INSTI","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",139.26,"WOLTERS KLUWER LAW & BUSINESS","07",null,"2011-11-30","AP00048868","628",null,null,"921000",2352.83,"Western Energy Institute","01","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1550000001","628",null,null,"921000",2352.83,"Western Energy Institute","01","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",146.22,"WOLTERS KLUWER LAW & BUSINESS","07",null,"2011-12-31","AP00049207","628",null,null,"921000",2352.83,"Western Energy Institute","01","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-99,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1550000002","628",null,null,"921000",2352.83,"Western Energy Institute","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",39.950000000000003,"WORLD AT WORK","07",null,"2011-12-31","EX00049358","628",null,null,"921000",2352.83,"Western Energy Institute","01","2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1570000001","628",null,null,"921000",2352.83,"Western Energy Institute","01","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",467.93,"WWW.MEPS.CO.UK","07",null,"2011-10-31","EX00048514","628",null,null,"921000",2352.83,"Western Energy Institute","01","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-239.95,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1570000002","628",null,null,"921000",2352.83,"Western Energy Institute","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1500,"WYOMING TAXPAYERS ASSOCIATION","07",null,"2011-12-31","AP00049207","628",null,null,"921000",2352.83,"Western Energy Institute","01","2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",0,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1580000001","628",null,null,"921000",2352.83,"Western Energy Institute","01","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2352.83,"Western Energy Institute","01","2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-150,"ALLOCATED SHARED SERVICES","07",null,"2011-12-31","1580000002","628",null,null,"921000",2352.83,"Western Energy Institute","01","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2352.83,"Western Energy Institute","01","2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2352.83,"Western Energy Institute","01","2011-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2352.83,"Western Energy Institute","01","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2352.83,"Western Energy Institute","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"Western Energy Institute","01","2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"Western Energy Institute","01","2011-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2352.83,"Western Energy Institute","01","2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2352.83,"Western Energy Institute","01","2011-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2319.88,"Western Energy Institute","01","2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2319.88,"Western Energy Institute","01","2011-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2319.92,"Western Energy Institute","01","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2319.92,"Western Energy Institute","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",349,"WESTERN ENERGY INSTITUTE","01","2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",349,"WESTERN ENERGY INSTITUTE","01","2011-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2319.92,"Western Energy Institute","01","2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2319.92,"Western Energy Institute","01","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"874000",140,"WOMEN IN BUSINESS","01","2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"874000",140,"WOMEN IN BUSINESS","01","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"908003",375,"WWW.CHAMBERWEST.ORG","01","2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"908003",375,"WWW.CHAMBERWEST.ORG","01","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"874000",250,"WYOMING ASSOC NATURAL GAS UTLL","01","2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"874000",250,"WYOMING ASSOC NATURAL GAS UTLL","01","2011-01-31"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",963.63,"UNITED PARCEL SERVICE","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",275.75,"CHRISTOPHERSON BUSINESS TRAVEL","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-47135.8,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-60249.73,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-3220.87,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-37556.81,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-3013.38,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-241767.91,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",82.23,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-142.22999999999999,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-24627.46,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-18470.599999999999,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",935.21,"20012","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-12906.06,"AR-Shared Svc-IT","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-799.9,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-331.63,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-420.54,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1002.9,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",250,"HOME DEPOT $25 GIFT CARD","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",22.85,"LABOR OVERHEAD","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-133.28,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-18789.86,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-714.8,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4.5,"Cafe Rausch 03/02/11","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-11722.27,"QGC ALLOCATED CHARGES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"APPLEBEE'S $25 GIFT CERTIFICAT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1164.3599999999999,"BRADY HOGGAN","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",25,"GASTRONOMY $25 GIFT CERTIFICAT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1.04,"SL County","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0.17,"Sweetwater county","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",8118.08,"AT&T","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",679.2,"GARAGE CLEARING","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14391.03,"Depreciation Product Journal","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1536.53,"G0400101","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3637,"G0700101","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10646.46,"AR-AFFIL-ADMIN & GENERAL EXP","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-62.63,"EXPRESSWAY LUBE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",133.69999999999999,"DELTA","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",31.11,"WAL-MART #1686","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-97776.89,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",9925.06,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",2602.38,"Oracle Premier Jan 11","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",19.79,"BANBURY CROSS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",53.64,"ZURCHERS PARTY STORE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-147422.76999999999,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"BEST WESTERN ABBEY INN","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",217.31,"MEDIARIGHT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-68795.61,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-52649.05,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",272.02999999999997,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",481.69,"BEST BUY      00005272","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14.47,"SHELL OIL 574257837QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",21.8,"SAWADEE THAI RESTAURAN","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"PARK VEGAS CON. CENTER","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1111.01,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-2129.81,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-11172.72,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"APPLEBEES 803062280300","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",39.9,"REHMANI CONSULTING","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"DAVE MONSON","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65,"BLESS TRANSPORTATIO","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",135,"ACRO SOFTWARE INC.","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",319.47000000000003,"DMI* DELL MEDIUM BUS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-180.43,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-408.62,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-126473.88,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6.09,"GANDOLFOS - SPANISH FO","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",26.71,"WAL-MART #3620","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"PANDA BUFFET       QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"WAFFLE HOUSE #00010850","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"TERRANEA RESORT    QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-8564.51,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4.59,"PERSONAL AUTO","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",145,"EAR NOSE & THROAT CENT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",145,"BOARD OF PE AND PLS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-607.69000000000005,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",648.75,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"CORP G&A ALLOCATION DISTRIGAS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",159.44999999999999,"BEST WESTERN ABBEY INN","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1667,"TERRANEA RESORT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-850.82,"UNIFORM&CAREER APPAREL","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-1160.27,"Misc Billing Entries","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"INST OF CERTIFIED MGMT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3142.17,"JERRY SEINER CHEVROLET","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",490.3,"AAA SPRING SPECIALISTS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"ROULA`S CAFE       QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"THAIFOON TASTE OF","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",57,"THOMAS C JEPPERSON","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",840,"NATIONAL ALLIANCE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"JIMMY JOHN'S # 1331","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"BMC SOFTWARE DIST. INC","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",61.7,"P.F. CHANG'S #6000","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2.97,"AMAZON DIGITAL SVCS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",42.76,"LA FRONTERA CAFE   QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",16.68,"APPLEBEES 985019510106","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",61.6,"EAST SEA RESTAURANTQPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-156.18,"DRI*LOGITECH STORE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",975.47,"LION HOUSE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1.02,"LITTLE AMERICA","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",453.22,"THE RITZ CARLTON ST LO","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",20.48,"SKOOL LUNCH - SECOND S","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",429,"WESTERN ENERGY INSTI","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",23.86,"TRAVEL TRADERS 0200QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",149,"ASSOC FOR FINANCIAL PR","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"HYATT HOTELS PHOENIX","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"RIO SUITES FRONT DESK","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",56.5,"BEST WESTERN/REST/BAR","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",13.77,"GAS STATIONS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"THE GARDEN RESTAURANT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",61.57,"INFERNO CANTINA","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14.94,"BIG JIM'S BURGERS #1","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2.5499999999999998,"TRIO","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",731.4,"WESTIN GALLERIA DALLAS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",16.309999999999999,"HILLTOP CONOCO10090249","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14.44,"KFC J242002   21800024","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",265,"UACPA","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",20,"TAXICAB","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",90,"CUTEPDF","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"JASON'S DELI GATEWAY","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15,"A OF CFE LUNCHEON","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-100,"SLCC TRAINING M CAMPUS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",18.75,"BITTER CREEK BREWING","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-136.22999999999999,"ARC SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",266.58999999999997,"INDUSTRIAL SUPPLY","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",20.83,"COYOTE CREEK STEAKHOUS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",37.799999999999997,"DICKEYS WY-270","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.04,"OUTBACK #4510","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15762.56,"HITACHI DATA SYSTEMS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"JIMMY JOHN'S # 1331","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4,"DELL MARKETING LP","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"COMPUTER","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",21.78,"WAL-MART #1699     QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100.98,"REY BUTCHER","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3905,"SHAREHOLDER.COM","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US Chamber of Commerce Lead","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4447.22,"Oracle  Financial & HR","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3387.83,"Movaris/Trintech","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"QPC Gasoline Sales","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9104.0499999999993,"Labor Correction","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-74036.53,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",29014.59,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-114.05,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-41.39,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-51652.1,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-38265.480000000003,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-9.08,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-5078.97,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-2276.4499999999998,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1324.23,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-224354.93,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1501.2,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1504.16,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-22207.22,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-26.71,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-38162.769999999997,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-4263.99,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-172.72,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-50,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-6451.1,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-351.58,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14.06,"SSP @ LONG BEA00995910","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-2085.86,"Time and Labor Data","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-23635.22,"IKON","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",11.94,"CHILI'S GRI47800014787","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",60.64,"GOOGLE *CCTVCAMERAPROS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10.55,"NEWSEUM            QPS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-2176.1,"JP COLLISON CENTER","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",355.59,"GAL*GALLS INC","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",429,"mark to market","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100.97,"LE NONNE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",61.24,"MARKET STREET GRILL DO","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",121.35,"OASIS CAFE INC","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"JOHNNY ROCKETS 401 QPS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-174.84,"COPY MACHINE CHARGEBACK","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",448.26,"HAMPTON INNS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",23.51,"UTAH GEOLOGICAL SURVEY","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10,"AMERICAN EXPRESS RIDE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",213.5,"STRAFFORD PUBLICATIONS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5.38,"TASTE OF RED IGUANAQPS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"GRAND BUFFET","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1484.34,"CHRISTOPHERS SEAFOOD &","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6.7,"LOVES COUNTRY 00003400","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",28.75,"SALT LAKE SUGARHOUSE D","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",114.25,"ESTE PIZZERIA","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",8.14,"GINOS BURGERS & CHICKEN","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",20.29,"TV SPECIALISTS INC","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-1045.02,"UTAH SAFETY COUNCIL","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1199.76,"UNITED PARCEL SERVICE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",182.29,"3M COMPANY","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",52,"THE ENTERPRISE INCORPORATED","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",311.39999999999998,"J J KELLER & ASSOCIATE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",249,"ANIMOTO","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",45.9,"USE OF PERSONAL VEHICLE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",129,"ACT*ETR - UTAH COMMISS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10.29,"CAFE RIO OREM      Q02","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",742.3,"DELTA","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",18.91,"SAMS CLUB","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",27.73,"PIZZA HUT 774","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5.88,"WAL-MART #1686","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",69.95,"HAR*HARVARD BUSNSS SCH","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",134.4,"MIRAGE - ADVANCE DEPOS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10.199999999999999,"SKYMAIL INTERNATIONAL","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3947.65,"ZUNESIS INC","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",227.69,"50839","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",28.64,"WANGSGARDS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",16.82,"SOUPER SALAD       QPS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3020.37,"Pager","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",16163.67,"Network","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",60,"UTAH ASTD","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"SC MTG REGISTRATION FE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",26.65,"LA FRONTERA CAFE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4.5,"Café DeCaria (1)05/25/11","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-9,"ALLOCATED SHARED SERVICES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",291.54000000000002,"FLOWER PATCH","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",105.98,"THE WILD GRAPE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",38.4,"WAL-MART #1439","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",685.2,"HYATT HOTELS RESORT &","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",51.12,"WW GRAINGER","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",229,"PAYPAL *BEACONCOMMU","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",35.299999999999997,"ARBYS 5260    00052605","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",995,"AUCTIONANYTHING.COM","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"WHISLER CHEVROLET","07","2011-05-05"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",707.32,"HAMPTON INNS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-7941.09,"ALLOCATE CHARGES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-203.43,"ALLOCATE CHARGES","07",null,"2011-04-30","174I000001","400",null,null,"921100",-2445.59,"ALLOCATE CHARGES","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-351.91,"ALLOCATE CHARGES","07",null,"2011-06-30","174K000001","400",null,null,"921100",-496.51,"ALLOCATE CHARGES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3092.48,"Postage","07",null,"2010-07-31","584","567",null,null,"921000",17.91,"CLEAR VEHICLE CHARGES","07","2010-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",721.44,"MARTIN H CRAVEN","07",null,"2010-08-31","AP00042847","413",null,null,"921000",2035.74,"ORACLE","07","2010-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2155,"INSTITUTE OF INTERNAL AUDITORS","07",null,"2010-08-31","AP00042711","413",null,null,"921000",35.909999999999997,"ALLTEL COMMUNICATIONS LLC","07","2010-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",709.75,"DEBRA H HOYT","07",null,"2010-08-31","AP00042649","412",null,null,"921000",194.5,"REY BUTCHER","07","2010-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",292,"INTERNATIONAL RISK","07",null,"2010-09-30","AP00043014","631",null,null,"921000",169.32,"JOE MORLEY'S BBQ","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",24,"JEFFREY D WEST","07",null,"2010-09-30","AP00043304","410",null,null,"921000",34.18,"ALLTEL COMMUNICATIONS LLC","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0.94,"otp","07",null,"2010-09-30","565","560",null,null,"921000",2595,"KPMG LLP","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",73.930000000000007,"JOHNNY KOLACHE, INC.","07",null,"2010-10-31","EX00043771","414",null,null,"921000",12.22,"FRESH MKT 2ND SOUTHQPS","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",99.39,"Cell phone accessories","07",null,"2010-10-31","562","482",null,null,"921000",92.9,"CONNIE L ROWLEY","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",21.37,"WAL-MART #3589     QPS","07",null,"2010-11-30","EX00044105","416",null,null,"921000",30.89,"WEST GROUP","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2010-11-30","510","628",null,null,"921000",125.8,"THOMAS C JEPPERSON","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",48.28,"CLEAR VEHICLE CHARGES","07",null,"2010-11-30","562","410",null,null,"921000",9.07,"PANDA EXPRESS","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",735.63,"THOMAS C JEPPERSON","07",null,"2010-12-31","AP00044449","412",null,null,"921000",175,"WORK LOSS DATA INSTITUTE","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1489.1,"REY BUTCHER","07",null,"2010-12-31","AP00044752","412",null,null,"921000",-1464.67,"DELL MARKETING LP","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"Printing","07",null,"2011-01-31","584","566",null,null,"921000",30.99,"WAL-MART #3232","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",959.04,"LowBand","07",null,"2011-01-31","562","482",null,null,"921000",75,"PROSOURCE PACKAGING","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",96.03,"THE GRAND AMERICA F","07",null,"2011-01-31","EX00045082","414",null,null,"921000",2.99,"PARK CITY PARKING SERV","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",278.45999999999998,"ASPEN PUBLISHERS INC A/R DEPT","07",null,"2011-01-31","AP00045156","631",null,null,"921000",894.26,"WEST GROUP","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",7.72,"SMITH'S","07",null,"2011-01-31","EX00044958","416",null,null,"921000",1130.0999999999999,"DELTA","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-129111.86,"ALLOCATED SHARED SERVICES","07",null,"2011-01-31","1560000003","299",null,null,"921100",-52547.22,"ALLOCATED SHARED SERVICES","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",114.75,"Cafe Staker (17) 02/16/11","07",null,"2011-02-28","562","416",null,null,"921100",-87616.07,"ALLOCATED SHARED SERVICES","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",27.54,"CABELLAS","07",null,"2011-02-28","EX00045504","410",null,null,"921000",50,"BARNES & NOBLE #2087","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",19845.12,"STAPLESCONTRACTCOMMERC","07",null,"2011-02-28","EX00045345","461",null,null,"921000",2.5,"EXCHANGE PLACE GARAGE","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",339.19,"HOLIDAY INN","07",null,"2011-02-28","EX00045345","410",null,null,"921000",19845.12,"STAPLESCONTRACTCOMMERC","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"QUESTAR CORPORATION","07",null,"2011-02-28","AP00045564","673",null,null,"921000",37.619999999999997,"INDUSTRIAL SUPPLY","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",817.4,"MONSEN ENGINEERING INC","07",null,"2011-02-28","AP00045305","453",null,null,"921000",6720,"WELLS FARGO BANK","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",916.77,"QUALITY TIRE-SLCITY","07",null,"2011-03-31","EX00045957","461",null,null,"921000",282.08,"KIRKHAMS OUTDOOR PRODU","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",90,"STAUFFERS TOWING","07",null,"2011-03-31","EX00045957","461",null,null,"921000",1.02,"SALT LAKE CHAMBER","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2369.52,"Elster Integrated Solutions","07",null,"2011-03-31","510-IT","453",null,null,"921000",0,"LAWRENCE RAGAN COMMUNICATIONS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",70235.53,"LEFAVOR ENVELOPE COMPA","07","01","2011-03-31","EX00045789","629",null,null,"921000",838.8,"DELTA AIRLINES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1.02,"MARKET STREET GRILL","07",null,"2011-03-31","EX00045789","410",null,null,"921000",0,"A-1 CASTERS AND EQ QPS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",133.53,"MCPC, INC.","07",null,"2011-03-31","AP00045777","461",null,null,"921000",69,"LONI M REED","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",363.12,"MILEAGE","07",null,"2011-03-31","EX00045789","413",null,null,"921000",125,"IIA CONFERENCE","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-8021.67,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1570000001","461",null,null,"921100",-495,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3056.76,"Pager","07",null,"2011-03-31","562","482",null,null,"921100",-10,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-5307.16,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1500000001","643",null,null,"921100",-1323.32,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0.68,"Universal Service Fund","07",null,"2011-04-30","562","482",null,null,"921000",40,"WAL-MART $10 GIFT CERTIFICATE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",86.77,"ULINE  *SHIP SUPPLIES","07",null,"2011-04-30","EX00046387","461",null,null,"921000",73,"UT PROF LIC ONLINE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1548.78,"Office Expenses","07",null,"2011-04-30","GLCOR9","284",null,null,"921100",2602.37,"Oracle Premier Apr 11","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",24,"SUPERSHUTTLE ECAR HOU","07",null,"2011-04-30","EX00046387","410",null,null,"921100",-12.86,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-603,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1570000001","416",null,null,"921100",36890.410000000003,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-81820.039999999994,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1520000001","920",null,null,"921000",8.1,"SUBWAY","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",67.14,"EIFFEL TOWER RESTAURAN","07",null,"2011-04-30","EX00046387","414",null,null,"921000",85.99,"ROULA`S CAFE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"UDOT PURCHASES","07",null,"2011-04-30","EX00046249","461",null,null,"921000",3731,"CARR PRINTING COMP","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"RIO SAO PAULO","07",null,"2011-04-30","EX00046249","414",null,null,"921000",25,"LOS HERMANOS - LIN QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5.17,"GREAT AMERICAN BAGEL","07",null,"2011-04-30","EX00046249","414",null,null,"921000",31.94,"Z TEJAS SALT LK CTY #1","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10.86,"JASON'S DELI MURRAY","07",null,"2011-04-30","EX00046387","414",null,null,"921000",102,"SALT LAKE VALLEY HEALT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",339.95,"SKYMAIL INTERNATIONAL","07",null,"2011-05-31","AP00046546","629",null,null,"921000",3.4,"Resp Code CoStore Purch Mar 11","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",60,"PICKUP/DELIVER","07",null,"2011-05-31","563A","850",null,null,"921100",-29233.23,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1421.81,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1500000001","461",null,null,"921100",-8224.3700000000008,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",28.16,"FRANKLINCOVEYPRODUCTS","07",null,"2011-05-31","EX00046769","461",null,null,"921000",8.64,"NATHAN'S","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",193.33,"AMAZON MKTPLACE PMTS","07",null,"2011-05-31","EX00046769","461",null,null,"921000",0,"HYATT HOTELS PHOENIX","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",21.38,"PAUL THOMAS JEWELERS","07",null,"2011-05-31","EX00046769","461",null,null,"921000",26.01,"VILLA DE FLORA","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",25.67,"BATTERIES PLUS #35","07",null,"2011-05-31","EX00046769","461",null,null,"921000",13.32,"OFFICE MAX         QPS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2327.13,"WORKFLOW SOLUTIONS LLC","07",null,"2011-05-31","EX00046588","461",null,null,"921000",27.88,"HAGERMANN'S BAKE HOUSE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",7.34,"SOUPER SALAD       QPS","07",null,"2011-05-31","562","414",null,null,"921000",41.7,"WASATCH PIZZA DOWNTOWN","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1.02,"DESERET MGMNT CORP","07",null,"2011-05-31","EX00046588","410",null,null,"921000",2994.45,"Time &  materials","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9,"AGNT FEE    8908627642920","07",null,"2011-05-31","EX00046588","410",null,null,"921000",7.62,"CHINA CAFE         QPS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-3952.21,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1580000001","920",null,null,"921100",385.88,"ALLOCATED SHARED SERVICES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-14039.4,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1560000001","453",null,null,"921000",270.13,"QUESTAR CORPORATION","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5.12,"WENDYS #46 Q25","07",null,"2011-06-30","EX00047142","414",null,null,"921000",25.81,"CRACKER BARREL #13 NAS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",85.32,"LA QUINTA","07",null,"2011-06-30","EX00047142","410",null,null,"921000",19,"BELL TRANSPORATION","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"NATIONAL ASSOCIATION OF LEGAL","07",null,"2011-06-30","AP00047186","628",null,null,"921000",8.48,"SKYMAIL INTERNATIONAL","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",194.58,"RUBY RIVER 404","07",null,"2011-06-30","EX00047142","414",null,null,"921000",28.69,"CHILI'S GRI41200004127","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",13.31,"SIAM KING RESTUARA","07",null,"2011-06-30","EX00046970","414",null,null,"921000",38.36,"MARKET STREET GRILL DO","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",27.04,"MCDONALD'S F6814","07",null,"2011-06-30","EX00046970","414",null,null,"921000",65.7,"COOKIES BY DESIGN I","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",7.92,"ARBYS OF RICHFIELD","07",null,"2011-06-30","EX00046970","414",null,null,"921000",14,"CITY CREEK PARKING","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15.77,"THE CRAZY LOBSTER BAR","07",null,"2011-06-30","EX00046970","414",null,null,"921000",9.08,"JEREMY STORE  00403428","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1.43,"SL County","07",null,"2011-06-30","562","482",null,null,"921000",-851,"EARTH FAIR TUMBLERS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",159.96,"SPRINT PCS/UBIQUITEL","07",null,"2011-06-30","562","482",null,null,"921000",15,"Café Davis 06/10/11","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",38.85,"Café Dickerson (4) 03/18//11","07",null,"2011-04-30","562","416",null,null,"921000",45,"Café Dickerson (15) 04/25/11","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-21.25,"WALLY'S BURGERS","07","01","2011-02-28","EX00045345","414",null,null,"921000",13.29,"WENDY'S            Q25","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",8.84,"PIZZA HUT","07",null,"2011-03-31","GLCOR7Z","414",null,null,"921000",-21.6,"PRICEFRESH MKT PRICE","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-41790.660000000003,"BILL PROJECT TO AFFILIATE","07",null,"2011-01-31","1420000001","299",null,null,"921000",-100.46,"Z TEJAS SALT LK CTY #1","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40821.64,"Microsoft","07",null,"2011-02-28","562","453",null,null,"921100",-445.41,"ALLOCATE CHARGES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2927.84,"Dell Marketing Apr 11","07",null,"2011-04-30","510-IT","453",null,null,"921000",3921.85,"Coda","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",17,"RAYGAN H SCHIEVING","07",null,"2010-07-31","AP00042266","410",null,null,"921000",109,"Cafe Toastmasters (15) 7/21/10","07","2010-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",17.98,"Switchmate taxes","07",null,"2010-07-31","562","482",null,null,"921000",44.55,"INTERCALL","07","2010-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",272.62,"CORBEL SOLUTIONS INC","07",null,"2010-08-31","AP00042770","461",null,null,"921000",846.24,"Time &  materials","07","2010-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",927.58,"Copy Machine","07",null,"2010-09-30","584","566",null,null,"921000",1015,"KIRK D LINDSTROM","07","2010-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",27.28,"WALLABY'S SMOKEHOUSE","07",null,"2010-09-30","EX00043323","414",null,null,"921000",4464.8100000000004,"Oracle Hyperion - June 10","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",80,"Cafe Toastmasters (20) 9/16/10","07","01","2010-09-30","562A","416",null,null,"921000",14.87,"F2O BUCKHEAD       Q01","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",113.21,"SMR","07",null,"2010-10-31","562","482",null,null,"921000",132,"Pager","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3010.81,"BENTEK ENERGY LLC","07",null,"2010-10-31","AP00043453","461",null,null,"921000",606.54,"J P MORGAN CHASE BANK NA","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14,"DELTA AIRLINE","07",null,"2010-11-30","EX00044105","414",null,null,"921000",358.68,"KNOWLEDGE MOSAIC LLC","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",170,"ROCKY MOUNTAIN PETROLEUM","07",null,"2010-11-30","AP00043883","628",null,null,"921000",6720,"WELLS FARGO BANK","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",165,"INTERMOUNTAIN COMMERCIAL RECOR","07",null,"2010-11-30","AP00043883","631",null,null,"921000",249,"CODE CO LAW PUBLISHERS","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",390.17,"MELODY RICHARDSON","07",null,"2010-11-30","AP00044217","410",null,null,"921000",210.86,"CLEAR VEHICLE CHARGES","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",323237.15999999997,"Correcting MCR0044601 Dec 2010","07",null,"2010-12-31","GLCOR2A","453",null,null,"921000",907.93,"PATRICK D TEUSCHER","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6,"AMTRAK      0106945053077","07",null,"2011-01-31","EX00045082","410",null,null,"921000",200,"PAYPAL *INTERSTATEN","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125.39,"ENTERPRISE RENT-A-CAR","07",null,"2011-01-31","EX00045082","410",null,null,"921000",-530,"GIFT CERTIFICATE","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"SMITHS FOOD #4080  QPS","07",null,"2011-01-31","562","461",null,null,"921000",1214.6099999999999,"AR-AFFIL-ADMIN & GENERAL EXP","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",13.17,"SMITHS FOOD #4073  QPS","07",null,"2011-01-31","EX00045082","461",null,null,"921000",75.650000000000006,"SAMSCLUB #4730","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",297.55,"THOMAS C JEPPERSON","07",null,"2011-01-31","AP00044944","412",null,null,"921000",55,"THOMAS E CUNDICK","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50.49,"RIO GRANDE CAFE","07",null,"2011-01-31","EX00044958","414",null,null,"921000",128.97,"FRANKLINCOVEYPRODUCTS","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-12807.89,"CORR TRANS CODE","07",null,"2011-02-28","1720000001","561",null,null,"921000",47601.760000000002,"SHARED SERVICE CHARGES","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1000,"CORR TRANS CODE","07",null,"2011-02-28","1720000001","620",null,null,"921100",-253.81,"CORR TRANS CODE","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",749,"WESTERN ENERGY INSTI","07",null,"2011-02-28","EX00045504","413",null,null,"921000",14,"GINZA              QPS","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10000,"US C of C Membership Dues","07",null,"2011-02-28","510","628",null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4181.8100000000004,"RTC SALT LAKE CITY","07",null,"2011-02-28","EX00045345","461",null,null,"921000",330,"GREETING CARDS / INVIT","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"EMPLOYERS COUNCIL","07",null,"2011-02-28","AP00045491","413",null,null,"921000",364.4,"UTAH SAFETY COUNCIL","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",308.3,"WINMARK STAMP AND SIGN","07",null,"2011-03-31","EX00045957","461",null,null,"921000",83.77,"HOOTERS INDY-DOWNTOWN","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10.210000000000001,"CHUCK-A-RAMA 7","07",null,"2011-03-31","EX00045957","414",null,null,"921000",10.17,"SMITH'S MARKETPLACE","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1028.21,"MCPC, INC.","07",null,"2011-03-31","AP00045993","461",null,null,"921000",341.18,"3M COMPANY","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",68,"SALT LAKE CTY DPT OF A","07",null,"2011-03-31","EX00045789","412",null,null,"921000",20.48,"SUBWAY        00221077","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50,"MELODY RICHARDSON","07",null,"2011-03-31","AP00045777","461",null,null,"921000",-187.86,"AMERICAN SHREDDING","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"ALBERTOS MEXICAN FOOD","07",null,"2011-03-31","EXCORR2","461",null,null,"921000",23,"IIA LUNCHEON","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-34884.68,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","156A000001","400",null,null,"921100",-26163.5,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2851.94,"G8000101","07",null,"2011-03-31","562","565",null,null,"921000",58.13,"G3655601","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-100,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1590000001","411",null,null,"921100",-16267.99,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",25,"MEGAPLEX $25 GIFT CARD","07",null,"2011-04-30","562","561",null,null,"921000",8.1,"2% OVERHEAD ON WAREHOUSE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",106.89,"RIO VOODOO CAFE'","07",null,"2011-04-30","EX00046387","414",null,null,"921000",0,"DALLAS LOVE FOOD & BEV","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5416.67,"ESRI Enterprise","07",null,"2011-04-30","510-IT","453",null,null,"921100",-2008.41,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"USU DEVELOPMENT EVENTS","07",null,"2011-04-30","EX00046387","414",null,null,"921000",0,"LA FRONTERA CAFE   QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"DELTA","07",null,"2011-04-30","EX00046387","413",null,null,"921100",-64.849999999999994,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9.11,"WENDYS #7749       Q25","07",null,"2011-04-30","EX00046387","414",null,null,"921000",6.04,"MCDONALD'S F3631   QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"M&N CAB","07",null,"2011-04-30","EX00046249","410",null,null,"921000",7893.41,"STAPLESCONTRACTCOMMERC","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",27.91,"SUBWAY        00103226","07",null,"2011-04-30","EX00046249","414",null,null,"921000",5769.9,"THERMO NITON ANALYZERS LLC","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9.9,"GRENATOS DELI 30554729","07",null,"2011-04-30","EX00046249","414",null,null,"921000",8.75,"MANDARIN EXPRESS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40.229999999999997,"HYATT REGENCY F&B","07",null,"2011-04-30","EX00046249","414",null,null,"921000",9.9,"GRENATOS DELI 30554729","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",72,"PICKUP/DELIVER","07",null,"2011-04-30","563D","850",null,null,"921000",1213.77,"WHISLER CHEVROLET","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",21286.7,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1590000001","920",null,null,"921000",0,"BUMPER/VICE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-33213.14,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","156A000001","400",null,null,"921100",-24909.89,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9.1300000000000008,"ROULAS CAFE","07",null,"2011-05-31","EX00046769","414",null,null,"921000",313.91000000000003,"MIDWEST MOTOR EXPRESS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",34.17,"MILEAGE","07",null,"2011-05-31","EX00046769","410",null,null,"921000",-79,"AMAZON PRIME","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9.59,"WW GRAINGER","07",null,"2011-05-31","EX00046769","461",null,null,"921000",206.7,"JOE'S TROPHIES AND","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"RIO VOODOO CAFE'","07",null,"2011-05-31","EX00046769","414",null,null,"921000",27.06,"IHOP 3091     00030916","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"CAROLYN E UPDIKE","07",null,"2011-05-31","AP00046811","628",null,null,"921000",5367.6,"OXFORD GLOBAL RESOURCES INC","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9.44,"CODALE ELECTRIC #14","07",null,"2011-05-31","EX00046588","461",null,null,"921000",44.91,"MARTINE CAFE       QPS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",138.96,"SIGN SOLUTIONS INC","07",null,"2011-05-31","EX00046588","461",null,null,"921000",3.06,"U OF U COLLEGE OF FINE ARTS TO","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1.1100000000000001,"Universal Service Fund","07",null,"2011-05-31","562","482",null,null,"921000",435,"Pool Vehicle Charges","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12,"AMTRAK      3199231068377","07",null,"2011-05-31","EX00046588","410",null,null,"921000",7.22,"ROULA`S CAFE       QPS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-11098.26,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1570000001","461",null,null,"921100",-206.03,"ALLOCATED SHARED SERVICES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30.45,"MARTINE CAFE","07",null,"2011-06-30","EX00047142","416",null,null,"921000",50.97,"ENSIGN WHOLESALE F","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"ROULAS CAFE","07",null,"2011-06-30","EX00047142","416",null,null,"921000",38.479999999999997,"ZURCHERS PARTY STORE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",8.1,"EINSTEINS BAGELS","07",null,"2011-06-30","EX00047142","414",null,null,"921000",59.18,"CAFFE MOLISE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",8.7899999999999991,"CARLJR1100312 11003126","07",null,"2011-06-30","EX00047142","414",null,null,"921000",46.21,"REUEL S PHOTO BLUE-010","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",26.17,"MAVERICK COUNTRY STO","07",null,"2011-06-30","EX00046970","414",null,null,"921000",975.86,"THE LIAISON CAPITOL HI","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10.56,"STARBUCKS","07",null,"2011-06-30","EX00046970","414",null,null,"921000",48.59,"CHINA DELIGHT INC  QPS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",8862.07,"Microsoft Enterprise","07",null,"2011-06-30","510-IT","453",null,null,"921000",2.75,"STARBICLS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",546.28,"Cell phone accessories","07",null,"2011-06-30","562","482",null,null,"921000",15.35,"Café Elizondo 06/01/11","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"SKOOL LUNCH - SOUTH TE","07","01","2011-04-30","EX00046387","414",null,null,"921000",17.95,"Café Jepperson (5) 04/12/11","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-59.14,"DON PEDROS FAMILY","07","01","2011-02-28","EX00045345","414",null,null,"921000",151.13999999999999,"LA QUINTA INNSUITES","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"WM SUPERCENTER","07",null,"2011-04-30","562","461",null,null,"921000",0,"MOM'S CAFE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-662.68,"ALLOCATE CHARGES","07",null,"2011-06-30","174A000001","920",null,null,"921100",-1210.72,"BILL PROJECT TO AFFILIATE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-735.42,"ALLOCATE CHARGES","07",null,"2011-05-31","174B000001","453",null,null,"921100",-11123.93,"ALLOCATE CHARGES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-46.29,"ALLOCATE CHARGES","07",null,"2011-03-31","174M000001","920",null,null,"921100",-481.3,"ALLOCATE CHARGES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",161,"REY BUTCHER","07",null,"2010-07-31","AP00042182","410",null,null,"921000",3555.89,"INTERFORM GRAPHICS","07","2010-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",382.2,"Office Supplies","07",null,"2010-08-31","584","564",null,null,"921000",-40654,"TRINTECH INC","07","2010-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",91.75,"CHRISTOPHERSON BUSINESS TRAVEL","07",null,"2010-08-31","AP00042770","411",null,null,"921000",4888,"Budget Cost","07","2010-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",615.29999999999995,"UNITED AIRLINES","07",null,"2010-09-30","EX00043055","411",null,null,"921000",5.22,"6.5% SALES TAX/FREIGHT WAREHO","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10.16,"Switchmate taxes","07",null,"2010-10-31","562","482",null,null,"921000",2128.7199999999998,"reg","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4888,"Budget Cost","07",null,"2010-10-31","562","565",null,null,"921000",19224.68,"Accounting & Finance Cost","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",157.94999999999999,"ROSEN HOTELS PLAZA","07",null,"2010-11-30","EX00044105","412",null,null,"921000",1500,"RIVERHORSE CAFE","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",513.88,"MARRIOTT 33751 LONG WH","07",null,"2010-11-30","EX00044105","412",null,null,"921000",97.66,"JIMMY JOHN'S # 1331","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",46.85,"ROULA'S CAFE","07",null,"2010-11-30","EX00044105","414",null,null,"921000",0,"JOE'S TROPHIES AND","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",248.37,"FLASKS","07",null,"2010-12-31","AP00044658","461",null,null,"921000",544.05999999999995,"CDW COMPUTER CENTERS INC","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",98.9,"PLI*DIGITALOFFICEPRO","07",null,"2010-12-31","EX00044708","461",null,null,"921000",52.01,"ZURCHERS PARTY STORE","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",586.37,"WESTIN GRAND DC","07",null,"2011-01-31","EX00045082","410",null,null,"921000",50.69,"FRANKLINCOVEYPRODUCTS","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-3416.95,"DELL MARKETING LP","07",null,"2011-01-31","562","453",null,null,"921000",374.98,"STEER TIRES","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12,"Café  Frauchton (12) 01/10/11","07",null,"2011-01-31","562","416",null,null,"921000",0.12,"Sweetwater county","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2369.52,"Elster Integrated Solutions","07",null,"2011-01-31","510-IT","453",null,null,"921000",3312.45,"AssetWorks","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",104,"THE GATEWAY","07",null,"2011-01-31","EX00044958","461",null,null,"921000",21.36,"FRESH MKT 2ND SOUTHQPS","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-1335.27,"Office Expenses","07","01","2011-01-31","GLCOR7U","414",null,null,"921000",885,"THE PAIGE CO CONTAINER","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-151170.88,"CORR TRANS CODE","07",null,"2011-02-28","1720000001","546",null,null,"921100",-221.89,"CORR TRANS CODE","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50,"WAL-MART $10 GIFT CERTIFICATE","07",null,"2011-02-28","562","651",null,null,"921000",1550.03,"AR-AFFIL-ADMIN & GENERAL EXP","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3387.83,"Movaris/Trintech","07",null,"2011-02-28","510","453",null,null,"921000",256.02999999999997,"PIE PIZZERIA DELIVERY","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",18.64,"LOWES #01118*      QPS","07",null,"2011-02-28","EX00045345","461",null,null,"921000",818,"NATL TRUCK EQUIPMENT A","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",136.94999999999999,"QGC ALLOCATED CHARGES","07",null,"2011-02-28","563","461",null,null,"921000",122.47,"HOLIDAY INN EXPRESS MO","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100.43,"NORAS CUISINE","07",null,"2011-03-31","EX00045957","414",null,null,"921000",13.99,"BURGER KING #2277  Q07","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",103.47,"PAT'S BARBECUE & CATER","07",null,"2011-03-31","EX00045957","414",null,null,"921000",125,"THE EMPLOYERS COUNCIL","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",192.31,"THE CARHARTT STORE","07",null,"2011-03-31","EX00045957","461",null,null,"921000",84.29,"SKOOL LUNCH - SOUTH TE","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",13.03,"DENNY'S #6260      QPS","07",null,"2011-03-31","EX00045957","414",null,null,"921000",18,"DNR CAFETERIA","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-36.049999999999997,"SPOILED POSTAGE","07",null,"2011-03-31","MCR0045997","629",null,null,"921000",209.98,"VORIZON LABS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",45,"WIRING","07",null,"2011-03-31","563A","461",null,null,"921000",85.8,"WASH","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",42.38,"WM SUPERCENTER","07",null,"2011-03-31","EX00045789","461",null,null,"921000",40.11,"EAST SEA RESTAURANTQPS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",19.78,"FARESTART RESTAURANT","07",null,"2011-03-31","EX00045789","414",null,null,"921000",33.54,"ANTHONY'S PIER66 BELL","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",174.88,"HOLIDAY INN","07",null,"2011-03-31","EX00045789","410",null,null,"921000",7.09,"ARCTIC CIRCLE 123  QPS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-116192.28,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1570000001","400",null,null,"921100",-1187.83,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",11400,"ENVIANCE INC","07",null,"2011-03-31","562","453",null,null,"921000",16307.39,"Depreciation Product Journal","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1029.1500000000001,"Network","07",null,"2011-03-31","562","482",null,null,"921000",1172.3699999999999,"LowBand","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",389.82,"Cell phone accessories","07",null,"2011-03-31","562A","482",null,null,"921000",21,"Cafe Huntsmna (7) 03/03/11","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1820.25,"GROSS RECEIPTS TAX ACCRUAL","07",null,"2011-04-30","562","482",null,null,"921000",5.9,"Utah State 5.65%","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"LA FRONTERA CAFE","07",null,"2011-04-30","EX00046387","414",null,null,"921000",0,"SMITH'S","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"DNC TRAVEL-AUSTIN  QPS","07",null,"2011-04-30","EX00046387","414",null,null,"921100",-39.9,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15.09,"EINSTEIN BROS BAGELS07","07",null,"2011-04-30","EX00046387","414",null,null,"921000",4.8600000000000003,"SEATTLES BEST","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-267.79000000000002,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1580000001","414",null,null,"921000",0,"LOVE & WAR IN TEXAS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1184.22,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1590000001","562",null,null,"921100",-67.89,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",39.69,"SANTA FE SOUTHWEST","07",null,"2011-04-30","EX00046249","414",null,null,"921000",63.59,"RED LOBSTER US00008573","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"WENDY'S            Q25","07",null,"2011-04-30","EX00046249","414",null,null,"921000",19.64,"OFFICE MAX         QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",39.69,"SANTA FE SOUTHWEST","07",null,"2011-04-30","EX00046387","414",null,null,"921000",61,"ROBINTINO`S OF BOUN","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",37.01,"14026 ** 01 ** 1515-461","07",null,"2011-04-30","563","461",null,null,"921000",-1899.49,"COASTAL TRAINING TECHNOLOGIES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"COURTYARD BY MARRIOTT","07",null,"2011-05-31","563","410",null,null,"921000",5416.67,"ESRI Enterprise","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-8654,"DUN & BRADSTREET","07",null,"2011-05-31","AP00046812","453",null,null,"921000",54.86,"RUBY RIVER 406","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",49.47,"PERSONAL AUTO","07",null,"2011-05-31","EX00046769","410",null,null,"921000",1122.25,"DOLCE VALLEY FORGE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-500,"CHARGEBACK CREDIT","07",null,"2011-05-31","EX00046769","461",null,null,"921000",109.71,"RED IGUANA - 2","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",67.430000000000007,"CALIFORNIA PIZZA 162","07",null,"2011-05-31","EX00046769","414",null,null,"921000",59.23,"FRIDA BISTRO","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",23.56,"HAM'S FORK GRILL","07",null,"2011-05-31","EX00046769","414",null,null,"921000",98.95,"DUKE S HUNTINGTON BEAC","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1635.28,"MICHELLE P ASHTON","07",null,"2011-05-31","AP00046811","413",null,null,"921000",18.75,"OUTBACK STEAK","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",327.67,"AUTO","07",null,"2011-05-31","EX00046588","410",null,null,"921000",3067.15,"INTERFORM GRAPHICS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12,"Café Huntsman (4) 05/05/11","07",null,"2011-05-31","562","461",null,null,"921000",48,"Café Kemp (16) 05/26/11","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",25.32,"MIMIS CAFE 65","07",null,"2011-05-31","EX00046588","414",null,null,"921000",5.21,"SLC Gross Receipts","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-240.16,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1510000001","560",null,null,"921100",-37.74,"ALLOCATED SHARED SERVICES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"QUALITY TIRE COMPANY","07",null,"2011-06-30","EX00047142","461",null,null,"921000",182.61,"HYATT HOTELS DEN TECH","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",11.69,"WAL-MART #1461","07",null,"2011-06-30","EX00047142","461",null,null,"921000",90.6,"LITTLE AMERICA","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12.05,"HUDSON NEWS - LA AIRPORT","07",null,"2011-06-30","EX00047142","410",null,null,"921000",30,"PICKUP/DELIVER","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12301.99,"STAPLESCONTRACTCOMMERC","07",null,"2011-06-30","EX00046970","461",null,null,"921000",170,"INSTITUTE FOR SUPPLY M","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1303.93,"FEDERAL EXPRESS CORPORATION","07",null,"2011-06-30","AP00046951","629",null,null,"921000",506.36,"ROULA`S CAFE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",20.47,"THE DODO","07",null,"2011-06-30","EX00046970","414",null,null,"921000",96,"MARTINE CAFE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1.03,"Universal Service Fund","07",null,"2011-06-30","562","482",null,null,"921000",1944.6,"Bentley","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",13.58,"LABOR OVERHEAD","07",null,"2011-06-30","562","561",null,null,"921000",1172.3699999999999,"LowBand","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12.5,"Café Elizondo 06/24/11","07",null,"2011-06-30","562","461",null,null,"921000",3947.65,"ZUNESIS INC","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-42.05,"KUM & GO","07","01","2011-03-31","GLCOR7Z","410",null,null,"921000",426.6,"HAMPTON INN","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-254.66,"HAMPTON INNS ROCK SPGS","07","01","2011-04-30","EX00046249","410",null,null,"921000",-13.29,"WENDY'S            Q25","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-110.8,"ALLOCATE CHARGES","07",null,"2011-05-31","174A000001","400",null,null,"921100",-847.5,"BILL PROJECT TO AFFILIATE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-743.04,"ALLOCATE CHARGES","07",null,"2011-03-31","174A000001","920",null,null,"921100",-110.8,"ALLOCATE CHARGES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-372.39,"ALLOCATE CHARGES","07",null,"2011-03-31","174K000001","920",null,null,"921100",-343.56,"ALLOCATE CHARGES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",135,"Cafe Toastmasters (20) 7/1/10","07",null,"2010-07-31","562","416",null,null,"921000",135,"Cafe Toastmasters (20) 6/24/10","07","2010-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",107.3,"VERZION WIRELESS","07",null,"2010-07-31","562","482",null,null,"921000",195,"LONI M REED","07","2010-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",20867.650000000001,"DIRECT IT CHARGES","07",null,"2010-08-31","562","902",null,null,"921000",276.98,"CLEAR VEHICLE CHARGES","07","2010-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",275,"REY BUTCHER","07",null,"2010-09-30","AP00043014","410",null,null,"921000",46,"ANNETTE PELLS","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",893.25,"Time &  materials","07",null,"2010-09-30","562","482",null,null,"921000",60,"Time and Labor Data","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14.83,"DOUBLETREE HOTELS ATL","07",null,"2010-09-30","EX00043055","414",null,null,"921000",89.76,"PIE PIZZERIA DELIVERY","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",28703.79,"Time and Labor Data","07",null,"2010-10-31","562","560",null,null,"921000",25651.7,"LABOR OVERHEAD","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3390,"GLOBAL STRATEGIC MANAGEMENT IN","07",null,"2010-10-31","AP00043453","413",null,null,"921000",63.08,"SCOTT B CHANDLER","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",622.64,"RESORT AT SQUAW CREEK","07",null,"2010-11-30","EX00044105","412",null,null,"921000",28,"AMPCO SALT LAKE AIRQPS","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"GREGORY SANDBERG","07",null,"2010-11-30","AP00043883","413",null,null,"921000",26293.93,"NETWORK CONSULTING SERVICES","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",17459.12,"laborestimate","07",null,"2010-11-30","562","560",null,null,"921000",33,"TAXIPASS","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",132,"Pager","07",null,"2010-12-31","562","482",null,null,"921000",109.31,"Long Distance","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",13.2,"SUBWAY        00060798","07",null,"2011-01-31","EX00045082","414",null,null,"921000",22.06,"BAYSIDE LANDING","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",570.76,"CATERING BY BRYCE","07",null,"2011-01-31","EX00045082","414",null,null,"921000",5438.56,"MILLION AIR SLC","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",127.2,"PAYPAL *CPRFIRSTAID","07",null,"2011-01-31","EX00045082","461",null,null,"921000",310,"HARMON'S - COUGAR","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",90,"Café  Kemp (30) 1/20/11","07",null,"2011-01-31","562","461",null,null,"921000",-300,"RETIREMENT","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"UTAH STATE NOTARY","07",null,"2011-01-31","EX00044958","635",null,null,"921000",62.99,"DIAMOND LILS","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-234171.71,"CORR TRANS CODE","07",null,"2011-02-28","1720000001","453",null,null,"921000",3352.99,"IT Costs","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",98.1,"COMCAST","07",null,"2011-02-28","562","482",null,null,"921000",5.25,"Cafe Weight (13) 02/14/11","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5,"LUNCH AT NEW YORKER / USO","07",null,"2011-02-28","EX00045504","412",null,null,"921000",67.97,"WALMART","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1540.2,"DELTA AIRLINES","07",null,"2011-02-28","EX00045345","411",null,null,"921000",7.44,"IDEAL DAIRY - UT   QPS","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",25.04,"WAL-MART #1461","07",null,"2011-02-28","EX00045345","461",null,null,"921000",7.35,"SUBWAY 00122762","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3.41,"FRESH MKT JEREMY RAN","07",null,"2011-02-28","EX00045345","414",null,null,"921000",25.04,"WAL-MART #1461","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",516.89,"FEDERAL EXPRESS CORPORATION","07",null,"2011-02-28","AP00045491","629",null,null,"921000",292,"WELLNESS COUNCIL OF AMERICA","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",136.22999999999999,"ARC SERVICES","07",null,"2011-03-31","EX00045957","461",null,null,"921000",42.06,"COYOTE CREEK STEAKHOUS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",117.92,"ROULA`S CAFE","07",null,"2011-03-31","EX00045957","414",null,null,"921000",1044.3599999999999,"SEMI SERVICE 1 PARTS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",49,"PAYPAL *JSDSOFTWARE","07",null,"2011-03-31","EX00045957","461",null,null,"921000",6.66,"LITTLE AMERICA WESTQPS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4.0599999999999996,"BASKIN ROBBINS SU  QPS","07",null,"2011-03-31","EX00045789","461",null,null,"921000",3312.45,"AssetWorks","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14.61,"LOWES #02275*      QPS","07",null,"2011-03-31","EX00045789","461",null,null,"921000",73,"PIE PIZZERIA DELIVERY","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",38.79,"MCDONALD'S F6396","07",null,"2011-03-31","EX00045789","416",null,null,"921000",590,"PAYPAL *BACKFLOWTRA","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",851.44,"DELL MARKETING LP","07",null,"2011-03-31","AP00045777","461",null,null,"921000",182.72,"3M COMPANY","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921010",39074.699999999997,"Performance Share Amort","07",null,"2011-03-31","589S","403",null,null,"921000",0,"SLCC TRAINING M CAMPUS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",428.67,"9/NPC","07",null,"2011-03-31","562","850",null,null,"921000",9.75,"6.5% SALES TAX/FREIGHT WAREHO","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10.63,"WALKERS 13    00310318","07",null,"2011-03-31","562","414",null,null,"921100",-500.64,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-2852.46,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1590000001","850",null,null,"921100",-176.17,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",830.96,"G1000101","07",null,"2011-04-30","562","902",null,null,"921000",268281.01,"SHARED SERVICE CHARGES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1610.26,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1600000001","546",null,null,"921100",-55.11,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",428.16,"HYATT HOTELS PHOENIX","07",null,"2011-04-30","EX00046387","410",null,null,"921000",25.64,"TRULUCKS SEAFOOD","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15.95,"JOHNNY ROCKETS 401 QPS","07",null,"2011-04-30","EX00046387","414",null,null,"921000",428.16,"HYATT HOTELS PHOENIX","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",20,"RARE PLANTS TRAINING COURSE","07",null,"2011-04-30","EX00046387","414",null,null,"921100",-511.95,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"SLCC TRAINING M CAMPUS","07",null,"2011-04-30","EXCORR2","461",null,null,"921000",0,"LHM FORD PARTS WAREHOU","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",11.93,"TERRANEA RESORT    QPS","07",null,"2011-04-30","EX00046249","414",null,null,"921000",94.69,"ALBERTOS MEXICAN FOOD","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65.989999999999995,"CHOICE FOODSERVICE EQU","07",null,"2011-04-30","EX00046249","461",null,null,"921000",16.010000000000002,"CLEVELAND CITGO    Q39","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3622.41,"INTERFORM GRAPHICS","07",null,"2011-04-30","AP00046367","461",null,null,"921000",414.28,"FEDERAL EXPRESS CORPORATION","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-05-31","510","628",null,null,"921000",40,"LEGAL ASSISTANTS ASSOCIATION O","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-9.49,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","156B000001","416",null,null,"921100",-42.73,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-5072.76,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1570000001","410",null,null,"921100",-128.41,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40,"NATIONAL ASSOCIATION OF CORP D","07",null,"2011-05-31","EX00046769","413",null,null,"921000",23.24,"UNION 76      10103612","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",36.85,"RIO GRANDE CAFE","07",null,"2011-05-31","EX00046769","414",null,null,"921000",604,"INDUSTRIAL SUPPLY","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",22,"LOCAL TAXI SERVICE","07",null,"2011-05-31","EX00046769","410",null,null,"921000",28,"SALT LAKE CTY DPT OF A","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",41.39,"AMAZON.COM","07",null,"2011-05-31","EX00046769","413",null,null,"921000",10.17,"MOAB BREWERY","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",273.56,"WINMARK STAMP AND SIGN","07",null,"2011-05-31","EX00046588","461",null,null,"921000",139.4,"SOUTHWEST","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",23,"IIA","07",null,"2011-05-31","EX00046588","414",null,null,"921000",98.5,"LUDLUM MEASUREMENTS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14,"SALT LAKE CITY DEPT OF","07",null,"2011-05-31","EX00046588","410",null,null,"921000",19.29,"PARSONS BAKERY","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"HOME DEPOT $25 GIFT CARD","07",null,"2011-05-31","562","651",null,null,"921000",40,"WAL-MART $10 GIFT CERTIFICATE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-532.12,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1530000001","461",null,null,"921100",-990.86,"ALLOCATED SHARED SERVICES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-71110.75,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1520000001","920",null,null,"921000",211580.61,"SHARED SERVICE CHARGES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"SUPERSHUTTLE EXECUCARD","07",null,"2011-06-30","EX00047142","410",null,null,"921000",30.98,"FREDS MEXICAN CAFE HB","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",64.290000000000006,"SMITHS FOOD #4080","07",null,"2011-06-30","EX00046970","416",null,null,"921000",14.2,"MCDONALD'S F19635","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0.51,"ZIONS","07",null,"2011-06-30","EX00046970","410",null,null,"921000",0.51,"LITTLE AMERICA","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12.49,"JB'S RESTAURANT","07",null,"2011-06-30","EX00046970","414",null,null,"921000",24.55,"IHOP 3091     00030916","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-9918.52,"POSTAGE CHARGEBACK","07",null,"2011-06-30","584","289",null,null,"921000",-1116.47,"QUALITY TIRE-SLCITY","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1869.23,"LABOR OVERHEAD","07",null,"2011-06-30","563C","561",null,null,"921000",-9918.52,"POSTAGE CHARGEBACK","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",23600,"Office Expenses","07",null,"2011-06-30","562","565",null,null,"921000",7.86,"Utah State 5.65%","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",79.52,"7/NPC ** 01 ** 9992","07",null,"2011-06-30","562","850",null,null,"921000",0.56000000000000005,"1582 **01**9992","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",19.25,"Café Dickerson (30) 04/27/11","07",null,"2011-04-30","562","416",null,null,"921000",1063.23,"69842","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",185.64,"GAS","07","01","2011-02-28","EX00045345","410",null,null,"921000",27.65,"SKYLIGHT RESTAURANT","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-150.47999999999999,"WHITE MOUNTAIN MINING","07","01","2011-04-30","EX00046249","414",null,null,"921000",0,"SANTA FE SOUTHWEST","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-104536.15,"BILL PROJECT TO AFFILIATE","07",null,"2011-04-30","1410000001","920",null,null,"921000",6.94,"DAYS MARKET","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-750.54,"ALLOCATE CHARGES","07",null,"2011-03-31","174B000001","561",null,null,"921100",-10588.11,"ALLOCATE CHARGES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1027.6500000000001,"ALLOCATE CHARGES","07",null,"2011-03-31","174D000001","920",null,null,"921100",-2344.21,"ALLOCATE CHARGES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",324.37,"Office Supplies","07",null,"2010-07-31","584","564",null,null,"921100",-534.05999999999995,"ALLOCATE CHARGES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4131.54,"Dunn & Bradstreet","07",null,"2010-08-31","510","453",null,null,"921000",5000,"US Chamber of Commerce","07","2010-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14990,"EDGARFILINGS","07",null,"2010-08-31","AP00042649","453",null,null,"921000",176.57,"MICHELLE P ASHTON","07","2010-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",31.03,"JAN L SMITH","07",null,"2010-09-30","AP00043014","414",null,null,"921000",35.299999999999997,"COPELANDS","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1361.05,"WEST GROUP","07",null,"2010-09-30","AP00043184","631",null,null,"921000",8.08,"STARBUCKS DINNER","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2311,"DELTA","07",null,"2010-10-31","562","410",null,null,"921000",440.26,"Resp Code CoStore Oct 10","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100,"SHAPIROLUGGAGEGIFTSLEA","07",null,"2010-11-30","EX00044105","461",null,null,"921000",46,"TAXICAB - DC","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",151.58000000000001,"BAMBARA RESTAURANT","07",null,"2010-11-30","EX00044105","414",null,null,"921000",100,"SHAPIROLUGGAGEGIFTSLEA","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"STATE OF WYOMING","07",null,"2010-11-30","AP00043883","635",null,null,"921000",19.91,"WAL-MART #3589","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",132,"Pager","07",null,"2010-11-30","562","482",null,null,"921000",233.64,"Microwave","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2785.76,"PLATTS","07",null,"2010-12-31","AP00044449","631",null,null,"921000",62.75,"CINDY LARSEN","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",300,"AT&T DATA","07",null,"2010-12-31","562","482",null,null,"921000",9843.14,"DIRECT IT CHARGES","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65.430000000000007,"EVERY BLOOMING THING I","07",null,"2010-12-31","EX00044708","461",null,null,"921000",960,"CORP SECRETARIES","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",26740.89,"CLEAR VEHICLE CHARGES","07",null,"2011-01-31","562","562",null,null,"921000",100,"SW APPLIED TECH COL","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",89,"NATIONAL BUSINESS INST","07",null,"2011-01-31","EX00045082","461",null,null,"921000",70.040000000000006,"MICHAELS #8788","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0.27,"2% OVERHEAD ON WAREHOUSE","07",null,"2011-01-31","562","461",null,null,"921000",17.18,"KNEEPAD BLACK NOMAR ALTI50423","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1.1100000000000001,"Universal Service Fund","07",null,"2011-01-31","562","482",null,null,"921000",20.56,"Fed Universal Serv Fund","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15158.3,"ON TRAC-MSGR","07",null,"2011-01-31","EX00044958","461",null,null,"921000",143.94,"WESTIN NY AT TS DINING","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1131.19,"GROSS RECEIPTS TAX ACCRUAL","07",null,"2011-02-28","562A","482",null,null,"921000",20388.05,"Accuvant","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65.819999999999993,"ALLTEL COMMUNICATIONS LLC","07",null,"2011-02-28","562","482",null,null,"921000",114.75,"Cafe Staker (17) 02/03/11","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30.38,"AMAZON.COM","07",null,"2011-02-28","EX00045504","413",null,null,"921000",175,"ORACLE DEVELOPMENT TOO","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",84.29,"SKOOL LUNCH - SOUTH TE","07",null,"2011-02-28","EX00045345","414",null,null,"921000",303.93,"JUDGE CAFE AND GRILL","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",8.08,"CARLJR1100021 11000213","07",null,"2011-02-28","EX00045345","414",null,null,"921000",7.75,"TA #186 PAROWAN","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",450,"AMERICAN GAS ASSOCIATI","07",null,"2011-02-28","EX00045345","461",null,null,"921000",8.08,"CARLJR1100021 11000213","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"HITACHI DATA SYSTEMS","07",null,"2011-02-28","AP00045491","453",null,null,"921000",4101.55,"NEWTON LLC","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5.56,"WENDY'S #1         QPS","07",null,"2011-03-31","EX00045957","414",null,null,"921000",382.7,"ENTERPRISE RENT-A-CAR","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15.41,"WENDY'S            Q25","07",null,"2011-03-31","EX00045957","414",null,null,"921000",65.28,"GRAND VISTA HOTEL","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",47.63,"CHUBBYS RESTAURANT","07",null,"2011-03-31","EX00045957","414",null,null,"921000",56.67,"BENIHANA","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-456.5,"PATRICK D TEUSCHER","07",null,"2011-03-31","AP00045993","416",null,null,"921000",116.14,"PALMS CASINO FRONT DES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",27.75,"RED IGUANA - 2","07",null,"2011-03-31","EX00045789","414",null,null,"921000",1490,"IIAP","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",88.06,"CAROL MILLER","07",null,"2011-03-31","AP00045777","461",null,null,"921000",621.63,"CORPORATE BUSINESS SYSTEMS INC","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-186.02,"OFFICEMAX CT*IN#614919","07",null,"2011-03-31","EX00045789","460",null,null,"921000",88.06,"CAROL MILLER","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"QUALITY TIRE-SLCITY","07",null,"2011-03-31","EXCORR2","461",null,null,"921000",6520.52,"LABOR OVERHEAD","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",230.16,"LHM FORD LINCOLN SANDY","07",null,"2011-03-31","562","461",null,null,"921000",5245.1,"DELTA","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1810,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1500000001","628",null,null,"921100",-29964.35,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12.95,"Fed Universal Serv Fund","07",null,"2011-04-30","562","482",null,null,"921000",0.36,"Wyoming State 4.0%","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2303.02,"WORKFLOW SOLUTIONS LLC","07",null,"2011-04-30","EX00046387","461",null,null,"921000",0,"LITTLE AMERICA F&B","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"HYATT REGENCY F&B","07",null,"2011-04-30","EX00046387","414",null,null,"921000",0,"TERRANEA RESORT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-8084.34,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1570000001","546",null,null,"921000",117.72,"HOMEWOOD SUITES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"LONE STAR CAB","07",null,"2011-04-30","EX00046387","410",null,null,"921100",-5316.49,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",58.77,"LARRY H MILLER CHRYSLE","07",null,"2011-04-30","EX00046249","461",null,null,"921000",3387.83,"Movaris/Trintech","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",98,"SALT LAKE CTY DPT OF A","07",null,"2011-04-30","EX00046249","461",null,null,"921000",0,"MARKET STREET GRILL","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-47.27,"INTERFORM","07",null,"2011-04-30","APCORR","461",null,null,"921000",0.51,"MARRIOTT DOWNTOWN","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",758.71,"UNITED PARCEL SERVICE","07",null,"2011-04-30","AP00046367","629",null,null,"921000",75,"UTAH STATE BAR - EVENT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"BUMPER/VICE","07",null,"2011-05-31","563A","850",null,null,"921100",-21924.94,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-168266.19,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1500000001","920",null,null,"921000",227386.94,"SHARED SERVICE CHARGES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6.76,"SUBWAY        00166710","07",null,"2011-05-31","EX00046769","414",null,null,"921000",190,"AMERICAN SOCIETY OF SA","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",166.47,"SAMS CLUB","07",null,"2011-05-31","EX00046769","461",null,null,"921000",6.76,"SUBWAY        00166710","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"APPLEBEES 803062280300","07",null,"2011-05-31","EX00046769","414",null,null,"921000",-62.63,"EXPRESSWAY LUBE & TRAI","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",81,"SLC INTERNATIONAL AIRP","07",null,"2011-05-31","EX00046769","461",null,null,"921000",48.26,"SUBWAY        00418657","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",17,"MEARS RIDESHARE","07",null,"2011-05-31","EX00046769","413",null,null,"921000",133.82,"MOORE'S TIRE & SERVICE","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100.09,"LA QUINTA INNSUITES","07",null,"2011-05-31","EX00046588","410",null,null,"921000",31.5,"MILEAGE REIMB.","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"UTAH SAFETY COUNCIL","07",null,"2011-05-31","AP00046638","461",null,null,"921000",53,"APPLEBEES 996458100025","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"Café Hollands (11) 05/26/11","07",null,"2011-05-31","562","461",null,null,"921000",23600,"Accounting & Finance Cost","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",11270.58,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1600000001","289",null,null,"921100",-7790.29,"ALLOCATED SHARED SERVICES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",159.21,"LORMAN EDUCATION SERVI","07",null,"2011-06-30","EX00047142","461",null,null,"921000",30,"AMERICAN MUSIC CITY TAXI","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40,"R K CAB","07",null,"2011-06-30","EX00047142","410",null,null,"921000",37.090000000000003,"BANBURY CROSS      QPS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",350.97,"INDUSTRIAL SUPPLY","07",null,"2011-06-30","EX00047142","461",null,null,"921000",19.43,"MAVERICK COUNTRY STO","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",17.059999999999999,"MAIN DICK CLAR30558209","07",null,"2011-06-30","EX00047142","414",null,null,"921000",85.53,"TLF*HUDDART FLORAL","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1808.97,"INDUSTRIAL SUPPLY CO INC","07",null,"2011-06-30","AP00046951","461",null,null,"921000",179.86,"ROULAS CAFE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",19.61,"DICKEYS WY-270","07",null,"2011-06-30","EX00046970","414",null,null,"921000",6.19,"CFN - OREM","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9300,"FINANCIAL ACCOUNTING STANDARDS","07",null,"2011-06-30","AP00047037","635",null,null,"921000",58400,"PUBLIC COMPANY ACCOUNTING OVER","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-23,"DELTA","07",null,"2011-06-30","562","416",null,null,"921000",4.8,"SLC Gross Receipts","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",45,"Café Huntsman (15) 06/28)11","07",null,"2011-06-30","562","461",null,null,"921000",-23,"DELTA","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",68.78,"6/NPC ** 01 ** 9992","07",null,"2011-06-30","562","850",null,null,"921000",38.4,"1540","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",90.6,"Café   Bassett (25) 03/31/11","07",null,"2011-04-30","562","416",null,null,"921000",12.25,"Café Huntsman (10) 04/12/11","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"CHEVRON 0305118","07",null,"2011-05-31","EX00046588","461",null,null,"921000",0,"TEXACO 0305108","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-151.13999999999999,"LA QUINTA INNSUITES","07","01","2011-04-30","EX00046249","410",null,null,"921000",8.84,"PIZZA HUT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-2290.21,"BILL PROJECT TO AFFILIATE","07",null,"2011-03-31","1430000001","400",null,null,"921100",-21162.43,"BILL PROJECT TO AFFILIATE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-641.75,"ALLOCATE CHARGES","07",null,"2011-05-31","174K000001","400",null,null,"921000",6678.13,"ESRI","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15000,"IT costs","07",null,"2010-07-31","562","902",null,null,"921000",5000,"US Chamber of Commerce","07","2010-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-10454.31,"Labor Estimate","07",null,"2010-07-31","562","560",null,null,"921000",15000,"IT costs","07","2010-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-25.74,"PMT FOR COMP PHONE CHG","07",null,"2010-08-31","MCR0042831","482",null,null,"921000",24,"SCOTT B CHANDLER","07","2010-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",367.5,"Cafe Toastmasters (42) 9/9/10","07",null,"2010-09-30","562C","416",null,null,"921000",80,"Cafe Toastmasters (20) 9/16/10","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1395,"INSTITUTE OF INTERNAL AUDITORS","07",null,"2010-09-30","AP00043014","413",null,null,"921000",248,"NATIONAL UNDERWRITER COMPANY","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",39.9,"Pool Vehicle Charges","07",null,"2010-09-30","563","562",null,null,"921000",148.5,"Cafe Toastmasters (22) 9/2/10","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"QUESTAR CORPORATION","07",null,"2010-10-31","AP00043527","673",null,null,"921000",0,"Telephone Charges","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1151.48,"RAYGAN H SCHIEVING","07",null,"2010-11-30","AP00044032","412",null,null,"921000",23,"ANNETTE PELLS","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",17.600000000000001,"BURGER KING","07",null,"2010-11-30","EX00044158","414",null,null,"921000",6,"EXECUTIVE LAS VEGAS","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",458.21,"REY BUTCHER","07",null,"2010-12-31","AP00044354","414",null,null,"921000",559.44000000000005,"PECAN BRITTLE","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",45,"2011 ANNUAL MEMBERSHIP","07",null,"2010-12-31","AP00044658","628",null,null,"921000",226.86,"SCOTT HANSEN","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-158,"AMTRAK TELEP2922549052325","07",null,"2011-01-31","EX00045082","412",null,null,"921000",57,"CHOPSTICKS","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",395.46,"WESTIN (WESTIN HOTELS)","07",null,"2011-01-31","EX00045082","410",null,null,"921000",29.95,"WINZIP COMPUTING SL","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",24.4,"Café  Jibson 1/6/1 GENERAL EXP","07",null,"2011-01-31","562","416",null,null,"921000",129.04,"SIGN SOLUTIONS INC","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",7.83,"SHELL OIL 57543419402","07",null,"2011-01-31","EX00045082","414",null,null,"921000",80,"INDEPENDENT CAB # 1418 MAZHAR","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",17.2,"PARADISE BAKERY & CA","07",null,"2011-01-31","EX00044958","461",null,null,"921000",-37.15,"ISO-JIBSON","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",24.04,"STARBUCKS USA 00108498","07",null,"2011-01-31","EX00044958","414",null,null,"921000",45,"IATN.COM","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32,"PARK N JET00       QPS","07",null,"2011-01-31","EX00044958","461",null,null,"921000",24.04,"STARBUCKS USA 00108498","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",16307.39,"Depreciation Product Journal","07",null,"2011-01-31","GLCOR7U","902",null,null,"921000",-16307.39,"Depreciation Product Journal","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",16.899999999999999,"Fed Universal Serv Fund","07",null,"2011-02-28","562","482",null,null,"921000",9.5,"Cafe Pace 02/01/11","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40.93,"MACGRILL - PERRY HOTEL","07",null,"2011-02-28","EX00045504","414",null,null,"921000",23.95,"BANBURY CROSS      QPS","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2,"RADISSON HOTEL / MS EVENT","07",null,"2011-02-28","EX00045504","412",null,null,"921000",35,"SALT LAKE CHAPTER OF THE IIA","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-14392.24,"mark to market","07",null,"2011-02-28","GLCOR11MM","659",null,null,"921000",5.85,"ARBY'S #7214  00072140","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1172.8399999999999,"INFOPRINT SOLUTIONS COMPANY","07",null,"2011-02-28","AP00045401","461",null,null,"921100",-76221.919999999998,"ALLOCATED SHARED SERVICES","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",25.57,"LA FRONTERA (1434 S 70","07",null,"2011-03-31","EX00045957","414",null,null,"921000",271.23,"CHRISTOPHERS STEAK HOUSE","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",18.11,"ARBYS 1597    00015974","07",null,"2011-03-31","EX00045957","414",null,null,"921000",46,"DELTA AIRLINES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",43,"WINGERS OF PRICE","07",null,"2011-03-31","EX00045957","414",null,null,"921000",26.25,"RON'S ACE RENTALS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1217.07,"INFOPRINT SOLUTIONS COMPANY","07",null,"2011-03-31","AP00045993","461",null,null,"921000",33.42,"THAIFOON TASTE OF","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",334.86,"FAMOUS DAVES","07",null,"2011-03-31","EX00045789","416",null,null,"921000",179.77,"ADI SECURITY PRD SL","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",107.1,"IGGY'S - DOWNTOWN","07",null,"2011-03-31","EX00045789","414",null,null,"921000",55.54,"INDUSTRIAL SUPPLY","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"ANNETTE PELLS","07",null,"2011-03-31","AP00045777","413",null,null,"921000",9.26,"BETOS MEXICAN FOOD QPS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40,"PINNACLE BREWING/GROGG","07",null,"2011-03-31","EX00045789","414",null,null,"921000",32,"IGGY'S SPORTS GRILL","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-14649,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1500000001","530",null,null,"921100",-181325.95,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3011.33,"DELL MARKETING LP","07",null,"2011-03-31","562","453",null,null,"921000",348.16,"74087","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",26.88,"Time and Labor Data","07",null,"2011-03-31","562","560",null,null,"921000",15134.52,"WAN","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",159.96,"SPRINT PCS/UBIQUITEL","07",null,"2011-04-30","562","482",null,null,"921000",2274.9,"Time &  materials","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3312.45,"AssetWorks","07",null,"2011-04-30","510-IT","453",null,null,"921000",1265.58,"BMC Software (3 yr amort)","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-26,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1500000001","673",null,null,"921000",0,"AAA SPRING SPECIALISTS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2.2999999999999998,"SABARRO LAS VEGAS CON. CENTER","07",null,"2011-04-30","EX00046387","414",null,null,"921000",351.62,"HYATT HOTELS RESORT &","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07",null,"2011-04-30","510","628",null,null,"921100",-898.72,"ALLOCATED SHARED SERVICES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",39.89,"JAN L SMITH","07",null,"2011-04-30","AP00046155","416",null,null,"921000",27.25,"RED LOBSTER US00005892","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"AMAZON.COM","07",null,"2011-04-30","EX00046249","413",null,null,"921000",443.77,"THE LIAISON CAPITOL HI","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",216.45,"THE RITZ CARLTON ATL D","07",null,"2011-04-30","EX00046249","410",null,null,"921000",22.05,"JB'S RESTAURANT    QPS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1899.49,"COASTAL TRAINING TECHNOLOGIES","07",null,"2011-04-30","AP00046223","461",null,null,"921000",0,"CERTIFIED ENGINEERING SYSTEMS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.18,"AR-AFFIL-ADMIN & GENERAL EXP","07",null,"2011-04-30","565","560",null,null,"921000",-7956.94,"JERRY SEINER CHEVROLET","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-28.71,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1550000001","414",null,null,"921100",-50,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-174.24,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1570000001","416",null,null,"921100",-1638.43,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",19.63,"AMBER RESTAURANT","07",null,"2011-05-31","EX00046769","414",null,null,"921000",24.97,"G1000101","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",29.44,"CHEVRON 0099528","07",null,"2011-05-31","EX00046769","413",null,null,"921000",36.42,"SUBWAY        00060798","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",18.309999999999999,"EINSTEIN BROS #0732QPS","07",null,"2011-05-31","EX00046769","414",null,null,"921000",29.44,"CHEVRON 0099528","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15.69,"WINGERS","07",null,"2011-05-31","EX00046769","414",null,null,"921000",72,"PSI EXAMS.COM","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-7956.94,"JERRY SEINER CHEVROLET","07",null,"2011-05-31","EX00046769","461",null,null,"921000",4.9800000000000004,"EXXONMOBIL    97284376","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",126,"LEGISLATIVE PRINTING","07",null,"2011-05-31","AP00046811","628",null,null,"921000",1770,"THE PAIGE CO CONTAINER","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65.41,"CAFE RIO 4TH SOUTH Q02","07",null,"2011-05-31","562","410",null,null,"921000",225,"PAYPAL *ISM UTAH","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"Café Davis 05/12/11","07",null,"2011-05-31","562","461",null,null,"921000",24,"Café Huntsman (4) 05/04/11","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-60,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1500000001","651",null,null,"921100",-7493.94,"ALLOCATED SHARED SERVICES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-6385.91,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1570000001","546",null,null,"921000",30540.17,"SHARED SERVICE CHARGES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",46.92,"NA","07",null,"2011-06-30","EX00047142","410",null,null,"921000",288.92,"JIMMY JOHN'S # 1331","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",367.08,"AMAZON MKTPLACE PMTS","07",null,"2011-06-30","EX00047142","461",null,null,"921000",1178.06,"FEDERAL EXPRESS CORPORATION","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6.2,"AROMI D'ITALIA","07",null,"2011-06-30","EX00047142","414",null,null,"921000",44.7,"WONDERFUL HOUSE RESTAU","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5.5,"MCDONALD'S F3631","07",null,"2011-06-30","EX00046970","414",null,null,"921000",35.14,"HILTON HOTELS SLC ARPT","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",18,"EAST SEA RESTAURANT","07",null,"2011-06-30","EX00046970","414",null,null,"921000",40,"UT NATIONAL ASSOCIATION CORP D","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",106.74,"HOLIDAY INN EXPRESS MO","07",null,"2011-06-30","EX00046970","410",null,null,"921000",105.93,"HOLIDAY INN","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",22557.34,"UTAH JAZZ","07",null,"2011-06-30","AP00047037","414",null,null,"921000",28,"THE SMOG SHOP","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",18,"Café DeCaria (6) 06/01/11","07",null,"2011-06-30","562","461",null,null,"921000",8.5,"Café Weight (13) 06/03/11","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-72.36,"EXPENSES","07",null,"2011-06-30","MCR0047074","414",null,null,"921000",-4930,"QUESTAR PIPELINE COMPANY","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"MAVERIK CNTRY STRE 3","07",null,"2011-06-30","EX00047142","461",null,null,"921000",613.20000000000005,"20012","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",100.46,"BILL PROJECT TO AFFILIATE","07",null,"2011-04-30","1410000001","414",null,null,"921000",-100.46,"Z TEJAS SALT LK CTY #1","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-89.29,"ALLOCATE CHARGES","07",null,"2011-03-31","174B000001","461",null,null,"921100",-11157.67,"ALLOCATE CHARGES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-44.13,"ALLOCATE CHARGES","07",null,"2011-04-30","174M000001","920",null,null,"921100",-160.47,"ALLOCATE CHARGES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",22.5,"REY BUTCHER","07",null,"2010-07-31","AP00042182","414",null,null,"921000",3311.75,"Movaris Inc","07","2010-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",316.47000000000003,"REY BUTCHER","07",null,"2010-08-31","AP00042649","414",null,null,"921000",0,"THOMAS C JEPPERSON","07","2010-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",517.30999999999995,"DTI*DAY-TIMERS INC","07",null,"2010-09-30","EX00043323","461",null,null,"921000",3.14,"FOUR WAY COUNTRY STORE","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1011.99,"SCOTT B CHANDLER","07",null,"2010-09-30","AP00043014","412",null,null,"921000",6938.02,"WELLS FARGO BANK","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",862.75,"INTERFORM GRAPHICS","07",null,"2010-09-30","AP00043101","461",null,null,"921000",135.47,"CAFE ZUPAS","07","2010-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2021.57,"Time &  materials","07",null,"2010-10-31","562","482",null,null,"921000",215.42,"GROSS RECEIPTS TAX ACCRUAL","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",23,"ANNETTE PELLS","07",null,"2010-10-31","AP00043527","414",null,null,"921000",34.15,"ALLTEL COMMUNICATIONS LLC","07","2010-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",95,"AMTRAK","07",null,"2010-11-30","EX00044105","412",null,null,"921000",93,"AMPCO SYSTEM","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",114.66,"ASPEN PUBLISHERS INC A/R DEPT","07",null,"2010-11-30","AP00043954","631",null,null,"921000",2278.85,"Microsoft 4","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0.13,"Universal Service Fund","07",null,"2010-11-30","562","482",null,null,"921000",50,"DELTA","07","2010-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",94.03,"Time &  materials","07",null,"2010-12-31","562","482",null,null,"921000",98.1,"COMCAST","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",11.24,"CANTINA GRILL B","07",null,"2010-12-31","EX00044708","414",null,null,"921000",20.8,"MICHAELS #5812","07","2010-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",516,"ZELLERBACH","07",null,"2011-01-31","EX00045187","461",null,null,"921000",274.31,"WINMARK STAMP AND SIGN","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",7496.76,"HITACHI DATA SYSTEMS","07",null,"2011-01-31","562","453",null,null,"921000",162,"Café  Giri (24) 1/24/11","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",18.27,"ARCTIC CIRCLE 123  QPS","07",null,"2011-01-31","EX00045082","414",null,null,"921000",5.74,"SMITHS FOOD #4073  QPS","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",18,"Café  Huntsman (6) 1/21/11","07",null,"2011-01-31","562","461",null,null,"921000",45,"Café  Huntsman (15) 1/5/11","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",93.75,"CHRISTOPHERSON BUSINESS TRAVEL","07",null,"2011-01-31","AP00045017","411",null,null,"921000",2705.07,"Telvent Miner & Miner","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1911.64,"FIRST CHOICE FORD ROCK","07",null,"2011-01-31","EX00044958","461",null,null,"921000",18,"LOCAL IIA CHAPTER","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",18.21,"EINSTEIN BROS #0732","07",null,"2011-01-31","EX00044958","414",null,null,"921000",166.34,"LABELS DIRECT, INC.","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-17300.330000000002,"CORR TRANS CODE","07",null,"2011-02-28","1720000001","565",null,null,"921100",-520415.43,"ALLOCATED SHARED SERVICES","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-4181.8100000000004,"RTC Salt Lake City","07",null,"2011-02-28","EXCORR","461",null,null,"921000",-12906.06,"AR-Shared Svc-IT","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",38.380000000000003,"WAL-MART #3589","07",null,"2011-02-28","EX00045504","416",null,null,"921000",19.95,"REHMANI CONSULTING","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",186.02,"OFFICEMAX CT*IN#614919","07",null,"2011-02-28","EX00045345","460",null,null,"921000",13.02,"FAMILY DOLLAR #8278QPS","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",347,"M LEE SMITH PUBLISHERS LLC","07",null,"2011-02-28","AP00045564","631",null,null,"921000",5025.78,"CERTIFIED ENGINEERING SYSTEMS","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",48,"DELTA AIRLINES","07",null,"2011-03-31","EX00045957","461",null,null,"921000",6.17,"TA #188 FT BRIDGER","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",16.34,"BALLARD SUPPLY CORPQPS","07",null,"2011-03-31","EX00045957","461",null,null,"921000",91.94,"ASKNET *ABBYY SHOP","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",69.3,"THE WEBER GRILL RESTAU","07",null,"2011-03-31","EX00045957","414",null,null,"921000",35.770000000000003,"SANTA FE SOUTHWEST","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",98.87,"CAROL MILLER","07",null,"2011-03-31","AP00045993","461",null,null,"921000",50,"COUNCIL OF PETROLEUM ACCOUNTAN","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",26.03,"SKOOL LUNCH - SOUTH TE","07",null,"2011-03-31","EX00045789","414",null,null,"921000",119,"PRYOR SEMINARS","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14.43,"ROULA`S CAFE       QPS","07",null,"2011-03-31","EX00045789","414",null,null,"921000",40.549999999999997,"LA FRONTERA (1434 S 70","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",7.16,"ARBY'S","07",null,"2011-03-31","EX00045789","414",null,null,"921000",50,"DELTA","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",200,"KYLE CHUGG","07",null,"2011-03-31","AP00045864","628",null,null,"921000",0,"BORGE B ANDERSEN & ASSOC INC","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-420.98,"ALLOCATED SHARED SERVICES","07",null,"2011-03-31","1570000001","631",null,null,"921100",-3543.16,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",254.42,"G1000101","07",null,"2011-03-31","562","565",null,null,"921100",-2701.81,"ALLOCATED SHARED SERVICES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3.56,"SLC Gross Receipts","07",null,"2011-04-30","562","482",null,null,"921000",1019.2,"METRO EXPRESS COURIER INC.","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"GRAND BUFFET","07",null,"2011-04-30","EX00046387","414",null,null,"921000",-490.3,"AAA SPRING SPECIALISTS","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-544.94000000000005,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1600000001","610",null,null,"921000",336.56,"HOLIDAY INN","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"MAIN BURGER KI30552012","07",null,"2011-04-30","EX00046387","414",null,null,"921000",184.86,"CRYSTAL INNS - SLC, UT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-14562.77,"ALLOCATED SHARED SERVICES","07",null,"2011-04-30","1500000001","902",null,null,"921000",0,"TEXAS LAND AND00171256","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07",null,"2011-04-30","510","628",null,null,"921000",5000,"US Chamber of Commerce Lead","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",26.96,"MCDONALD'S F2108","07",null,"2011-04-30","EX00046249","416",null,null,"921000",8174.06,"STAPLES CONTRA00710004","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"WORKFLOW SOLUTIONS LLC","07",null,"2011-04-30","EX00046249","461",null,null,"921000",18.84,"BURGER KING #2277  Q07","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",414.3,"DELTA","07",null,"2011-04-30","EX00046249","413",null,null,"921000",6.24,"MAIN BURGER KI30552012","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-101.57,"** 01 ** 1515-461","07",null,"2011-04-30","563","461",null,null,"921000",100,"SALT LAKE CHAMBER","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-6168.28,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1540000001","920",null,null,"921100",-53,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-5436.97,"ALLOCATED SHARED SERVICES","07",null,"2011-05-31","1570000001","546",null,null,"921100",-3514,"ALLOCATED SHARED SERVICES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",675.56,"THE RIVER INN","07",null,"2011-05-31","EX00046769","410",null,null,"921000",0,"CDW DIRECT","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",66.209999999999994,"VILLAGE INN RESTAURANT","07",null,"2011-05-31","EX00046769","414",null,null,"921000",107.51,"SHOPKO        00500850","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",116.63,"HOMEWOOD SUITES","07",null,"2011-05-31","EX00046588","410",null,null,"921000",38.770000000000003,"APPLEBEES 980649700024","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15,"SL CHAMBER","07",null,"2011-05-31","EX00046588","414",null,null,"921000",5,"WAL-MART #1686     QPS","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",23,"SLC CHAPTER OF IIA","07",null,"2011-05-31","EX00046588","414",null,null,"921000",349.89,"HOLIDAY INN","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",105.42,"CAFE RIO 4TH SOUTH Q02","07",null,"2011-05-31","EX00046588","414",null,null,"921000",10.050000000000001,"SWEET CANDY (RETAIL)","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-9011.7000000000007,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1550000001","459",null,null,"921000",188.74,"MIRAGE HOTEL & CASINO","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-8.9700000000000006,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","156A000001","416",null,null,"921100",-10496.32,"ALLOCATED SHARED SERVICES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-386.23,"ALLOCATED SHARED SERVICES","07",null,"2011-06-30","1520000001","414",null,null,"921100",-125,"ALLOCATED SHARED SERVICES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",71.319999999999993,"THE COPPER ONION","07",null,"2011-06-30","EX00047142","414",null,null,"921000",180.21,"HARMON'S - COUGAR","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6.96,"WENDY'S            Q25","07",null,"2011-06-30","EX00047142","414",null,null,"921000",71.319999999999993,"THE COPPER ONION","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",35,"AMPCO SALT LAKE AIRQPS","07",null,"2011-06-30","EX00047142","410",null,null,"921000",6.96,"WENDY'S            Q25","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1298.0999999999999,"DELTA","07",null,"2011-06-30","EX00047142","413",null,null,"921000",35,"AMPCO SALT LAKE AIRQPS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1876,"DELTA","07",null,"2011-06-30","EX00047142","410",null,null,"921000",1298.0999999999999,"DELTA","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",182.75,"ROULA`S CAFE","07",null,"2011-06-30","EX00047142","414",null,null,"921000",1876,"DELTA","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",470.18,"PIE PIZZERIA DELIVERY","07",null,"2011-06-30","EX00047142","414",null,null,"921000",182.75,"ROULA`S CAFE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",39.9,"REHMANI CONSULTING","07",null,"2011-06-30","EX00047142","453",null,null,"921000",470.18,"PIE PIZZERIA DELIVERY","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.74,"WEST GROUP","07",null,"2011-06-30","AP00047186","628",null,null,"921000",39.9,"REHMANI CONSULTING","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",82.28,"SKOOL LUNCH - SOUTH TE","07",null,"2011-06-30","EX00047142","414",null,null,"921000",32.74,"WEST GROUP","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",17,"SCADDY'S - SALT LAKE CITY","07",null,"2011-06-30","EX00047142","414",null,null,"921000",82.28,"SKOOL LUNCH - SOUTH TE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",8.11,"OLD FARM MARKET SINCLA","07",null,"2011-06-30","EX00047142","414",null,null,"921000",17,"SCADDY'S - SALT LAKE CITY","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-275.58999999999997,"TECVALCO LTD","07",null,"2011-06-30","EX00047142","461",null,null,"921000",8.11,"OLD FARM MARKET SINCLA","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",215.2,"CACTUS & TROPICALS INC","07",null,"2011-06-30","EX00047142","461",null,null,"921000",-275.58999999999997,"TECVALCO LTD","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",61.75,"COSTCO","07",null,"2011-06-30","EX00047142","416",null,null,"921000",215.2,"CACTUS & TROPICALS INC","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",160,"AMERICAN SOCIETY OF SA","07",null,"2011-06-30","EX00047142","628",null,null,"921000",61.75,"COSTCO","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12.32,"PILOT TRAVEL CENTERS","07",null,"2011-06-30","EX00047142","414",null,null,"921000",160,"AMERICAN SOCIETY OF SA","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"GOVERNOR'S OFFICE","07",null,"2011-06-30","EX00047142","461",null,null,"921000",12.32,"PILOT TRAVEL CENTERS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",25,"JB'S OF PRICE","07",null,"2011-06-30","EX00047142","414",null,null,"921000",75,"GOVERNOR'S OFFICE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",273.06,"ALBERTSONS #342","07",null,"2011-06-30","EX00047142","414",null,null,"921000",25,"JB'S OF PRICE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",24.22,"MARTINE CAFE       QPS","07",null,"2011-06-30","EX00046970","414",null,null,"921000",273.06,"ALBERTSONS #342","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",54.25,"SKOOL LUNCH - SOUTH TE","07",null,"2011-06-30","EX00046970","414",null,null,"921000",24.22,"MARTINE CAFE       QPS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",135,"DISTRICT COURT BAR FUND","07",null,"2011-06-30","AP00046951","628",null,null,"921000",54.25,"SKOOL LUNCH - SOUTH TE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",11398.36,"FRONTRANGE SOLUTIONS USA INC","07",null,"2011-06-30","AP00046951","453",null,null,"921000",135,"DISTRICT COURT BAR FUND","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",21,"SALT LAKE CITY DEPT OF","07",null,"2011-06-30","EX00046970","410",null,null,"921000",11398.36,"FRONTRANGE SOLUTIONS USA INC","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-400,"CHARGEBACK CREDIT","07",null,"2011-06-30","EX00046970","461",null,null,"921000",21,"SALT LAKE CITY DEPT OF","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14.22,"STOCKMAN'S INC","07",null,"2011-06-30","EX00046970","414",null,null,"921000",-400,"CHARGEBACK CREDIT","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",27.62,"APPLEBEES 980649700024","07",null,"2011-06-30","EX00046970","414",null,null,"921000",14.22,"STOCKMAN'S INC","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4.49,"MCDONALD'S F25733","07",null,"2011-06-30","EX00046970","414",null,null,"921000",27.62,"APPLEBEES 980649700024","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40,"ACFE","07",null,"2011-06-30","EX00046970","414",null,null,"921000",4.49,"MCDONALD'S F25733","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",108.37,"ROULA`S CAFE       QPS","07",null,"2011-06-30","EX00046970","414",null,null,"921000",40,"ACFE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",561.04999999999995,"HOTEL GEORGE","07",null,"2011-06-30","EX00046970","410",null,null,"921000",108.37,"ROULA`S CAFE       QPS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",500,"CONFERENCE DIRECT","07",null,"2011-06-30","EX00046970","461",null,null,"921000",561.04999999999995,"HOTEL GEORGE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12.44,"ABS DRIVE IN #2    QPS","07",null,"2011-06-30","EX00046970","414",null,null,"921000",500,"CONFERENCE DIRECT","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",420.75,"ROTARY CLUB OF SALT LAKE","07",null,"2011-06-30","AP00046951","628",null,null,"921000",12.44,"ABS DRIVE IN #2    QPS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"OXFORD GLOBAL RESOURCES INC","07",null,"2011-06-30","AP00046951","413",null,null,"921000",420.75,"ROTARY CLUB OF SALT LAKE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",205.62,"FLAMING GORGE RESORT R","07",null,"2011-06-30","EX00046970","414",null,null,"921000",0,"OXFORD GLOBAL RESOURCES INC","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12.27,"RUMBI 103 MURRAY   QPS","07",null,"2011-06-30","EX00046970","414",null,null,"921000",205.62,"FLAMING GORGE RESORT R","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2.78,"SUBWAY        00111682","07",null,"2011-06-30","EX00046970","414",null,null,"921000",12.27,"RUMBI 103 MURRAY   QPS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",38.36,"COSTCO","07",null,"2011-06-30","EX00046970","461",null,null,"921000",2.78,"SUBWAY        00111682","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",192.32,"STAPLS9215320956000","07",null,"2011-06-30","EX00046970","461",null,null,"921000",38.36,"COSTCO","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",21.48,"CASSANO'S ITALIAN REST","07",null,"2011-06-30","EX00046970","414",null,null,"921000",192.32,"STAPLS9215320956000","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5.38,"ARBY'S #1445  00014456","07",null,"2011-06-30","EX00046970","414",null,null,"921000",21.48,"CASSANO'S ITALIAN REST","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6.66,"TROUT CREEK FLIES, 1","07",null,"2011-06-30","EX00046970","414",null,null,"921000",5.38,"ARBY'S #1445  00014456","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75.59,"MARKET STREET GRILL","07",null,"2011-06-30","EX00046970","414",null,null,"921000",6.66,"TROUT CREEK FLIES, 1","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",84,"MONTBLANC ONLINE REFIL","07",null,"2011-06-30","EX00046970","461",null,null,"921000",75.59,"MARKET STREET GRILL","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",24.01,"HIRES BIG H - 700 EQPS","07",null,"2011-06-30","EX00046970","414",null,null,"921000",84,"MONTBLANC ONLINE REFIL","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3,"ARAMARK NEW ORLEANS CONFERENCE","07",null,"2011-06-30","EX00046970","414",null,null,"921000",24.01,"HIRES BIG H - 700 EQPS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-25525.22,"IKON","07",null,"2011-06-30","AP00046953","461",null,null,"921000",3,"ARAMARK NEW ORLEANS CONFERENCE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",38.36,"BLUE IGUANA","07",null,"2011-06-30","EX00046970","414",null,null,"921000",-25525.22,"IKON","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3737.2,"INTERFORM GRAPHICS","07",null,"2011-06-30","AP00047037","461",null,null,"921000",38.36,"BLUE IGUANA","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",51600,"SALT LAKE CHAMBER","07",null,"2011-06-30","AP00047037","628",null,null,"921000",3737.2,"INTERFORM GRAPHICS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1222.6300000000001,"WEST GROUP","07",null,"2011-06-30","AP00047037","628",null,null,"921000",51600,"SALT LAKE CHAMBER","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",209.75,"CHRISTOPHERSON BUSINESS TRAVEL","07",null,"2011-06-30","AP00047037","410",null,null,"921000",1222.6300000000001,"WEST GROUP","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10.73,"SUBWAY        00140673","07",null,"2011-06-30","EX00046970","414",null,null,"921000",209.75,"CHRISTOPHERSON BUSINESS TRAVEL","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12.06,"BEST WESTERN/REST/BAR","07",null,"2011-06-30","EX00046970","414",null,null,"921000",10.73,"SUBWAY        00140673","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-133.82,"MOORE'S TIRE & SERVICE","07",null,"2011-06-30","EX00046970","461",null,null,"921000",12.06,"BEST WESTERN/REST/BAR","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",89.8,"CODALE ELECTRIC #5","07",null,"2011-06-30","EX00046970","461",null,null,"921000",-133.82,"MOORE'S TIRE & SERVICE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",33717.85,"ORACLE AMERICA INC","07",null,"2011-06-30","AP00047037","453",null,null,"921000",89.8,"CODALE ELECTRIC #5","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",40.299999999999997,"TARAHUMARA","07",null,"2011-06-30","EX00046970","414",null,null,"921000",33717.85,"ORACLE AMERICA INC","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",400,"WALMART.COM","07",null,"2011-06-30","EX00046970","461",null,null,"921000",40.299999999999997,"TARAHUMARA","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",85,"ISC2","07",null,"2011-06-30","EX00046970","635",null,null,"921000",400,"WALMART.COM","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-385.88,"Misc Billing Entries","07",null,"2011-06-30","BIMSC46982","284",null,null,"921000",85,"ISC2","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",14.64,"Fed Universal Serv Fund","07",null,"2011-06-30","562","482",null,null,"921000",-385.88,"Misc Billing Entries","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",21474.83,"Phone","07",null,"2011-06-30","562","482",null,null,"921000",14.64,"Fed Universal Serv Fund","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10646.46,"AR-AFFIL-ADMIN & GENERAL EXP","07",null,"2011-06-30","562","902",null,null,"921000",21474.83,"Phone","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",8.16,"\"BRYSON","07",null,"2011-06-30","562","410",null,null,"921000",10646.46,"AR-AFFIL-ADMIN & GENERAL EXP","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-398.78,"GRAND GENEVA HILLCROFTS","07",null,"2011-06-30","562","416",null,null,"921000",8.16,"\"BRYSON","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-30.45,"MARTINE CAFE","07",null,"2011-06-30","562","416",null,null,"921000",-398.78,"GRAND GENEVA HILLCROFTS","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",272.70999999999998,"MASTERY TECHNOLOGIES INC","07",null,"2011-06-30","562","453",null,null,"921000",-30.45,"MARTINE CAFE","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",108,"Café Young (36) 06/07/","07",null,"2011-06-30","562","461",null,null,"921000",272.70999999999998,"MASTERY TECHNOLOGIES INC","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",18,"Café Decaria (6) 06/07/11","07",null,"2011-06-30","562","461",null,null,"921000",108,"Café Young (36) 06/07/","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",229.34,"INTERCALL","07",null,"2011-06-30","562","482",null,null,"921000",18,"Café Decaria (6) 06/07/11","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9287.9,"AT&T","07",null,"2011-06-30","562","482",null,null,"921000",229.34,"INTERCALL","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2492.31,"Time and Labor Data","07",null,"2011-06-30","563A","560",null,null,"921000",9287.9,"AT&T","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",60.98,"1582 ** 01 ** 9992","07",null,"2011-06-30","562","850",null,null,"921000",2492.31,"Time and Labor Data","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",36,"GARAGE CLEARING","07",null,"2011-06-30","562","850",null,null,"921000",60.98,"1582 ** 01 ** 9992","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10.71,"6.5% SALES TAX/FREIGHT WAREHO","07",null,"2011-06-30","562","461",null,null,"921000",36,"GARAGE CLEARING","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",785.15,"QPC Gasoline Sales","07",null,"2011-06-30","563","562",null,null,"921000",10.71,"6.5% SALES TAX/FREIGHT WAREHO","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"UNIFORM&CAREER APPAREL","07","01","2011-03-31","EX00045789","461",null,null,"921000",785.15,"QPC Gasoline Sales","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",205.25,"7/NPC ** 01 ** 9992","07",null,"2011-04-30","562","850",null,null,"921000",0,"UNIFORM&CAREER APPAREL","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",24,"Café Elizondo (6) 04/18/11","07",null,"2011-04-30","562","416",null,null,"921000",205.25,"7/NPC ** 01 ** 9992","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",168.75,"Café  Wood (25) 04/07/11","07",null,"2011-04-30","562","416",null,null,"921000",24,"Café Elizondo (6) 04/18/11","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",168.75,"Café  Wood (25) 04/14/11","07",null,"2011-04-30","562","416",null,null,"921000",168.75,"Café  Wood (25) 04/07/11","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",48,"Café Davis (24) 04/15/11","07",null,"2011-04-30","562","416",null,null,"921000",168.75,"Café  Wood (25) 04/14/11","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",120,"Café  Elizondo (40) 03/22/11","07",null,"2011-04-30","562","416",null,null,"921000",48,"Café Davis (24) 04/15/11","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"TEXACO 0305502","07",null,"2011-05-31","EX00046588","461",null,null,"921000",120,"Café  Elizondo (40) 03/22/11","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"WEST HAVEN 66 10077345","07",null,"2011-05-31","EX00046588","461",null,null,"921000",0,"TEXACO 0305502","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",91.42,"MOAB DINER","07","01","2011-01-31","EX00044958","414",null,null,"921000",0,"WEST HAVEN 66 10077345","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",195.92,"HOLIDAY INNS PRICE","07","01","2011-01-31","EX00044958","412",null,null,"921000",91.42,"MOAB DINER","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75.42,"RIO GRANDE CAFE","07","01","2011-02-28","EX00045345","414",null,null,"921000",195.92,"HOLIDAY INNS PRICE","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150.47999999999999,"WHITE MOUNTAIN MINING","07","01","2011-02-28","EX00045345","414",null,null,"921000",75.42,"RIO GRANDE CAFE","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",42.05,"KUM & GO","07",null,"2011-03-31","GLCOR7Z","410",null,null,"921000",150.47999999999999,"WHITE MOUNTAIN MINING","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"BURGER KING #13741 Q07","07",null,"2011-04-30","562","414",null,null,"921000",42.05,"KUM & GO","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"CHILI'S GRI33400013342","07",null,"2011-04-30","562","414",null,null,"921000",0,"BURGER KING #13741 Q07","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-8.84,"PIZZA HUT","07",null,"2011-04-30","GLCOR7ZREV","414",null,null,"921000",0,"CHILI'S GRI33400013342","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-8.84,"PIZZA HUT","07","01","2011-04-30","EX00046249","414",null,null,"921000",-8.84,"PIZZA HUT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",109.02,"JOE BANDIDO'S","07",null,"2011-06-30","EX00046970","414",null,null,"921000",-8.84,"PIZZA HUT","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-106055.61,"BILL PROJECT TO AFFILIATE","07",null,"2011-03-31","1410000001","920",null,null,"921000",109.02,"JOE BANDIDO'S","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-100.46,"Z TEJAS SALT LK CTY #1","07",null,"2011-04-30","GLCOR7ZREV","414",null,null,"921100",-106055.61,"BILL PROJECT TO AFFILIATE","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-24408.38,"BILL PROJECT TO AFFILIATE","07",null,"2011-04-30","1420000001","400",null,null,"921000",-100.46,"Z TEJAS SALT LK CTY #1","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-3583.47,"BILL PROJECT TO AFFILIATE","07",null,"2011-04-30","1430000001","400",null,null,"921100",-24408.38,"BILL PROJECT TO AFFILIATE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-4199.01,"ALLOCATE CHARGES","07",null,"2011-02-28","174A000001","299",null,null,"921100",-3583.47,"BILL PROJECT TO AFFILIATE","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-11247.34,"ALLOCATE CHARGES","07",null,"2011-01-31","174B000001","299",null,null,"921100",-4199.01,"ALLOCATE CHARGES","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-8997.4500000000007,"ALLOCATE CHARGES","07",null,"2011-06-30","174B000001","400",null,null,"921100",-11247.34,"ALLOCATE CHARGES","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2687.95,"Citrix","07",null,"2011-04-30","510-IT","453",null,null,"921100",-8997.4500000000007,"ALLOCATE CHARGES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2687.95,"Citrix","07",null,"2011-05-31","510-IT","453",null,null,"921000",2687.95,"Citrix","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-735.42,"ALLOCATE CHARGES","07",null,"2011-06-30","174B000001","453",null,null,"921000",2687.95,"Citrix","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",332,"VBULLETIN 877-326-6444","07",null,"2011-02-28","EX00045504","453",null,null,"921100",-735.42,"ALLOCATE CHARGES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-2214.36,"ALLOCATE CHARGES","07",null,"2011-01-31","174C000001","299",null,null,"921000",332,"VBULLETIN 877-326-6444","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-6142.07,"ALLOCATE CHARGES","07",null,"2011-04-30","174C000001","400",null,null,"921100",-2214.36,"ALLOCATE CHARGES","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-4099.34,"ALLOCATE CHARGES","07",null,"2011-05-31","174C000001","920",null,null,"921100",-6142.07,"ALLOCATE CHARGES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-1146.08,"ALLOCATE CHARGES","07",null,"2011-05-31","174D000001","400",null,null,"921100",-4099.34,"ALLOCATE CHARGES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4375.7700000000004,"Coda","07",null,"2011-03-31","510-IT","453",null,null,"921100",-1146.08,"ALLOCATE CHARGES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3921.82,"Coda","07",null,"2011-06-30","510-IT","453",null,null,"921000",4375.7700000000004,"Coda","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-310.47000000000003,"ALLOCATE CHARGES","07",null,"2011-03-31","174I000001","920",null,null,"921000",3921.82,"Coda","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-296.99,"ALLOCATE CHARGES","07",null,"2011-03-31","174L000001","400",null,null,"921100",-310.47000000000003,"ALLOCATE CHARGES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-201.19,"ALLOCATE CHARGES","07",null,"2011-04-30","174L000001","920",null,null,"921100",-296.99,"ALLOCATE CHARGES","07","2011-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-268.25,"ALLOCATE CHARGES","07",null,"2011-04-30","174L000001","400",null,null,"921100",-201.19,"ALLOCATE CHARGES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-155.46,"ALLOCATE CHARGES","07",null,"2011-05-31","174L000001","920",null,null,"921100",-268.25,"ALLOCATE CHARGES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-93.24,"ALLOCATE CHARGES","07",null,"2011-01-31","174M000001","299",null,null,"921100",-155.46,"ALLOCATE CHARGES","07","2011-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-119.16,"ALLOCATE CHARGES","07",null,"2011-02-28","174M000001","299",null,null,"921100",-93.24,"ALLOCATE CHARGES","07","2011-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-38.29,"ALLOCATE CHARGES","07",null,"2011-06-30","174M000001","920",null,null,"921100",-119.16,"ALLOCATE CHARGES","07","2011-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-712.09,"ALLOCATE CHARGES","07",null,"2011-04-30","174P000001","400",null,null,"921100",-38.29,"ALLOCATE CHARGES","07","2011-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-262.26,"ALLOCATE CHARGES","07",null,"2011-05-31","174P000001","400",null,null,"921100",-712.09,"ALLOCATE CHARGES","07","2011-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921100",-262.26,"ALLOCATE CHARGES","07","2011-05-31"]

{"sheet":"Advertising","index":17,"n_rows":574,"n_cols":66,"rows_kept":574,"cut":false,"hidden":false,"merged":[[6,19,6,22],[6,25,6,28],[6,31,6,34]]}
["Advertising",null,null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1","v":"Advertising"},null,null,null,null,null,{"$f":"AF1","v":"Advertising"},null,null,null,null,null,{"$f":"H1","v":"Advertising"},null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,"QGC DIRECT ADVERTISING JAN TO DEC 2011",null,null,null,null,null,null,null,"CORP  ADVERTISING JNA TO DEC 2011",null,null,null,null,null,null,"CORP GOVERNMENT AFAIRS JAN TO DEC 2011"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2","v":"Questar Gas Company"},null,null,null,null,null,{"$f":"AF2","v":"Questar Gas Company"},null,null,null,null,null,{"$f":"H2","v":"Questar Gas Company"},null,null,null,null,null,{"$f":"AF4","v":0},null,null,null,null,null,null,null,"Account",null,"Amount",null,null,null,null,null,"Account","Dept","Amount",null,null,null,null,"Account","Trans","Sum Amount"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,{"$f":"AF3","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,{"$f":"H3","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,"909001 Total",null,{"$f":"+AV126","v":679620.27},null,null,null,null,null,"930100 Total",null,0,null,null,null,null,"920000 Total",null,{"$f":"+BK37","v":188666.08}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002 Total",null,{"$f":"+AV138","v":10677.71},null,null,null,null,null,"930101 Total",null,{"$f":"+BC25","v":16598.55},null,null,null,null,"921000 Total",null,{"$f":"+BK220","v":54462.270000000011}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workpaper",null,null,null,null,null,"Workpaper 1",null,null,null,null,null,"Workpaper 2",null,null,null,null,null,null,null,null,null,null,null,null,null,"909004 Total",null,null,null,null,null,null,null,"930102 Total",null,0,null,null,null,null,"923000 Total",null,{"$f":"+BK224","v":15000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL ADVERTISING ADJUSTMENT",null,null,null,null,null,null,null,"909005 Total",null,{"$f":"+AV160","v":26264.559999999998},null,null,null,null,null,"930200 Total",null,{"$f":"+BC573","v":4295362.240000003},null,null,null,null,"925000 Total",null,{"$f":"+BK237","v":2513.6799999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Advertising Expenses",null,null,null,null,null,"Institutional Advertising",null,null,null,null,null,"Financial Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,"921000 Total",null,{"$f":"+AV203","v":1155648.48},null,null,null,null,null,"930205 Total",null,0,null,null,null,null,"926000 Total",null,{"$f":"+BK250","v":132194.08000000002}]
[null,null,null,null,null,null,null,null,null,"Advertising Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000 Total",null,{"$f":"+AV227","v":12320.619999999999},null,null,null,null,null,"Grand Total",null,{"$f":"SUM(BD3:BD7)","v":4311960.7900000028},null,null,null,null,"TOTAL",null,{"$f":"SUM(BK3:BK7)","v":392836.11}]
[null,null,null,null,"HOT",null,1,null,null,null,null,null,null,null,null,null,null,null,null,"Total QC General Advertising Expenses",null,{"$f":"L16","v":0},null,null,null,"Total QC Institutional Advertising",null,{"$f":"+BD4","v":16598.55},null,null,null,"Total Corporate Financial Advertising",null,{"$f":"L42","v":0},null,null,null,"Total QC Outside Services",null,0,null,null,null,null,null,"930100 Total",null,{"$f":"+AV229","v":10684.8}]
[null,null,"QGC Advertising ",null,{"$f":"+'Control Panel'!F37","v":"QGC Advertising "},null,2,null,null,"A","B","C","D","E","F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,{"$f":"SUM(AV3:AV9)","v":1895216.4400000002},null,null,null,null,null,null,null,null,null,null,null,null,"Query Corp Govt Affairs"]
[null,null,null,null,null,null,3,null,null,null,"Direct","Direct","Allocated","Total","Removed",null,null,null,null,null,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Account","Trans","Sum Amount","Line Descr","Date","Ref"]
[null,null,null,null,null,null,4,null,null,null,"Charges","Charges","From Corp","(B+D)","Amount",null,null,null,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,"Allocation","Allocated","Adjustment",null,"Allocated to QGC",null,"Allocation","Allocated","Adjustment",null,"Allocated to QGC",null,"Allocation","Allocated","Adjustment",null,null,null,"Query: QGC Direct Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"920000","400",3667.88,"Time and Labor Data","2011-01-31"]
["Account","Type",null,null,null,null,5,"Account",null,"Type","To QGC","To QC","To QGC",null,null,null,null,null,null,null,null,null,null,null,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,null,null,null,null,null,null,null,null,"Query: Corp_Advertising",null,null,null,null,null,null,"920000","400",8636.52,"Time and Labor Data","2011-01-31","0177"]
[null,"Promotional Advertising-Dealer",null,null,null,6,6,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocated to QGC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Account","Dept","Amount","Line Descr",null,"Date","Unit",null,null,"Account","Sum Amount","Date",null,null,null,"920000","400",8764.4699999999993,"Time and Labor Data","2011-02-28","0194"]
[909005,"Adv Exp - Parade of Homes",{"$f":"O15","v":26264.559999999998},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F14,FALSE)","v":26264.559999999998},7,7,909005,1,"Adv Exp - Parade of Homes",{"$f":"AV6","v":26264.559999999998},0,0,{"$f":"+M15+K15","v":26264.559999999998},{"$f":"K15","v":26264.559999999998},null,null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$D$8","v":0.44850000000000001},null,null,null,null,"Allocated to QGC",null,null,null,null,null,"Allocated to QGC",null,null,null,null,null,"Allocated to QGC",null,null,null,null,null,null,"909001","4263",5000,"1320 KFAN RADIO",null,"2011-07-31","01",null,"Account","Sum Amount","Oper Unit","Trans","Date","Line Descr",null,"920000","400",8764.4500000000007,"Time and Labor Data","2011-02-28","0197"]
[930100,"General Advertising Expenses",{"$f":"O16","v":10684.8},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F15,FALSE)","v":10684.8},8,8,930100,2,"General Advertising Expenses",{"$f":"AV9","v":10684.8},{"$f":"+BD3","v":0},{"$f":"X28","v":0},{"$f":"+M16+K16","v":10684.8},{"$f":"N16","v":10684.8},"\\1",null,null,null,null,"     Total to QGC",{"$f":"+V9*V15","v":0},{"$f":"+V16","v":0},{"$f":"+W16","v":0},null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$D$8","v":0.44850000000000001},null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$D$8","v":0.44850000000000001},null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$D$8","v":0.44850000000000001},null,null,null,null,null,"909001","4263",5000,"1320 KFAN RADIO",null,"2011-07-31","01",null,"930101",3950,null,"535","2011-02-28","MEDIA ONE OF UTAH",null,"920000","400",9161.6,"Time and Labor Data","2011-03-31","0180"]
[930101,"Institutional Advertising",{"$f":"O17","v":7304.8989247278232},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F16,FALSE)","v":7304.8989247278232},9,9,930101,3,"Institutional Advertising",0,{"$f":"+BD4","v":16598.55},{"$f":"AD29","v":7304.8989247278232},{"$f":"+M17+K17","v":7304.8989247278232},{"$f":"+N17","v":7304.8989247278232},null,null,null,null,null,null,null,null,null,null,null,"     Total to QGC",{"$f":"+AB9*AB16","v":7444.4496749999998},{"$f":"+AB17","v":7444.4496749999998},{"$f":"+AC17","v":7444.4496749999998},null,null,"     Total to QGC",{"$f":"+AH9*AH16","v":0},{"$f":"+AH17","v":0},{"$f":"+AI17","v":0},null,null,"     Total to QGC",{"$f":"+AN9*AN16","v":0},{"$f":"+AN17","v":0},{"$f":"+AO17","v":0},null,null,null,"909001","4263",5000,"1320 KFAN RADIO",null,"2011-11-30","01",null,"930101",360,null,"535","2011-02-28","Institutional Advertising",null,"920000","400",7955.38,"Time and Labor Data","2011-03-31","0212"]
[930102,"Financial Advertising",{"$f":"O42","v":0},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F17,FALSE)","v":0},10,10,930102,4,"Financial Advertising",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",5000,"1320 KFAN RADIO",null,"2011-11-30","01",null,"930101",550,null,"535","2011-03-31","THE PARK RECORD",null,"920000","400",7490.99,"Time and Labor Data","2011-04-30","0219"]
[930200,"Donations Expenses Related to Lobbying",null,null,null,11,11,930200,5,"Donations Expenses Related to Lobbying",null,null,null,null,null,null,null,null,null,null,"Portion of QGC in Shared Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3180,"ADS NATIONWIDE",null,"2011-03-31","01",null,"930101",0,null,"535","2011-03-31","MEDIA ONE OF UTAH",null,"920000","400",5430.82,"Time and Labor Data","2011-04-30","0222"]
[null,null,null,null,null,12,12,null,6,null,null,null,null,null,null,null,null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!D16","v":5.33E-2},null,null,null,null,"Portion of QGC in Shared Services",null,null,null,null,null,"Portion of QGC in Shared Services",null,null,null,null,null,"Portion of QGC in Shared Services",null,null,null,null,null,null,"909001","4420",240,"ADS NATIONWIDE",null,"2011-03-31","01",null,"930101",11500,null,"535","2011-03-31","MSP COMMUNICATIONS",null,"920000","400",9033.6299999999992,"Time and Labor Data","2011-05-31","0208"]
[null,null,null,null,null,13,13,null,7,"Total",{"$f":"SUM(K15:K18)","v":36949.360000000001},{"$f":"SUM(L15:L18)","v":16598.55},7304.8989247278232,44254.258924727823,44254.258924727823,null,null,null,null,null,"     Total to QGC",{"$f":"V16*V20","v":0},{"$f":"+V21","v":0},null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$D$16","v":5.33E-2},null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$D$16","v":5.33E-2},null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$D$16","v":5.33E-2},null,null,null,null,null,"909001","4420",2478,"ADS NATIONWIDE",null,"2011-03-31","01",null,"930101",0,null,"535","2011-04-30","MEDIA ONE OF UTAH",null,"920000","400",8905.7099999999991,"Time and Labor Data","2011-05-31","0231"]
[null,"Total",{"$f":"SUM(C15:C20)","v":44254.258924727823},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F21,FALSE)","v":44254.258924727823},14,14,null,{"$f":"+I21+1","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Total to QGC",{"$f":"+AB17*AB21","v":396.78916767750002},{"$f":"+AB22","v":396.78916767750002},null,null,null,"     Total to QGC",{"$f":"+AH17*AH21","v":0},{"$f":"+AH22","v":0},null,null,null,"     Total to QGC",{"$f":"+AN17*AN21","v":0},{"$f":"+AN22","v":0},null,null,null,null,"909001","4420",11572.8,"ADS NATIONWIDE",null,"2011-05-31","01",null,"930101",145,null,"531","2011-06-30","KEMMERER GAZETTE",null,"920000","400",8187.92,"Time and Labor Data","2011-06-30","0257"]
[null,null,null,null,null,15,15,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",288,"ADS NATIONWIDE",null,"2011-05-31","01",null,"930101",35.549999999999997,null,"531","2011-08-31","BRIDGER VALLEY PIONEER",null,"920000","400",7662.09,"Time and Labor Data","2011-06-30","0261"]
[null,null,null,null,null,16,16,null,10,"Adjustment",null,null,null,null,{"$f":"-O21","v":-44254.258924727823},null,null,null,null,null,"Allocated from QGC Shared Services to Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1056,"ADS NATIONWIDE",null,"2011-05-31","01",null,"930101",58,null,"531","2011-11-30","KEMMERER GAZETTE",null,"920000","400",6802.36,"Time and Labor Data","2011-07-31","0270"]
[null,"Adjustment",{"$f":"-C22","v":-44254.258924727823},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F24,FALSE)","v":-44254.258924727823},17,17,null,11,null,null,null,null,null,null,null,null,null,null,null,"QPC'S SHARE",{"$f":"+'ALLOCATIONS&PRETAX'!$D$22","v":0.35170000000000001},null,null,null,null,"Allocated from QGC Shared Services to Pipeline",null,null,null,null,null,"Allocated from QGC Shared Services to Pipeline",null,null,null,null,null,"Allocated from QGC Shared Services to Pipeline",null,null,null,null,null,null,"909001","4420",-11572.8,"ADS NATIONWIDE",null,"2011-05-31","01",null,"930101 Total",16598.55,null,null,null,null,null,"920000","400",7772.16,"Time and Labor Data","2011-07-31","0305"]
[null,null,null,null,null,18,18,null,12,"Utah Adjustment",null,null,null,null,{"$f":"'ROR-Model'!$M$2*O24","v":-42779.263918372635},null,null,null,null,null,"     Total to QGC",{"$f":"V21*V25","v":0},{"$f":"+V26","v":0},{"$f":"-W26","v":0},null,null,"QPC'S SHARE",{"$f":"+'ALLOCATIONS&PRETAX'!$D$22","v":0.35170000000000001},null,null,null,null,"QPC'S SHARE",{"$f":"+'ALLOCATIONS&PRETAX'!$D$22","v":0.35170000000000001},null,null,null,null,"QPC'S SHARE",{"$f":"+'ALLOCATIONS&PRETAX'!$D$22","v":0.35170000000000001},null,null,null,null,null,"909001","4420",78.599999999999994,"ADS NATIONWIDE",null,"2011-06-30","01",null,"930200",-4007.27,null,"412","2011-01-31","HOTEL PARK CITY",null,"920000","400",8354.94,"Time and Labor Data","2011-08-31","0268"]
[909,"Utah Adjustment",{"$f":"'ROR-Model'!$M$2*C25","v":-42779.263918372635},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F26,FALSE)","v":-42779.263918372635},19,19,null,13,"Wyoming Adjustment",null,null,null,null,{"$f":"'ROR-Model'!$N$2*O24","v":-1474.9950063551908},null,null,null,null,null,null,null,null,null,null,null,"     Total to QGC",{"$f":"+AB22*AB26","v":139.55075027217677},{"$f":"+AB27","v":139.55075027217677},{"$f":"-AC27","v":-139.55075027217677},null,null,"     Total to QGC",{"$f":"+AH22*AH26","v":0},{"$f":"+AH27","v":0},{"$f":"-AI27","v":0},null,null,"     Total to QGC",{"$f":"+AN22*AN26","v":0},{"$f":"+AN27","v":0},{"$f":"-AO27","v":0},null,null,null,"909001","4420",2647.8,"ADS NATIONWIDE",null,"2011-06-30","01",null,"930200",-1000,null,"461","2011-01-31","WELLS FARGO SHAREOWNERS SERVIC",null,"920000","400",5253.01,"Time and Labor Data","2011-08-31","0286"]
[909,"Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*C25","v":-1474.9950063551908},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F27,FALSE)","v":-1474.9950063551908},20,20,null,14,"Total Adjustment",null,null,null,null,{"$f":"SUM(O26:O27)","v":-44254.258924727823},null,null,null,null,null,"Total",null,null,{"$f":"SUM(X16:X26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",792,"ADS NATIONWIDE",null,"2011-06-30","01",null,"930200",25,null,"546","2011-01-31","UTAH PRESS ASSOCIATION",null,"920000","400",6407.69,"Time and Labor Data","2011-09-30","0260"]
[null,null,null,null,null,21,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(AD17:AD27)","v":7304.8989247278232},null,null,"Total",null,null,{"$f":"SUM(AJ17:AJ27)","v":0},null,null,"Total",null,{"$f":"SUM(AO17:AO27)","v":0},{"$f":"SUM(AP17:AP27)","v":0},null,null,null,"909001","4420",3864,"ADS NATIONWIDE",null,"2011-07-31","01",null,"930200",13536.3,null,"547","2011-01-31","DELTA",null,"920000","400",8021,"Time and Labor Data","2011-09-30","0300"]
[null,null,null,null,null,22,22,null,"\\1","Workpaper 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1260,"ADS NATIONWIDE",null,"2011-07-31","01",null,"930200",6.24,null,"547","2011-01-31","HM HOST",null,"920000","400",9161.59,"Time and Labor Data","2011-10-31","0252"]
[null,null,null,null,null,23,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1486,"ADS NATIONWIDE",null,"2011-08-31","01",null,"930200",85.85,null,"547","2011-01-31","RUSTICA",null,"920000","400",9161.59,"Time and Labor Data","2011-10-31","0272"]
[null,null,null,null,null,24,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",2922,"ADS NATIONWIDE",null,"2011-08-31","01",null,"930200",-249.52,null,"547","2011-01-31","EXPENSES",null,"920000","400",9161.59,"Time and Labor Data","2011-11-30","0250"]
[null,null,null,null,null,25,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1182,"ADS NATIONWIDE",null,"2011-08-31","01",null,"930200",20,null,"547","2011-01-31","TAXI CAB",null,"920000","400",9161.59,"Time and Labor Data","2011-11-30","0254"]
[null,null,null,null,null,26,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",19944,"ADS NATIONWIDE",null,"2011-08-31","01",null,"930200",10.11,null,"547","2011-01-31","INTERCALL",null,"920000","400",9161.59,"Time and Labor Data","2011-12-31","0215"]
[null,null,null,null,null,27,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",18900,"AGGIE SPORTS PROPERTIES LLC",null,"2011-11-30","01",null,"930200",1129.4000000000001,null,"547","2011-01-31","AIR FRANCE",null,"920000","400",0,"Time and Labor Data","2011-12-31","0241"]
[null,null,null,null,null,28,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",7755,"BONNEVILLE INTERMOUNTAIN RADIO",null,"2011-02-28","01",null,"930200",20,null,"547","2011-01-31","PARK N JET",null,"920000","400",6585.51,"Time and Labor Data","2011-12-31","0260"]
[null,null,null,null,null,29,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-7755,"BONNEVILLE INTERMOUNTAIN RADIO",null,"2011-03-31","01",null,"930200",15.9,null,"547","2011-01-31","NEW YORK CAB",null,"920000 Total",null,188666.08]
[null,null,null,null,null,30,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",7755,"BONNEVILLE INTERMOUNTAIN RADIO",null,"2011-03-31","01",null,"930200",306.08999999999997,null,"547","2011-01-31","THE BALMORAL",null,"921000","411",0,"DELTA","2011-01-31","0000049589"]
[null,null,null,null,null,31,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",362,"BRIDGER VALLEY PIONEER",null,"2011-04-30","01",null,"930200",386.18,null,"547","2011-01-31","HOTEL MEURICE",null,"921000","411",469.4,"DELTA","2011-01-31","0000051369"]
[null,null,null,null,null,32,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",700,"CHAMBER OF COMMERCE WEST JORDA",null,"2011-02-28","01",null,"930200",545.79999999999995,null,"547","2011-01-31","LIMOLINK INC.",null,"921000","411",429.4,"UNITED AIRLINES","2011-01-31","0000051369"]
[null,null,null,null,null,33,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1110,"DIRECTORY SYSTEMS GROUP, INC.",null,"2011-12-31","01",null,"930200",25.88,null,"547","2011-01-31","NEW YORK TAXI",null,"921000","566",0,"Copy Machine","2011-01-31","001"]
[null,null,null,null,null,34,34,930102,{"$f":"+I17+1","v":4},"Financial Advertising",0,{"$f":"+BD5","v":0},{"$f":"AJ29","v":0},{"$f":"+M42+K42","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",12756,"DIRECTORY SYSTEMS GROUP, INC.",null,"2011-12-31","01",null,"930200",0,null,"547","2011-01-31","AIRTRAN AIRWAYS",null,"921000","567",0,"Postage","2011-01-31","001"]
[null,null,null,null,null,35,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",12088,"DIRECTORY SYSTEMS GROUP, INC.",null,"2011-12-31","01",null,"930200",122.4,null,"547","2011-01-31","BRITISH MIDLAND",null,"921000","628",364.64,"UTAH MINING ASSOCIATION","2011-01-31","00068965"]
[null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",2910,"DIRECTORY SYSTEMS GROUP, INC.",null,"2011-12-31","01",null,"930200",19,null,"547","2011-01-31","UNITED AIRLINES",null,"921000","628",17600,"UTAH TAXPAYERS ASSOCIATION","2011-01-31","00068888"]
[null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",300,"EVANSTON RODEO SERIES",null,"2011-05-31","01",null,"930200",13844.04,null,"547","2011-01-31","NYSE Market Inc 2",null,"921000","631",89,"KIPLINGER LETTER","2011-01-31","00069045"]
[null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",911.43,"FERRARI COLOR",null,"2011-02-28","01",null,"930200",135,null,"547","2011-01-31","ARG LIMO CORPORATIO",null,"921000","410",164.22,"REY BUTCHER","2011-02-28","00069157"]
[null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",973.41,"FERRARI COLOR",null,"2011-02-28","01",null,"930200",317.05,null,"547","2011-01-31","INTERCONTINENTAL HO",null,"921000","410",2.04,"BWF LUNCHEON","2011-02-28","0000053375"]
[null,null,null,null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-911.43,"FERRARI COLOR",null,"2011-03-31","01",null,"930200",381.03,null,"547","2011-01-31","MILLENNIUM BROADWAY",null,"921000","410",1.02,"RADISSON HOTEL / MS EVENT","2011-02-28","0000053375"]
[null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",911.43,"FERRARI COLOR",null,"2011-03-31","01",null,"930200",240,null,"547","2011-01-31","PRECISIONIR GROUP INC",null,"921000","410",1.02,"LUNCH AT NEW YORKER  / USO","2011-02-28","0000053375"]
[null,null,null,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",973.41,"FERRARI COLOR",null,"2011-03-31","01",null,"930200",284.58,null,"547","2011-01-31","HOTEL CONTINENTAL Z RI",null,"921000","410",27.54,"UTAH SYMPHONY / OPERA EVENT","2011-02-28","0000053375"]
[null,null,null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-973.41,"FERRARI COLOR",null,"2011-03-31","01",null,"930200",237.69,null,"547","2011-01-31","MARRIOTT 33711 NEWPORT",null,"921000","412",100,"REY BUTCHER","2011-02-28","00069157"]
[null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",1520.25,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-02-28","01",null,"930200",298.37,null,"547","2011-01-31","MARRIOTT 33737 PHLDP A",null,"921000","412",5,"PARKING FOR BWF LUNCHEON","2011-02-28","0000053375"]
[null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",1520.25,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-03-31","01",null,"930200",84,null,"547","2011-01-31","SALT LAKE CITY DEPT OF",null,"921000","412",5,"LUNCH AT NEW YORKER / USO","2011-02-28","0000053375"]
[null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-1520.25,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-03-31","01",null,"930200",316.45,null,"547","2011-01-31","SOFITEL THE GRAND AMST",null,"921000","412",2,"RADISSON HOTEL / MS EVENT","2011-02-28","0000053375"]
[null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-1520.25,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-03-31","01",null,"930200",217.14,null,"547","2011-01-31","THE RITZ CARLTON SAN F",null,"921000","413",3050,"ASSOCIATION OF CORP CONTRIBUTI","2011-02-28","00069203"]
[null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","5140",182.1,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-06-30","01",null,"930200",250.09,null,"547","2011-01-31","WESTIN GRAND FRANKFURT",null,"921000","414",112.82,"REY BUTCHER","2011-02-28","00069157"]
[null,null,null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-182.1,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-06-30","01",null,"930200",467.4,null,"547","2011-01-31","DELTA - Bradley 0110-547",null,"921000","414",47,"SALT LAKE CHAMBER","2011-02-28","0000053375"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",182.1,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-06-30","01",null,"930200",450,null,"547","2011-01-31","AMTRAK .COM 2921129051822",null,"921000","461",330,"GREETING CARDS / INVIT","2011-02-28","0000053038"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","5140",250,"HERRIMAN CITY",null,"2011-05-31","01",null,"930200",-134,null,"547","2011-01-31","AMTRAK TELEP2921129051830",null,"921000","631",213.7,"THOMSON WEST","2011-02-28","00069202"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",362,"KEMMERER GAZETTE",null,"2011-04-30","01",null,"930200",1189.8,null,"547","2011-01-31","LUFTHANSA GERMAN AIRLINES",null,"921000","410",1.53,"SHERATON HOTEL","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",8500,"KJZZ 14",null,"2011-02-28","01",null,"930200",1180.8,null,"547","2011-01-31","SWISS INTERNATIONAL AIR L",null,"921000","410",271.83,"CEDAR CITY TRIP","2011-03-31","0000053666"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-8500,"KJZZ 14",null,"2011-03-31","01",null,"930200",217.14,null,"547","2011-01-31","RITZ CARLTON SAN FRANCISCO",null,"921000","410",1.02,"SALT LAKE CHAMBER","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",8500,"KJZZ 14",null,"2011-03-31","01",null,"930200",237.69,null,"547","2011-01-31","MARRIOTT NEWPORT BEACH HOTEL &",null,"921000","410",1.02,"MARKET STREET GRILL","2011-03-31","0000053666"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-8500,"KJZZ 14",null,"2011-03-31","01",null,"930200",15,null,"547","2011-01-31","SALT LAKE INTERNATIONAL AIRPOR",null,"921000","410",1.02,"LITTLE AMERICA HOTEL","2011-03-31","0000053666"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",8500,"KJZZ 14",null,"2011-03-31","01",null,"930200",-11000,null,"547","2011-01-31","WELLS FARGO SHAREOWNERS SERVIC",null,"921000","410",6.12,"AMERICAN CANCER SOCIETY","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3750,"NATIONAL ENERGY FOUNDATION",null,"2011-09-30","01",null,"930200",0,null,"566","2011-01-31","Copy Machine",null,"921000","410",1.02,"SALT LAKE CITY MARRIOTT DOWNTO","2011-03-31","0000053666"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3750,"NATIONAL ENERGY FOUNDATION",null,"2011-10-31","01",null,"930200",0,null,"567","2011-01-31","Postage",null,"921000","410",6.12,"SMITH'S CORPORATE HEADQUARTERS","2011-03-31","0000053666"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",25000,"RICHTER7",null,"2011-04-30","01",null,"930200",553909.64,null,"621","2011-01-31","mark to market",null,"921000","411",46,"DELTA AIRLINES","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",-25000,"RICHTER7",null,"2011-05-31","01",null,"930200",6562.5,null,"621","2011-01-31","LAURENCE M DOWNES",null,"921000","411",9,"CHRISTOPHERSON BUSINESS TRAVEL","2011-03-31","00069591"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",25000,"RICHTER7",null,"2011-05-31","01",null,"930200",63748.69,null,"621","2011-01-31","Stock Grant Amort",null,"921000","412",20,"REY BUTCHER","2011-03-31","00069413"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",-25000,"RICHTER7",null,"2011-05-31","01",null,"930200",36500,null,"621","2011-01-31","Estimate Corp Dir Fees",null,"921000","412",1092.4000000000001,"THE FAIRMONT OLYMPIC HOTEL","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",25000,"RICHTER7",null,"2011-05-31","01",null,"930200",39684.47,null,"621","2011-01-31","Dir Phantom Rest Stock Exp",null,"921000","412",65.08,"CRYSTAL INN HOTEL SUITES IN CE","2011-03-31","0000053666"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",25000,"RICHTER7",null,"2011-05-31","01",null,"930200",23.15,null,"622","2011-01-31","ROLL CALL",null,"921000","412",5,"SALT LAKE CITY MARRIOTT DOWNTO","2011-03-31","0000053666"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",-25000,"RICHTER7",null,"2011-05-31","01",null,"930200",-4000,null,"629","2011-01-31","WELLS FARGO SHAREOWNERS SERVIC",null,"921000","413",40,"FARWEST TAXI","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3777.9,"RICHTER7",null,"2011-06-30","01",null,"930200",10.25,null,"414","2011-02-28","JAVAMOON",null,"921000","413",51.78,"PSD TAXI CAB","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",16311.09,"RICHTER7",null,"2011-06-30","01",null,"930200",367.81,null,"414","2011-02-28","DEL FRISCO",null,"921000","414",7.16,"ARBY'S","2011-03-31","0000053666"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1725,"RICHTER7",null,"2011-07-31","01",null,"930200",2.25,null,"414","2011-02-28","JUNIOR'S BAKERS",null,"921000","414",34.04,"BAMBARA","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1416.76,"RICHTER7",null,"2011-07-31","01",null,"930200",8.8800000000000008,null,"414","2011-02-28","CALIFORNIA PIZZA KITCHEN",null,"921000","414",56.67,"BENIHANA","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",8229.06,"RICHTER7",null,"2011-09-30","01",null,"930200",1589.34,null,"461","2011-02-28","WELLS FARGO BANK",null,"921000","414",42.97,"MARTINE'S","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",2300,"RICHTER7",null,"2011-09-30","01",null,"930200",287.5,null,"546","2011-02-28","BUSINESS WIRE INC",null,"921000","414",6.51,"STARBUCKS","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",36972.5,"RICHTER7",null,"2011-09-30","01",null,"930200",2450.3000000000002,null,"547","2011-02-28","DELTA",null,"921000","414",646.4,"REY BUTCHER","2011-03-31","00069413"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",6782.5,"RICHTER7",null,"2011-09-30","01",null,"930200",290,null,"547","2011-02-28","TLC TAXI",null,"921000","414",11.25,"SARKU JAPAN","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",7427,"RICHTER7",null,"2011-09-30","01",null,"930200",20,null,"547","2011-02-28","PARK N JET",null,"921000","414",27.28,"P.F. CHANGS CHINA BISTRO","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",36972.5,"RICHTER7",null,"2011-09-30","01",null,"930200",68,null,"547","2011-02-28","YELLOW CAB",null,"921000","414",43.58,"ANTHONY'S PIER 66 AND BELL STR","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1380,"RICHTER7",null,"2011-09-30","01",null,"930200",12581.73,null,"547","2011-02-28","WELLS FARGO BANK",null,"921000","414",45.77,"THE NAKED FISH JAPANESE BISTRO","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",6000,"RICHTER7",null,"2011-09-30","01",null,"930200",13844.04,null,"547","2011-02-28","Shareholder Relations",null,"921000","461",11,"THE FAIRMONT OLYMPIC SEATTLE","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",4012.75,"RICHTER7",null,"2011-09-30","01",null,"930200",0,null,"547","2011-02-28","NEW YORK STOCK EXCHANGE INC",null,"921000","631",0,"THE SOFT EDGE INC","2011-03-31","00069575"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",5000,"RICHTER7",null,"2011-09-30","01",null,"930200",323.64999999999998,null,"547","2011-02-28","MARRIOTT MARQUIS TIME SQUARE",null,"921000","635",50,"UTAH NONPROFITS ASSN","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",-36972.5,"RICHTER7",null,"2011-09-30","01",null,"930200",5,null,"547","2011-02-28","MARRIOTT MARQUIS TIME SQUARE -",null,"921000","635",50,"UTAH SOCIETY OF FUND RAISERS","2011-03-31","0000054508"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3281.04,"RICHTER7",null,"2011-11-30","01",null,"930200",-211923.34,null,"621","2011-02-28","mark to market",null,"921000","410",2.5499999999999998,"TRIO","2011-04-30","0000054763"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",16593.46,"RICHTER7",null,"2011-11-30","01",null,"930200",10,null,"621","2011-02-28","CAROLYN E UPDIKE",null,"921000","410",1.02,"WILD GRAPE","2011-04-30","0000054763"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",6004.75,"RICHTER7",null,"2011-11-30","01",null,"930200",-1978.5,null,"621","2011-02-28","LAURENCE M DOWNES",null,"921000","410",67.319999999999993,"REY BUTCHER","2011-04-30","00069728"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",12325,"RICHTER7",null,"2011-11-30","01",null,"930200",94518.85,null,"621","2011-02-28","Stock Grant Amort",null,"921000","410",1.53,"DESERET EDGE","2011-04-30","0000054763"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",54986.5,"RICHTER7",null,"2011-11-30","01",null,"930200",36500,null,"621","2011-02-28","Estimate Corp Dir Fees",null,"921000","410",6.02,"MARKET STREET","2011-04-30","0000054763"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",4073,"RICHTER7",null,"2011-11-30","01",null,"930200",48350.03,null,"621","2011-02-28","Dir Phantom Rest Stock Exp",null,"921000","410",1.02,"LITTLE AMERICA","2011-04-30","0000054763"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",12325,"RICHTER7",null,"2011-12-31","01",null,"930200",88.67,null,"622","2011-02-28","JIMMY JOHNS",null,"921000","410",0.51,"MARRIOTT DOWNTOWN","2011-04-30","0000054763"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",53711.5,"RICHTER7",null,"2011-12-31","01",null,"930200",288.7,null,"622","2011-02-28","GARY G MICHAEL",null,"921000","410",0.51,"UNITED WAY OF SALT LAKE","2011-04-30","0000054763"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3281.04,"RICHTER7",null,"2011-12-31","01",null,"930200",193.63,null,"622","2011-02-28","CATERING BY BRYCE",null,"921000","413",195.4,"DELTA","2011-04-30","0000054374"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",7959.52,"RICHTER7",null,"2011-12-31","01",null,"930200",841.95,null,"622","2011-02-28","MARRIOTT CITY CENTER",null,"921000","414",16.71,"TRIO","2011-04-30","0000054763"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",900,"RMGA      ROCKY MOUNTAIN GAS A",null,"2011-05-31","01",null,"930200",304.36,null,"622","2011-02-28","ELIZABETH'S CUSTOM CATERING",null,"921000","414",13.05,"WILD GRAPE","2011-04-30","0000054763"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",353.92,"ROCKET MINER NEWSPAPER",null,"2011-04-30","01",null,"930200",3913.15,null,"629","2011-02-28","WELLS FARGO BANK",null,"921000","414",164.1,"REY BUTCHER","2011-04-30","00069728"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",500,"SALT LAKE HOME BUILDERS ASSOCI",null,"2011-09-30","01",null,"930200",1434.68,null,"416","2011-03-31","QEP ENERGY COMPANY",null,"921000","410",718.8,"DELTA","2011-05-31","0000056170"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",100,"SOUTHERN UTAH HOME BUILDERS AS",null,"2011-04-30","01",null,"930200",224.62,null,"461","2011-03-31","WELLS FARGO BANK",null,"921000","410",100.98,"REY BUTCHER","2011-05-31","00070025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-100,"SOUTHERN UTAH HOME BUILDERS AS",null,"2011-06-30","01",null,"930200",2318.5,null,"546","2011-03-31","BUSINESS WIRE INC",null,"921000","410",41.31,"RICE ECCLES","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",615,"SPRING HILL PRESS LLC",null,"2011-03-31","01",null,"930200",25,null,"547","2011-03-31","DELTA",null,"921000","410",1.02,"RUTH'S CHRIS","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",500,"STATE OF UTAH",null,"2011-09-30","01",null,"930200",90,null,"547","2011-03-31","TAXIPASS",null,"921000","410",1.02,"GRAND AMERICA","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",690,"TALENT MANAGEMENT GROUP INC",null,"2011-10-31","01",null,"930200",532.20000000000005,null,"547","2011-03-31","INTERCALL",null,"921000","410",1.02,"DESERET MGMNT CORP","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","5140",250,"TAYLORSVILLE CITY",null,"2011-05-31","01",null,"930200",70,null,"547","2011-03-31","YELLOW CAB",null,"921000","410",28.56,"THANKSGIVING POINT","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",303.74,"THE SPECTRUM",null,"2011-04-30","01",null,"930200",86,null,"547","2011-03-31","TAXI SERVICE",null,"921000","410",0.51,"MARIOTT CITY CENTER","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-303.74,"THE SPECTRUM",null,"2011-04-30","01",null,"930200",170,null,"547","2011-03-31","ABIGAIL L JONES",null,"921000","410",2.04,"LITTLE AMERICA HOTEL","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",419,"UINTA COUNTY HERALD",null,"2011-04-30","01",null,"930200",20,null,"547","2011-03-31","TLC TAXI SERVICE",null,"921000","410",18,"CHRISTOPHERSON BUSINESS TRAVEL","2011-05-31","00070202"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",2500,"US GREEN BUILDING COUNCIL UTAH",null,"2011-12-31","01",null,"930200",3552.13,null,"547","2011-03-31","WELLS FARGO BANK",null,"921000","410",3.06,"U OF U COLLEGE OF FINE ARTS TO","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",175,"UTAH ASSOCIATION FOR THE DEAF",null,"2011-12-31","01",null,"930200",14861.66,null,"547","2011-03-31","NY Stock Exchange",null,"921000","413",40,"UTAH NONPROFITS ASSN","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",12715,"UTAH JAZZ",null,"2011-03-31","01",null,"930200",778.77,null,"547","2011-03-31","AMERICAN BANK NOTE",null,"921000","414",17.739999999999998,"VINTO'S","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",66866.67,"UTAH JAZZ",null,"2011-03-31","01",null,"930200",4958.3100000000004,null,"547","2011-03-31","QEP ENERGY COMPANY",null,"921000","414",15,"SL CHAMBER","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",9633.33,"UTAH JAZZ",null,"2011-03-31","01",null,"930200",480,null,"547","2011-03-31","PRECISIONIR GROUP INC",null,"921000","414",229.16,"REY BUTCHER","2011-05-31","00070025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",9633.33,"UTAH JAZZ",null,"2011-03-31","01",null,"930200",14,null,"547","2011-03-31","CALIFORNIA PIZZA KITCHEN",null,"921000","414",25,"LITTLE AMERICA","2011-05-31","0000055765"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",53132.66,"UTAH JAZZ",null,"2011-06-30","01",null,"930200",323.64999999999998,null,"547","2011-03-31","MARRIOTT MARQUIS NEW YORK",null,"921000","461",1149,"PIONEER THEATRE COMPANY","2011-05-31","00070199"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",616,"UTAH JAZZ",null,"2011-06-30","01",null,"930200",9333.7999999999993,null,"560","2011-03-31","QEP ENERGY COMPANY",null,"921000","410",2.5499999999999998,"TRIO","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",66666.649999999994,"UTAH JAZZ",null,"2011-06-30","01",null,"930200",6703.31,null,"561","2011-03-31","QEP ENERGY COMPANY",null,"921000","410",424.4,"DELTA","2011-06-30","0000057002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",5000,"UTAH JAZZ",null,"2011-07-31","01",null,"930200",14500,null,"621","2011-03-31","R. D. CASH",null,"921000","410",0.51,"ZIONS","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",5000,"UTAH JAZZ",null,"2011-10-31","01",null,"930200",17950,null,"621","2011-03-31","TERESA BECK",null,"921000","410",5.0999999999999996,"THE DODO","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",5000,"UTAH JAZZ",null,"2011-10-31","01",null,"930200",35850,null,"621","2011-03-31","Corp Dir Fees",null,"921000","410",77.52,"REY BUTCHER","2011-06-30","00070273"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",100,"UTAH VALLEY HOME BUILDERS ASSO",null,"2011-02-28","01",null,"930200",1089.43,null,"621","2011-03-31","Div Fees-01424",null,"921000","410",0.51,"LITTLE AMERICA","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",500,"WRIGHT HOMES",null,"2011-09-30","01",null,"930200",18300.46,null,"621","2011-03-31","Div Fees-G0002",null,"921000","410",1.53,"SALT LAKE CHAMBER","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679620.27,null,null,null,null,null,"930200",10055.540000000001,null,"621","2011-03-31","Div Fees-G0003",null,"921000","410",14,"CITY CREEK PARKING","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1713.46,null,"621","2011-03-31","Div Fees-G0004",null,"921000","410",14.28,"MARKET STREET GRILL","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","5140",-695.83,"MOUNTAINLAND DESIGN",null,"2011-01-31","01",null,"930200",1844.8,null,"621","2011-03-31","Div Fees-G0005",null,"921000","410",2.04,"MARRIOTT CITY CENTER","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocated to QGC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4420",250,"FOSSILFEST COMMITTEE",null,"2011-02-28","01",null,"930200",2099.5500000000002,null,"621","2011-03-31","Div Fees-G0007",null,"921000","410",0.51,"SALT PALACE CONVENTION CENTER","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent ",{"$f":"+'ALLOCATIONS&PRETAX'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4420",500,"CANYONLANDS PRCA RODEO COMMITT",null,"2011-03-31","01",null,"930200",5199.87,null,"621","2011-03-31","Div Fees-G0008",null,"921000","410",9,"CHRISTOPHERSON BUSINESS TRAVEL","2011-06-30","00070446"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Billed From QC to QGC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",8077.86,"IDENTITY SIGNS",null,"2011-03-31","01",null,"930200",1862.2,null,"621","2011-03-31","Div Fees-G0020",null,"921000","413",199,"PUBLIC AFFAIRS COUNCIL","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",3000,"NORTHERN WASATCH HOMEBUILDERS",null,"2011-03-31","01",null,"930200",1744.45,null,"621","2011-03-31","Div Fees-G0021",null,"921000","414",17,"TRIO","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","5140",-1464.32,"REFUND",null,"2011-06-30","01",null,"930200",20200,null,"621","2011-03-31","GARY G MICHAEL",null,"921000","414",20.47,"THE DODO","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",510,"NORTHERN WASATCH HOMEBUILDERS",null,"2011-07-31","01",null,"930200",129000,null,"621","2011-03-31","KEITH O RATTIE",null,"921000","414",370.71,"REY BUTCHER","2011-06-30","00070273"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",-795.6,"MOUNTAINLAND DESIGN",null,"2011-09-30","01",null,"930200",358970.87,null,"621","2011-03-31","mark to market",null,"921000","414",26.84,"MARTINE CAFE","2011-06-30","0000056740"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",795.6,"MOUNTAINLAND DESIGN",null,"2011-09-30","01",null,"930200",5161.93,null,"621","2011-03-31","Div Grants-G0002",null,"921000","628",300,"ROTARY CLUB OF SALT LAKE","2011-06-30","00070344"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",500,"MCGINNIS HOMES",null,"2011-09-30","01",null,"930200",2719.89,null,"621","2011-03-31","Div Grants-G0003",null,"921000","628",120.75,"ROTARY CLUB OF SALT LAKE","2011-06-30","00070345"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10677.71,null,null,null,null,null,"930200",496.32,null,"621","2011-03-31","Div Grants-G0004",null,"921000","410",6.02,"GRACIE'S","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1779.8,null,"621","2011-03-31","Div Grants-G0005",null,"921000","410",4.59,"SEA SALT","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",250,"DAVID JENSON CONSTRUCTION",null,"2011-02-28","01",null,"930200",2223.5700000000002,null,"621","2011-03-31","Div Grants-G0007",null,"921000","410",1206.8,"REY BUTCHER","2011-07-31","00070634"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",-250,"DAVID JENSON CONSTRUCTION",null,"2011-03-31","01",null,"930200",2344.4499999999998,null,"621","2011-03-31","Div Grants-G0008",null,"921000","410",3.02,"CHRISTOPHERS","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",250,"DAVID JENSON CONSTRUCTION",null,"2011-03-31","01",null,"930200",2223.5700000000002,null,"621","2011-03-31","Div Grants-G0020",null,"921000","410",3.57,"CORNER BAKERY","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",500,"CHATWIN HOMES",null,"2011-03-31","01",null,"930200",1766.8,null,"621","2011-03-31","Div Grants-G0021",null,"921000","410",26.52,"SWANER ECO CENTER","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",299.25,"THE SPECTRUM",null,"2011-03-31","01",null,"930200",16200,null,"621","2011-03-31","LAURENCE M DOWNES",null,"921000","410",5.55,"VA HOSPITAL GROUNDS","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",2000,"CACHE VALLEY HOMEBUILDERS ASSO",null,"2011-03-31","01",null,"930200",82589.490000000005,null,"621","2011-03-31","Stock Grant Amort",null,"921000","410",1.1100000000000001,"MARRIOTT CITY CENTER","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",6000,"SOUTHERN UTAH HOME BUILDERS AS",null,"2011-04-30","01",null,"930200",-73000,null,"621","2011-03-31","Estimate Corp Dir Fees",null,"921000","410",1.02,"BUSINES WOMEN'S FORUM","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",475,"PARK CITY AREA HOME BUILDERS A",null,"2011-04-30","01",null,"930200",20936.93,null,"621","2011-03-31","Dir Phantom Rest Stock Exp",null,"921000","410",1.02,"MARRIOTTT CITY CENTER","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",1000,"BUILDING CONCEPTS",null,"2011-05-31","01",null,"930200",1936.93,null,"622","2011-03-31","R D CASH",null,"921000","410",15.3,"WEBER STATE FROM LAYTON","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",3000,"UTAH VALLEY HOME BUILDERS ASSO",null,"2011-06-30","01",null,"930200",459.15,null,"622","2011-03-31","ROLL CALL",null,"921000","410",9,"CHRISTOPHERSON BUSINESS TRAVEL","2011-07-31","00070833"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",240.31,"BUILDING CONCEPTS",null,"2011-06-30","01",null,"930200",68.400000000000006,null,"622","2011-03-31","EON OFFICE",null,"921000","413",2500,"SALT LAKE CHAMBER","2011-07-31","00070592"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",1000,"KEVIN LEE CONSTRUCTION",null,"2011-06-30","01",null,"930200",90.83,null,"622","2011-03-31","ROULA'S CAFE",null,"921000","413",1500,"UTAH TAXPAYERS ASSOCIATION","2011-07-31","00070691"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",500,"JENSON CONSTRUCTION",null,"2011-06-30","01",null,"930200",180.71,null,"629","2011-03-31","WELLS FARGO BANK",null,"921000","414",34.04,"BAMBARA","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",3000,"SALT LAKE HOME BUILDERS ASSOCI",null,"2011-06-30","01",null,"930200",870.92,null,"461","2011-04-30","WELLS FARGO BANK",null,"921000","414",9,"GRACIES","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",1000,"SLATE RIDGE HOMES",null,"2011-06-30","01",null,"930200",287.5,null,"546","2011-04-30","BUSINESS WIRE INC",null,"921000","414",11.65,"SEA SALT","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",500,"DG VENTURES",null,"2011-07-31","01",null,"930200",4048.5,null,"547","2011-04-30","DELTA",null,"921000","414",242.77,"REY BUTCHER","2011-07-31","00070634"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",4000,"PARK CITY AREA HOME BUILDERS A",null,"2011-07-31","01",null,"930200",-438.41,null,"547","2011-04-30","EXPENSES",null,"921000","414",145.75,"ROTARY CLUB OF SALT LAKE","2011-07-31","00070591"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",1000,"S & S HOMES",null,"2011-08-31","01",null,"930200",80,null,"547","2011-04-30","CITY TAXI",null,"921000","414",30,"BUSINESS WOMEN'S FORUM LUNCHEO","2011-07-31","0000057309"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",500,"WRIGHT HOMES",null,"2011-09-30","01",null,"930200",50,null,"547","2011-04-30","INTERCALL",null,"921000","410",1.1100000000000001,"YWCA","2011-08-31","0000058091"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",1000,"CAMEO HOMES INC",null,"2011-12-31","01",null,"930200",144.36000000000001,null,"547","2011-04-30","YELLOW CAB",null,"921000","410",236.4,"DELTA","2011-08-31","0000058123"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26264.559999999998,null,null,null,null,null,"930200",1058.9000000000001,null,"547","2011-04-30","CONTINENTAL",null,"921000","410",579.4,"DELTA","2011-08-31","0000058554"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1782,null,"547","2011-04-30","IR SOLUTIONS",null,"921000","410",1.1100000000000001,"OASIS","2011-08-31","0000058091"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",101965,"2011 O&M Load",null,"2011-01-01","01",null,"930200",14545.18,null,"547","2011-04-30","RR DONNELLEY",null,"921000","410",72.709999999999994,"DEER VALLEY","2011-08-31","0000058091"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-01-31","01",null,"930200",576,null,"547","2011-04-30","LIMOLINK INC.",null,"921000","410",56.61,"REY BUTCHER","2011-08-31","00071092"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-01-31","01",null,"930200",93800.57,null,"547","2011-04-30","BROADRIDGE ICS",null,"921000","410",210.35,"REY BUTCHER","2011-08-31","00071149"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-01-31","01",null,"930200",12136.14,null,"547","2011-04-30","WELLS FARGO BANK",null,"921000","410",1.1100000000000001,"ZIONS'S BANK","2011-08-31","0000058091"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",248.93,"RAWLINS DAILY TIMES",null,"2011-01-31","01",null,"930200",16580,null,"547","2011-04-30","BOARD VANTAGE INC",null,"921000","410",57.17,"THANKSGIVING POINT","2011-08-31","0000058091"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",330,"KEVA/KOTB RADIO",null,"2011-01-31","01",null,"930200",14352.83,null,"547","2011-04-30","NY Stock Exchange",null,"921000","410",64.38,"UTAH FESTIVAL OPERA","2011-08-31","0000058091"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",34765,"2011 O&M Load",null,"2011-02-01","01",null,"930200",55,null,"547","2011-04-30","YELLOW CAB COMPANY",null,"921000","410",2.2200000000000002,"MARRIOTT CITY CENTER","2011-08-31","0000058091"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",330,"KEVA/KOTB RADIO",null,"2011-02-28","01",null,"930200",837.72,null,"547","2011-04-30","FOUR SEASONS HOTELS",null,"921000","410",6.66,"AMERICAN CANCER SOCIETY","2011-08-31","0000058091"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",34765,"2011 O&M Load",null,"2011-03-01","01",null,"930200",493.77,null,"547","2011-04-30","RSWD CRESCENT HOTEL",null,"921000","410",36,"CHRISTOPHERSON BUSINESS TRAVEL","2011-08-31","00071079"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",82.93,"IVORY HOMES",null,"2011-03-31","01",null,"930200",181.26,null,"547","2011-04-30","COURTYARD BY MARRIOTT-",null,"921000","414",393.72,"REY BUTCHER","2011-08-31","00071092"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",1356.6,"NICHOLAS & COMPANY INC",null,"2011-03-31","01",null,"930200",32.94,null,"547","2011-04-30","DICKEY'S BBQ PIT -GATE",null,"921000","414",1599.22,"REY BUTCHER","2011-08-31","00071149"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",89265,"2011 O&M Load",null,"2011-04-01","01",null,"930200",21.92,null,"547","2011-04-30","HARLONS BBQ        QPS",null,"921000","414",120.75,"ROTARY CLUB OF SALT LAKE","2011-08-31","00070888"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5140",250,"EXCHANGE CLUB",null,"2011-04-30","01",null,"930200",2816.35,null,"547","2011-04-30","MARRIOTT 33789 NY MARQ",null,"921000","410",0,"DELTA","2011-09-30","0000058123"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5900",2.4300000000000002,"BURNEY & COMPANY   QPS",null,"2011-04-30","01",null,"930200",40,null,"547","2011-04-30","PARK N JET         QPS",null,"921000","410",45.52,"HOYT,DEBRA H","2011-09-30","0000058975"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5900",5.76,"ALCO 00189         QPS",null,"2011-04-30","01",null,"930200",8983,null,"547","2011-04-30","RICHARDS & SWENSEN INC",null,"921000","414",29.81,"OASIS","2011-09-30","0000058975"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5900",109.31,"KEMMERER JUBILEE",null,"2011-04-30","01",null,"930200",35,null,"547","2011-04-30","SALT LAKE CTY DPT OF A",null,"921000","414",9.15,"STONE GROUND","2011-09-30","0000058975"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",79265,"2011 O&M Load",null,"2011-05-01","01",null,"930200",346.61,null,"547","2011-04-30","WESTIN NY AT TIMES SQU",null,"921000","414",25,"UTAH NONPROFITS","2011-09-30","0000058975"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",1000,"HOME BUILDERS ASSOCIATION OF U",null,"2011-05-31","01",null,"930200",14500,null,"621","2011-04-30","R D CASH",null,"921000","414",27,"RAY QUINNEY & NEBEKER","2011-09-30","0000058975"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",64115,"2011 O&M Load",null,"2011-06-01","01",null,"930200",-14500,null,"621","2011-04-30","R. D. CASH",null,"921000","414",30,"SUSAN G. KOMEN FOUNDATION","2011-09-30","0000058975"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",6229.77,"NATURAL ROCK DESIGN LLC",null,"2011-06-30","01",null,"930200",0,null,"621","2011-04-30","TERESA BECK",null,"921000","414",65,"YWCA LEADERLUNCHEON EVENT","2011-09-30","0000058975"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",127515,"2011 O&M Load",null,"2011-07-01","01",null,"930200",0,null,"621","2011-04-30","GARY G MICHAEL",null,"921000","414",30,"UTAH SOCIETY OF FUNDRAISERS","2011-09-30","0000058975"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4000",4458.6499999999996,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-07-31","01",null,"930200",-64500,null,"621","2011-04-30","KEITH O RATTIE",null,"921000","414",300,"SALT LAKE CITY ROTARY FOUNDATI","2011-09-30","00071161"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",350,"KEVA/KOTB RADIO",null,"2011-07-31","01",null,"930200",3803,null,"621","2011-04-30","Mark to market",null,"921000","628",120.75,"ROTARY CLUB OF SALT LAKE","2011-09-30","00071188"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-07-31","01",null,"930200",460544,null,"621","2011-04-30","mark to market",null,"921000","410",150,"DELTA","2011-10-31","0000059556"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",89515,"2011 O&M Load",null,"2011-08-01","01",null,"930200",0,null,"621","2011-04-30","LAURENCE M DOWNES",null,"921000","410",709.4,"DELTA","2011-10-31","0000060612"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",630,"KRKK-AM",null,"2011-08-31","01",null,"930200",82589.490000000005,null,"621","2011-04-30","Stock Grant Amort",null,"921000","410",82.7,"REY BUTCHER","2011-10-31","00071485"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",70,"KRKK-AM",null,"2011-08-31","01",null,"930200",56000,null,"621","2011-04-30","Estimate Corp Dir Fees",null,"921000","410",160.41,"HOYT,DEBRA H","2011-10-31","0000059820"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",109516,"2011 O&M Load",null,"2011-09-01","01",null,"930200",20936.93,null,"621","2011-04-30","Dir Phantom Rest Stock Exp",null,"921000","410",9,"CHRISTOPHERSON BUSINESS TRAVEL","2011-10-31","00071670"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",84.5,"MEDIA ONE OF UTAH",null,"2011-09-30","01",null,"930200",20.36,null,"622","2011-04-30","ROLL CALL",null,"921000","414",361.83,"REY BUTCHER","2011-10-31","00071485"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4260",795.6,"MOUNTAINLAND DESIGN",null,"2011-09-30","01",null,"930200",5012.88,null,"629","2011-04-30","WELLS FARGO BANK",null,"921000","414",30,"BUS WOMEN'S FORUM","2011-10-31","0000059820"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",158966,"2011 O&M Load",null,"2011-10-01","01",null,"930200",530.86,null,"461","2011-05-31","WELLS FARGO BANK",null,"921000","414",30,"BUSINESS WOMEN'S FORUM","2011-10-31","0000059820"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-10-31","01",null,"930200",2479,null,"546","2011-05-31","BUSINESS WIRE INC",null,"921000","414",148,"ROTARY CLUB OF SALT LAKE","2011-10-31","00071477"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",154766,"2011 O&M Load",null,"2011-11-01","01",null,"930200",5413.4,null,"547","2011-05-31","DELTA",null,"921000","461",129.99,"BUS WOMEN'S FORUM LUNCHEON","2011-10-31","0000059820"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",510,"UTAH VALLEY HOME BUILDERS ASSO",null,"2011-11-30","01",null,"930200",59.3,null,"547","2011-05-31","NYC-TAXI",null,"921000","410",801.4,"DELTA","2011-11-30","0000061099"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",5000,"UTAH JAZZ",null,"2011-11-30","01",null,"930200",568.01,null,"547","2011-05-31","INTERCALL",null,"921000","410",5,"GRACIES","2011-11-30","0000060967"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",1050,"KRKK-AM",null,"2011-11-30","01",null,"930200",5.53,null,"547","2011-05-31","MCDONALDS",null,"921000","410",57.72,"REY BUTCHER","2011-11-30","00071769"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",1050,"KEVA/KOTB RADIO",null,"2011-11-30","01",null,"930200",15.72,null,"547","2011-05-31","WOK & ROLL",null,"921000","410",167.63,"HOYT,DEBRA H","2011-11-30","0000060967"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-11-30","01",null,"930200",5000,null,"547","2011-05-31","CHRISTENSEN",null,"921000","414",18.100000000000001,"CAFE TRIO","2011-11-30","0000060967"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-11-30","01",null,"930200",8,null,"547","2011-05-31","SEATTLE ROAST",null,"921000","414",1782.3,"REY BUTCHER","2011-11-30","00071769"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-11-30","01",null,"930200",512.96,null,"547","2011-05-31","MGM GRAND HOTEL",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2011-11-30","00071804"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",84766,"2011 O&M Load",null,"2011-12-01","01",null,"930200",595.35,null,"547","2011-05-31","GRAVES 601 HOTEL",null,"921000","416",9,"GRACIES","2011-11-30","0000060967"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1155648.48,null,null,null,null,null,"930200",35.26,null,"547","2011-05-31","MGM GRAND BUFFET",null,"921000","410",113.78,"REY BUTCHER","2011-12-31","00073227"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",2952.91,null,"547","2011-05-31","WELLS FARGO BANK",null,"921000","410",150.41,"REY BUTCHER","2011-12-31","00073461"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",120,"PINEDALE ROUNDUP",null,"2011-01-31","01",null,"930200",14352.83,null,"547","2011-05-31","NY Stock Exchange",null,"921000","410",67.72,"HOYT,DEBRA H","2011-12-31","0000061686"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",256.74,"ROCK SPRINGS NEWSPAPERS INC",null,"2011-06-30","01",null,"930200",40,null,"547","2011-05-31","GREEN CAB/GREEN SHU",null,"921000","410",4,"CITY CREEK PARKING","2011-12-31","0000061686"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4000",1500,"JUNIOR ACHIEVEMENT OF UTAH INC",null,"2011-07-31","01",null,"930200",40.01,null,"547","2011-05-31","MARRIOTT HOTELS F/B",null,"921000","410",9,"CHRISTOPHERSON BUSINESS TRAVEL","2011-12-31","00073208"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",546.78,"UINTA COUNTY HERALD",null,"2011-07-31","01",null,"930200",34.950000000000003,null,"547","2011-05-31","AIRCELL*GOGO INFLIGHT",null,"921000","413",30,"UTAH SOCIETY OF FUNDRAISERS","2011-12-31","0000061686"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",620,"PINEDALE ROUNDUP",null,"2011-07-31","01",null,"930200",37,null,"547","2011-05-31","HARD ROCK MINNEAPOLIS",null,"921000","414",174.82,"REY BUTCHER","2011-12-31","00073227"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",328,"RAWLINS DAILY TIMES",null,"2011-08-31","01",null,"930200",253.69,null,"547","2011-05-31","HOTEL BUSINESS CENTER",null,"921000","414",2032.43,"REY BUTCHER","2011-12-31","00073461"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",58,"KMER-AM",null,"2011-08-31","01",null,"930200",4133.1000000000004,null,"547","2011-05-31","PRECISIONIR GROUP INC",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2011-12-31","00073267"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",232,"KMER-AM",null,"2011-08-31","01",null,"930200",60.17,null,"547","2011-05-31","BLVD BREW HOUS20370102",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2011-12-31","00073635"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",330,"KMER-AM",null,"2011-08-31","01",null,"930200",1152.01,null,"547","2011-05-31","MARRIOTT 337B7 JW CHIC",null,"921000","461",296.79000000000002,"INTERFORM GRAPHICS","2011-12-31","00073388"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",300,"KEVA/KOTB RADIO",null,"2011-08-31","01",null,"930200",651.16999999999996,null,"547","2011-05-31","MARRIOTT HOTELS KANSAS",null,"921000","461",1738.16,"WESTERN NUT COMPANY","2011-12-31","00073616"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",-3195.5,"PARSONS BEHLE & LATIMER",null,"2011-08-31","01",null,"930200",11.58,null,"547","2011-05-31","O'HARE VENTURE HOT DOG",null,"921000","461",2921.22,"NICHOLAS & COMPANY INC","2011-12-31","00073394"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4263",1495,"PAULA BELL COMMUNICATIONS",null,"2011-09-30","01",null,"930200",920,null,"547","2011-05-31","RICHARDS & SWENSEN INC",null,"921000","461",169.53,"NICHOLAS & COMPANY INC","2011-12-31","00073439"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4263",4000,"MOUNTAIN VISTA HOMES",null,"2011-09-30","01",null,"930200",79,null,"547","2011-05-31","SALT LAKE CTY DPT OF A",null,"921000","628",99,"KIPLINGER LETTER","2011-12-31","00073393"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",178.25,"PINEDALE ROUNDUP",null,"2011-10-31","01",null,"930200",3750,null,"547","2011-05-31","INVESTOR RELATIONS SUPPORT INC",null,"921000","628",65,"LEGISLATIVE PRINTING","2011-12-31","00073392"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",100.05,"KEMMERER GAZETTE",null,"2011-10-31","01",null,"930200",14,null,"547","2011-05-31","SALT LAKE INTERNATIONAL AIRPOR",null,"921000","628",1500,"WYOMING TAXPAYERS ASSOCIATION","2011-12-31","00073376"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",99.48,"RAWLINS DAILY TIMES",null,"2011-11-30","01",null,"930200",156411.14000000001,null,"621","2011-05-31","mark to market",null,"921000 Total",null,54462.270000000011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",363.96,"RAWLINS DAILY TIMES",null,"2011-11-30","01",null,"930200",74896.95,null,"621","2011-05-31","Stock Grant Amort",null,"923000","546",10000,"HARTLEY & ASSOCIATES LLC","2011-07-31","00070598"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",369.15,"KEMMERER GAZETTE",null,"2011-11-30","01",null,"930200",-30770.16,null,"621","2011-05-31","Shareholder Relations",null,"923000","546",0,"THC/OED","2011-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",689.75,"PINEDALE ROUNDUP",null,"2011-11-30","01",null,"930200",36500,null,"621","2011-05-31","Estimate Corp Dir Fees",null,"923000","546",5000,"THC/OED","2011-12-31","AP00049388"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",138.46,"ROCKET MINER NEWSPAPER",null,"2011-11-30","01",null,"930200",20936.93,null,"621","2011-05-31","Dir Phantom Rest Stock Exp",null,"923000 Total",null,15000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",790.5,"UINTA COUNTY HERALD",null,"2011-11-30","01",null,"930200",1972.27,null,"622","2011-05-31","R D CASH",null,"925000","920",145.6,"LABOR OVERHEAD","2011-01-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4263",3000,"SOLSTICE HOMES LLC",null,"2011-12-31","01",null,"930200",32.94,null,"622","2011-05-31","ROLL CALL",null,"925000","920",-56.84,"LABOR OVERHEAD","2011-02-28","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12320.619999999999,null,null,null,null,null,"930200",115,null,"622","2011-05-31","JIMMY JOHNS",null,"925000","920",171.41,"LABOR OVERHEAD","2011-03-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",22.65,null,"622","2011-05-31","ROULA'S CAFE",null,"925000","920",141.16999999999999,"LABOR OVERHEAD","2011-04-30","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930100","4420",10684.8,"ADS NATIONWIDE",null,"2011-05-31","01",null,"930200",198.04,null,"622","2011-05-31","CUCINA'S DELI",null,"925000","920",215.55,"LABOR OVERHEAD","2011-05-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",281.39999999999998,null,"622","2011-05-31","GARY G MICHAEL",null,"925000","920",292.01,"LABOR OVERHEAD","2011-06-30","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",3.19,null,"622","2011-05-31","CAROLYN E UPDIKE",null,"925000","920",191.3,"LABOR OVERHEAD","2011-07-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1895216.44,null,null,null,null,null,"930200",1733.7,null,"622","2011-05-31","BRUCE A WILLIAMSON",null,"925000","920",151.51,"LABOR OVERHEAD","2011-08-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Account","Dept","Amount","Line Descr",null,"Date","Unit",null,"930200",128.41,null,"622","2011-05-31","THOMAS C JEPPERSON",null,"925000","920",171.62,"LABOR OVERHEAD","2011-09-30","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",5000,"1320 KFAN RADIO",null,"2011-07-31","01",null,"930200",538.74,null,"622","2011-05-31","MARRIOTT CITY CENTER",null,"925000","920",183.71,"LABOR OVERHEAD","2011-10-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",5000,"1320 KFAN RADIO",null,"2011-07-31","01",null,"930200",180.72,null,"629","2011-05-31","WELLS FARGO BANK",null,"925000","920",500.43,"LABOR OVERHEAD","2011-11-30","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",5000,"1320 KFAN RADIO",null,"2011-11-30","01",null,"930200",1948.37,null,"410","2011-06-30","HYATT HOTELS GRND CYP",null,"925000","920",406.21,"LABOR OVERHEAD","2011-12-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",5000,"1320 KFAN RADIO",null,"2011-11-30","01",null,"930200",243.64,null,"410","2011-06-30","HYATT HOTELS GRND CYPR",null,"925000 Total",null,2513.6799999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",101965,"2011 O&M Load",null,"2011-01-01","01",null,"930200",-37.700000000000003,null,"414","2011-06-30","EXPENSES",null,"926000","920",10824.18,"LABOR OVERHEAD","2011-01-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",34765,"2011 O&M Load",null,"2011-02-01","01",null,"930200",205,null,"414","2011-06-30","JOHNNIE'S HIDEAWAY",null,"926000","920",11830.09,"LABOR OVERHEAD","2011-02-28","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",34765,"2011 O&M Load",null,"2011-03-01","01",null,"930200",351.25,null,"414","2011-06-30","HYATT HOTELS GRND CYP",null,"926000","920",10944.86,"LABOR OVERHEAD","2011-03-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",89265,"2011 O&M Load",null,"2011-04-01","01",null,"930200",30,null,"414","2011-06-30","CHILI'S LS MCO10158152",null,"926000","920",8307.5400000000009,"LABOR OVERHEAD","2011-04-30","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",79265,"2011 O&M Load",null,"2011-05-01","01",null,"930200",214.02,null,"461","2011-06-30","WELLS FARGO BANK",null,"926000","920",11621.83,"LABOR OVERHEAD","2011-05-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",64115,"2011 O&M Load",null,"2011-06-01","01",null,"930200",44835.9,null,"546","2011-06-30","RR DONNELLEY",null,"926000","920",9567.65,"LABOR OVERHEAD","2011-06-30","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",127515,"2011 O&M Load",null,"2011-07-01","01",null,"930200",6984.44,null,"547","2011-06-30","DELTA",null,"926000","920",8647.74,"LABOR OVERHEAD","2011-07-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",89515,"2011 O&M Load",null,"2011-08-01","01",null,"930200",25,null,"547","2011-06-30","CITY CAB",null,"926000","920",8242.2199999999993,"LABOR OVERHEAD","2011-08-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",109516,"2011 O&M Load",null,"2011-09-01","01",null,"930200",-102.55,null,"547","2011-06-30","EXPENSES",null,"926000","920",10960.77,"LABOR OVERHEAD","2011-09-30","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",158966,"2011 O&M Load",null,"2011-10-01","01",null,"930200",50,null,"547","2011-06-30","INTERCALL",null,"926000","920",15192.35,"LABOR OVERHEAD","2011-10-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",154766,"2011 O&M Load",null,"2011-11-01","01",null,"930200",23811.89,null,"547","2011-06-30","CHRISTENSEN",null,"926000","920",13877.29,"LABOR OVERHEAD","2011-11-30","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5000",84766,"2011 O&M Load",null,"2011-12-01","01",null,"930200",8.5,null,"547","2011-06-30","DELTA ONBOARD",null,"926000","920",12177.56,"LABOR OVERHEAD","2011-12-31","001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3180,"ADS NATIONWIDE",null,"2011-03-31","01",null,"930200",3025,null,"547","2011-06-30","GEORGESON INC",null,"926000 Total",null,132194.08000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",240,"ADS NATIONWIDE",null,"2011-03-31","01",null,"930200",11.37,null,"547","2011-06-30","PANDA EXPRESS",null,"Grand Total",null,392836.10999999964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",2478,"ADS NATIONWIDE",null,"2011-03-31","01",null,"930200",2882.31,null,"547","2011-06-30","BROADRIDGE ICS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",11572.8,"ADS NATIONWIDE",null,"2011-05-31","01",null,"930200",249.4,null,"547","2011-06-30","JETBLUE AIRWAYS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",288,"ADS NATIONWIDE",null,"2011-05-31","01",null,"930200",49,null,"547","2011-06-30","UNITED AIRLINES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1056,"ADS NATIONWIDE",null,"2011-05-31","01",null,"930200",3.75,null,"547","2011-06-30","FLORIDA TURNPIKE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",-11572.8,"ADS NATIONWIDE",null,"2011-05-31","01",null,"930200",2478.41,null,"547","2011-06-30","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",78.599999999999994,"ADS NATIONWIDE",null,"2011-06-30","01",null,"930200",14352.83,null,"547","2011-06-30","NY Stock Exchange"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",2647.8,"ADS NATIONWIDE",null,"2011-06-30","01",null,"930200",80,null,"547","2011-06-30","NEWARK CAB COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",792,"ADS NATIONWIDE",null,"2011-06-30","01",null,"930200",10.65,null,"547","2011-06-30","SWANK AUDIO VISUAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3864,"ADS NATIONWIDE",null,"2011-07-31","01",null,"930200",490.31,null,"547","2011-06-30","THE KIMBERLY HOTEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1260,"ADS NATIONWIDE",null,"2011-07-31","01",null,"930200",30,null,"547","2011-06-30","MEARS MOTOR SHUTTLE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1486,"ADS NATIONWIDE",null,"2011-08-31","01",null,"930200",228,null,"547","2011-06-30","NATIONAL CAR RENTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",2922,"ADS NATIONWIDE",null,"2011-08-31","01",null,"930200",400.58,null,"547","2011-06-30","LANGHAM HOTEL BOSTON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1182,"ADS NATIONWIDE",null,"2011-08-31","01",null,"930200",21,null,"547","2011-06-30","MEARS TRANS. AIRPORT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",19944,"ADS NATIONWIDE",null,"2011-08-31","01",null,"930200",1490.65,null,"547","2011-06-30","HYATT HOTELS GRND CYPR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930100","4420",10684.8,"ADS NATIONWIDE",null,"2011-05-31","01",null,"930200",56.39,null,"547","2011-06-30","LAMONTS GIFT SHOP #647"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",18900,"AGGIE SPORTS PROPERTIES LLC",null,"2011-11-30","01",null,"930200",19,null,"547","2011-06-30","SLC INTERNATIONAL AIRP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5900",5.76,"ALCO 00189         QPS",null,"2011-04-30","01",null,"930200",2,null,"547","2011-06-30","ORANGE COUNTY EXPRESSWAY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",7755,"BONNEVILLE INTERMOUNTAIN RADIO",null,"2011-02-28","01",null,"930200",99,null,"547","2011-06-30","AMTRAK .COM 1391003030204"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-7755,"BONNEVILLE INTERMOUNTAIN RADIO",null,"2011-03-31","01",null,"930200",99,null,"547","2011-06-30","AMTRAK .COM 1391007043260"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",7755,"BONNEVILLE INTERMOUNTAIN RADIO",null,"2011-03-31","01",null,"930200",99,null,"547","2011-06-30","AMTRAK .COM 1391048041646"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",362,"BRIDGER VALLEY PIONEER",null,"2011-04-30","01",null,"930200",99,null,"547","2011-06-30","AMTRAK .COM 1391127042853"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",1000,"BUILDING CONCEPTS",null,"2011-05-31","01",null,"930200",99,null,"547","2011-06-30","AMTRAK .COM 1398104044646"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",240.31,"BUILDING CONCEPTS",null,"2011-06-30","01",null,"930200",99,null,"547","2011-06-30","AMTRAK .COM 1398115020429"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5900",2.4300000000000002,"BURNEY & COMPANY   QPS",null,"2011-04-30","01",null,"930200",43.5,null,"547","2011-06-30","PARK N JET SALT LAKE AIRPORT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",2000,"CACHE VALLEY HOMEBUILDERS ASSO",null,"2011-03-31","01",null,"930200",9,null,"547","2011-06-30","SHUTTLE SERVICE & HYATT HOTEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",1000,"CAMEO HOMES INC",null,"2011-12-31","01",null,"930200",50795.69,null,"547","2011-06-30","FINANCIAL DYNAMICS INTERNATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4420",500,"CANYONLANDS PRCA RODEO COMMITT",null,"2011-03-31","01",null,"930200",3647.44,null,"547","2011-06-30","INVESTOR RELATIONS SUPPORT INC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",700,"CHAMBER OF COMMERCE WEST JORDA",null,"2011-02-28","01",null,"930200",14500,null,"621","2011-06-30","R D CASH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",500,"CHATWIN HOMES",null,"2011-03-31","01",null,"930200",22550,null,"621","2011-06-30","TERESA BECK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",250,"DAVID JENSON CONSTRUCTION",null,"2011-02-28","01",null,"930200",39050,null,"621","2011-06-30","Corp Dir Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",-250,"DAVID JENSON CONSTRUCTION",null,"2011-03-31","01",null,"930200",1097.96,null,"621","2011-06-30","Div Fees-01424"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",250,"DAVID JENSON CONSTRUCTION",null,"2011-03-31","01",null,"930200",18461.04,null,"621","2011-06-30","Div Fees-G0002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",500,"DG VENTURES",null,"2011-07-31","01",null,"930200",10280.530000000001,null,"621","2011-06-30","Div Fees-G0003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1110,"DIRECTORY SYSTEMS GROUP, INC.",null,"2011-12-31","01",null,"930200",5241.01,null,"621","2011-06-30","Div Fees-G0008"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",12756,"DIRECTORY SYSTEMS GROUP, INC.",null,"2011-12-31","01",null,"930200",4573.53,null,"621","2011-06-30","Div Fees-G0021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",12088,"DIRECTORY SYSTEMS GROUP, INC.",null,"2011-12-31","01",null,"930200",19600,null,"621","2011-06-30","GARY G MICHAEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",2910,"DIRECTORY SYSTEMS GROUP, INC.",null,"2011-12-31","01",null,"930200",64500,null,"621","2011-06-30","KEITH O RATTIE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",300,"EVANSTON RODEO SERIES",null,"2011-05-31","01",null,"930200",-400632.42,null,"621","2011-06-30","mark to market"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5140",250,"EXCHANGE CLUB",null,"2011-04-30","01",null,"930200",5207.22,null,"621","2011-06-30","Div Grants-G0002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",911.43,"FERRARI COLOR",null,"2011-02-28","01",null,"930200",3597.29,null,"621","2011-06-30","Div Grants-G0003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",973.41,"FERRARI COLOR",null,"2011-02-28","01",null,"930200",2362.8000000000002,null,"621","2011-06-30","Div Grants-G0008"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-911.43,"FERRARI COLOR",null,"2011-03-31","01",null,"930200",6158.91,null,"621","2011-06-30","Div Grants-G0021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",911.43,"FERRARI COLOR",null,"2011-03-31","01",null,"930200",12500,null,"621","2011-06-30","LAURENCE M DOWNES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",973.41,"FERRARI COLOR",null,"2011-03-31","01",null,"930200",82589.45,null,"621","2011-06-30","Stock Grant Amort"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-973.41,"FERRARI COLOR",null,"2011-03-31","01",null,"930200",-92500,null,"621","2011-06-30","Estimate Corp Dir Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4420",250,"FOSSILFEST COMMITTEE",null,"2011-02-28","01",null,"930200",20936.93,null,"621","2011-06-30","Dir Phantom Rest Stock Exp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",1520.25,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-02-28","01",null,"930200",21.61,null,"622","2011-06-30","ROLL CALL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",1520.25,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-03-31","01",null,"930200",172.2,null,"629","2011-06-30","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-1520.25,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-03-31","01",null,"930200",17,null,"414","2011-07-31","DELTA ONBOARD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-1520.25,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-03-31","01",null,"930200",46.86,null,"414","2011-07-31","LE SAINT TROPEZ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","5140",182.1,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-06-30","01",null,"930200",22.31,null,"414","2011-07-31","PHILLIPS SEA FOOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-182.1,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-06-30","01",null,"930200",9.69,null,"414","2011-07-31","BOLOCO COPLEY SQUARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",182.1,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-06-30","01",null,"930200",116.02,null,"414","2011-07-31","ROLANDS STEAKHOUSE LTD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4000",4458.6499999999996,"HEARTH & HOME DISTRIBUTORS OF",null,"2011-07-31","01",null,"930200",325,null,"546","2011-07-31","BUSINESS WIRE INC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","5140",250,"HERRIMAN CITY",null,"2011-05-31","01",null,"930200",2182,null,"547","2011-07-31","LIMOLINK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",1000,"HOME BUILDERS ASSOCIATION OF U",null,"2011-05-31","01",null,"930200",20,null,"547","2011-07-31","LIMO LINK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",8077.86,"IDENTITY SIGNS",null,"2011-03-31","01",null,"930200",10,null,"547","2011-07-31","BOSTON TAXI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",82.93,"IVORY HOMES",null,"2011-03-31","01",null,"930200",1175.8499999999999,null,"547","2011-07-31","LIMOLINK INC."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",500,"JENSON CONSTRUCTION",null,"2011-06-30","01",null,"930200",6.75,null,"547","2011-07-31","DELTA AIRLINES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4000",1500,"JUNIOR ACHIEVEMENT OF UTAH INC",null,"2011-07-31","01",null,"930200",30,null,"547","2011-07-31","MOON TAXI INC."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",362,"KEMMERER GAZETTE",null,"2011-04-30","01",null,"930200",36.1,null,"547","2011-07-31","BOS TAXI MED 1301"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",100.05,"KEMMERER GAZETTE",null,"2011-10-31","01",null,"930200",14352.83,null,"547","2011-07-31","NY Stock Exchange"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",369.15,"KEMMERER GAZETTE",null,"2011-11-30","01",null,"930200",1750,null,"547","2011-07-31","RESEARCH MAGAZINE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5900",109.31,"KEMMERER JUBILEE",null,"2011-04-30","01",null,"930200",60,null,"547","2011-07-31","NEW YORK CITY TAXI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",330,"KEVA/KOTB RADIO",null,"2011-01-31","01",null,"930200",976.62,null,"547","2011-07-31","THE KIMBERLY HOTEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",330,"KEVA/KOTB RADIO",null,"2011-02-28","01",null,"930200",400.97,null,"547","2011-07-31","THE RITZ CARLTON FD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",350,"KEVA/KOTB RADIO",null,"2011-07-31","01",null,"930200",877.29,null,"547","2011-07-31","LANGHAM HOTEL BOSTON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",1050,"KEVA/KOTB RADIO",null,"2011-11-30","01",null,"930200",90,null,"547","2011-07-31","NEW YORK TAXI SERVICE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",300,"KEVA/KOTB RADIO",null,"2011-08-31","01",null,"930200",3750,null,"547","2011-07-31","PRECISIONIR GROUP INC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",1000,"KEVIN LEE CONSTRUCTION",null,"2011-06-30","01",null,"930200",704.3,null,"547","2011-07-31","SHERATON BOSTON HOTEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",8500,"KJZZ 14",null,"2011-02-28","01",null,"930200",49,null,"547","2011-07-31","SLC INTERNATIONAL AIRP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-8500,"KJZZ 14",null,"2011-03-31","01",null,"930200",555.77,null,"547","2011-07-31","THE RITZ CARLTON BTTRY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",8500,"KJZZ 14",null,"2011-03-31","01",null,"930200",566086.25,null,"621","2011-07-31","mark to market"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-8500,"KJZZ 14",null,"2011-03-31","01",null,"930200",54810.45,null,"621","2011-07-31","Stock Grant Amort"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",8500,"KJZZ 14",null,"2011-03-31","01",null,"930200",55000,null,"621","2011-07-31","Estimate Corp Dir Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",58,"KMER-AM",null,"2011-08-31","01",null,"930200",20936.93,null,"621","2011-07-31","Dir Phantom Rest Stock Exp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",232,"KMER-AM",null,"2011-08-31","01",null,"930200",2160,null,"622","2011-07-31","RR DONNELLEY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",330,"KMER-AM",null,"2011-08-31","01",null,"930200",1077.75,null,"461","2011-08-31","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-01-31","01",null,"930200",2569,null,"546","2011-08-31","BUSINESS WIRE INC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-01-31","01",null,"930200",13411.21,null,"547","2011-08-31","DELTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-01-31","01",null,"930200",10.16,null,"547","2011-08-31","MANCHU WOK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-07-31","01",null,"930200",62,null,"547","2011-08-31","PARK N JET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-10-31","01",null,"930200",64.37,null,"547","2011-08-31","ROYAL TAXI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-11-30","01",null,"930200",25,null,"547","2011-08-31","NEW YORK TAXI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-11-30","01",null,"930200",13834.7,null,"547","2011-08-31","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",315,"KPIN 101.1 FM",null,"2011-11-30","01",null,"930200",34.200000000000003,null,"547","2011-08-31","BOS TAXI MED 1681"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",630,"KRKK-AM",null,"2011-08-31","01",null,"930200",13.05,null,"547","2011-08-31","CAFE FRONT STREET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",70,"KRKK-AM",null,"2011-08-31","01",null,"930200",14352.83,null,"547","2011-08-31","NY Stock Exchange"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",1050,"KRKK-AM",null,"2011-11-30","01",null,"930200",60.34,null,"547","2011-08-31","NYC TAXI MED 6D10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",500,"MCGINNIS HOMES",null,"2011-09-30","01",null,"930200",526.97,null,"547","2011-08-31","THE KIMBERLY HOTEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",84.5,"MEDIA ONE OF UTAH",null,"2011-09-30","01",null,"930200",1200.79,null,"547","2011-08-31","THE RITZ CARLTON FD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4263",4000,"MOUNTAIN VISTA HOMES",null,"2011-09-30","01",null,"930200",400.58,null,"547","2011-08-31","LANGHAM HOTEL BOSTON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","5140",-695.83,"MOUNTAINLAND DESIGN",null,"2011-01-31","01",null,"930200",9.36,null,"547","2011-08-31","PARADISE BAKERY & CA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",-795.6,"MOUNTAINLAND DESIGN",null,"2011-09-30","01",null,"930200",694.35,null,"547","2011-08-31","SHERATON BOSTON HOTEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",795.6,"MOUNTAINLAND DESIGN",null,"2011-09-30","01",null,"930200",64.06,null,"547","2011-08-31","AEROFLEET CAB SERVICES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4260",795.6,"MOUNTAINLAND DESIGN",null,"2011-09-30","01",null,"930200",1192.52,null,"547","2011-08-31","HYATT HOTELS GRND CYPR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3750,"NATIONAL ENERGY FOUNDATION",null,"2011-09-30","01",null,"930200",14,null,"547","2011-08-31","SALT LAKE CTY DPT OF A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3750,"NATIONAL ENERGY FOUNDATION",null,"2011-10-31","01",null,"930200",77,null,"547","2011-08-31","SLC INTERNATIONAL AIRP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",6229.77,"NATURAL ROCK DESIGN LLC",null,"2011-06-30","01",null,"930200",542.82000000000005,null,"547","2011-08-31","THE RITZ CARLTON BTTRY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",1356.6,"NICHOLAS & COMPANY INC",null,"2011-03-31","01",null,"930200",6.56,null,"547","2011-08-31","CALIFORNIA PIZZA KITCHEN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",3000,"NORTHERN WASATCH HOMEBUILDERS",null,"2011-03-31","01",null,"930200",3828.79,null,"547","2011-08-31","FINANCIAL DYNAMICS INTERNATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","4263",510,"NORTHERN WASATCH HOMEBUILDERS",null,"2011-07-31","01",null,"930200",95,null,"621","2011-08-31","JIMMY JOHNS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",475,"PARK CITY AREA HOME BUILDERS A",null,"2011-04-30","01",null,"930200",-942288.34,null,"621","2011-08-31","mark to market"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",4000,"PARK CITY AREA HOME BUILDERS A",null,"2011-07-31","01",null,"930200",54810.45,null,"621","2011-08-31","Stock Grant Amort"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",-3195.5,"PARSONS BEHLE & LATIMER",null,"2011-08-31","01",null,"930200",55000,null,"621","2011-08-31","Estimate Corp Dir Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4263",1495,"PAULA BELL COMMUNICATIONS",null,"2011-09-30","01",null,"930200",20936.93,null,"621","2011-08-31","Dir Phantom Rest Stock Exp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",120,"PINEDALE ROUNDUP",null,"2011-01-31","01",null,"930200",24.67,null,"622","2011-08-31","SMITHS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",620,"PINEDALE ROUNDUP",null,"2011-07-31","01",null,"930200",1242.8,null,"622","2011-08-31","R D CASH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",178.25,"PINEDALE ROUNDUP",null,"2011-10-31","01",null,"930200",31.11,null,"622","2011-08-31","ROLL CALL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",689.75,"PINEDALE ROUNDUP",null,"2011-11-30","01",null,"930200",139.9,null,"622","2011-08-31","WOLFERMAN'S"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",248.93,"RAWLINS DAILY TIMES",null,"2011-01-31","01",null,"930200",30,null,"622","2011-08-31","ROULA'S CAFE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",328,"RAWLINS DAILY TIMES",null,"2011-08-31","01",null,"930200",270.39999999999998,null,"622","2011-08-31","GARY G MICHAEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",99.48,"RAWLINS DAILY TIMES",null,"2011-11-30","01",null,"930200",203.69,null,"622","2011-08-31","UPDIKE,CAROLYN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",363.96,"RAWLINS DAILY TIMES",null,"2011-11-30","01",null,"930200",8,null,"622","2011-08-31","DIAMOND PARKING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909002","5140",-1464.32,"REFUND",null,"2011-06-30","01",null,"930200",291.44,null,"622","2011-08-31","CATERING BY BRYCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",25000,"RICHTER7",null,"2011-04-30","01",null,"930200",2383.6,null,"622","2011-08-31","LAURENCE M DOWNES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",-25000,"RICHTER7",null,"2011-05-31","01",null,"930200",1784.44,null,"622","2011-08-31","BRUCE A WILLIAMSON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",25000,"RICHTER7",null,"2011-05-31","01",null,"930200",1971.29,null,"622","2011-08-31","MARRIOTT CITY CENTER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",-25000,"RICHTER7",null,"2011-05-31","01",null,"930200",9480,null,"622","2011-08-31","MEMORIAL HOSPITAL (A. BLANKENS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",25000,"RICHTER7",null,"2011-05-31","01",null,"930200",4802.8599999999997,null,"629","2011-08-31","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",25000,"RICHTER7",null,"2011-05-31","01",null,"930200",818,null,"410","2011-09-30","Delta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",-25000,"RICHTER7",null,"2011-05-31","01",null,"930200",5.1100000000000003,null,"414","2011-09-30","WESTIN MICHIGAN AVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3777.9,"RICHTER7",null,"2011-06-30","01",null,"930200",1883.55,null,"461","2011-09-30","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",16311.09,"RICHTER7",null,"2011-06-30","01",null,"930200",0,null,"547","2011-09-30","DELTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1725,"RICHTER7",null,"2011-07-31","01",null,"930200",247.58,null,"547","2011-09-30","THE PFISTER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1416.76,"RICHTER7",null,"2011-07-31","01",null,"930200",7277.03,null,"547","2011-09-30","BROADRIDGE ICS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",8229.06,"RICHTER7",null,"2011-09-30","01",null,"930200",4118.04,null,"547","2011-09-30","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",2300,"RICHTER7",null,"2011-09-30","01",null,"930200",14352.83,null,"547","2011-09-30","NY Stock Exchange"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",36972.5,"RICHTER7",null,"2011-09-30","01",null,"930200",287.35000000000002,null,"547","2011-09-30","WESTIN MICHIGAN AVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",6782.5,"RICHTER7",null,"2011-09-30","01",null,"930200",2694.58,null,"560","2011-09-30","Time and Labor Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",7427,"RICHTER7",null,"2011-09-30","01",null,"930200",2020.94,null,"561","2011-09-30","LABOR OVERHEAD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",36972.5,"RICHTER7",null,"2011-09-30","01",null,"930200",15400,null,"621","2011-09-30","R D CASH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",1380,"RICHTER7",null,"2011-09-30","01",null,"930200",22350,null,"621","2011-09-30","TERESA BECK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",6000,"RICHTER7",null,"2011-09-30","01",null,"930200",1106.51,null,"621","2011-09-30","Div Fees-01424"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",4012.75,"RICHTER7",null,"2011-09-30","01",null,"930200",18621.91,null,"621","2011-09-30","Div Fees-G0002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",5000,"RICHTER7",null,"2011-09-30","01",null,"930200",29500.21,null,"621","2011-09-30","Div Fees-G0003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",-36972.5,"RICHTER7",null,"2011-09-30","01",null,"930200",5282.24,null,"621","2011-09-30","Div Fees-G0008"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3281.04,"RICHTER7",null,"2011-11-30","01",null,"930200",4800.67,null,"621","2011-09-30","Div Fees-G0021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",16593.46,"RICHTER7",null,"2011-11-30","01",null,"930200",19000,null,"621","2011-09-30","GARY G MICHAEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",6004.75,"RICHTER7",null,"2011-11-30","01",null,"930200",65400,null,"621","2011-09-30","KEITH O RATTIE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",12325,"RICHTER7",null,"2011-11-30","01",null,"930200",-341693.42,null,"621","2011-09-30","mark to market"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",54986.5,"RICHTER7",null,"2011-11-30","01",null,"930200",5252.6,null,"621","2011-09-30","Div Grants-G0002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",4073,"RICHTER7",null,"2011-11-30","01",null,"930200",8949.4500000000007,null,"621","2011-09-30","Div Grants-G0003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",12325,"RICHTER7",null,"2011-12-31","01",null,"930200",2381.19,null,"621","2011-09-30","Div Grants-G0008"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",53711.5,"RICHTER7",null,"2011-12-31","01",null,"930200",6212.58,null,"621","2011-09-30","Div Grants-G0021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",3281.04,"RICHTER7",null,"2011-12-31","01",null,"930200",16500,null,"621","2011-09-30","LAURENCE M DOWNES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",7959.52,"RICHTER7",null,"2011-12-31","01",null,"930200",54810.45,null,"621","2011-09-30","Stock Grant Amort"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",900,"RMGA      ROCKY MOUNTAIN GAS A",null,"2011-05-31","01",null,"930200",-110000,null,"621","2011-09-30","Estimate Corp Dir Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",256.74,"ROCK SPRINGS NEWSPAPERS INC",null,"2011-06-30","01",null,"930200",20936.93,null,"621","2011-09-30","Dir Phantom Rest Stock Exp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",353.92,"ROCKET MINER NEWSPAPER",null,"2011-04-30","01",null,"930200",-69.95,null,"622","2011-09-30","WOLFERMAN'S"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",138.46,"ROCKET MINER NEWSPAPER",null,"2011-11-30","01",null,"930200",-4740,null,"622","2011-09-30","MEMORIAL HOSPITAL (A. BLANKENS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",1000,"S & S HOMES",null,"2011-08-31","01",null,"930200",149.37,null,"629","2011-09-30","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",500,"SALT LAKE HOME BUILDERS ASSOCI",null,"2011-09-30","01",null,"930200",0,null,"410","2011-10-31","DELTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",3000,"SALT LAKE HOME BUILDERS ASSOCI",null,"2011-06-30","01",null,"930200",7,null,"410","2011-10-31","SALT LAKE AIRPORT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",1000,"SLATE RIDGE HOMES",null,"2011-06-30","01",null,"930200",117.72,null,"410","2011-10-31","HOMEWOOD SUITES HILTON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4263",3000,"SOLSTICE HOMES LLC",null,"2011-12-31","01",null,"930200",2.81,null,"414","2011-10-31","LAMONTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",100,"SOUTHERN UTAH HOME BUILDERS AS",null,"2011-04-30","01",null,"930200",9.36,null,"414","2011-10-31","MANCHU WOK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-100,"SOUTHERN UTAH HOME BUILDERS AS",null,"2011-06-30","01",null,"930200",12.53,null,"414","2011-10-31","MAUI TACOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",6000,"SOUTHERN UTAH HOME BUILDERS AS",null,"2011-04-30","01",null,"930200",5,null,"414","2011-10-31","CAFE A LA CARTE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",615,"SPRING HILL PRESS LLC",null,"2011-03-31","01",null,"930200",166,null,"414","2011-10-31","MCCORMICK & SCHMICK'S"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",500,"STATE OF UTAH",null,"2011-09-30","01",null,"930200",30.89,null,"416","2011-10-31","SMITHS & ZURCHERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",690,"TALENT MANAGEMENT GROUP INC",null,"2011-10-31","01",null,"930200",1255.1199999999999,null,"461","2011-10-31","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","5140",250,"TAYLORSVILLE CITY",null,"2011-05-31","01",null,"930200",280,null,"546","2011-10-31","BUSINESS WIRE INC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",303.74,"THE SPECTRUM",null,"2011-04-30","01",null,"930200",10000,null,"546","2011-10-31","WESTERN ENERGY ALLIANCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",-303.74,"THE SPECTRUM",null,"2011-04-30","01",null,"930200",605.6,null,"547","2011-10-31","SAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",299.25,"THE SPECTRUM",null,"2011-03-31","01",null,"930200",11388.7,null,"547","2011-10-31","DELTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",419,"UINTA COUNTY HERALD",null,"2011-04-30","01",null,"930200",176.92,null,"547","2011-10-31","LIMOLINK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",546.78,"UINTA COUNTY HERALD",null,"2011-07-31","01",null,"930200",241.99,null,"547","2011-10-31","THE PFISTER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",790.5,"UINTA COUNTY HERALD",null,"2011-11-30","01",null,"930200",777.5,null,"547","2011-10-31","BRITISH AIRWAYS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",2500,"US GREEN BUILDING COUNCIL UTAH",null,"2011-12-31","01",null,"930200",526.1,null,"547","2011-10-31","TSP*17552958060"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",175,"UTAH ASSOCIATION FOR THE DEAF",null,"2011-12-31","01",null,"930200",9994.2800000000007,null,"547","2011-10-31","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",12715,"UTAH JAZZ",null,"2011-03-31","01",null,"930200",14352.83,null,"547","2011-10-31","NY Stock Exchange"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",66866.67,"UTAH JAZZ",null,"2011-03-31","01",null,"930200",50,null,"547","2011-10-31","FLASH TAXI SERVICE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",9633.33,"UTAH JAZZ",null,"2011-03-31","01",null,"930200",526.4,null,"547","2011-10-31","FOUR SEASONS HOTELS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",9633.33,"UTAH JAZZ",null,"2011-03-31","01",null,"930200",693.22,null,"547","2011-10-31","SHERATON NY HTL & TOWE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",53132.66,"UTAH JAZZ",null,"2011-06-30","01",null,"930200",19,null,"547","2011-10-31","SLC INTERNATIONAL AIRP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",616,"UTAH JAZZ",null,"2011-06-30","01",null,"930200",287.35000000000002,null,"547","2011-10-31","WESTIN MICHIGAN AVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4420",66666.649999999994,"UTAH JAZZ",null,"2011-06-30","01",null,"930200",4775.3999999999996,null,"547","2011-10-31","LUFTHANSA GERMAN AIRLINES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",5000,"UTAH JAZZ",null,"2011-07-31","01",null,"930200",1320.4,null,"547","2011-10-31","SWISS INTERNATIONAL AIR L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",5000,"UTAH JAZZ",null,"2011-10-31","01",null,"930200",3750,null,"547","2011-10-31","INVESTOR RELATIONS SUPPORT INC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",5000,"UTAH JAZZ",null,"2011-10-31","01",null,"930200",3026.11,null,"560","2011-10-31","Time and Labor Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",5000,"UTAH JAZZ",null,"2011-11-30","01",null,"930200",2269.58,null,"561","2011-10-31","LABOR OVERHEAD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",100,"UTAH VALLEY HOME BUILDERS ASSO",null,"2011-02-28","01",null,"930200",1224695.8799999999,null,"621","2011-10-31","mark to market"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",3000,"UTAH VALLEY HOME BUILDERS ASSO",null,"2011-06-30","01",null,"930200",54810.45,null,"621","2011-10-31","Stock Grant Amort"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","4263",510,"UTAH VALLEY HOME BUILDERS ASSO",null,"2011-11-30","01",null,"930200",55000,null,"621","2011-10-31","Estimate Corp Dir Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909001","4263",500,"WRIGHT HOMES",null,"2011-09-30","01",null,"930200",20936.93,null,"621","2011-10-31","Dir Phantom Rest Stock Exp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",500,"WRIGHT HOMES",null,"2011-09-30","01",null,"930200",52.85,null,"622","2011-10-31","ROLL CALL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV234:AV438)","v":1895216.44},null,null,null,null,null,"930200",3534.14,null,"629","2011-10-31","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",2909.8,null,"410","2011-11-30","DELTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",62.85,null,"414","2011-11-30","RHUBARB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",70.89,null,"414","2011-11-30","FRIDAYS AMERICA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",19.13,null,"414","2011-11-30","COFFEE & FRIENDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",72.22,null,"414","2011-11-30","SSP AB ARLANDA (10)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1370,null,"461","2011-11-30","AMERICAN GAS ASSOCIATI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",3136,null,"546","2011-11-30","BUSINESS WIRE INC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",-10000,null,"546","2011-11-30","WESTERN ENERGY ALLIANCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",11186.9,null,"547","2011-11-30","DELTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",768.83,null,"547","2011-11-30","INTERCALL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",683,null,"547","2011-11-30","AER LINGUS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",180,null,"547","2011-11-30","PARK N JET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1134.8399999999999,null,"547","2011-11-30","HOTEL WIDDER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",26.5,null,"547","2011-11-30","WESTIN HOTEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",61.9,null,"547","2011-11-30","BRITISH AIRWAYS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",4174.43,null,"547","2011-11-30","DELTA AIR LINES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",535.34,null,"547","2011-11-30","HOTEL CONTINENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",233.59,null,"547","2011-11-30","ROSIE O'GRADY'S"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",966.6,null,"547","2011-11-30","UNITED AIRLINES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",13.33,null,"547","2011-11-30","COFFEE & FRIENDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1463.1,null,"547","2011-11-30","AMERICAN AIRLINES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",569.79999999999995,null,"547","2011-11-30","DOUBLETREE HOTELS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",175.4,null,"547","2011-11-30","FRONTIER AIRLINES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",14352.83,null,"547","2011-11-30","NY Stock Exchange"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",3034.33,null,"547","2011-11-30","INTERCONTINENTAL HO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",446.36,null,"547","2011-11-30","LANGHAM HOTEL BOSTON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",776.76,null,"547","2011-11-30","SOFITEL AMSTERDAM THE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",899.74,null,"547","2011-11-30","CROWNE PLAZA HOTELS MA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1068.4000000000001,null,"547","2011-11-30","FOUR SEASONS HOTELS PH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",125.56,null,"547","2011-11-30","FULTON ON RVER50013705"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",33.9,null,"547","2011-11-30","HIGHSPEED SYSTEMS CORP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1152.22,null,"547","2011-11-30","MARRIOTT 337N4 NY EAST"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",12.5,null,"547","2011-11-30","NJT NY PENN STA   0124"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1426.34,null,"547","2011-11-30","SHERATON NY HTL & TOWE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",172,null,"547","2011-11-30","SLC INTERNATIONAL AIRP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",89.1,null,"547","2011-11-30","T2 BONFIRE GRI10438505"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",287.35000000000002,null,"547","2011-11-30","WESTIN MICHIGAN AVENUE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",606,null,"547","2011-11-30","AMTRAK .COM 2851132541768"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",35.01,null,"547","2011-11-30","GARFUNKEL'S IRVING STREET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",4120.24,null,"547","2011-11-30","INVESTOR RELATIONS SUPPORT INC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",3061.97,null,"560","2011-11-30","Time and Labor Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",-152679.85,null,"621","2011-11-30","mark to market"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",54810.45,null,"621","2011-11-30","Stock Grant Amort"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",55000,null,"621","2011-11-30","Estimate Corp Dir Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",20936.93,null,"621","2011-11-30","Dir Phantom Rest Stock Exp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",795.72,null,"622","2011-11-30","R D CASH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",425.4,null,"622","2011-11-30","GARY G MICHAEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",278.7,null,"622","2011-11-30","CATERING BY BRYCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1682.28,null,"622","2011-11-30","MARRIOTT CITY CENTER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",2054.1,null,"410","2011-12-31","DELTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",14,null,"410","2011-12-31","SLC INTERNATIONAL AIRPORT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",39.729999999999997,null,"414","2011-12-31","MARTINE CAFE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",195,null,"414","2011-12-31","FOUR SEASONS HOTELS F/"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1364.64,null,"416","2011-12-31","FLEMING'S STEAKHOUSE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",432.77,null,"461","2011-12-31","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",37.6,null,"547","2011-12-31","TAXI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",50,null,"547","2011-12-31","DELTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",4809.2700000000004,null,"547","2011-12-31","LIMOLINK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",115.69,null,"547","2011-12-31","SHEEHANS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",19.02,null,"547","2011-12-31","TLC TAXI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",8,null,"547","2011-12-31","MCDONALDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",6.1,null,"547","2011-12-31","STARBUCKS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",17.670000000000002,null,"547","2011-12-31","CAFFE NERO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",90,null,"547","2011-12-31","PARK N JET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",15,null,"547","2011-12-31","YELLOW CAB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",26601.75,null,"547","2011-12-31","CHRISTENSEN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",55,null,"547","2011-12-31","START SHIFT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",15,null,"547","2011-12-31","VICTORY CAB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",17.5,null,"547","2011-12-31","COSTA COFFEE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1.8,null,"547","2011-12-31","FEDEX OFFICE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",80.290000000000006,null,"547","2011-12-31","SINNOTTS BAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",400.34,null,"547","2011-12-31","BAR AMERICAIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",67,null,"547","2011-12-31","BIG APPLE CAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1.95,null,"547","2011-12-31","N.J. TURNPIKE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",11.23,null,"547","2011-12-31","PANDA EXPRESS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",74.7,null,"547","2011-12-31","PIZZA EXPRESS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",23.93,null,"547","2011-12-31","THE GATHERING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",588.61,null,"547","2011-12-31","MARRIOTT HOTEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",581.55999999999995,null,"547","2011-12-31","SHERATON GRAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",51.35,null,"547","2011-12-31","EXPRESS ONBOARD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",50,null,"547","2011-12-31","GOGO AIR ONLINE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",26.36,null,"547","2011-12-31","HEATHROW AIRPORT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",2270.86,null,"547","2011-12-31","SHELBOURNE HOTEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",395.6,null,"547","2011-12-31","SOFITEL HEATHROW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",60,null,"547","2011-12-31","TLC TAXI SERVICE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",4622.51,null,"547","2011-12-31","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",26.7,null,"547","2011-12-31","BOS TAXI MED 1587"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",284.89999999999998,null,"547","2011-12-31","DOUBLETREE HOTELS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",15.86,null,"547","2011-12-31","FIVE GUYS BURGERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",14352.83,null,"547","2011-12-31","NY Stock Exchange"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",35,null,"547","2011-12-31","SUNOCO 0363957204"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",21.1,null,"547","2011-12-31","DESERT CAB COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",186.3,null,"547","2011-12-31","FEDEX OFFICE #0896"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",460,null,"547","2011-12-31","NANNI S RESTAURANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",939.65,null,"547","2011-12-31","MILLENNIUM BROADWAY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",0,null,"547","2011-12-31","MONTAGE DEER VALLEY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",48.04,null,"547","2011-12-31","NATIONAL RENTAL CAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1339.08,null,"547","2011-12-31","LANGHAM HOTEL BOSTON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",4400,null,"547","2011-12-31","PRECISIONIR GROUP INC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",6.5,null,"547","2011-12-31","QUEENS MIDTOWN TUNNEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",15,null,"547","2011-12-31","FOUR SEASONS HOTELS PH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",2880.55,null,"547","2011-12-31","MARRIOTT 337N4 NY EAST"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",207,null,"547","2011-12-31","SLC INTERNATIONAL AIRP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",27.22,null,"547","2011-12-31","T2 BONFIRE GRI10438505"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",23.42,null,"547","2011-12-31","DELAWARE NORTH COMPANIES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",651.82000000000005,null,"547","2011-12-31","KLM ROYAL DUTCH AIRLINES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",17,null,"547","2011-12-31","YELLOW-CHECKER-STAR TAXI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",20,null,"547","2011-12-31","WHITTLESEA/HENDERSON TAXI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",5,null,"547","2011-12-31","DELAWARE RIVER PORT AUTHORITY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",10.5,null,"547","2011-12-31","CAFFE ITALIA, HEATHROW AIRPORT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",15.21,null,"547","2011-12-31","MCCARRAN INTERNATIONAL AIRPORT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",15400,null,"621","2011-12-31","R D CASH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",22350,null,"621","2011-12-31","TERESA BECK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",-25000,null,"621","2011-12-31","KEITH RATTIE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1179.8800000000001,null,"621","2011-12-31","Div Fees-01424"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",20012.36,null,"621","2011-12-31","Div Fees-G0002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",31846.05,null,"621","2011-12-31","Div Fees-G0003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",12786.97,null,"621","2011-12-31","Div Fees-G0008"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",5366.04,null,"621","2011-12-31","Div Fees-G0021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",19000,null,"621","2011-12-31","GARY G MICHAEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",65400,null,"621","2011-12-31","KEITH O RATTIE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",220091,null,"621","2011-12-31","mark to market"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",5644.79,null,"621","2011-12-31","Div Grants-G0002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",9617.69,null,"621","2011-12-31","Div Grants-G0003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",6080.9,null,"621","2011-12-31","Div Grants-G0008"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",6676.45,null,"621","2011-12-31","Div Grants-G0021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",16500,null,"621","2011-12-31","LAURENCE M DOWNES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",54810.45,null,"621","2011-12-31","Stock Grant Amort"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",-110000,null,"621","2011-12-31","Estimate Corp Dir Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",20936.93,null,"621","2011-12-31","Dir Phantom Rest Stock Exp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",94.81,null,"622","2011-12-31","ROLL CALL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",1394.47,null,"622","2011-12-31","BRUCE A WILLIAMSON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",785.79,null,"629","2011-12-31","WELLS FARGO BANK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200 Total",4295362.240000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",4311960.7900000038]

{"sheet":"Incentive","index":18,"n_rows":62,"n_cols":59,"rows_kept":62,"cut":false,"hidden":false,"merged":[[24,37,24,41]]}
["Incentive Compensation",null,null,null,null,null,1,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,null,"Sum of Oth Earns 2009",null,"Co"]
[{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,"HOT",{"$f":"+G1+1","v":2},null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,"Earn Code",null,1,7,"Grand Total",null,"Account","Dept","Amount","Line Descr","Date","Unit","Trans",null,"Account","Dept","Sum Amount","Line Descr","Date","Trans","Journal ID","Line #"]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,"QGC Incentives",null,{"$f":"+'Control Panel'!F34","v":"QGC Incentives"},{"$f":"+G2+1","v":3},null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,"AM1","AMIP Incentive",1572431,838208,{"$f":"SUM(AN3:AO3)","v":2410639},null,"920000","1010",-288560,"Adjust QGC Incentive","2011-12-31","01","402",null,"920000","0011",9729,"LTCIP Bonus true up","2011-03-31","400","520",58]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,4,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,"AM4","AMIP II Incentive",null,1678950,{"$f":"SUM(AN4:AO4)","v":1678950},null,"920000","1010",400000,"Accrue QGC Incentive","2011-02-28","01","402"]
[null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B17","Bonus/QEP",20588.55,null,20588.55,null,"920000","1010",475773.98,"Adjust QGC Incentive","2011-03-31","01","402"]
[null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BMF","Bonus/QGC",null,4163.12,4163.12,null,"920000","1010",400000,"Accrue QGC Incentive","2011-03-31","01","402",null,"921010","0011",39074.699999999997,"Performance Share Amort","2011-03-31","403","589S",5]
[null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BQC","Bonus/QGM",11595.89,null,11595.89,null,"920000","1010",-242775,"Adjust QGC Incentive","2011-03-31","01","402",null,"921010","0011",20111.98,"Performance Share Amort","2011-04-30","403","589S",5]
[null,"Incentive Compensation",null,null,null,null,8,null,null,null,null,"Questar Corporation Incentive Pay Adjustment",null,null,null,null,null,null,"Questar Gas Incentive Pay Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BQP","Bonus/QPC",6429.8,6929.67,13359.470000000001,null,"920000","1010",400000,"Accrue QGC Incentive","2011-01-31","01","402",null,"921010","0011",18962.72,"Performance Share Amort","2011-05-31","403","589S",5]
[null,"Removal of Financial Based Payouts",null,null,null,null,9,null,null,null,null,"12 Mos. Ending  Dec, 2011.",null,null,null,null,null,null,"Actual Payout for 2010 (Paid in Feb 2011)",null,null,null,null,null,null,null,null,null,null,"SWITCH",1,null,null,null,null,null,null,"INC","Incentive Paid_Less Safety",4503266.7,1001263.18,5504529.8799999999,null,"920000","1010",325000,"Accrue QGC Incentive","2011-05-31","01","402",null,"921010","0011",19537.349999999999,"Performance Share Amort","2011-06-30","403","589S",5]
[null,null,null,null,null,null,10,null,null,null,null,"Workpaper A",null,null,null,null,null,null,null,null,"Workpaper B",null,null,null,null,null,null,null,"AVERAGE INCENTIVE CALCULATION","AVERAGE (1)","3-YR Average",null,null,null,null,null,null,"INS","Incentive Paid_Safety Only",1665386.6,3242.8,1668629.4000000001,null,"920000","1010",-225000,"Accrue QGC Incentive","2011-03-31","01","402",null,"921010","0011",19537.349999999999,"Performance Share Amort","2011-07-31","403","589S",5]
[null,"A",null,null,null,null,11,null,null,null,null,"A",null,"B","C","D",null,null,null,null,"A","B","C","D","E","E",null,null,null,"ACTUAL(2)",{"$f":"+AF12","v":"Actual 2011"},null,null,"HOT",null,null,null,"Grand Total",null,{"$f":"SUM(AN3:AN10)","v":7779698.540000001},{"$f":"SUM(AO3:AO10)","v":3532756.77},{"$f":"SUM(AP3:AP10)","v":11312455.310000001},null,"920000","1010",325000,"Accrue QGC Incentive","2011-04-30","01","402",null,"921010","0011",19537.349999999999,"Performance Share Amort","2011-08-31","403","589S",5]
[null,null,null,null,null,null,12,null,null,null,null,null,null,{"$f":"+AH12","v":"3-YR Average"},"Total","Disallow",null,null,null,null,null,null,null,{"$f":"+AH12","v":"3-YR Average"},null,null,null,null,"YEAR","Actual 2009","Actual 2010","Actual 2011","3-YR Average",{"$f":"IF(AE9=1,AE10,AE11)","v":"3-YR Average"},1,null,null,null,null,null,null,null,null,"920000","1010",325000,"Accrue QGC Incentive","2011-06-30","01","402",null,"921010","0011",19537.349999999999,"Performance Share Amort","2011-09-30","403","589S",5]
[1,"Questar Corporation","1/",{"$f":"P49","v":-1534937.1947971489},null,{"$f":"HLOOKUP($F$3,INSENTIVESCENARIO,G11,FALSE)","v":-1534937.1947971489},13,null,null,null,null,null,null,"Percentage","Payout","Adjustment",null,null,null,null,null,null,null,"% Payout"," $ Payout","Allowed $",null,null,null,null,null,null,null,null,{"$f":"+AI12+1","v":2},null,null,"Sum of Oth Earns 2010",null,"Co",null,null,null,"920000","1010",-302125.45,"Adjust QGC Incentive","2011-06-30","01","402",null,"921010","0011",19537.349999999999,"Performance Share Amort","2011-10-31","403","589S",5]
[null,null,null,null,null,null,14,null,null,1,"Questar Corp Management and Employee Incentive Plans",null,null,null,null,null,null,1,"QGC  Management Incentive Plan (AMIP)",null,null,null,null,null,null,null,null,null,"CORP AMIP (Financial Goals)",{"$f":"+AD16*AD18","v":2100750.8215613384},{"$f":"+AE16*AE18","v":2450164.4435354276},{"$f":"+AF16*AF18","v":1922108.54},{"$f":"AVERAGE(AD14:AF14)","v":2157674.601698922},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI14,FALSE)","v":2157674.601698922},{"$f":"+AI13+1","v":3},null,null,"Earn Code",null,1,7,"Grand Total",null,"920000","1010",325000,"Accrue QGC Incentive","2011-08-31","01","402",null,"921010","0011",19537.349999999999,"Performance Share Amort","2011-11-30","403","589S",5]
[2,"Questar Gas","2/",{"$f":"Z32","v":-2382105.5567771448},null,{"$f":"HLOOKUP($F$3,INSENTIVESCENARIO,G13,FALSE)","v":-2382105.5567771448},15,null,null,{"$f":"+J14+1","v":2},null,"Bonus related to QGC Financial Goals & Affiliates",null,{"$f":"+AH18","v":0.7643777045913307},{"$f":"N15*O17","v":2157674.601698922},{"$f":"-O15","v":-2157674.601698922},null,{"$f":"+R14+1","v":2},null,null,null,null,null,null,null,null,null,null,"CORP AMIP (O&M Goals)",{"$f":"+AD16*AD19","v":416407.1784386615},{"$f":"+AE16*AE19","v":281329.95646457258},{"$f":"+AF16*AF19","v":1297596.7400000002},{"$f":"AVERAGE(AD15:AF15)","v":665111.29163441143},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI15,FALSE)","v":665111.29163441143},4,null,null,"AM1","AMIP Incentive",1354183,1781828.4,{"$f":"SUM(AN15:AO15)","v":3136011.4},null,"920000","1010",325000,"Accrue QGC Incentive","2011-07-31","01","402",null,"921010","0011",19537.349999999999,"Performance Share Amort","2011-12-31","403","589S",5]
[null,null,null,null,null,null,16,null,null,{"$f":"+J15+1","v":3},null,"Bonus related to QGC O&M Goals ",null,{"$f":"+AH19","v":0.23562229540866944},{"$f":"N16*O17","v":665111.29163441143},null,null,{"$f":"+R15+1","v":3},null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"AO3+AO4","v":2517158},{"$f":"AO15+AO16","v":2731494.4},{"$f":"+AO28+AO29","v":3219705.2800000003},{"$f":"AVERAGE(AD16:AF16)","v":2822785.8933333331},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI16,FALSE)","v":2822785.8933333331},5,null,null,"AM4","AMIP II Incentive",null,949666,{"$f":"SUM(AN16:AO16)","v":949666},null,"920000","1010",325000,"Adjust QGC Incentive","2011-10-31","01","402"]
[null,null,null,null,null,null,17,null,null,4,null,"Total AMIP ",null,{"$f":"SUM(N15:N16)","v":1.0000000000000002},{"$f":"AH16","v":2822785.8933333331},{"$f":"SUM(P15:P16)","v":-2157674.601698922},null,4,null,"Amount Expensed to 921 Account",null,{"$f":"W38","v":1096785.7232499465},null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,"B17","Bonus/QEP",null,10032.75,10032.75,null,"920000","1010",500000,"Accrue QGC Incentive","2011-10-31","01","402"]
[3,"Total",null,{"$f":"SUM(D13:D15)","v":-3917042.7515742937},null,{"$f":"HLOOKUP($F$3,INSENTIVESCENARIO,G16,FALSE)","v":-3917042.7515742937},18,null,null,5,null,"Long Term Incentive Plan",null,null,null,{"$f":"-BB29","v":-439527.82000000018},null,5,null,null,null,null,null,null,null,null,null,null,"CORP AMIP (Financial Goals) %",{"$f":"AD45","v":0.83457249070631978},{"$f":"AE45","v":0.89700511322132948},{"$f":"AF45","v":0.59698275862068961},{"$f":"AG14/AG16","v":0.7643777045913307},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI18,FALSE)","v":0.7643777045913307},7,null,null,"BMF","Bonus/QGC",null,1193128.2900000005,1193128.2900000005,null,"920000","1010",325000,"Accrue QGC Incentive","2011-09-30","01","402",null,"921011","0011",39070.54,"G&A Exp-Perf Shr Liab Amort","2011-03-31","403","589C",1]
[null,null,null,null,null,null,19,null,null,6,null,null,null,null,null,null,null,6,null,"O&M Goals",null,null,null,{"$f":"+AH35","v":0.6335524403214603},{"$f":"V17*X19","v":694871.2714747414},{"$f":"Y19","v":694871.2714747414},null,null,"CORP AMIP (O&M Goals) %",{"$f":"1-AD18","v":0.16542750929368022},0.10299488677867052,{"$f":"1-AF18","v":0.40301724137931039},{"$f":"AG15/AG16","v":0.23562229540866944},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI19,FALSE)","v":0.23562229540866944},8,null,null,"BQC","Bonus/QGM","       4,758.51 ",4145.67,4145.67,null,"920000","1010",358000,"Adjust QGC Incentive","2011-09-30","01","402",null,"921011","0011",19535.27,"G&A Exp-Perf Shr Liab Amort","2011-04-30","403","589C",1]
[4,"Utah",null,{"$f":"'ROR-Model'!$M$2*D18","v":-3786487.6674166527},null,{"$f":"HLOOKUP($F$3,INSENTIVESCENARIO,G18,FALSE)","v":-3786487.6674166527},20,null,null,7,null,null,null,null,null,null,null,7,null,"Total AMIP Dollar Payout",null,null,null,{"$f":"SUM(X19:X19)","v":0.6335524403214603},{"$f":"SUM(Y19:Y19)","v":694871.2714747414},null,null,null,"TOTAL",{"$f":"SUM(AD18:AD19)","v":1},{"$f":"SUM(AE18:AE19)","v":1},{"$f":"SUM(AF18:AF19)","v":1},{"$f":"SUM(AG18:AG19)","v":1.0000000000000002},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI20,FALSE)","v":1.0000000000000002},9,null,null,"BQP","Bonus/QPC","       6,603.81 ",8366.5,8366.5,null,"920000","1010",143200,"Adjust QGC Incentive","2011-09-30","01","402",null,"921011","0011",19535.27,"G&A Exp-Perf Shr Liab Amort","2011-05-31","403","589C",1]
[5,"Wyoming",null,{"$f":"'ROR-Model'!$N$2*D18","v":-130555.08415764107},null,{"$f":"HLOOKUP($F$3,INSENTIVESCENARIO,G19,FALSE)","v":-130555.08415764107},21,null,null,8,null,"PIPE Bonus related to QGC Financial Goals & Affiliates",null,{"$f":"+AH26","v":0.72564142541325982},{"$f":"N21*O23","v":890557.23620072508},{"$f":"-O21","v":-890557.23620072508},null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,"INC","Incentive Paid_Less Safety",3980406.32,407970.98,4388377.3,null,"920000","1010",-285799.55,"Adjust QGC Incentive","2011-09-30","01","402",null,"921011","0011",19535.27,"G&A Exp-Perf Shr Liab Amort","2011-06-30","403","589C",1]
[null,"Total",null,{"$f":"SUM(D20:D21)","v":-3917042.7515742937},null,{"$f":"SUM(F20:F21)","v":-3917042.7515742937},22,null,null,9,null,"PIPE Bonus related to QGC O&M Goals ",null,{"$f":"+AH27","v":0.27435857458674001},{"$f":"N22*O23","v":336711.77713260817},null,null,9,"QGC Employee Incentive Plan (PIPE)",null,null,null,null,null,null,null,null,null,"CORP PIPE FINANCIAL GOALS",{"$f":"+AD24*AD26","v":838333.0576579927},{"$f":"+AE24*AE26","v":702709.51801314834},{"$f":"+AF24*AF26","v":1130629.1329310343},{"$f":"AVERAGE(AD22:AF22)","v":890557.23620072508},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI22,FALSE)","v":890557.23620072508},11,null,null,"INS","Incentive Paid_Safety Only",1328782.2,375424.24000000011,1704206.44,null,"920000","1010",825000,"Accrue QGC Incentive","2011-11-30","01","402",null,"921011","0011",19535.27,"G&A Exp-Perf Shr Liab Amort","2011-07-31","403","589C",1]
["1/","See Workpaper A",null,null,null,null,23,null,null,10,null,"TOTAL PIPE",null,{"$f":"SUM(N21:N22)","v":0.99999999999999978},{"$f":"AH24","v":1227269.0133333334},{"$f":"SUM(P21:P22)","v":-890557.23620072508},null,10,null,null,null,null,null,null,null,null,null,null,"CORP PIPE (O&M Goals)",{"$f":"+AD24*AD27","v":166172.92234200737},{"$f":"+AE24*AE27","v":80685.701986851695},{"$f":"+AF24*AF27","v":763276.70706896554},{"$f":"AVERAGE(AD23:AF23)","v":336711.77713260817},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI23,FALSE)","v":336711.77713260817},12,null,null,"Grand Total",null,{"$f":"SUM(AN15:AN22)","v":6663371.5200000005},{"$f":"SUM(AO15:AO22)","v":4730562.83},{"$f":"SUM(AP15:AP22)","v":11393934.35},null,"920000","1010",3400000,"Accrue QGC Incentive","2011-12-31","01","402",null,"921011","0011",19535.27,"G&A Exp-Perf Shr Liab Amort","2011-08-31","403","589C",1]
["2/","See Workpaper B",null,null,null,null,24,null,null,11,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"AO9+AO10","v":1004505.9800000001},{"$f":"AO21+AO22","v":783395.22000000009},{"$f":"AO34+AO35","v":1893905.8399999999},{"$f":"AVERAGE(AD24:AF24)","v":1227269.0133333334},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI24,FALSE)","v":1227269.0133333334},13,null,null,null,null,null,null,null,null,"920000","1010",-1387355,"Adjust QGC Incentive","2011-12-31","01","402",null,"921011","0011",19535.27,"G&A Exp-Perf Shr Liab Amort","2011-09-30","403","589C",1]
[null,null,null,null,null,null,25,null,null,12,null,"Total Questar Corp AMIP and PIPE Plan Disallowed",null,null,null,{"$f":"P17+P18+P23","v":-3487759.6578996475},null,12,null,"Amount Expensed to 921 Account",null,{"$f":"W39","v":5348573.2567500537},null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921011","0011",19535.27,"G&A Exp-Perf Shr Liab Amort","2011-10-31","403","589C",1]
[null,null,null,null,null,null,26,null,null,13,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,"CORP PIPE FINANCIAL GOALS %",{"$f":"AD45","v":0.83457249070631978},{"$f":"AE45","v":0.89700511322132948},{"$f":"AF45","v":0.59698275862068961},{"$f":"AG22/AG24","v":0.72564142541325982},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI26,FALSE)","v":0.72564142541325982},15,null,null,"Sum of Oth Earns 2011",null,"Co",null,null,null,null,null,{"$f":"SUM(AT3:AT25)","v":6445358.9800000004},null,null,null,null,null,"921011","0011",19535.27,"G&A Exp-Perf Shr Liab Amort","2011-11-30","403","589C",1]
[null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,14,null,"Operating Goals",null,null,null,{"$f":"AH58","v":0.62977208875228896},{"$f":"V25*X27","v":3368382.1517481143},{"$f":"Y27","v":3368382.1517481143},null,null,"CORP PIPE (O&M Goals) %",{"$f":"1-AD26","v":0.16542750929368022},0.10299488677867052,{"$f":"1-AF26","v":0.40301724137931039},{"$f":"AG23/AG24","v":0.27435857458674001},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI27,FALSE)","v":0.27435857458674001},16,null,null,"Earn Code",null,1,7,"Grand Total",null,null,null,null,null,null,null,null,null,"921011","0011",19535.27,"G&A Exp-Perf Shr Liab Amort","2011-12-31","403","589C",1]
[null,null,null,null,null,null,null,null,null,15,null," Disallowed Allocation",null,null,null,null,null,15,null,"Total PIPE % Payout",null,null,null,{"$f":"SUM(X27:X27)","v":0.62977208875228896},{"$f":"SUM(Y27:Y27)","v":3368382.1517481143},null,null,null,"TOTAL",{"$f":"SUM(AD26:AD27)","v":1},{"$f":"SUM(AE26:AE27)","v":1},{"$f":"SUM(AF26:AF27)","v":1},{"$f":"SUM(AG26:AG27)","v":0.99999999999999978},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI28,FALSE)","v":0.99999999999999978},17,null,null,"AM1","AMIP Incentive",1092690,1457868.18,{"$f":"SUM(AN28:AO28)","v":2550558.1799999997}]
[null,null,null,null,null,null,null,null,null,16,null,"Allocated Through District Gas",null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,"AM4","AMIP II Incentive",186760,1761837.1,{"$f":"SUM(AN29:AO29)","v":1948597.1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB3:BB28)","v":439527.82000000018}]
[null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,17,"Total AMIP and PIPE Allowed with Overheads (Line 7 + Line 16)",null,null,null,null,null,null,{"$f":"SUM(Z19:Z27)","v":4063253.4232228557},null,null,"QGC AMIP (Financial Goals)",{"$f":"+AD32*AD34","v":547464.85317018908},{"$f":"+AE32*AE34","v":458741.54526958294},{"$f":"+AF32*AF34","v":466657.74396642181},{"$f":"AVERAGE(AD30:AF30)","v":490954.71413539792},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI30,FALSE)","v":490954.71413539792},19,null,null,"B17","Bonus/QEP",null,null,0]
[null,null,null,null,null,null,null,null,null,18,null,"Allocated to QGC",null,null,null,null,null,18,"Total Incentives",null,null,null,null,null,null,{"$f":"V25+V17","v":6445358.9800000004},null,null,"QGC AMIP (O&M Goals)",{"$f":"+AD32*AD35","v":1024966.1468298108},{"$f":"+AE32*AE35","v":895441.45473041711},{"$f":"+AF32*AF35","v":626032.25603357819},{"$f":"AVERAGE(AD31:AF31)","v":848813.28586460219},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI31,FALSE)","v":848813.28586460219},20,null,null,"BMF","Bonus/QGC",null,7045.38,7045.38]
[null,null,null,null,null,null,null,null,null,19,null,"     Percent to QGC",null,null,{"$f":"+'ALLOCATIONS&PRETAX'!$D$8","v":0.44850000000000001},null,null,19,"Total Adjustment",null,null,null,null,null,null,{"$f":"Z30-Z31","v":-2382105.5567771448},null,null,"TOTAL",{"$f":"AN3","v":1572431},{"$f":"+AN15","v":1354183},{"$f":"+AN28","v":1092690},{"$f":"SUM(AG30:AG31)","v":1339768},{"$f":"SUM(AH30:AH31)","v":1339768},21,null,null,"BQC","Bonus/QGM",21064.85,null,21064.85]
[null,null,null,null,null,null,null,null,null,20,null,"     Total to QGC",null,null,{"$f":"P25*O32","v":-1564260.206567992},{"$f":"SUM(M33:O33)","v":-1564260.206567992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,"BQP","Bonus/QPC",15997.49,5348.03,21345.52]
[null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC AMIP (Financial Goals)%",{"$f":"AD37/(AD37+AD38)","v":0.34816462736373749},{"$f":"AE37/(AE37+AE38)","v":0.33875890132248221},{"$f":"AF37/(AF37+AF38)","v":0.42707240293809023},{"$f":"AG30/AG32","v":0.36644755967853981},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI34,FALSE)","v":0.36644755967853981},23,null,null,"INC","Incentive Paid_Less Safety",4328316.09,1794813.47,6123129.5599999996]
[null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC AMIP (O&M Goals)%",{"$f":"1-AD34","v":0.65183537263626246},{"$f":"1-AE34","v":0.66124109867751779},{"$f":"1-AF34","v":0.57292759706190977},{"$f":"AG31/AG32","v":0.6335524403214603},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI35,FALSE)","v":0.6335524403214603},24,null,null,"INS","Incentive Paid_Safety Only",1005105.78,99092.37,{"$f":"SUM(AN35:AO35)","v":1104198.1499999999}]
[null,null,null,null,null,null,null,null,null,23,null,"Portion of QGC in Shared Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(AD34:AD35)","v":1},{"$f":"SUM(AE34:AE35)","v":1},{"$f":"SUM(AF34:AF35)","v":1},{"$f":"SUM(AG34:AG35)","v":1},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI36,FALSE)","v":1},25,null,null,"Grand Total",null,{"$f":"SUM(AN28:AN35)","v":6649934.21},{"$f":"SUM(AO28:AO35)","v":5126004.53},{"$f":"SUM(AP28:AP35)","v":11775938.739999998}]
[null,null,null,null,null,null,null,null,null,24,null,"     Percent to QGC",null,null,{"$f":"+'ALLOCATIONS&PRETAX'!D16","v":5.33E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (FINANCIAL GOALS PAYOUT)%",3.1300000000000001E-2,3.3300000000000003E-2,4.07E-2,{"$f":"AVERAGE(AD37:AF37)","v":3.5099999999999999E-2},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI37,FALSE)","v":3.5099999999999999E-2},26]
[null,null,null,null,null,null,null,null,null,25,null,"     Total to QGC",null,null,{"$f":"+O33*O37","v":-83375.069010073974},null,null,null,null,null,null,"Total AMIP Expense",{"$f":"(AN28+AN29)/(AN28+AN28+AN34+AN35)*W40","v":1096785.7232499465},null,null,null,null,null,"QGC PIPE (OPERATIONAL GOALS PAYOUT)%",5.8599999999999999E-2,6.5000000000000002E-2,5.4600000000000003E-2,{"$f":"AVERAGE(AD38:AF38)","v":5.9400000000000001E-2},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI38,FALSE)","v":5.9400000000000001E-2},27]
[null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,"Total PIPE ",{"$f":"W40-W38","v":5348573.2567500537},null,null,null,null,null,"TOTAL QGC PIPE (GOALS PAYOUT)%",{"$f":"SUM(AD37:AD38)","v":8.9900000000000008E-2},{"$f":"SUM(AE37:AE38)","v":9.8299999999999998E-2},9.5299999999999996E-2,9.4500000000000001E-2,9.4500000000000001E-2,28]
[null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,"Total Incentive Expense",{"$f":"AT26","v":6445358.9800000004},"UPDATED FOR 2011",null,null,null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,null,28,null,"Allocated from QGC Shared Services to Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Total Corporate Payout",0.1076,0.13689999999999999,9.2799999999999994E-2,{"$f":"AVERAGE(AD41:AF41)","v":0.11243333333333333},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI41,FALSE)","v":0.11243333333333333},30]
[null,null,null,null,null,null,null,null,null,29,null,"QPC'S SHARE",null,null,{"$f":"+'ALLOCATIONS&PRETAX'!D22","v":0.35170000000000001},null,null,null,null,null,null,null,null,null,null,null,null,2,"Total related to QGC O&M Goals",1.78E-2,1.41E-2,3.7400000000000003E-2,2.3099999999999999E-2,{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI42,FALSE)","v":2.3099999999999999E-2},31]
[null,null,null,null,null,null,null,null,null,30,null,"     Total to QGC",null,null,{"$f":"+O38*O42","v":-29323.011770843019},{"$f":"-O43","v":29323.011770843019},null,null,null,null,null,null,null,null,null,null,null,3,"Excluded amount",{"$f":"AD41-AD42","v":8.9800000000000005E-2},{"$f":"AE41-AE42","v":0.12279999999999999},{"$f":"AF41-AF42","v":5.5399999999999991E-2},8.9333333333333334E-2,{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI43,FALSE)","v":8.9333333333333334E-2},32]
[null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"CORP AMIP (Financial Goals) %",{"$f":"AD43/AD41","v":0.83457249070631978},{"$f":"AE43/AE41","v":0.89700511322132948},{"$f":"AF43/AF41","v":0.59698275862068961},0.77618678751611292,{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI45,FALSE)","v":0.77618678751611292},34]
[null,null,null,null,null,null,null,null,null,33,"Total Amount Disallowed",null,null,null,null,{"$f":"SUM(P31:P44)","v":-1534937.1947971489},null,null,null,null,null,null,null,null,null,null,null,5,"CORP AMIP (O&M Goals) %",{"$f":"1-AD45","v":0.16542750929368022},{"$f":"1-AE45","v":0.10299488677867052},{"$f":"1-AF45","v":0.40301724137931039},0.22381321248388705,{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI46,FALSE)","v":0.22381321248388705},35]
[null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL CORP AMIP GOALS %",{"$f":"SUM(AD45:AD46)","v":1},{"$f":"SUM(AE45:AE46)","v":1},1,1,1,36]
[null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,null,null,null,null,null,null,null,36,"Adjustment",null,null,null,null,{"$f":"+P46","v":-1534937.1947971489},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 2009","Actual 2010","Actual 2011","3-YR Average",{"$f":"IF(AE9=1,AE10,AE11)","v":"3-YR Average"},40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (Financial Goals)",{"$f":"+AD57*AD55","v":2147706.8775305897},{"$f":"+AE57*AE55","v":1798534.8699491352},{"$f":"+AF57*AF55","v":2277757.2939034626},{"$f":"AVERAGE(AD53:AF53)","v":2074666.3471277291},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI53,FALSE)","v":2074666.3471277291},42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (O&M Goals)",{"$f":"+AD58*AD55","v":4020946.4224694106},{"$f":"+AE58*AE55","v":3510653.6500508646},{"$f":"+AF58*AF55","v":3055664.5760965375},{"$f":"AVERAGE(AD54:AF54)","v":3529088.2162056044},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI54,FALSE)","v":3529088.2162056044},43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"AN9+AN10","v":6168653.3000000007},{"$f":"+AN21+AN22","v":5309188.5199999996},{"$f":"+AN34+AN35","v":5333421.87},{"$f":"AVERAGE(AD55:AF55)","v":5603754.5633333335},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI55,FALSE)","v":5603754.5633333335},44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (Financial Goals)%",{"$f":"AD34","v":0.34816462736373749},0.33875890132248221,0.42707240293809023,{"$f":"+AG53/AG55","v":0.37022791124771104},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI57,FALSE)","v":0.37022791124771104},46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (O&M Goals)%",0.65183537263626246,0.66124109867751779,0.57292759706190977,{"$f":"+AG54/AG55","v":0.62977208875228896},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI58,FALSE)","v":0.62977208875228896},47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(AD57:AD58)","v":1},1,{"$f":"SUM(AF57:AF58)","v":1},{"$f":"SUM(AG57:AG58)","v":1},{"$f":"HLOOKUP($AH$12,AVG_INCENTIVE,AI59,FALSE)","v":1},48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!F2","v":3565665.3070525229},null,null,null,null,null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC61-'Control Panel'!H2","v":3565665.3070525229}]

{"sheet":"Stock Incentives","index":19,"n_rows":39,"n_cols":51,"rows_kept":39,"cut":false,"hidden":false,"merged":[[7,21,7,26],[8,15,8,18],[8,21,8,26],[8,0,8,3],[7,8,7,12],[7,15,7,18]]}
["Stock Incentives Adjustment",null,null,null,null,null,null,null,"Stock Incentive Adjustment",null,null,null,null,null,"Stock Incentive Adjustment",null,null,null,null,null,"Stock Incentive Adjustment",null,null,null,null,null,null,null,null,"Query: QGC Mark to Market",null,null,null,null,null,null,null,null,null,null,null,"Query: Corp Mark to Market"]
["Questar Gas Company",null,null,null,null,null,null,null,"Questar Gas Company",null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,"Unit","Journal ID","Ref","Ledger","Account","Dept","Sum Amount","Line Descr","Date","Divisor","Trans",null,null,"Journal ID","Ledger","Account","Dept","Sum Amount","Line Descr","Date","Divisor","Trans"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,"01","GLCOR11MM",null,"ACTUALS","930200","1050",2365.4299999999998,"Market to market","2011-01-31",1,"657",null,null,"GLCOR11MM","ACTUALS","921000","0011",31475.63,"mark to market","2011-01-31",1,"659"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","GLCOR11MM",null,"ACTUALS","930200","1050",886.75,"Market to market","2011-02-28",1,"657",null,"07","GLCOR11MM","ACTUALS","921000","0011",-14392.24,"mark to market","2011-02-28",1,"659"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workpaper 1",null,null,null,null,null,"Workpaper 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3252.18,null,null,null,null,null,"07","GLCOR11MA","ACTUALS","921000","0011",-15919.24,"mark to market","2011-03-31",1,"659"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MM","ACTUALS","921000","0011",38695.449999999997,"mark to market","2011-03-31",1,"659"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU3:AU6)","v":39859.599999999999}]
[null,null,null,null,null,null,null,null,"Deferred Compensation--Stock Incentive Adjustment",null,null,null,null,null,null,"Stock Incentive Adjustment",null,null,null,null,null,"Stock Incentive Adjustment"]
["Stock Incentives Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas",null,null,null,null,null,"Questar Corporation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MA","ACTUALS","921000","0011",297,"Mark to market","2011-04-30",1,"659"]
[null,null,null,null,null,"HOT",null,null,null,"A","B",null,"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MM","ACTUALS","921000","0011",37685,"mark to market","2011-04-30",1,"659"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A","B","C","D",null,null,"A","B","C","D","E","F","G",null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MA","ACTUALS","921000","0011",429,"mark to market","2011-05-31",1,"659"]
[null,null,null,"QGC Stock Incentives ",null,{"$f":"+'Control Panel'!F35","v":"QGC Stock Incentives "},1,null,null,null,"Questar ",null,null,null,null,null,"Questar ","Percent to","Total ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MM","ACTUALS","921000","0011",14295.12,"mark to market","2011-05-31",1,"659"]
[null,null,null,null,null,null,{"$f":"+G12+1","v":2},null,null,"Period","Gas",null,"Total",null,null,"Period","Gas","QGC","Adjustment",null,null,null,{"$f":"+J16","v":"2011-03-31"},{"$f":"+J17","v":"2011-06-30"},{"$f":"+J18","v":"2011-09-30"},{"$f":"+J19","v":"2011-12-31"},"Total","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MA","ACTUALS","921000","0011",-12346.03,"mark to market","2011-06-30",1,"659"]
[null,null,null,null,null,null,{"$f":"+G13+1","v":3},null,null,"Ended","Expense",null,"Expense",null,null,"Ended","Expense","From Shared",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MM","ACTUALS","921000","0011",-18440.63,"mark to market","2011-06-30",1,"659"]
[null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Questar Corp. Adjustments",{"$f":"+AU7","v":39859.599999999999},{"$f":"+AU15","v":21919.460000000003},{"$f":"+AU20","v":-75911.320000000007},{"$f":"+AU27","v":94151.359999999986},{"$f":"SUM(W15:Z15)","v":80019.099999999977},{"$f":"+AA15","v":80019.099999999977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU9:AU14)","v":21919.460000000003}]
[null,null,null,null,null,null,5,null,null,"2011-03-31",{"$f":"+S18","v":3252.18},null,{"$f":"SUM(K16:L16)","v":3252.18},null,1,{"$f":"+J16","v":"2011-03-31"},{"$f":"AJ5","v":3252.18},1,{"$f":"+Q16*R16","v":3252.18},null,{"$f":"+U15+1","v":2}]
["Total QGC Direct Charges",null,null,{"$f":"M20","v":3252.18},null,{"$f":"HLOOKUP($F$12,PHANTOMSCENARIO,G17,FALSE)","v":3252.18},6,null,null,"2011-06-30",{"$f":"+S22","v":0},null,{"$f":"SUM(K17:L17)","v":0},null,{"$f":"+O16+1","v":2},{"$f":"+J16","v":"2011-03-31"},null,{"$f":"1-'ALLOCATIONS&PRETAX'!$D$22","v":0.64829999999999999},{"$f":"+Q17*R17","v":0},null,{"$f":"+U16+1","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MM","ACTUALS","921000","0011",37756.97,"mark to market","2011-07-31",1,"659"]
[null,null,null,null,null,null,7,null,null,"2011-09-30",{"$f":"+S26","v":0},null,{"$f":"SUM(K18:L18)","v":0},null,{"$f":"+O17+1","v":3},"Total",{"$f":"SUM(Q16:Q17)","v":3252.18},null,{"$f":"SUM(S16:S17)","v":3252.18},null,4,"Allocated to QGC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MM","ACTUALS","921000","0011",-87288.33,"mark to market","2011-08-31",1,"659"]
[null,null,null,null,null,null,8,null,null,"2011-12-31",{"$f":"S30","v":0},null,{"$f":"SUM(K19:L19)","v":0},null,4,null,null,null,null,null,5,"     Percent to QGC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MM","ACTUALS","921000","0011",-26379.96,"mark to market","2011-09-30",1,"659"]
["Indirect Charges to Expense From Questar Corporation",null,null,{"$f":"M23","v":35215.813281743765},null,{"$f":"HLOOKUP($F$12,PHANTOMSCENARIO,G20,FALSE)","v":35215.813281743765},9,null,null,"Total Direct Charges",{"$f":"SUM(K16:K19)","v":3252.18},"1/",{"$f":"SUM(M16:M19)","v":3252.18},null,5,{"$f":"+J17","v":"2011-06-30"},0,1,{"$f":"+Q20*R20","v":0},null,6,"     Total to QGC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU17:AU19)","v":-75911.320000000007}]
[null,null,null,null,null,null,10,null,null,null,null,null,null,null,6,{"$f":"+J17","v":"2011-06-30"},null,{"$f":"1-'ALLOCATIONS&PRETAX'!$D$22","v":0.64829999999999999},{"$f":"+Q21*R21","v":0},null,7]
[null,null,null,null,null,null,11,null,null,null,null,null,null,null,7,"Total",{"$f":"SUM(Q20:Q21)","v":0},null,{"$f":"SUM(S20:S21)","v":0},null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MM","ACTUALS","921000","0011",92255.73,"mark to market","2011-10-31",1,"659"]
["Total Charge to Expenses for 12 Months period",null,null,{"$f":"SUM(D17:D20)","v":38467.993281743766},null,{"$f":"HLOOKUP($F$12,PHANTOMSCENARIO,G23,FALSE)","v":38467.993281743766},12,null,null,"Indirect Charges to Expense From Questar Corporation",null,"2/",{"$f":"+AA39","v":35215.813281743765},null,8,null,null,null,null,null,9,"Allocated to QGC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MA","ACTUALS","921000","0011",0,"mark to market","2011-11-30",1,"659"]
[null,null,null,null,null,null,13,null,null,null,null,null,null,null,9,{"$f":"+J18","v":"2011-09-30"},0,1,{"$f":"+Q24*R24","v":0},null,10,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$D$8","v":0.44850000000000001},{"$f":"+'ALLOCATIONS&PRETAX'!$D$8","v":0.44850000000000001},{"$f":"+'ALLOCATIONS&PRETAX'!$D$8","v":0.44850000000000001},{"$f":"+'ALLOCATIONS&PRETAX'!$D$8","v":0.44850000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07","GLCOR11MM","ACTUALS","921000","0011",-10717.39,"mark to market","2011-11-30",1,"659"]
[null,null,null,null,null,null,14,null,null,null,null,null,null,null,10,{"$f":"+J18","v":"2011-09-30"},null,{"$f":"1-'ALLOCATIONS&PRETAX'!$D$22","v":0.64829999999999999},{"$f":"+Q25*R25","v":0},null,11,"     Total to QGC",{"$f":"W15*W24","v":17877.030599999998},{"$f":"X15*X24","v":9830.8778100000018},{"$f":"Y15*Y24","v":-34046.227020000006},{"$f":"Z15*Z24","v":42226.884959999996},{"$f":"SUM(W25:Z25)","v":35888.566349999994},{"$f":"+AA25","v":35888.566349999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GLCOR11MA","ACTUALS","921000","0011",-6644.83,"mark to market","2011-12-31",1,"659"]
[null,"Adjustment",null,{"$f":"-D23","v":-38467.993281743766},null,{"$f":"HLOOKUP($F$12,PHANTOMSCENARIO,G26,FALSE)","v":-38467.993281743766},15,null,null,{"$f":"IF(M26<0,\"Reduction to \",\"Total Charge to Expenses for \")&H3","v":"Total Charge to Expenses for "},null,null,{"$f":"M23+M20","v":38467.993281743766},null,11,"Total",{"$f":"SUM(Q24:Q25)","v":0},null,{"$f":"SUM(S24:S25)","v":0},null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GLCOR11MM","ACTUALS","921000","0011",19257.849999999999,"mark to market","2011-12-31",1,"659"]
[null,null,null,null,null,null,16,null,null,null,null,null,null,null,12,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU22:AU26)","v":94151.359999999986}]
[null,null,null,null,null,null,17,null,null,null,null,null,null,null,13,{"$f":"+J19","v":"2011-12-31"},0,1,{"$f":"+Q28*R28","v":0},null,14,"Portion of QGC in Shared Services"]
[null,"Utah Reduction",null,{"$f":"'ROR-Model'!$M$2*D26","v":-37185.854582018022},null,{"$f":"HLOOKUP($F$12,PHANTOMSCENARIO,G29,FALSE)","v":-37185.854582018022},18,null,null,"Adjustment",null,null,{"$f":"-M26","v":-38467.993281743766},null,14,{"$f":"+J19","v":"2011-12-31"},0,{"$f":"1-'ALLOCATIONS&PRETAX'!$D$22","v":0.64829999999999999},{"$f":"+Q29*R29","v":0},null,15,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$D$16","v":5.33E-2},{"$f":"+'ALLOCATIONS&PRETAX'!$D$16","v":5.33E-2},{"$f":"+'ALLOCATIONS&PRETAX'!$D$16","v":5.33E-2},{"$f":"+'ALLOCATIONS&PRETAX'!$D$16","v":5.33E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRAND TOTAL",null,null,null,{"$f":"+AU27+AU20+AU15+AU7","v":80019.099999999977}]
[null,"Wyoming Reduction",null,{"$f":"'ROR-Model'!$N$2*D26","v":-1282.1386997257473},null,{"$f":"HLOOKUP($F$12,PHANTOMSCENARIO,G30,FALSE)","v":-1282.1386997257473},19,null,null,null,null,null,null,null,15,"Total",{"$f":"SUM(Q28:Q29)","v":0},null,{"$f":"SUM(S28:S29)","v":0},null,16,"     Total to QGC",{"$f":"+W25*W29","v":952.84573097999987},{"$f":"+X25*X29","v":523.98578727300014},{"$f":"+Y25*Y29","v":-1814.6639001660003},{"$f":"+Z25*Z29","v":2250.6929683679996},{"$f":"SUM(W30:Z30)","v":1912.8605864549993}]
[null,"Total",null,{"$f":"SUM(D29:D30)","v":-38467.993281743773},null,{"$f":"SUM(F29:F30)","v":-38467.993281743773},20,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(M32<0,\"Utah Reduction\",\"Utah Increase\")","v":"Utah Reduction"},null,null,{"$f":"M29*'ROR-Model'!M2","v":-37185.854582018022},null,null,"TotalCharges",{"$f":"+Q30+Q26+Q22+Q18","v":3252.18},null,{"$f":"S18+S22+S26+S30","v":3252.18},null,18]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(M33<0,\"Wyoming Reduction\",\"Wyoming Increase\")","v":"Wyoming Reduction"},null,null,{"$f":"M29*'ROR-Model'!N2","v":-1282.1386997257473},null,null,null,null,null,null,null,19,"Allocated from QGC Shared Services to Pipeline"]
[null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(M32:M33)","v":-38467.993281743773},null,null,null,null,null,null,null,20,"QPC'S SHARE",{"$f":"+'ALLOCATIONS&PRETAX'!$D$22","v":0.35170000000000001},{"$f":"+'ALLOCATIONS&PRETAX'!$D$22","v":0.35170000000000001},{"$f":"+'ALLOCATIONS&PRETAX'!$D$22","v":0.35170000000000001},{"$f":"+'ALLOCATIONS&PRETAX'!$D$22","v":0.35170000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"     Total to QGC",{"$f":"+W30*W34","v":335.11584358566597},{"$f":"+X30*X34","v":184.28580138391416},{"$f":"+Y30*Y34","v":-638.21729368838237},{"$f":"+Z30*Z34","v":791.5687169750255},{"$f":"SUM(W35:Z35)","v":672.75306825622329},{"$f":"-AA35","v":-672.75306825622329}]
[null,"Inflation Factor Account 930.2",null,null,null,null,null,null,"\\1","Workpaper 1",null,null,null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,"\\2","Workpaper 2",null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Total Billed to QGC",{"$f":"W25-W35","v":17541.914756414331},{"$f":"X25-X35","v":9646.5920086160877},{"$f":"Y25-Y35","v":-33408.009726311626},{"$f":"Z25-Z35","v":41435.316243024972},{"$f":"SUM(W39:Z39)","v":35215.813281743765}]

{"sheet":"Sporting Events","index":20,"n_rows":77,"n_cols":32,"rows_kept":77,"cut":false,"hidden":false,"merged":[[59,13,59,14],[7,9,7,13],[8,9,8,13],[12,9,12,10]]}
["Event Tickets",null,null,null,null,null,null,null,"Event Tickets"]
[{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,"QGC JAN TO DEC 2011"]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,"Unit","Voucher","Account","Amount","ShortName","Period","Year","Vendor",null,"CORP JAN TO DEC 2011"]
[null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,"01","00356563","921000",5000,"UTAHJAZZ-001",11,2011,"0000002923",null,"07","00070391","921000",22557.34,"UTAHJAZZ-001",6,2011,"0000002923"]
[null,"QGC Sporting Events ",null,null,{"$f":"+'Control Panel'!B36","v":"QGC Sporting Events "},1,null,null,null,null,null,null,null,null,null,"01","00355827","909001",5000,"UTAHJAZZ-001",10,2011,"0000002923",null,"07","00069589","921000",5485.33,"UTAHJAZZ-001",3,2011,"0000002923"]
[null,null,null,null,null,{"$f":"+F7+1","v":2},null,null,null,"Event Tickets",null,null,null,null,null,"01","00355822","909001",5000,"UTAHJAZZ-001",10,2011,"0000002923",null,"07","00069588","921000",5485.33,"UTAHJAZZ-001",3,2011,"0000002923"]
[null,null,null,null,null,{"$f":"+F8+1","v":3},null,null,null,null,null,null,null,null,null,"01","00346147","909001",5000,"UTAHJAZZ-001",7,2011,"0000002923",null,null,null,null,{"$f":"SUM(AB6:AB8)","v":33528}]
[null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,"01","00344260","909001",53132.66,"UTAHJAZZ-001",6,2011,"0000002923"]
[null,null,null,null,null,5,null,null,null,null,"A",null,"B","C",null,"01","00343779","909001",66666.649999999994,"UTAHJAZZ-001",6,2011,"0000002923"]
["Total Expenses",{"$f":"$N$42","v":-25159.640305488825},null,null,{"$f":"HLOOKUP($E$7,events,F12,FALSE)","v":-25159.640305488825},6,null,null,null,null,null,null,null,"Adjustment",null,"01","00343778","909001",616,"UTAHJAZZ-001",6,2011,"0000002923"]
[null,null,null,null,null,7,null,null,null,"Company",null,null,"Amounts","Amount",null,"01","00336232","909001",9633.33,"UTAHJAZZ-001",3,2011,"0000002923"]
["Utah Adjustment",{"$f":"'ROR-Model'!$M$2*B12*(1+B13)","v":-24321.069177783131},null,null,{"$f":"'ROR-Model'!$M$2*E12*(1+E13)","v":-24321.069177783131},8,null,null,null,null,null,null,null,null,null,"01","00336230","909001",9633.33,"UTAHJAZZ-001",3,2011,"0000002923"]
["Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*B12*(1+B13)","v":-838.57112770569449},null,null,{"$f":"'ROR-Model'!$N$2*E12*(1+E13)","v":-838.57112770569449},9,null,null,null,"Total Disallowed QC Sporting Events Expense",null,null,{"$f":"Q66","v":20955},null,null,"01","00336229","909001",66866.67,"UTAHJAZZ-001",3,2011,"0000002923"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","00335227","909001",12715,"UTAHJAZZ-001",3,2011,"0000002923"]
[null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocated","Adjustment",null,"EXLUDE: (IT IS INCLUDED IN ADVERTISMENT)",null,null,{"$f":"SUM(S6:S16)","v":239263.63999999996}]
[null,null,null,null,null,null,null,null,null,"Company and Allocation Amounts",null,"Calculations","Amount","Amount"]
[]
[null,null,null,null,null,null,null,null,null,"Allocated to QGC",null,null,null,null,null,"01","00355331","921000",2500,"ENERGYSOLU-002",10,2011,"0000015660"]
[null,null,null,null,null,null,null,null,null,"     Percent to QGC",null,{"$f":"+'ALLOCATIONS&PRETAX'!D8","v":0.44850000000000001},null,null,null,"01","00326262","921000",23000,"ENERGYSOLU-002",2,2011,"0000015660"]
[null,null,null,null,null,null,null,null,null,"     Total to QGC",null,{"$f":"+M15*L21","v":9398.317500000001},{"$f":"+L22","v":9398.317500000001},{"$f":"+M22","v":9398.317500000001},null,null,null,null,{"$f":"SUM(S20:S21)","v":25500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","GRAND TOTAL",null,{"$f":"+S22+S17","v":264763.63999999996}]
[]
[null,null,null,null,null,null,null,null,null,"Portion of QGC in Shared Services"]
[null,null,null,null,null,null,null,null,null,"     Percent to QGC",null,{"$f":"+'ALLOCATIONS&PRETAX'!D16","v":5.33E-2}]
[null,null,null,null,null,null,null,null,null,"     Total to QGC",null,{"$f":"+L22*L26","v":500.93032275000007},{"$f":"+L27","v":500.93032275000007}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Allocated from QGC Shared Services to Pipeline"]
[null,null,null,null,null,null,null,null,null,"QPC'S SHARE",null,{"$f":"+'ALLOCATIONS&PRETAX'!D22","v":0.35170000000000001}]
[null,null,null,null,null,null,null,null,null,"     Total to QGC",null,{"$f":"+L27*L31","v":176.17719451117503},{"$f":"+L32","v":176.17719451117503},{"$f":"-M32","v":-176.17719451117503}]
[]
[null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(M22:M32)","v":10075.425017261177},{"$f":"SUM(N22:N32)","v":9222.1403054888251}]
[]
[null,null,null,null,null,null,null,null,null,"Adjustment",null,null,null,{"$f":"N34","v":9222.1403054888251}]
[]
[null,null,null,null,null,null,null,null,"Total Disallowed QGC Sporting Events Expense",null,null,null,null,{"$f":"O66","v":15937.5}]
[]
[null,null,null,null,null,null,null,null,"Total Expenses",null,null,null,null,{"$f":"N38+N36","v":25159.640305488825}]
[null,null,null,null,null,null,null,null,"Escalation Factor "]
[null,null,null,null,null,null,null,null,"Total Adjustment",null,null,null,null,{"$f":"-N40*(1+N41)","v":-25159.640305488825}]
[]
[null,null,null,null,null,null,null,null,null,"Utah Adjustment",null,null,null,{"$f":"N42*'ROR-Model'!M2","v":-24321.069177783131}]
[null,null,null,null,null,null,null,null,null,"Wyoming Adjusment",null,null,null,{"$f":"N42*'ROR-Model'!N2","v":-838.57112770569449}]
[null,null,null,null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(N44:N45)","v":-25159.640305488825}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Event Tickets"]
[null,null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,"Utah - Average Adjusted Results Of Operations"]
[null,null,null,null,null,null,null,null,null,{"$f":"+A4","v":"12 Months Ended : Dec-2011"}]
[]
[null,null,null,null,null,null,null,null,null,"SPORTING EVENT TICKETS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC Direct",null,"Allocated from Corp"]
[null,null,null,null,null,null,null,null,null,"Vendor","Questar Gas","Allocated from","Based on ","Employee","Mkting","Employee","Mkting"]
[null,null,null,null,null,null,null,null,null,null,"Direct","Corp","2011 Data","Recognition","PR","Recognition","PR"]
[null,null,null,null,null,null,null,null,null,"Energy Solutions Arena",{"$f":"+S22","v":25500},null,{"$f":"K74/M74","v":0.375},{"$f":"M63*K63","v":9562.5},{"$f":"K63-N63","v":15937.5},{"$f":"M63*L63","v":0},{"$f":"L63-P63","v":0}]
[null,null,null,null,null,null,null,null,null,"Utah Jazz",null,{"$f":"+AB9","v":33528},{"$f":"K74/M74","v":0.375},{"$f":"M64*K64","v":0},{"$f":"K64-N64","v":0},{"$f":"M64*L64","v":12573},{"$f":"L64-P64","v":20955}]
[null,null,null,null,null,null,null,null,null,"Real Salt Lake",null,null,{"$f":"K75/M75","v":0.88888888888888884},{"$f":"M65*K65","v":0},{"$f":"K65-N65","v":0},{"$f":"M65*L65","v":0},{"$f":"L65-P65","v":0}]
[null,null,null,null,null,null,null,null,null,"     Total",{"$f":"SUM(K63:K65)","v":25500},{"$f":"SUM(L63:L65)","v":33528},null,{"$f":"SUM(N63:N65)","v":9562.5},{"$f":"SUM(O63:O65)","v":15937.5},{"$f":"SUM(P63:P65)","v":12573},{"$f":"SUM(Q63:Q65)","v":20955}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Tickets Used for Employee Recognition - % Calculation 2011"]
[]
[null,null,null,null,null,null,null,null,null,null,"Employee"]
[null,null,null,null,null,null,null,null,null,null,"Recognition","Pub. Relations","Total"]
[null,null,null,null,null,null,null,null,null,"Jazz Tickets",18,30,{"$f":"K74+L74","v":48}]
[null,null,null,null,null,null,null,null,null,"Real Salt Lake",8,1,9]
[null,null,null,null,null,null,null,null,null,"Total Tickets",{"$f":"SUM(K74:K75)","v":26},{"$f":"SUM(L74:L75)","v":31},{"$f":"SUM(M74:M75)","v":57}]
[null,null,null,null,null,null,null,null,null,"Total Percentage:",{"$f":"K76/$M$76","v":0.45614035087719296},{"$f":"L76/$M$76","v":0.54385964912280704},{"$f":"M76/$M$76","v":1}]

{"sheet":"State Tax","index":21,"n_rows":29,"n_cols":11,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Allocated State Income Tax",null,null,null,null,null," Allocated State Income Tax"]
["Questar Gas Company",null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
["Utah - June 2010 Results",null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[]
[]
[]
[]
[]
[null,null,"QGC State Tax ",{"$f":"'Control Panel'!B40","v":"QGC State Tax "},1,null,"Month Billed","Description",null,"Consol Exp/(Inc)","QGC Exp/(Inc)"]
[null,null,null,"HOT",{"$f":"+E9+1","v":2}]
[null,null,null,null,{"$f":"+E10+1","v":3},null,"2011-12-01","Actual Billing",null,726163,600986]
["Account","Type",null,null,4,null,"Total Calendar Year Ended 12/31/2011",null,null,{"$f":"SUM(J11:J11)","v":726163},{"$f":"SUM(K11:K11)","v":600986}]
[null,null,null,null,5]
[null,null,null,null,6]
[null,null,null,null,7]
[null,null,null,null,8,null,"Adjustment to Acc 923",null,null,{"$f":"-J12","v":-726163},{"$f":"-K12","v":-600986}]
[null,null,null,null,9]
["Adjustment to Acc 923",null,{"$f":"+$K$16","v":-600986},{"$f":"HLOOKUP($D$9,STATETAXSCENARIO,E18,FALSE)","v":-600986},10,null,"Utah Adjustment",null,null,{"$f":"'ROR-Model'!$M$2*J16","v":-701959.97808019526},{"$f":"'ROR-Model'!$M$2*K16","v":-580955.12906400382}]
[null,null,null,null,11,null,"Wyoming Adjustment",null,null,{"$f":"'ROR-Model'!$N$2*J16","v":-24203.021919804793},{"$f":"'ROR-Model'!$N$2*K16","v":-20030.870935996194}]
["Utah Adjustment",null,{"$f":"'ROR-Model'!$M$2*C18","v":-580955.12906400382},{"$f":"HLOOKUP($D$9,STATETAXSCENARIO,E20,FALSE)","v":-580955.12906400382},12,null,"Total",null,null,{"$f":"SUM(J18:J19)","v":-726163},{"$f":"SUM(K18:K19)","v":-600986}]
["Wyoming Adjustment",null,{"$f":"'ROR-Model'!$N$2*C18","v":-20030.870935996194},{"$f":"HLOOKUP($D$9,STATETAXSCENARIO,E21,FALSE)","v":-20030.870935996194},13]
[null,null,{"$f":"SUM(C20:C21)","v":-600986},{"$f":"HLOOKUP($D$9,STATETAXSCENARIO,E22,FALSE)","v":-600986},14]
[null,null,null,null,15]
[null,null,null,null,16]
[null,null,null,null,17]
[null,null,null,null,18]
[null,null,null,null,19]
[null,null,null,null,20]
[null,null,null,null,21]

{"sheet":"Revenue","index":22,"n_rows":421,"n_cols":13,"rows_kept":421,"cut":false,"hidden":false,"merged":[[8,2,8,3],[10,0,10,3],[11,0,11,3]]}
["Reserve Accrual HISTORICAL"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[{"$f":"IF('Control Panel'!$B$4=\"\",\"\",'Control Panel'!$B$4)","v":"Capital Structure : AVG CAP STR"}]
[null,null,null,null,null,"Energy Efficiency Services Adjustment"]
[null,null,null,null,null,"Rev booked Dec 09","BOOKED REV LESS DSM Dec 09"]
[null,null,null,null,null,"Rev booked DEC 2011","Energy Efficiency Services Adjustment",null,{"$f":"+'Control Panel'!B29","v":"Energy Efficiency Services Adjustment"},null,"REVENUE CHANGE",null,1]
["FERC Acct",null,"Description",null,null,null,null,null,null,null,null,null,{"$f":"+M8+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M9+1","v":3}]
["UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"+F363+F365","v":617386211.45578432},{"$f":"+G363+G365","v":617386211.45578432},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M11,FALSE)","v":617386211.45578432},null,{"$f":"+K362+K364","v":-39860130.930000007},null,4]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,6]
["Utah",null,null,null,null,null,null,null,null,null,null,null,7]
[null,"GS-R","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$15","v":249069692},{"$f":"'Booked DEC 2011 Rev'!$T$15","v":249069692},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M15,FALSE)","v":249069692},null,{"$f":"I15-F15","v":0},null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$17","v":86515399},{"$f":"'Booked DEC 2011 Rev'!$T$17","v":86515399},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M17,FALSE)","v":86515399},null,{"$f":"I17-F17","v":0},null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$19","v":457175694},{"$f":"'Booked DEC 2011 Rev'!$T$19","v":457175694},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M19,FALSE)","v":457175694},null,{"$f":"I19-F19","v":0},null,12]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$21","v":885563},{"$f":"'Booked DEC 2011 Rev'!$T$21","v":885563},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M20,FALSE)","v":885563},null,{"$f":"I20-F20","v":0},null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$22","v":103469715},{"$f":"'Booked DEC 2011 Rev'!$T$22","v":103469715},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M22,FALSE)","v":103469715},null,{"$f":"I22-F22","v":0},null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,"GS-C","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$24","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$24","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M24,FALSE)","v":0},null,{"$f":"I24-F24","v":0},null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$26","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$26","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M26,FALSE)","v":0},null,{"$f":"I26-F26","v":0},null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$28","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$28","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M28,FALSE)","v":0},null,{"$f":"I28-F28","v":0},null,21]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$29","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$29","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M29,FALSE)","v":0},null,{"$f":"I29-F29","v":0},null,22]
[null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$31","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$31","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M31,FALSE)","v":0},null,{"$f":"I31-F31","v":0},null,24]
[null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,"GSS","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$33","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$33","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M33,FALSE)","v":0},null,{"$f":"I33-F33","v":0},null,26]
[null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$35","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$35","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M35,FALSE)","v":0},null,{"$f":"I35-F35","v":0},null,28]
[null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$37","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$37","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M37,FALSE)","v":0},null,{"$f":"I37-F37","v":0},null,30]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$38","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$38","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M38,FALSE)","v":0},null,{"$f":"I38-F38","v":0},null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$40","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$40","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M40,FALSE)","v":0},null,{"$f":"I40-F40","v":0},null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$42","v":4910618},{"$f":"'Booked DEC 2011 Rev'!$T$42","v":4910618},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M42,FALSE)","v":4910618},null,{"$f":"I42-F42","v":0},null,35]
[null,null,null,null,null,null,null,null,null,null,null,null,36]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$44","v":5614176},{"$f":"'Booked DEC 2011 Rev'!$T$44","v":5614176},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M44,FALSE)","v":5614176},null,{"$f":"I44-F44","v":0},null,37]
[null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$46","v":33088973},{"$f":"'Booked DEC 2011 Rev'!$T$46","v":33088973},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M46,FALSE)","v":33088973},null,{"$f":"I46-F46","v":0},null,39]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$47","v":43613767},{"$f":"'Booked DEC 2011 Rev'!$T$47","v":43613767},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M47,FALSE)","v":43613767},null,{"$f":"I47-F47","v":0},null,40]
[null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$49","v":7512495},{"$f":"'Booked DEC 2011 Rev'!$T$49","v":7512495},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M49,FALSE)","v":7512495},null,{"$f":"I49-F49","v":0},null,42]
[null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,"F-3","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$51","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$51","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M51,FALSE)","v":0},null,{"$f":"I51-F51","v":0},null,44]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$52","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$52","v":0},null,null,null,null,null,45]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$53","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$53","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M53,FALSE)","v":0},null,{"$f":"I53-F53","v":0},null,46]
[null,null,"Commodity Tariff Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$54","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$54","v":0},null,null,null,null,null,47]
[null,null,"Commodity Demand Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$55","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$55","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M55,FALSE)","v":0},null,{"$f":"I55-F55","v":0},null,48]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$56","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$56","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M56,FALSE)","v":0},null,{"$f":"I56-F56","v":0},null,49]
[null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,null,"Total Sales Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$58","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$58","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M58,FALSE)","v":0},null,{"$f":"I58-F58","v":0},null,51]
[null,null,null,null,null,null,null,null,null,null,null,null,52]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$60","v":3847157.8694736995},{"$f":"'Booked DEC 2011 Rev'!$T$60","v":3847157.8694736995},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M60,FALSE)","v":3847157.8694736995},null,{"$f":"I60-F60","v":0},null,53]
[null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$62","v":458306.91830180009},{"$f":"'Booked DEC 2011 Rev'!$T$62","v":458306.91830180009},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M62,FALSE)","v":458306.91830180009},null,{"$f":"I62-F62","v":0},null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$64","v":2328793.9222245002},{"$f":"'Booked DEC 2011 Rev'!$T$64","v":2328793.9222245002},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M64,FALSE)","v":2328793.9222245002},null,{"$f":"I64-F64","v":0},null,57]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$65","v":6634258.71},{"$f":"'Booked DEC 2011 Rev'!$T$65","v":6634258.71},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M65,FALSE)","v":6634258.71},null,{"$f":"I65-F65","v":0},null,58]
[null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$67","v":530145.71000000008},{"$f":"'Booked DEC 2011 Rev'!$T$67","v":530145.71000000008},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M67,FALSE)","v":530145.71000000008},null,{"$f":"I67-F67","v":0},null,60]
[null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,"F-4","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$69","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$69","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M69,FALSE)","v":0},null,{"$f":"I69-F69","v":0},null,62]
[null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$71","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$71","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M71,FALSE)","v":0},null,{"$f":"I71-F71","v":0},null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,65]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$73","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$73","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M73,FALSE)","v":0},null,{"$f":"I73-F73","v":0},null,66]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$74","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$74","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M74,FALSE)","v":0},null,{"$f":"I74-F74","v":0},null,{"$f":"+M73+1","v":67}]
[null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$76","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$76","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M76,FALSE)","v":0},null,{"$f":"I76-F76","v":0},null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,70]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$78","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$78","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M78,FALSE)","v":0},null,{"$f":"I78-F78","v":0},null,71]
[null,null,null,null,null,null,null,null,null,null,null,null,72]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$80","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$80","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M80,FALSE)","v":0},null,{"$f":"I80-F80","v":0},null,73]
[null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$82","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$82","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M82,FALSE)","v":0},null,{"$f":"I82-F82","v":0},null,75]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$83","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$83","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M83,FALSE)","v":0},null,{"$f":"I83-F83","v":0},null,76]
[null,null,null,null,null,null,null,null,null,null,null,null,77]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$85","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$85","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M85,FALSE)","v":0},null,{"$f":"I85-F85","v":0},null,78]
[null,null,null,null,null,null,null,null,null,null,null,null,79]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$87","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$87","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M87,FALSE)","v":0},null,{"$f":"I87-F87","v":0},null,80]
[null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$89","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$89","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M89,FALSE)","v":0},null,{"$f":"I89-F89","v":0},null,82]
[null,null,null,null,null,null,null,null,null,null,null,null,83]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$91","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$91","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M91,FALSE)","v":0},null,{"$f":"I91-F91","v":0},null,84]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$92","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$92","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M92,FALSE)","v":0},null,{"$f":"I92-F92","v":0},null,85]
[null,null,null,null,null,null,null,null,null,null,null,null,86]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$94","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$94","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M94,FALSE)","v":0},null,{"$f":"I94-F94","v":0},null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,"IS-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$96","v":782555},{"$f":"'Booked DEC 2011 Rev'!$T$96","v":782555},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M96,FALSE)","v":782555},null,{"$f":"I96-F96","v":0},null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,90]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$98","v":473689},{"$f":"'Booked DEC 2011 Rev'!$T$98","v":473689},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M98,FALSE)","v":473689},null,{"$f":"I98-F98","v":0},null,91]
[null,null,null,null,null,null,null,null,null,null,null,null,92]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$100","v":10442002},{"$f":"'Booked DEC 2011 Rev'!$T$100","v":10442002},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M100,FALSE)","v":10442002},null,{"$f":"I100-F100","v":0},null,93]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$101","v":11698246},{"$f":"'Booked DEC 2011 Rev'!$T$101","v":11698246},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M101,FALSE)","v":11698246},null,{"$f":"I101-F101","v":0},null,94]
[null,null,null,null,null,null,null,null,null,null,null,null,95]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$103","v":2628324},{"$f":"'Booked DEC 2011 Rev'!$T$103","v":2628324},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M103,FALSE)","v":2628324},null,{"$f":"I103-F103","v":0},null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,97]
[null,"IS-4","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$105","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$105","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M105,FALSE)","v":0},null,{"$f":"I105-F105","v":0},null,98]
[null,null,null,null,null,null,null,null,null,null,null,null,99]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$107","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$107","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M107,FALSE)","v":0},null,{"$f":"I107-F107","v":0},null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,101]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$109","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$109","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M109,FALSE)","v":0},null,{"$f":"I109-F109","v":0},null,102]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$110","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$110","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M110,FALSE)","v":0},null,{"$f":"I110-F110","v":0},null,103]
[null,null,null,null,null,null,null,null,null,null,null,null,104]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$112","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$112","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M112,FALSE)","v":0},null,{"$f":"I112-F112","v":0},null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,106]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$114","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$114","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M114,FALSE)","v":0},null,{"$f":"I114-F114","v":0},null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,108]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$116","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$116","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M116,FALSE)","v":0},null,{"$f":"I116-F116","v":0},null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$118","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$118","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M118,FALSE)","v":0},null,{"$f":"I118-F118","v":0},null,111]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$119","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$119","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M119,FALSE)","v":0},null,{"$f":"I119-F119","v":0},null,112]
[null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$121","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$121","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M121,FALSE)","v":0},null,{"$f":"I121-F121","v":0},null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,"FT-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$123","v":4058852},{"$f":"'Booked DEC 2011 Rev'!$T$123","v":4058852},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M123,FALSE)","v":4058852},null,{"$f":"I123-F123","v":0},null,116]
[null,null,null,null,null,null,null,null,null,null,null,null,117]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$125","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$125","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M125,FALSE)","v":0},null,{"$f":"I125-F125","v":0},null,118]
[null,null,null,null,null,null,null,null,null,null,null,null,119]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$127","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$127","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M127,FALSE)","v":0},null,{"$f":"I127-F127","v":0},null,120]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$128","v":4058852},{"$f":"'Booked DEC 2011 Rev'!$T$128","v":4058852},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M128,FALSE)","v":4058852},null,{"$f":"I128-F128","v":0},null,121]
[null,null,null,null,null,null,null,null,null,null,null,null,122]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$130","v":21996479},{"$f":"'Booked DEC 2011 Rev'!$T$130","v":21996479},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M130,FALSE)","v":21996479},null,{"$f":"I130-F130","v":0},null,123]
[null,null,null,null,null,null,null,null,null,null,null,null,124]
[null,"FT-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$132","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$132","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M132,FALSE)","v":0},null,{"$f":"I132-F132","v":0},null,125]
[null,null,null,null,null,null,null,null,null,null,null,null,126]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$134","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$134","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M134,FALSE)","v":0},null,{"$f":"I134-F134","v":0},null,127]
[null,null,null,null,null,null,null,null,null,null,null,null,128]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$136","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$136","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M136,FALSE)","v":0},null,{"$f":"I136-F136","v":0},null,129]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$137","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$137","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M137,FALSE)","v":0},null,{"$f":"I137-F137","v":0},null,130]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M137+1","v":131}]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$139","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$139","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M139,FALSE)","v":0},null,{"$f":"I139-F139","v":0},null,132]
[null,null,null,null,null,null,null,null,null,null,null,null,133]
[null,"MT","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$141","v":28862},{"$f":"'Booked DEC 2011 Rev'!$T$141","v":28862},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M141,FALSE)","v":28862},null,{"$f":"I141-F141","v":0},null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,135]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$143","v":1936},{"$f":"'Booked DEC 2011 Rev'!$T$143","v":1936},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M143,FALSE)","v":1936},null,{"$f":"I143-F143","v":0},null,136]
[null,null,null,null,null,null,null,null,null,null,null,null,137]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$145","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$145","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M145,FALSE)","v":0},null,{"$f":"I145-F145","v":0},null,138]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$146","v":30798},{"$f":"'Booked DEC 2011 Rev'!$T$146","v":30798},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M146,FALSE)","v":30798},null,{"$f":"I146-F146","v":0},null,139]
[null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$148","v":32262},{"$f":"'Booked DEC 2011 Rev'!$T$148","v":32262},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M148,FALSE)","v":32262},null,{"$f":"I148-F148","v":0},null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,142]
[null,"FTE","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$150","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$150","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M150,FALSE)","v":0},null,{"$f":"I150-F150","v":0},null,143]
[null,null,null,null,null,null,null,null,null,null,null,null,144]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$152","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$152","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M152,FALSE)","v":0},null,{"$f":"I152-F152","v":0},null,145]
[null,null,null,null,null,null,null,null,null,null,null,null,146]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$154","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$154","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M154,FALSE)","v":0},null,{"$f":"I154-F154","v":0},null,147]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$155","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$155","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M155,FALSE)","v":0},null,{"$f":"I155-F155","v":0},null,148]
[null,null,null,null,null,null,null,null,null,null,null,null,149]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$157","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$157","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M157,FALSE)","v":0},null,{"$f":"I157-F157","v":0},null,150]
[null,null,null,null,null,null,null,null,null,null,null,null,151]
[null,"IT","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$159","v":7099977},{"$f":"'Booked DEC 2011 Rev'!$T$159","v":7099977},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M159,FALSE)","v":7099977},null,{"$f":"I159-F159","v":0},null,152]
[null,null,null,null,null,null,null,null,null,null,null,null,153]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$161","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$161","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M161,FALSE)","v":0},null,{"$f":"I161-F161","v":0},null,154]
[null,null,null,null,null,null,null,null,null,null,null,null,155]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$163","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$163","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M163,FALSE)","v":0},null,{"$f":"I163-F163","v":0},null,156]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$164","v":7099977},{"$f":"'Booked DEC 2011 Rev'!$T$164","v":7099977},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M164,FALSE)","v":7099977},null,{"$f":"I164-F164","v":0},null,157]
[null,null,null,null,null,null,null,null,null,null,null,null,158]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$166","v":29978657},{"$f":"'Booked DEC 2011 Rev'!$T$166","v":29978657},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M166,FALSE)","v":29978657},null,{"$f":"I166-F166","v":0},null,159]
[null,null,null,null,null,null,null,null,null,null,null,null,160]
[null,"IT-S","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$168","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$168","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M168,FALSE)","v":0},null,{"$f":"I168-F168","v":0},null,161]
[null,null,null,null,null,null,null,null,null,null,null,null,162]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$170","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$170","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M170,FALSE)","v":0},null,{"$f":"I170-F170","v":0},null,163]
[null,null,null,null,null,null,null,null,null,null,null,null,164]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$172","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$172","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M172,FALSE)","v":0},null,{"$f":"I172-F172","v":0},null,165]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$173","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$173","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M173,FALSE)","v":0},null,{"$f":"I173-F173","v":0},null,166]
[null,null,null,null,null,null,null,null,null,null,null,null,167]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$175","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$175","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M175,FALSE)","v":0},null,{"$f":"I175-F175","v":0},null,168]
[null,null,null,null,null,null,null,null,null,null,null,null,169]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$177","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$177","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M177,FALSE)","v":0},null,{"$f":"I177-F177","v":0},null,170]
[null,null,null,null,null,null,null,null,null,null,null,null,171]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$179","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$179","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M179,FALSE)","v":0},null,{"$f":"I179-F179","v":0},null,172]
[null,null,null,null,null,null,null,null,null,null,null,null,173]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$181","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$181","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M181,FALSE)","v":0},null,{"$f":"I181-F181","v":0},null,174]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$182","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$182","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M182,FALSE)","v":0},null,{"$f":"I182-F182","v":0},null,175]
[null,null,null,null,null,null,null,null,null,null,null,null,176]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$184","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$184","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M184,FALSE)","v":0},null,{"$f":"I184-F184","v":0},null,177]
[null,null,null,null,null,null,null,null,null,null,null,null,178]
[null,"E-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$186","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$186","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M186,FALSE)","v":0},null,{"$f":"I186-F186","v":0},null,179]
[null,null,null,null,null,null,null,null,null,null,null,null,180]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$188","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$188","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M188,FALSE)","v":0},null,{"$f":"I188-F188","v":0},null,181]
[null,null,null,null,null,null,null,null,null,null,null,null,182]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$190","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$190","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M190,FALSE)","v":0},null,{"$f":"I190-F190","v":0},null,183]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$191","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$191","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M191,FALSE)","v":0},null,{"$f":"I191-F191","v":0},null,184]
[null,null,null,null,null,null,null,null,null,null,null,null,185]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$193","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$193","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M193,FALSE)","v":0},null,{"$f":"I193-F193","v":0},null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,187]
[null,"CET","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$195","v":-3520781},{"$f":"'Booked DEC 2011 Rev'!$T$195","v":-3520781},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M195,FALSE)","v":-3520781},null,{"$f":"I195-F195","v":0},null,188]
[null,"DSM","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$196","v":39595454},0,null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M196,FALSE)","v":0},null,{"$f":"I196-F196","v":-39595454},null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,null,null,null,null,null,null,null,null,null,null,null,191]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F15+F24+F33+F42+F51+F60+F69+F78+F87+F96+F105+F114+F123+F132+F141+F150+F159+F168+F177+F186+F195+F196","v":305872386.8694737},{"$f":"+G15+G24+G33+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G196","v":266276932.8694737},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M199,FALSE)","v":266276932.8694737},null,{"$f":"I199-F199","v":-39595454},null,192]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F17+F26+F35+F44+F53+F61+F62+F71+F80+F89+F98+F107+F116+F125+F134+F143+F152+F161+F170+F179+F188","v":93063506.918301806},{"$f":"+G17+G26+G35+G44+G53+G61+G62+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188","v":93063506.918301806},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M200,FALSE)","v":93063506.918301806},null,{"$f":"I200-F200","v":0},null,193]
[null,null,"Commodity Revenue",null,null,{"$f":"+F19+F28+F37+F46+F55+F63+F64+F73+F82+F91+F100+F109+F118+F127+F136+F145+F154+F163+F172+F181+F190","v":503035462.92222452},{"$f":"+G19+G28+G37+G46+G55+G63+G64+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190","v":503035462.92222452},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M201,FALSE)","v":503035462.92222452},null,{"$f":"I201-F201","v":0},null,194]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F20+F38+F47+F56+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29+F195+F196","v":110096134.71000001},{"$f":"+G20+G38+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29+G195+G196","v":70500680.710000008},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M202,FALSE)","v":70500680.710000008},null,{"$f":"I202-F202","v":-39595454},null,{"$f":"+M201+1","v":195}]
[null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,null,"Sales Dth",null,null,{"$f":"F22+F31+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F193","v":114140679.70999999},{"$f":"G22+G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G193","v":114140679.70999999},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M204,FALSE)","v":114140679.70999999},null,{"$f":"I204-F204","v":0},null,197]
[null,null,"Transportation Dth",null,null,{"$f":"F130+F139+F148+F157+F166+F175+F184+F31","v":52007398},{"$f":"G130+G139+G148+G157+G166+G175+G184+G31","v":52007398},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M205,FALSE)","v":52007398},null,{"$f":"I205-F205","v":0},null,198]
[null,null,"Total Utah Dth",null,null,{"$f":"+F22+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F130+F139+F148+F157+F166+F175+F184+F193+F31","v":166148077.70999998},{"$f":"+G22+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G31","v":166148077.70999998},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M206,FALSE)","v":166148077.70999998},null,{"$f":"I206-F206","v":0},null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,200]
["Idaho",null,null,null,null,null,null,null,null,null,null,null,201]
[null,"GS-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$209","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$209","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M209,FALSE)","v":0},null,{"$f":"I209-F209","v":0},null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,203]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$211","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$211","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M211,FALSE)","v":0},null,{"$f":"I211-F211","v":0},null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,205]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$213","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$213","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M213,FALSE)","v":0},null,{"$f":"I213-F213","v":0},null,206]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$214","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$214","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M214,FALSE)","v":0},null,{"$f":"I214-F214","v":0},null,207]
[null,null,null,null,null,null,null,null,null,null,null,null,208]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$216","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$216","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M216,FALSE)","v":0},null,{"$f":"I216-F216","v":0},null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,210]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$218","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$218","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M218,FALSE)","v":0},null,{"$f":"I218-F218","v":0},null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,212]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$220","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$220","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M220,FALSE)","v":0},null,{"$f":"I220-F220","v":0},null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$222","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$222","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M222,FALSE)","v":0},null,{"$f":"I222-F222","v":0},null,215]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$223","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$223","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M223,FALSE)","v":0},null,{"$f":"I223-F223","v":0},null,216]
[null,null,null,null,null,null,null,null,null,null,null,null,217]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$225","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$225","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M225,FALSE)","v":0},null,{"$f":"I225-F225","v":0},null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,"Idaho Totals",null,null,null,{"$f":"'Booked DEC 2011 Rev'!$T$227","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$227","v":0},null,null,null,{"$f":"I227-F227","v":0},null,220]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$228","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$228","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M228,FALSE)","v":0},null,{"$f":"I228-F228","v":0},null,221]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$229","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$229","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M229,FALSE)","v":0},null,{"$f":"I229-F229","v":0},null,222]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$230","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$230","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M230,FALSE)","v":0},null,{"$f":"I230-F230","v":0},null,223]
[null,null,"Total Idaho Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$231","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$231","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M231,FALSE)","v":0},null,{"$f":"I231-F231","v":0},null,224]
[null,null,null,null,null,null,null,null,null,null,null,null,225]
[null,null,"Sales Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$233","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$233","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M233,FALSE)","v":0},null,{"$f":"I233-F233","v":0},null,226]
[null,null,"Transportation Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$234","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$234","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M234,FALSE)","v":0},null,{"$f":"I234-F234","v":0},null,227]
[null,null,"Total Idaho Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$235","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$235","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M235,FALSE)","v":0},null,{"$f":"I235-F235","v":0},null,228]
[null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,230]
[null,"GS-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$238","v":10113130},{"$f":"'Booked DEC 2011 Rev'!$T$238","v":10113130},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M238,FALSE)","v":10113130},null,{"$f":"I238-F238","v":0},null,231]
[null,null,null,null,null,null,null,null,null,null,null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,233]
[null,null,null,null,null,null,null,null,null,null,null,null,234]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$242","v":19412131},{"$f":"'Booked DEC 2011 Rev'!$T$242","v":19412131},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M242,FALSE)","v":19412131},null,{"$f":"I242-F242","v":0},null,235]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$243","v":29525261},{"$f":"'Booked DEC 2011 Rev'!$T$243","v":29525261},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M243,FALSE)","v":29525261},null,{"$f":"I243-F243","v":0},null,236]
[null,null,null,null,null,null,null,null,null,null,null,null,237]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$245","v":3708429},{"$f":"'Booked DEC 2011 Rev'!$T$245","v":3708429},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M245,FALSE)","v":3708429},null,{"$f":"I245-F245","v":0},null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,239]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$247","v":180262},{"$f":"'Booked DEC 2011 Rev'!$T$247","v":180262},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M247,FALSE)","v":180262},null,{"$f":"I247-F247","v":0},null,240]
[null,null,null,null,null,null,null,null,null,null,null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,242]
[null,null,null,null,null,null,null,null,null,null,null,null,243]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$251","v":1240109},{"$f":"'Booked DEC 2011 Rev'!$T$251","v":1240109},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M251,FALSE)","v":1240109},null,{"$f":"I251-F251","v":0},null,244]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$252","v":1420371},{"$f":"'Booked DEC 2011 Rev'!$T$252","v":1420371},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M252,FALSE)","v":1420371},null,{"$f":"I252-F252","v":0},null,245]
[null,null,null,null,null,null,null,null,null,null,null,null,246]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$254","v":238488},{"$f":"'Booked DEC 2011 Rev'!$T$254","v":238488},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M254,FALSE)","v":238488},null,{"$f":"I254-F254","v":0},null,247]
[null,null,null,null,null,null,null,null,null,null,null,null,248]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$256","v":58597.354741999996},{"$f":"'Booked DEC 2011 Rev'!$T$256","v":58597.354741999996},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M256,FALSE)","v":58597.354741999996},null,{"$f":"I256-F256","v":0},null,249]
[null,null,null,null,null,null,null,null,null,null,null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,251]
[null,null,null,null,null,null,null,null,null,null,null,null,252]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$260","v":49144.615257999998},{"$f":"'Booked DEC 2011 Rev'!$T$260","v":49144.615257999998},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M260,FALSE)","v":49144.615257999998},null,{"$f":"I260-F260","v":0},null,253]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$261","v":107741.97},{"$f":"'Booked DEC 2011 Rev'!$T$261","v":107741.97},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M261,FALSE)","v":107741.97},null,{"$f":"I261-F261","v":0},null,254]
[null,null,null,null,null,null,null,null,null,null,null,null,255]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$263","v":9593.15},{"$f":"'Booked DEC 2011 Rev'!$T$263","v":9593.15},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M263,FALSE)","v":9593.15},null,{"$f":"I263-F263","v":0},null,256]
[null,null,null,null,null,null,null,null,null,null,null,null,257]
[null,"GSW","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$265","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$265","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M265,FALSE)","v":0},null,{"$f":"I265-F265","v":0},null,258]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M265+1","v":259}]
[null,null,null,null,null,null,null,null,null,null,null,null,260]
[null,null,null,null,null,null,null,null,null,null,null,null,261]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$269","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$269","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M269,FALSE)","v":0},null,{"$f":"I269-F269","v":0},null,262]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$270","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$270","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M270,FALSE)","v":0},null,{"$f":"I270-F270","v":0},null,263]
[null,null,null,null,null,null,null,null,null,null,null,null,264]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$272","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$272","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M272,FALSE)","v":0},null,{"$f":"I272-F272","v":0},null,265]
[null,null,null,null,null,null,null,null,null,null,null,null,266]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$274","v":34409},{"$f":"'Booked DEC 2011 Rev'!$T$274","v":34409},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M274,FALSE)","v":34409},null,{"$f":"I274-F274","v":0},null,267]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,0,null,268]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$276","v":-238},{"$f":"'Booked DEC 2011 Rev'!$T$276","v":-238},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M276,FALSE)","v":-238},null,0,null,269]
[null,null,null,null,null,null,null,null,null,null,0,null,270]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$278","v":586095},{"$f":"'Booked DEC 2011 Rev'!$T$278","v":586095},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M278,FALSE)","v":586095},null,0,null,271]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$279","v":620266},{"$f":"'Booked DEC 2011 Rev'!$T$279","v":620266},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M279,FALSE)","v":620266},null,0,null,272]
[null,null,null,null,null,null,null,null,null,null,0,null,273]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$281","v":144649},{"$f":"'Booked DEC 2011 Rev'!$T$281","v":144649},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M281,FALSE)","v":144649},null,0,null,{"$f":"+M280+1","v":274}]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+M281+1","v":275}]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$283","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$283","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M283,FALSE)","v":0},null,0,null,276]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,0,null,277]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$285","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$285","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M285,FALSE)","v":0},null,0,null,278]
[null,null,null,null,null,null,null,null,null,null,0,null,279]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$287","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$287","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M287,FALSE)","v":0},null,0,null,280]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$288","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$288","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M288,FALSE)","v":0},null,0,null,281]
[null,null,null,null,null,null,null,null,null,null,0,null,282]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$290","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$290","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M290,FALSE)","v":0},null,0,null,283]
[null,null,null,null,null,null,null,null,null,null,0,null,284]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$292","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$292","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M292,FALSE)","v":0},null,0,null,285]
[null,"Sales",null,"(To Commodity Costs)",null,null,null,null,null,null,0,null,286]
[null,null,null,null,null,null,null,null,null,null,0,null,287]
[null,null,null,null,null,null,null,null,null,null,0,null,288]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$296","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$296","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M296,FALSE)","v":0},null,0,null,289]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$297","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$297","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M297,FALSE)","v":0},null,0,null,290]
[null,null,null,null,null,null,null,null,null,null,0,null,291]
[null,null,"Total Dth",null,null,null,null,null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M299,FALSE)","v":0},null,0,null,292]
[null,null,null,null,null,null,null,null,null,null,0,null,293]
[null,"I-T","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$301","v":45489},{"$f":"'Booked DEC 2011 Rev'!$T$301","v":45489},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M301,FALSE)","v":45489},null,0,null,294]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,0,null,295]
[null,null,null,null,null,null,null,null,null,null,0,null,296]
[null,null,null,null,null,null,null,null,null,null,0,null,297]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$305","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$305","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M305,FALSE)","v":0},null,0,null,298]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$306","v":45489},{"$f":"'Booked DEC 2011 Rev'!$T$306","v":45489},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M306,FALSE)","v":45489},null,0,null,299]
[null,null,null,null,null,null,null,null,null,null,0,null,300]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$308","v":121546},{"$f":"'Booked DEC 2011 Rev'!$T$308","v":121546},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M308,FALSE)","v":121546},null,0,null,301]
[null,null,null,null,null,null,null,null,null,null,0,null,302]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$310","v":48297},{"$f":"'Booked DEC 2011 Rev'!$T$310","v":48297},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M310,FALSE)","v":48297},null,0,null,303]
[null,"Trans",null,"(To Commodity Costs)",null,null,null,null,null,null,0,null,304]
[null,null,null,null,null,null,null,null,null,null,0,null,305]
[null,null,null,null,null,null,null,null,null,null,0,null,306]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$314","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$314","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M314,FALSE)","v":0},null,0,null,307]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$315","v":48297},{"$f":"'Booked DEC 2011 Rev'!$T$315","v":48297},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M315,FALSE)","v":48297},null,0,null,308]
[null,null,null,null,null,null,null,null,null,null,0,null,309]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$317","v":390829},{"$f":"'Booked DEC 2011 Rev'!$T$317","v":390829},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M317,FALSE)","v":390829},null,0,null,310]
[null,null,null,null,null,null,null,null,null,null,null,null,311]
[null,"CET","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$319","v":-30447.429999999986},{"$f":"'Booked DEC 2011 Rev'!$T$319","v":-30447.429999999986},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M319,FALSE)","v":-30447.429999999986},null,{"$f":"I319-F319","v":0},null,312]
[null,"DSM","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$320","v":264676.93},0,null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M320,FALSE)","v":0},null,-264676.93,null,313]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,0,null,314]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F238+F247+F256+F265+F274+F319+F320","v":10620627.854742},{"$f":"G238+G247+G256+G265+G274+G319+G320","v":10355950.924742},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M322,FALSE)","v":10355950.924742},null,-264676.9299999997,null,315]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F276+F285","v":-238},{"$f":"G276+G285","v":-238},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M323,FALSE)","v":-238},null,0,null,316]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F283+F292+F301+F310","v":93786},{"$f":"G283+G292+G301+G310","v":93786},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M324,FALSE)","v":93786},null,0,null,317]
[null,null,"Commodity Revenue",null,null,{"$f":"F242+F251+F260+F269+F278+F287+F296+F305+F314","v":21287479.615258001},{"$f":"G242+G251+G260+G269+G278+G287+G296+G305+G314","v":21287479.615258001},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M325,FALSE)","v":21287479.615258001},null,0,null,318]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F243+F252+F261+F270+F279+F288+F297+F306+F315","v":31767425.969999999},{"$f":"G243+G252+G261+G270+G279+G288+G297+G306+G315","v":31767425.969999999},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M326,FALSE)","v":31767425.969999999},null,0,null,319]
[null,null,null,null,null,null,null,null,null,null,0,null,320]
[null,null,"Sales Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290","v":4101159.15},{"$f":"G245+G254+G263+G272+G281+G290","v":4101159.15},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M328,FALSE)","v":4101159.15},null,0,null,321]
[null,null,"Transportation Dth",null,null,{"$f":"F308+F317+F299","v":512375},{"$f":"G308+G317+G299","v":512375},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M329,FALSE)","v":512375},null,0,null,322]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290+F299+F308+F317","v":4613534.1500000004},{"$f":"G245+G254+G263+G272+G281+G290+G299+G308+G317","v":4613534.1500000004},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M330,FALSE)","v":4613534.1500000004},null,0,null,323]
[null,null,null,null,null,null,null,null,null,null,0,null,324]
["Colorado",null,null,null,null,null,null,null,null,null,0,null,325]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$335","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$335","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M333,FALSE)","v":0},null,0,null,326]
[null,null,null,null,null,null,null,null,null,null,0,null,327]
[null,null,null,null,null,null,null,null,null,null,0,null,328]
[null,null,null,null,null,null,null,null,null,null,0,null,329]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$339","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$339","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M337,FALSE)","v":0},null,0,null,330]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F333:F337)","v":0},{"$f":"SUM(G333:G337)","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M338,FALSE)","v":0},null,0,null,331]
[null,null,null,null,null,null,null,null,null,null,0,null,332]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$342","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$342","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M340,FALSE)","v":0},null,0,null,333]
[null,null,null,null,null,null,null,null,null,null,0,null,334]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$344","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$344","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M342,FALSE)","v":0},null,0,null,335]
[null,null,null,null,null,null,null,null,null,null,0,null,336]
[null,null,null,null,null,null,null,null,null,null,0,null,337]
[null,null,null,null,null,null,null,null,null,null,0,null,338]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$348","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$348","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M346,FALSE)","v":0},null,0,null,339]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F342:F346)","v":0},{"$f":"SUM(G342:G346)","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M347,FALSE)","v":0},null,0,null,340]
[null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+M347+1","v":341}]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2011 Rev'!$T$351","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$351","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M349,FALSE)","v":0},null,0,null,342]
[null,null,null,null,null,{"$f":"'Booked DEC 2011 Rev'!$T$350","v":0},{"$f":"'Booked DEC 2011 Rev'!$T$350","v":0},null,null,null,0,null,343]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,{"$f":"I351-F351","v":0},null,344]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F333+F342","v":0},{"$f":"G333+G342","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M352,FALSE)","v":0},null,0,null,345]
[null,null,"Commodity Revenue",null,null,{"$f":"F336+F345","v":0},{"$f":"G336+G345","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M353,FALSE)","v":0},null,0,null,346]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F338+F347","v":0},{"$f":"G338+G347","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M354,FALSE)","v":0},null,0,null,347]
[null,null,null,null,null,null,null,null,null,null,0,null,348]
[null,null,"Sales Dth",null,null,{"$f":"F340","v":0},{"$f":"G340","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M356,FALSE)","v":0},null,0,null,349]
[null,null,"Transportation Dth",null,null,{"$f":"F349","v":0},{"$f":"G349","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M357,FALSE)","v":0},null,0,null,350]
[null,null,"Total Colorado Dth",null,null,{"$f":"F340+F349","v":0},{"$f":"G340+G349","v":0},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M358,FALSE)","v":0},null,0,null,351]
[null,null,null,null,null,null,null,null,null,null,0,null,352]
["System Total Tariff Sales and Revenue",null,null,null,null,null,null,null,null,null,0,null,353]
[null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,0,null,354]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F199+F228+F322+F352","v":316493014.72421569},{"$f":"G199+G228+G322+G352","v":276632883.79421568},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M362,FALSE)","v":276632883.79421568},null,-39860130.930000007,null,355]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F200+F229+F323","v":93063268.918301806},{"$f":"G200+G229+G323","v":93063268.918301806},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M363,FALSE)","v":93063268.918301806},null,0,null,356]
[null,null,"Wyo Non-Core DNG Revenue Credits",null,null,{"$f":"F324","v":93786},{"$f":"G324","v":93786},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M364,FALSE)","v":93786},null,0,null,357]
[null,null,"Commodity Revenue",null,null,{"$f":"F201+F230+F325+F353","v":524322942.5374825},{"$f":"G201+G230+G325+G353","v":524322942.5374825},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M365,FALSE)","v":524322942.5374825},null,0,null,358]
[null,null,null,{"$f":"+AY362+AY364","v":0},null,null,null,null,null,null,0,null,359]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(F362:F366)","v":933973012.18000007},{"$f":"G202+G231+G326+G354","v":102268106.68000001},null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M367,FALSE)","v":102268106.68000001},null,-831704905.5,null,360]
[null,"System Total Dth Throughput",null,null,null,null,null,null,null,null,0,null,361]
[null,null,"Sales Dth",null,null,{"$f":"F204+F233+F328+F356","v":118241838.86},118241838.86,null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M369,FALSE)","v":118241838.86},null,0,null,362]
[null,null,"Transportation Dth",null,null,52519773,52519773,null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M370,FALSE)","v":52519773},null,0,null,363]
[null,null,null,null,null,170761611.85999998,170761611.85999998,null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M371,FALSE)","v":170761611.85999998},null,0,null,364]
[null,null,null,null,null,null,null,null,null,null,null,null,365]
[null,"UTAH","GS-1","Customers",null,null,null,null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M373,FALSE)","v":0},null,{"$f":"I373-F373","v":0},null,366]
[null,"UTAH","GSS","Customers",null,null,null,null,0,null,0,null,367]
[null,"UTAH","F-S","Customers",null,null,null,null,0,null,0,null,368]
[null,"UTAH","IS","Customers",null,null,null,null,0,null,0,null,369]
[null,"UTAH","NGV","Customers",null,null,null,null,0,null,0,null,370]
[null,"UTAH","F-4","Customers",null,null,null,null,0,null,0,null,371]
[null,"UTAH","I-2","Customers",null,null,null,null,0,null,0,null,372]
[null,"UTAH","FT-1","Customers",null,null,null,null,0,null,0,null,373]
[null,"UTAH","FT1L","Customers",null,null,null,null,0,null,0,null,374]
[null,"UTAH","MT","Customers",null,null,null,null,0,null,0,null,375]
[null,"UTAH","FT-E","Customers",null,null,null,null,0,null,0,null,376]
[null,"UTAH","TS","Customers",null,null,null,null,0,null,0,null,377]
[null,"UTAH","IT-S","Customers",null,null,null,null,0,null,0,null,378]
[null,"UTAH","FT-2C","Customers",null,null,null,null,0,null,0,null,379]
[null,"UTAH","E-1","Customers",null,null,null,null,0,null,0,null,380]
[null,"UTAH","P-I","Customers",null,null,null,null,0,null,0,null,381]
[null,"UT SUBTOTALS FROM PRN",null,null,null,null,null,null,0,null,0,null,382]
[null,"UTAH TOTAL ","Utah","Customers",null,null,null,null,0,null,0,null,383]
[null,"UTAH CHECK",null,null,null,null,null,null,0,null,0,null,384]
[null,null,null,null,null,null,null,null,0,null,0,null,385]
[null,"WYO","GS-1","Customers",null,null,null,null,0,null,0,null,386]
[null,"WYO","NGV","Customers",null,null,null,null,0,null,0,null,387]
[null,"WYO","GSW","Customers",null,null,null,null,0,null,0,null,388]
[null,"WYO","I-2","Customers",null,null,null,null,0,null,0,null,389]
[null,"WYO","I-4","Customers",null,null,null,null,0,null,0,null,390]
[null,"WYO","IC","Customers",null,null,null,null,0,null,0,null,391]
[null,"WYO","I-T","Customers",null,null,null,null,0,null,0,null,392]
[null,"WYO","Wyoming Totals","Customers",null,null,null,null,0,null,0,null,393]
[null,null,null,null,null,null,null,null,0,null,0,null,394]
[null,"CO","I-4","Customers",null,null,null,null,0,null,0,null,395]
[null,"CO","IC","Customers",null,null,null,null,0,null,0,null,396]
[null,"CO","Colorado Totals","Customers",null,null,null,null,0,null,0,null,397]
[null,null,"Colorado Totals","Customers",null,null,null,null,0,null,0,null,398]
[null,null,null,null,null,null,null,null,null,null,null,null,399]
[null,null,null,null,null,null,null,null,null,null,null,null,400]
[null,null,null,null,null,null,null,null,null,null,null,null,401]
[null,null,null,null,null,null,null,null,null,null,null,null,402]
[null,null,null,null,null,null,null,null,null,null,null,null,403]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F362","v":316493014.72421569},{"$f":"+G362","v":276632883.79421568},null,{"$f":"+I362","v":276632883.79421568},null,{"$f":"I411-F411","v":-39860130.930000007},null,404]
[null,null,"Wyo Non-Core DNG Revenue Credits",null,null,{"$f":"+F364","v":93786},{"$f":"+G364","v":93786},null,{"$f":"+I364","v":93786},null,{"$f":"I412-F412","v":0},null,{"$f":"+M411+1","v":405}]
[null,null,"SYSTEM Distribution Non-Gas Rev",null,null,{"$f":"SUM(F411:F412)","v":316586800.72421569},{"$f":"SUM(G411:G412)","v":276726669.79421568},null,{"$f":"SUM(I411:I412)","v":276726669.79421568},null,{"$f":"I413-F413","v":-39860130.930000007},null,406]
[null,null,null,null,null,null,null,null,null,null,null,null,407]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F363","v":93063268.918301806},{"$f":"+G363","v":93063268.918301806},null,{"$f":"+I363","v":93063268.918301806},null,{"$f":"I415-F415","v":0},null,408]
[null,null,null,null,null,null,null,null,null,null,null,null,409]
[null,null,"Commodity Revenue",null,null,{"$f":"+F200","v":93063506.918301806},{"$f":"+G200","v":93063506.918301806},null,{"$f":"+I200","v":93063506.918301806},null,{"$f":"I417-F417","v":0},null,410]
[null,null,null,null,null,{"$f":"+F415-F417","v":-238},{"$f":"+G415-G417","v":-238},null,{"$f":"+I415-I417","v":-238},null,{"$f":"I418-F418","v":0},null,411]
[null,null,"TOTAL Commodity Revenue",null,null,{"$f":"SUM(F417:F418)","v":93063268.918301806},{"$f":"SUM(G417:G418)","v":93063268.918301806},null,{"$f":"SUM(I417:I418)","v":93063268.918301806},null,{"$f":"I419-F419","v":0},null,412]
[null,null,null,null,null,null,null,null,null,null,null,null,413]
[null,null,null,null,null,null,null,null,null,null,null,null,414]

{"sheet":"REVENUE-RECONCILIATION","index":23,"n_rows":117,"n_cols":11,"rows_kept":117,"cut":false,"hidden":false,"merged":[[6,1,6,10]]}
["Revenue Reconciliation Summary"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[]
[]
[null,"REVENUE ADJUSTMENT"]
[null,null,"DNG","DNG","DNG",null,null,"DNG"]
[null,null,"Rev booked DEC 2010","Rev booked JUNE 2011","CHANGE",null,null,{"$f":"+Revenue!K8","v":"REVENUE CHANGE"},"Other Rev Adjustments","REV RUN +Other Rev Adjustments","ADJUSTMENT"]
[null,null,"DNG","DNG",null,null,null,"DNG","DNG"]
[]
["UTAH FIRM"]
[null,"GS-1(R)",234881547,{"$f":"+Revenue!$F$15","v":249069692},{"$f":"+D13-C13","v":14188145},null,null,{"$f":"+Revenue!K15-Revenue!K13","v":0},null,{"$f":"SUM(H13:I13)","v":0},{"$f":"+J13-C13","v":-234881547}]
[null,"FS",4633222,{"$f":"+Revenue!$F$42","v":4910618},{"$f":"+D14-C14","v":277396},null,null,{"$f":"+Revenue!K42","v":0},null,0,{"$f":"+J14-C14","v":-4633222}]
[null,"NGV",2809408.0126677998,{"$f":"+Revenue!$F$60","v":3847157.8694736995},1037749.8568058996,null,null,{"$f":"+Revenue!K60","v":0},null,0,{"$f":"+J15-C15","v":-2809408.0126677998}]
[null,"CET",2817403,{"$f":"+Revenue!$F$195","v":-3520781},-6338184,null,null,{"$f":"+Revenue!K195","v":0},null,0,{"$f":"+J16-C16","v":-2817403}]
[null,"DSM",38997607,{"$f":"+Revenue!$F$196","v":39595454},597847,null,null,{"$f":"+Revenue!K196","v":-39595454},null,-39595454,{"$f":"+J17-C17","v":-78593061}]
["TOTAL UTAH FIRM",null,{"$f":"SUM(C13:C17)","v":284139187.01266778},{"$f":"SUM(D13:D17)","v":293902140.8694737},{"$f":"SUM(E13:E17)","v":9762953.8568059001},null,null,{"$f":"SUM(H13:H17)","v":-39595454},{"$f":"SUM(I13:I17)","v":0},{"$f":"SUM(H18:I18)","v":-39595454},{"$f":"SUM(K13:K17)","v":-323734641.01266778}]
[]
["UTAH INTERRUPTIBLE"]
[null,"I-4 (I-S)",567305,{"$f":"+Revenue!$F$87","v":0},{"$f":"+D21-C21","v":-567305},null,null,{"$f":"+Revenue!K87","v":0},null,{"$f":"SUM(H21:I21)","v":0},{"$f":"+J21-C21","v":-567305}]
[null,"IS(I-4)",0,{"$f":"+Revenue!$F$96","v":782555},782555,null,null,{"$f":"+Revenue!K96","v":0},null,0,{"$f":"+J22-C22","v":0}]
["TOTAL UTAH INTERRUPTIBLE",null,{"$f":"SUM(C21:C22)","v":567305},782555,{"$f":"SUM(E21:E22)","v":215250},null,null,{"$f":"SUM(H21:H22)","v":0},0,0,{"$f":"SUM(K21:K22)","v":-567305}]
[]
["UTAH TRANSPORTATION"]
[null,"FT-1",3142407,{"$f":"+Revenue!$F$123","v":4058852},{"$f":"+D26-C26","v":916445},null,null,{"$f":"+Revenue!K123","v":0},null,{"$f":"SUM(H26:I26)","v":0},{"$f":"+J26-C26","v":-3142407}]
[null,"FT1L",0,{"$f":"+Revenue!$F$150","v":0},0,null,null,{"$f":"+Revenue!K150","v":0},null,0,0]
[null,"FT-2",6494252,{"$f":"+Revenue!$F$132","v":0},-6494252,null,null,{"$f":"+Revenue!K132","v":0},null,0,-6494252]
[null,"MT",25651,{"$f":"+Revenue!$F$141","v":28862},3211,null,null,{"$f":"+Revenue!K141","v":0},null,0,-25651]
[null,"FT-2C",0,{"$f":"+Revenue!$F$177","v":0},0,null,null,{"$f":"+Revenue!K177","v":0},null,0,0]
[null,"I-T (T-S)",0,{"$f":"+Revenue!$F$159","v":7099977},7099977,null,null,{"$f":"+Revenue!K159","v":0},null,0,0]
[null,"TSP",0,{"$f":"+Revenue!$F$168","v":0},0,null,null,{"$f":"+Revenue!K168","v":0},null,0,0]
["TOTAL UTAH TRANSPORTATION",null,{"$f":"SUM(C26:C32)","v":9662310},{"$f":"SUM(D26:D32)","v":11187691},{"$f":"SUM(E26:E32)","v":1525381},null,null,{"$f":"SUM(H26:H32)","v":0},{"$f":"SUM(I26:I32)","v":0},{"$f":"SUM(H33:I33)","v":0},-9662310]
[]
["TOTAL UTAH",null,294368802.01266778,{"$f":"+D33+D23+D18","v":305872386.8694737},{"$f":"+E33+E23+E18","v":11503584.8568059},null,null,{"$f":"+H33+H23+H18","v":-39595454},{"$f":"+I33+I23+I18","v":0},{"$f":"SUM(H35:I35)","v":-39595454},{"$f":"+J35-C35","v":-333964256.01266778}]
[]
["WYOMING FIRM"]
[null,"GS-1",9855598,{"$f":"+Revenue!$F$238","v":10113130},{"$f":"+D38-C38","v":257532},null,null,{"$f":"+Revenue!K238","v":0},null,{"$f":"SUM(H38:I38)","v":0},{"$f":"+J38-C38","v":-9855598}]
[null,"F-1 (F-S)",182532,{"$f":"+Revenue!$F$247","v":180262},-2270,null,null,{"$f":"+Revenue!K247","v":0},null,0,{"$f":"+J39-C39","v":-182532}]
[null,"NGV",32955.989837699992,{"$f":"+Revenue!$F$256","v":58597.354741999996},25641.364904300004,null,null,{"$f":"+Revenue!K256","v":0},null,0,{"$f":"+J40-C40","v":-32955.989837699992}]
[null,"CET",132388.75999999989,{"$f":"+Revenue!$F$319","v":-30447.429999999986},-162836.18999999989,null,null,{"$f":"+Revenue!K319","v":0},null,0,{"$f":"-J41-C41","v":-132388.75999999989}]
[null,"DSM",99543.260000000009,{"$f":"+Revenue!$F$320","v":264676.93},165133.66999999998,null,null,{"$f":"+Revenue!K320","v":-264676.93},null,-264676.93,{"$f":"+J42-C42","v":-364220.19}]
["TOTAL WYOMING FIRM",null,{"$f":"SUM(C38:C42)","v":10303018.0098377},{"$f":"SUM(D38:D42)","v":10586218.854742},{"$f":"SUM(E38:E42)","v":283200.84490430012},null,null,{"$f":"SUM(H38:H42)","v":-264676.93},{"$f":"SUM(I38:I42)","v":0},{"$f":"SUM(J38:J42)","v":-264676.93},{"$f":"SUM(K38:K42)","v":-10567694.9398377}]
[]
["WYOMING INTERRUPTIBLE"]
[null,"I-2",0,{"$f":"+Revenue!$F$274","v":34409},{"$f":"+D46-C46","v":34409},null,null,{"$f":"+Revenue!K274","v":0},null,{"$f":"SUM(H46:I46)","v":0},{"$f":"+J46-C46","v":0}]
["TOTAL WYOMING INTERRUPTIBLE",null,0,{"$f":"SUM(D46)","v":34409},{"$f":"SUM(E46)","v":34409},null,null,{"$f":"SUM(H46)","v":0},{"$f":"SUM(I46)","v":0},{"$f":"SUM(J46)","v":0},0]
[]
["WYOMING TRANSPORTATION"]
[null,"I-4",27947,{"$f":"+Revenue!$F$283","v":0},{"$f":"+D50-C50","v":-27947},null,null,{"$f":"+Revenue!K283","v":0},null,{"$f":"SUM(H50:I50)","v":0},{"$f":"+J50-C50","v":-27947}]
[null,"I-T",21290,{"$f":"+Revenue!$F$301","v":45489},24199,null,null,{"$f":"+Revenue!K301","v":0},null,{"$f":"SUM(H51:I51)","v":0},{"$f":"+J51-C51","v":-21290}]
[null,"IC ,IC1,IC2",54150,{"$f":"+Revenue!$F$310","v":48297},-5853,null,null,{"$f":"+Revenue!K310","v":0},null,{"$f":"SUM(H52:I52)","v":0},{"$f":"+J52-C52","v":-54150}]
["TOTAL WYOMING TRANSPORTATION",null,{"$f":"SUM(C50:C52)","v":103387},{"$f":"SUM(D50:D52)","v":93786},{"$f":"SUM(E50:E52)","v":-9601},null,null,{"$f":"SUM(H50:H52)","v":0},{"$f":"SUM(I50:I52)","v":0},{"$f":"SUM(H53:I53)","v":0},{"$f":"SUM(K50:K52)","v":-103387}]
[]
["TOTAL WYOMING ",null,{"$f":"+C53+C47+C43","v":10406405.0098377},{"$f":"+D53+D47+D43","v":10714413.854742},{"$f":"+E53+E47+E43","v":308008.84490430012},null,null,{"$f":"+H53+H47+H43","v":-264676.93},{"$f":"+I53+I47+I43","v":0},{"$f":"+J53+J47+J43","v":-264676.93},-10671081.9398377]
[]
["SUB TOTAL SYSTEM",null,{"$f":"C55+C35","v":304775207.02250546},{"$f":"D55+D35","v":316586800.72421569},{"$f":"E55+E35","v":11811593.7017102},null,null,{"$f":"H55+H35","v":-39860130.93},{"$f":"I55+I35","v":0},{"$f":"J55+J35","v":-39860130.93},{"$f":"K55+K35","v":-344635337.95250547}]
[]
["Oak City Revenues",null,null,null,null,null,null,null,{"$f":"+OakCity!B22","v":40878},{"$f":"SUM(H59:I59)","v":40878},{"$f":"+J59-C59","v":40878}]
[]
["Energy efficiency"]
[]
["Infrastructure Revenues",null,null,null,null,null,null,null,{"$f":"+Revenue!K13","v":0},{"$f":"SUM(H63:I63)","v":0},{"$f":"+J63-C63","v":0}]
[]
[]
["TOTAL SYSTEM",null,{"$f":"SUM(C57:C65)","v":304775207.02250546},{"$f":"SUM(D57:D65)","v":316586800.72421569},{"$f":"SUM(E57:E65)","v":11811593.7017102},null,null,{"$f":"SUM(H57:H65)","v":-39860130.93},{"$f":"SUM(I57:I65)","v":40878},{"$f":"SUM(H66:I66)","v":-39819252.93},{"$f":"+J66-C66","v":-344594459.95250547}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"I-C & I-4"]
["TOTAL SYSTEM FOR UTAH JURISDICTION",null,304568433.02250546,{"$f":"+D115-D117","v":316330410.72421569},{"$f":"+E115-E117","v":11658590.7017102},null,null,{"$f":"+H115-H117","v":-39988325.93},{"$f":"+I115-I117","v":-1425},null,{"$f":"+K115-K117","v":-344428563.95250547}]
[]
[]
[]
[{"$f":"A18","v":"TOTAL UTAH FIRM"},null,284139187.01266778,{"$f":"D18","v":293902140.8694737},{"$f":"E18","v":9762953.8568059001},null,null,{"$f":"H18","v":-39595454},{"$f":"I18","v":0},null,{"$f":"+J80-C80","v":-284139187.01266778}]
[{"$f":"A23","v":"TOTAL UTAH INTERRUPTIBLE"},null,567305,{"$f":"D23","v":782555},{"$f":"E23","v":215250},null,null,{"$f":"H23","v":0},{"$f":"I23","v":0},null,{"$f":"+J81-C81","v":-567305}]
[{"$f":"A33","v":"TOTAL UTAH TRANSPORTATION"},null,9662310,{"$f":"D33","v":11187691},{"$f":"E33","v":1525381},null,null,{"$f":"H33","v":0},{"$f":"I33","v":0},null,{"$f":"+J82-C82","v":-9662310}]
["CET Distribution Non-Gas Rev",null,{"$error":"#REF!"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+J83-C83","v":{"$error":"#REF!"}}]
[]
["GRAND TOTAL UTAH",null,{"$error":"#REF!"},{"$f":"SUM(D80:D84)","v":{"$error":"#REF!"}},{"$f":"SUM(E80:E84)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(H80:H84)","v":{"$error":"#REF!"}},{"$f":"SUM(I80:I84)","v":{"$error":"#REF!"}},null,{"$f":"+J85-C85","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,2969858]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["WYOMING INTERRUPTIBLE (NON CORE)"]
[null,null,0,{"$f":"+Revenue!$F$274","v":34409},{"$f":"+Revenue!$F$274","v":34409},null,null,{"$f":"+Revenue!$F$274","v":34409},{"$f":"+Revenue!$M$274","v":267},null,{"$f":"+J101-C101","v":0}]
[null,null,27947,{"$f":"+Revenue!$F$283","v":0},{"$f":"+Revenue!$F$283","v":0},null,null,{"$f":"+Revenue!$F$283","v":0},{"$f":"+Revenue!$M$283","v":276},null,{"$f":"+J102-C102","v":-27947}]
["TOTAL WYOMING INTERRUPTIBLE",null,27947,{"$f":"SUM(D101:D102)","v":34409},{"$f":"SUM(E101:E102)","v":34409},null,null,{"$f":"SUM(H101:H102)","v":34409},{"$f":"SUM(I101:I102)","v":543},null,{"$f":"+J103-C103","v":-27947}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K43+#REF!+K33+K23+K18","v":{"$error":"#REF!"}}]
["WYOMING TRANSPORTATION (NON CORE)"]
[null,null,0,{"$f":"+Revenue!$F$292","v":0},{"$f":"+Revenue!$F$292","v":0},null,null,{"$f":"+Revenue!$F$292","v":0},{"$f":"+Revenue!$M$292","v":285},null,{"$f":"+J106-C106","v":0}]
[null,null,54150,{"$f":"+Revenue!$F$310","v":48297},{"$f":"+Revenue!$F$310","v":48297},null,null,{"$f":"+Revenue!$F$310","v":48297},{"$f":"+Revenue!$M$310","v":303},null,{"$f":"+J107-C107","v":-54150}]
[null,null,21290,{"$f":"+Revenue!$F$301","v":45489},{"$f":"+Revenue!$F$301","v":45489},null,null,{"$f":"+Revenue!$F$301","v":45489},{"$f":"+Revenue!$M$301","v":294},null,{"$f":"+J108-C108","v":-21290}]
["TOTAL WYOMING TRANSPORTATION",null,75440,{"$f":"SUM(D106:D108)","v":93786},{"$f":"SUM(E106:E108)","v":93786},null,null,{"$f":"SUM(H106:H108)","v":93786},{"$f":"SUM(I106:I108)","v":882},null,{"$f":"+J109-C109","v":-75440}]
[]
["COLORADO "]
[null,null,0,{"$f":"+Revenue!$F$331+Revenue!$F$340","v":0},{"$f":"+Revenue!$F$331+Revenue!$F$340","v":0},null,null,{"$f":"+Revenue!$F$331+Revenue!$F$340","v":0},{"$f":"+Revenue!$M$331+Revenue!$M$340","v":657},null,{"$f":"+J112-C112","v":0}]
["TOTAL COLORADO ",null,0,{"$f":"SUM(D112)","v":0},{"$f":"SUM(E112)","v":0},null,null,{"$f":"SUM(H112)","v":0},{"$f":"SUM(I112)","v":657},null,{"$f":"SUM(K112)","v":0}]
[]
["TOTAL SYSTEM",null,304671820.02250546,{"$f":"+D43+D35","v":316458605.72421569},{"$f":"+E43+E35","v":11786785.7017102},null,null,{"$f":"+H43+H35","v":-39860130.93},{"$f":"+I43+I35","v":0},null,{"$f":"+K43+K35","v":-344531950.95250547}]
[]
["Wyoming Non-Core DNG Revenue Credits",null,103387,{"$f":"+D109+D103","v":128195},{"$f":"+E109+E103","v":128195},null,null,{"$f":"+H109+H103","v":128195},{"$f":"+I109+I103","v":1425},null,{"$f":"+K109+K103","v":-103387}]

{"sheet":"Booked DEC 2011 Rev","index":24,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month Total "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OR Average"]
["Rate Class",null,"Description",null,null,null,"2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31","2011-11-30","2011-12-31",{"$f":"+S9","v":"2011-12-31"}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21+$S$30+$S$39","v":891165},{"$f":"+$T$21+$T$30+$T$39","v":885563},{"$f":"+$T$22","v":103469715},{"$f":"+$T$15","v":249069692},{"$f":"+$T$17","v":86515399},{"$f":"+$T$19","v":457175694},{"$f":"SUM(AA13:AC13)","v":792760785}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":649},{"$f":"+$T$48","v":653.75},{"$f":"+$T$49","v":7512495},{"$f":"+$T$42","v":4910618},{"$f":"+$T$44","v":5614176},{"$f":"+$T$46","v":33088973},{"$f":"SUM(AA14:AC14)","v":43613767}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,38816723,35525094,27833366,17060522,12226713,8937354,9174791,8917310,9309896,15024581,26272368,39970974,{"$f":"SUM(H15:S15)","v":249069692},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":530145.71000000008},{"$f":"+$T$60","v":3847157.8694736995},{"$f":"+$T$62","v":458306.91830180009},{"$f":"+$T$64","v":2328793.9222245002},{"$f":"SUM(AA15:AC15)","v":6634258.71}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":891815},{"$f":"SUM(Y13:Y15)","v":886217.75},{"$f":"SUM(Z13:Z15)","v":111512355.70999999},{"$f":"SUM(AA13:AA15)","v":257827467.8694737},92587881.918301806,492593460.92222452,843008810.71000004]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,22618641,18103264,13869775,4650066,3215650,1434098,1261850,1226098,1230486,2837896,6101456,9966119,{"$f":"SUM(H17:S17)","v":86515399}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,85010628,67640584,51810980,40286564,25464704,10872979,9657905,9369144,9404464,22123601,47676856,77857285,{"$f":"SUM(H19:S19)","v":457175694},null,null,"IS",{"$f":"+$S$102","v":80},{"$f":"+$T$102","v":79.416666666666671},{"$f":"+$T$103","v":2628324},{"$f":"+$T$96","v":782555},{"$f":"+$T$98","v":473689},{"$f":"+$T$100","v":10442002},{"$f":"SUM(AA19:AC19)","v":11698246}]
["FIRM",null,"Total Revenue","sales",null,null,null,146445992,121268942,93514121,61997152,40907067,21244431,20094546,19512552,19944846,39986078,80050680,127794378,{"$f":"SUM(T15:T19)","v":792760785},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":80},{"$f":"SUM(Y19:Y19)","v":79.416666666666671},{"$f":"SUM(Z19:Z19)","v":2628324},782555,473689,10442002,11698246]
["FIRM",null,"# of Customers","sales",null,null,null,884197,884438,886132,886626,885882,885780,883732,882964,884864,884257,886719,891165,{"$f":"AVERAGE(H21:S21)","v":885563}]
["FIRM",null,"Total Dth","sales",null,null,null,18881144,15052660,11529582,8959688,5664977,2514300,2213725,2147681,2155558,5139049,11090517,18120834,{"$f":"SUM(H22:S22)","v":103469715},null,null,"CET",null,null,null,{"$f":"+$T$195","v":-3520781},null,null,{"$f":"SUM(AA22:AC22)","v":-3520781}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":39595454},null,null,{"$f":"SUM(AA23:AC23)","v":39595454}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H24:S24)","v":0},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":36074673},null,null,{"$f":"SUM(AD22:AD23)","v":36074673}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H26:S26)","v":0},null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":17},{"$f":"+$T$129","v":17},{"$f":"+$T$130","v":21996479},{"$f":"+$T$123","v":4058852},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":4058852}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H28:S28)","v":0},null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T24:T28)","v":0},null,null,"FT1L",{"$f":"+$S$156","v":0},{"$f":"+$T$156","v":0},{"$f":"+$T$157","v":0},{"$f":"+$T$150","v":0},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H31:S31)","v":0},null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":32262},{"$f":"+$T$141","v":28862},{"$f":"+$T$143","v":1936},{"$f":"+$T$145","v":0},30798]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":158},{"$f":"+$T$165","v":144.16666666666666},{"$f":"+$T$166","v":29978657},{"$f":"+$T$159","v":7099977},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},7099977]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H33:S33)","v":0},null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":176},{"$f":"SUM(Y27:Y33)","v":162.16666666666666},52007398,11187691,1936,0,11189627]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H35:S35)","v":0}]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":892071},{"$f":"+Y34+Y24+Y16+Y20","v":886459.33333333326},166148077.70999998,305872386.8694737,{"$f":"+AB34+AB24+AB16+AB20","v":93063506.918301806},503035462.92222452,901971356.71000004]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H37:S37)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T33:T37)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H39:S39)","v":0},null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H40:S40)","v":0},null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27129},{"$f":"+$T$244","v":26937.5},{"$f":"+$T$245","v":3708429},{"$f":"+$T$238","v":10113130},0,{"$f":"+$T$242","v":19412131},{"$f":"SUM(AA41:AC41)","v":29525261}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,551614,502243,485982,390737,380196,323736,303469,295016,294291,415692,448149,519493,{"$f":"SUM(H42:S42)","v":4910618},null,null,"FS",{"$f":"+$S$253","v":28},{"$f":"+$T$253","v":30},{"$f":"+$T$254","v":238488},{"$f":"+$T$247","v":180262},0,{"$f":"+$T$251","v":1240109},{"$f":"SUM(AA42:AC42)","v":1420371}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":9593.15},{"$f":"+$T$256","v":58597.354741999996},0,{"$f":"+$T$260","v":49144.615257999998},{"$f":"SUM(AA43:AC43)","v":107741.97}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,976721,874189,840895,359754,347890,285398,265751,256332,258473,370850,350280,427643,{"$f":"SUM(H44:S44)","v":5614176},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27158},{"$f":"SUM(Y41:Y43)","v":26968.5},3956510.15,10351989.354742,0,20701384.615258001,31053373.969999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3749881,3354365,3225243,2911517,2727018,2181822,2031726,1959535,1976144,2894237,2736569,3340916,{"$f":"SUM(H46:S46)","v":33088973},null,null,"CET",null,null,null,{"$f":"+$T$319","v":-30447.429999999986},null,null,{"$f":"SUM(AA46:AC46)","v":-30447.429999999986}]
["FIRM",null,"Total Revenue","sales",null,null,null,5278216,4730797,4552120,3662008,3455104,2790956,2600946,2510883,2528908,3680779,3534998,4288052,{"$f":"SUM(T42:T46)","v":43613767},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":264676.93},null,null,{"$f":"SUM(AA47:AC47)","v":264676.93}]
["FIRM",null,"# of Customers","sales",null,null,null,673,661,649,647,653,657,660,640,649,653,654,649,{"$f":"AVERAGE(H48:S48)","v":653.75},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":234229.5},null,null,{"$f":"SUM(AD46:AD47)","v":234229.5}]
["FIRM",null,"Total Dth","sales",null,null,null,834265,746435,717790,647948,606579,501077,466587,450044,453861,673327,637045,777537,{"$f":"SUM(H49:S49)","v":7512495}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H51:S51)","v":0},null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H53:S53)","v":0},null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4},{"$f":"+$T$281","v":144649},{"$f":"+$T$274","v":34409},{"$f":"+$T$276","v":-238},{"$f":"+$T$278","v":586095},{"$f":"SUM(AA53:AC53)","v":620266}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},{"$f":"SUM(Y52:Y53)","v":4},144649,34409,-238,586095,620266]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H55:S55)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T51:T55)","v":0},null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H57:S57)","v":0},null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2.5833333333333335},{"$f":"+$T$317","v":390829},{"$f":"+$T$310","v":48297},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":48297}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H58:S58)","v":0},null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":1.8333333333333333},{"$f":"+$T$308","v":121546},{"$f":"+$T$301","v":45489},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":45489}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},{"$f":"SUM(Y57:Y58)","v":4.416666666666667},512375,93786,0,0,93786]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,141426.35572259998,180968.79354529991,149047.50243809997,531070.89700449992,167034.59551890002,169334.80670000007,668517.01853500004,168246.70207499992,179634.41834999993,654097.88602229988,173801.32102099995,663977.57254099986,{"$f":"SUM(H60:S60)","v":3847157.8694736995}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27167},{"$f":"+Y59+Y54+Y44+Y48","v":26976.916666666668},4613534.1500000004,10714413.854742,-238,21287479.615258001,32001655.469999999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,30411.846708799996,35398.004346400012,33885.186272799991,40987.211796000003,39405.042343199995,39655.155855999998,38695.559808799997,40106.664035999995,42335.140328000001,38271.463433800003,39912.497125999995,39243.146246000011,{"$f":"SUM(H62:S62)","v":458306.91830180009}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,157427.2875686,183238.19210830008,175407.07128909999,212170.79119950003,203980.67213789996,197227.59744399998,192454.98165619996,199473.20388899997,210556.68132199999,194525.85054390004,202866.881853,199464.71121300009,{"$f":"SUM(H64:S64)","v":2328793.9222245002},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":919158},{"$f":"+Y59+Y54+Y44+Y34+Y16","v":913356.83333333337},168133287.85999998,279495343.22421569,92589579.918301806,513880940.5374825,885965863.68000007]
["FIRM",null,"Total Revenue","sales",null,null,null,329265.49,399604.99,358339.75999999995,784228.9,410420.31,406217.56000000006,899667.56,407826.56999999989,432526.23999999993,886895.2,416580.69999999995,902685.42999999993,{"$f":"SUM(T60:T64)","v":6634258.71},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":918294},{"$f":"+Y41+Y13","v":912500.5},107178144,259182822,86515399,476587825,822286046]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":944},{"$f":"+Y77-Y65","v":935.74999999988358},63583467.859999985,57403978.724215686,6547869.9183018059,47735117.5374825,111686966.18000007]
["FIRM",null,"Total Dth","sales",null,null,null,35046.379999999997,40792.390000000014,39049.029999999992,47233.350000000006,45410.069999999992,45297.4,44201.27,45813.149999999994,48358.700000000004,45284.170000000006,47225.899999999994,46433.900000000016,{"$f":"SUM(H67:S67)","v":530145.71000000008},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":918973},{"$f":"+Y16+Y44","v":913186.25},115468865.86,268179457.22421569,92587881.918301806,513294845.5374825,874062184.68000007]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":84},{"$f":"+Y54+Y20","v":83.416666666666671},2772973,816964,473451,11028097,12318512]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H69:S69)","v":0},null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":181},{"$f":"+Y59+Y34","v":166.58333333333331},52519773,11281477,1936,0,11283413]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H71:S71)","v":0},null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H73:S73)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T69:T73)","v":0},null,"UTAH TOTAL",null,{"$f":"+X36","v":892071},886459.33333333326,166148077.70999998,305872386.8694737,93063506.918301806,503035462.92222452,901971356.71000004]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H75:S75)","v":0},null,"WYOMING TOTALS",null,{"$f":"+X61","v":27167},{"$f":"+Y61","v":26976.916666666668},4613534.1500000004,10714413.854742,-238,21287479.615258001,32001655.469999999]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H76:S76)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":919238},913436.24999999988,170761611.85999998,316586800.72421569,93063268.918301806,524322942.5374825,933973012.18000007]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H78:S78)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H80:S80)","v":0},null,"CHECKS MUST BE (0)",null,{"$f":"+X77-T440","v":0},{"$f":"+Y77-T508","v":0},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-2736835.8073881269},{"$f":"+AB77-$T$363","v":447942.23277018964},{"$f":"+AC77-$T$365","v":2288893.5746179223},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H82:S82)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T78:T82)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H85:S85)","v":0}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H87:S87)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H89:S89)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H91:S91)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T87:T91)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H93:S93)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H94:S94)","v":0}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,61328,57268,58849,59068,60068,59272,62266,94710,49427,70843,81289,68167,{"$f":"SUM(H96:S96)","v":782555}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,36810,33792,35147,34662,35871,34547,36206,63219,27227,43640,51244,41324,{"$f":"SUM(H98:S98)","v":473689}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,808400,800574,726177,804990,833377,803444,846310,1509604,556819,917923,1022512,811872,{"$f":"SUM(H100:S100)","v":10442002}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,906538,891634,820173,898720,929316,897263,944782,1667533,633473,1032406,1155045,921363,{"$f":"SUM(T96:T100)","v":11698246}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,78,78,77,77,77,79,81,82,81,81,82,80,{"$f":"AVERAGE(H102:S102)","v":79.416666666666671}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,203997,187266,194772,192089,198775,191839,201039,351033,151183,242324,284549,229458,{"$f":"SUM(H103:S103)","v":2628324}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H105:S105)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H107:S107)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H109:S109)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T105:T109)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H111:S111)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H112:S112)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H114:S114)","v":0}]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T114:T118)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H120:S120)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H121:S121)","v":0}]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,367848,169497,317971,358070,329832,250336,501824,403672,342552,339827,319885,357538,{"$f":"SUM(H123:S123)","v":4058852}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,367848,169497,317971,358070,329832,250336,501824,403672,342552,339827,319885,357538,{"$f":"SUM(T123:T127)","v":4058852}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"AVERAGE(H129:S129)","v":17}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2269006,1868876,1165148,1404769,1585478,683761,2216693,2504633,2054584,1932024,1747372,2564135,{"$f":"SUM(H130:S130)","v":21996479}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H132:S132)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H134:S134)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H136:S136)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T132:T136)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H138:S138)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H139:S139)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4217,3638,2813,2096,1679,1367,1349,1323,1354,1782,2794,4450,{"$f":"SUM(H141:S141)","v":28862}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,326,274,199,134,96,68,66,64,67,104,195,343,{"$f":"SUM(H143:S143)","v":1936}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4543,3912,3012,2230,1775,1435,1415,1387,1421,1886,2989,4793,{"$f":"SUM(T141:T145)","v":30798}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5437,4562,3316,2232,1602,1131,1103,1065,1112,1740,3252,5710,{"$f":"SUM(H148:S148)","v":32262}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T150:T154)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H156:S156)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,643782,602562,585816,569310,539540,492206,786881,522163,505195,551879,645344,655299,{"$f":"SUM(H159:S159)","v":7099977}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,643782,602562,585816,569310,539540,492206,786881,522163,505195,551879,645344,655299,{"$f":"SUM(T159:T163)","v":7099977}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,133,133,134,134,134,134,134,159,159,159,159,158,{"$f":"AVERAGE(H165:S165)","v":144.16666666666666}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3097271,2846385,2749662,2635556,2476442,2143553,2024625,2126860,2051880,2305137,2596285,2925001,{"$f":"SUM(H166:S166)","v":29978657}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H168:S168)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H170:S170)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H172:S172)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T168:T172)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H174:S174)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H175:S175)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H177:S177)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H179:S179)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H181:S181)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T177:T181)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H183:S183)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H184:S184)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H186:S186)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H188:S188)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H190:S190)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T186:T190)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H192:S192)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H193:S193)","v":0}]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,269658,-4083613,-918651,506613,335766,2399519,-116404,66802,699394,-806082,-1678981,-194802,{"$f":"SUM(H195:S195)","v":-3520781}]
[null,"DSM","Distribution Non-Gas Rev",null,null,null,null,6435212,5825063,4279842,2668269,1528687,1022533,1029050,939901,1059659,2527538,4596381,7683319,{"$f":"SUM(H196:S196)","v":39595454}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H197:S197)","v":0}]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,47476843.779600002,38998093.598800004,33001203.8376,22395135.232000001,15809425.169141499,13889073.04403,12639509.9527815,11645216.573367501,12690592.381515,19006515.338184301,31097093.704760998,49960520.065081,{"$f":"SUM(H199:S199)","v":308609222.67686176}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,23633138.9982902,19012265.092813101,14746730.2067587,5045479.8979714997,3600337.5501803001,1754939.489446,1564681.4412282999,1546550.9225134999,1517137.4806230001,3253536.0643270002,6504265.9182900004,10436501.623090001,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":93063506.918301806}]
[null,null,"Commodity Revenue",null,null,null,null,89571071.712109804,71798040.298386902,55764809.715641297,44005985.770028502,29027744.5906782,13860884.026524,12538516.1659902,12840952.074119,11940244.377861999,25941154.797488701,51441562.076949,82015603.741828993,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":503035462.92222452}]
[null,null,"Total Utah Revenue",null,null,null,null,160681054.49000001,129808398.99000001,103512743.75999999,71446600.900000006,48437507.310000002,29504896.559999999,26742707.560000002,26032719.57,26147974.239999998,48201206.200000003,89042921.700000003,142412625.43000001,{"$f":"SUM(T199:T201)","v":904708192.51738811}]
[null,null,"# of Customers",null,null,null,null,885100,885329,887011,887503,886765,886669,884626,883864,885772,885169,887633,892071,{"$f":"AVERAGE(H203:S203)","v":886459.33333333337}]
[null,null,"Sales Dth",null,null,null,null,19954452.379999999,16027153.390000001,12481193.029999999,9846958.3499999996,6515741.0700000003,3252513.4,2925552.27,2994571.15,2808960.7,6099984.1699999999,12059336.9,19174262.899999999,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":114140679.71000001}]
[null,null,"Transportation Dth",null,null,null,null,5371714,4719823,3918126,4042557,4063522,2828445,4242421,4632558,4107576,4238901,4346909,5494846,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":52007398}]
[null,null,"Total Utah Dth",null,null,null,null,25326166.379999999,20746976.390000001,16399319.029999999,13889515.35,10579263.07,6080958.4000000004,7167973.2699999996,7627129.1500000004,6916536.7000000002,10338885.17,16406245.9,24669108.899999999,{"$f":"SUM(T204:T205)","v":166148077.71000001},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H209:S209)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H211:S211)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H213:S213)","v":0}]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T209:T213)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H215:S215)","v":0}]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H216:S216)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H218:S218)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H220:S220)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H222:S222)","v":0}]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T218:T222)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H224:S224)","v":0}]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H225:S225)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T209+T218","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T211+T220","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T213+T222","v":0}]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T228:T230)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H232:S232)","v":0}]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T216+T225","v":0}]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T217+T226","v":0}]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T216+T225","v":0}]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1261439,1263534,1118118,876029,660424,465803,436095,425154,485169,692379,1088460,1340526,{"$f":"SUM(H238:S238)","v":10113130}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2915298,2943082,2348082,1900934,1380191,517086,276468,328403,404113,967555,2339577,3091342,{"$f":"SUM(H242:S242)","v":19412131}]
["FIRM",null,"Total Revenue","sales",null,null,null,4176737,4206616,3466200,2776963,2040615,982889,712563,753557,889282,1659934,3428037,4431868,{"$f":"SUM(H243:S243)","v":29525261}]
["FIRM",null,"# of Customers","sales",null,null,null,26925,26934,27006,27026,26963,26866,26872,26780,26890,26893,26966,27129,{"$f":"AVERAGE(H244:S244)","v":26937.5}]
[null,null,"Total Dth","sales",null,null,null,544104,549294,438228,354739,257525,106135,55499,65972,81196,190148,459027,606562,{"$f":"SUM(H245:S245)","v":3708429}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,21902,19942,14711,16974,14140,12142,10060,10189,11779,13542,15934,18947,{"$f":"SUM(H247:S247)","v":180262}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,163156,149060,104674,126218,98947,70424,56087,55061,70066,88772,111417,146227,{"$f":"SUM(H251:S251)","v":1240109}]
["FIRM",null,"Total Revenue","sales",null,null,null,185058,169002,119385,143192,113087,82566,66147,65250,81845,102314,127351,165174,{"$f":"SUM(H252:S252)","v":1420371}]
["FIRM",null,"# of Customers","sales",null,null,null,39,32,30,31,30,29,29,28,28,28,28,28,{"$f":"AVERAGE(H253:S253)","v":30}]
["FIRM",null,"Total Dth","sales",null,null,null,30458,27827,19541,23563,18472,14188,11289,11081,14101,17404,21866,28698,{"$f":"SUM(H254:S254)","v":238488}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1519.1722490000006,1119.8672967999996,1381.2147081999997,8350.5493881999973,2118.4050609999995,2483.5644079999993,12269.792217999999,2939.0533939999996,3304.7238300000008,10826.420675200001,2331.3169760000001,9953.2745375999984,{"$f":"SUM(H256:S256)","v":58597.354741999996}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3012.317751,2220.4427032000003,2738.4852918000001,3820.5306117999999,4200.4249390000004,4242.3955920000008,5036.1677820000004,5178.2766060000004,5809.8161700000001,5286.0793248000009,4405.7030240000004,3193.9754624000002,{"$f":"SUM(H260:S260)","v":49144.615257999998}]
["FIRM",null,"Total Revenue","sales",null,null,null,4531.4900000000007,3340.31,4119.7,12171.079999999998,6318.83,6725.96,17305.96,8117.33,9114.5400000000009,16112.500000000002,6737.02,13147.249999999998,{"$f":"SUM(H261:S261)","v":107741.97}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,562.35,414.52000000000004,511.23,713.23,784.15000000000009,853.80000000000007,1013.5500000000001,1042.1500000000001,1169.25,1037.43,864.65,626.84,{"$f":"SUM(H263:S263)","v":9593.15}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H265:S265)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H269:S269)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H270:S270)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H271:S271)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H272:S272)","v":0}]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3594,3414,3375,2948,2824,2398,1754,1897,2020,2959,3323,3903,{"$f":"SUM(H274:S274)","v":34409}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,-81,146,110,-535,-70,-299,-652,-123,3,206,714,343,{"$f":"SUM(H276:S276)","v":-238}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,72606,72693,62574,53793,50749,34984,11481,20070,21800,51288,60219,73838,{"$f":"SUM(H278:S278)","v":586095}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,76119,76253,66059,56206,53503,37083,12583,21844,23823,54453,64256,78084,{"$f":"SUM(T274:T278)","v":620266}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"AVERAGE(H280:S280)","v":4}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17526,16483,16108,12070,11641,7980,2742,4577,5582,12987,16454,20499,{"$f":"SUM(H281:S281)","v":144649}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H283:S283)","v":0}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H287:S287)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H288:S288)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H289:S289)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H290:S290)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H292:S292)","v":0}]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H296:S296)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H297:S297)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H298:S298)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H299:S299)","v":0}]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2078,2000,1908,1799,1715,1573,5101,4604,6653,5113,6314,6631,{"$f":"SUM(H301:S301)","v":45489}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2078,2000,1908,1799,1715,1573,5101,4604,6653,5113,6314,6631,{"$f":"SUM(H306:S306)","v":45489}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":1.8333333333333333}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,7886,6974,5927,4676,3721,2081,14517,8831,12021,7905,21691,25316,{"$f":"SUM(H308:S308)","v":121546}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,6942,7137,5543,5954,6781,7297,802,1253,1058,2150,1582,1798,{"$f":"SUM(H310:S310)","v":48297}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6942,7137,5543,5954,6781,7297,802,1253,1058,2150,1582,1798,{"$f":"SUM(H315:S315)","v":48297}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2.5833333333333335}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,45254,51080,32807,40390,56935,81939,7708,14699,11031,25276,11696,12014,{"$f":"SUM(H317:S317)","v":390829}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,203714.15,31978.080000000002,-5186.87,-30539.68,-2749.81,9198.7900000000009,-4265.55,-79561.41,-58979,-22336.78,-68869.75,-2849.6,{"$f":"SUM(H319:S319)","v":-30447.429999999986}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,38699.480000000003,38393.300000000003,32802.67,22209.93,13523.78,5648,4612.1499999999996,3996.93,6399.34,16650.509999999998,34518.629999999997,47222.21,{"$f":"SUM(H320:S320)","v":264676.93}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1530867.8022489999,1358381.2472968001,1165201.0147081998,895971.79938820004,690280.375061,497673.35440799996,460525.39221800002,364614.57339400001,449693.06383,714020.15067519993,1075697.196976,1417701.8845376,{"$f":"SUM(H322:S322)","v":10620627.854742}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,-81,146,110,-535,-70,-299,-652,-123,3,206,714,343,{"$f":"SUM(H323:S323)","v":-238}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,9020,9137,7451,7753,8496,8870,5903,5857,7711,7263,7896,8429,93786]
[null,null,"Commodity Revenue",null,null,null,null,3154072.3177510002,3167055.4427032,2518068.4852918,2084765.5306118,1534087.424939,626736.39559199999,349072.16778199997,408712.27660600003,501788.81617000001,1112901.0793248001,2515618.7030239999,3314600.9754623999,21287479.615257997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4693879.12,4534719.6900000004,3690830.5,2987955.33,2232793.7999999998,1132980.75,814848.56,779060.85000000009,959195.88,1834390.23,3599925.9,4741074.8599999994,{"$f":"SUM(H326:S326)","v":32001655.469999999}]
[null,null,"# of Customers",null,null,null,null,26973,26975,27045,27066,27002,26904,26910,26818,26928,26931,27004,27167,{"$f":"AVERAGE(H327:S327)","v":26976.916666666668}]
[null,null,"Sales Dth",null,null,null,null,592650.35,594018.52,474388.23,391085.23,288422.15000000002,129156.8,70543.55,82672.149999999994,102048.25,221576.43,498211.65,656385.84,{"$f":"SUM(H328:S328)","v":4101159.1499999994}]
[null,null,"Transportation Dth",null,null,null,null,53140,58054,38734,45066,60656,84020,22225,23530,23052,33181,33387,37330,512375]
[null,null,"Total Wyoming Dth",null,null,null,null,645790.35,652072.52,513122.23,436151.23,349078.15,213176.8,92768.55,106202.15,125100.25,254757.43,531598.65,693715.84,4613534.1499999994,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H333:S333)","v":0}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H337:S337)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H338:S338)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H339:S339)","v":0}]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H340:S340)","v":0}]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H342:S342)","v":0}]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H346:S346)","v":0}]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H347:S347)","v":0}]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H348:S348)","v":0}]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H349:S349)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H352:S352)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H353:S353)","v":0}]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H354:S354)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H355:S355)","v":0}]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T340","v":0}]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T349","v":0}]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T340+T349","v":0}]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,49007711.581849001,40356474.846096806,34166404.852308199,23291107.031388201,16499705.544202499,14386746.398437999,13100035.3449995,12009831.146761501,13140285.445344999,19720535.488859501,32172790.901736997,51378221.9496186,{"$f":"SUM(H362:S362)","v":319229850.53160381}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,23633057.9982902,19012411.092813101,14746840.2067587,5044944.8979714997,3600267.5501803001,1754640.489446,1564029.4412282999,1546427.9225134999,1517140.4806230001,3253742.0643270002,6504979.9182900004,10436844.623090001,{"$f":"SUM(H363:S363)","v":92615326.685531616}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,9020,9137,7451,7753,8496,8870,5903,5857,7711,7263,7896,8429,{"$f":"SUM(H364:S364)","v":93786}]
[null,null,"Commodity Revenue",null,null,null,null,92725144.029860809,74965095.741090104,58282878.200933099,46090751.3006403,30561832.015617199,14487620.422116,12887588.333772199,13249664.350724999,12442033.194031999,27054055.876813501,53957180.779973,85330204.7172914,{"$f":"SUM(H365:S365)","v":522034048.96286458}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,165374933.61000001,134343118.68000001,107203574.25999999,74434556.230000004,50670301.109999999,30637877.309999999,27557556.119999997,26811780.420000002,27107170.119999997,50035596.430000007,92642847.599999994,147153700.28999999,{"$f":"SUM(H367:S367)","v":933973012.17999995},{"$f":"+T367","v":933973012.17999995}]
[null,null,"# of Customers",null,null,null,null,912073,912304,914056,914569,913767,913573,911536,910682,912700,912100,914637,919238,{"$f":"AVERAGE(H368:S368)","v":913436.25}]
[null,null,"Sales Dth",null,null,null,null,20547102.73,16621171.91,12955581.26,10238043.58,6804163.2200000007,3381670.1999999997,2996095.82,3077243.3,2911008.95,6321560.5999999996,12557548.550000001,19830648.739999998,{"$f":"SUM(H369:S369)","v":118241838.85999998}]
[null,null,"Transportation Dth",null,null,null,null,5424854,4777877,3956860,4087623,4124178,2912465,4264646,4656088,4130628,4272082,4380296,5532176,{"$f":"SUM(H370:S370)","v":52519773}]
[null,null,"SystemTotal Dth",null,null,null,null,25971956.73,21399048.91,16912441.259999998,14325666.58,10928341.220000001,6294135.2000000002,7260741.8199999994,7733331.3000000007,7041636.9500000002,10593642.6,16937844.550000001,25362824.739999998,{"$f":"SUM(H371:S371)","v":170761611.86000001}]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":891165}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":649}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":891815}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":80}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":80}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":17}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":158}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":176}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":892071}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27129}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":28}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27158}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27167}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":919158}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":918294}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":944}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":918973}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":84}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":181}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":892071}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27167}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":919238}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":885563}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":653.75}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":886217.75}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":79.416666666666671}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":79.416666666666671}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":17}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":144.16666666666666}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":162.16666666666666}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":886459.33333333326}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":26937.5}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":30}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":26968.5}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2.5833333333333335}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":1.8333333333333333}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":4.416666666666667}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":26976.916666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":913356.83333333337}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":912500.5}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":935.74999999988358}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":913186.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":83.416666666666671}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":166.58333333333331}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":886459.33333333326}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":26976.916666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":913436.24999999988}]

{"sheet":"Other Rev","index":25,"n_rows":148,"n_cols":13,"rows_kept":148,"cut":false,"hidden":false,"merged":[[8,3,8,4]]}
[null,"Other Revenues"]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[]
[null,null,null,null,null,null,null,null,null,null,"HOT","ADJUSTMENT",1]
[null,null,null,null,null,null,null,"QGC Other Rev June 2010","QGC Other Rev June 2010",null,"QGC Other Rev June 2010",null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3}]
[null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,4]
[369,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,5]
[370,null,null,null,null,null,null,null,null,null,null,null,6]
[371,null,null,null,null,null,null,null,null,null,null,null,7]
[372,null,null,null,null,null,null,null,null,null,null,null,8]
[373,483,"Sales For Resale ",null,null,null,null,null,null,null,null,null,9]
[374,null,null,"Utah",null,"PT",null,2667677.3390878001,2667677.3390878001,null,{"$f":"HLOOKUP($K$7,OtherRevScenarios,M14,FALSE)","v":2667677.3390878001},{"$f":"+K15-H15","v":0},10]
[375,null,null,"Wyoming",null,"PT",null,93196.490912199894,93196.490912199894,null,{"$f":"HLOOKUP($K$7,OtherRevScenarios,M15,FALSE)","v":93196.490912199894},0,11]
[376,null,null,"Total",null,null,null,2760873.83,2760873.83,null,2760873.83,0,12]
[377,null,null,null,null,null,null,null,null,null,0,0,13]
[378,487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,0,0,14]
[379,null,null,"Utah",null,"G",null,2502358.5799999991,2502358.5799999991,null,2502358.5799999991,0,15]
[380,null,null,"Wyoming",null,"G",null,111709.32,111709.32,null,111709.32,0,16]
[381,null,null,"Total",null,null,null,2614067.9000000004,2614067.9000000004,null,2614067.9000000004,0,17]
[382,null,null,null,null,null,null,null,null,null,0,0,18]
[383,"488011","NGV Equipment Leases Revenue",null,null,null,null,null,null,null,0,0,19]
[384,null,null,"Utah",null,"G",null,30614.519999999993,30614.519999999993,null,30614.519999999993,0,20]
[385,null,null,"Wyoming",null,"G",null,0,0,null,0,0,21]
[386,null,null,"Total",null,null,null,30614.519999999993,30614.519999999993,null,30614.519999999993,0,22]
[387,null,null,null,null,null,null,null,null,null,0,0,23]
[388,"488012","NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,0,0,24]
[389,null,null,"Utah",null,"G",null,5198.7,5198.7,null,5198.7,0,25]
[390,null,null,"Wyoming",null,"G",null,0,0,null,0,0,26]
[391,null,null,"Total",null,null,null,5198.7,5198.7,null,5198.7,0,27]
[392,null,null,null,null,null,null,null,null,null,0,0,28]
[393,"488013","NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,0,0,29]
[394,null,null,"Utah",null,"G",null,9557.61,9557.61,null,9557.61,0,30]
[395,null,null,"Wyoming",null,"G",null,0,0,null,0,0,31]
[396,null,null,"Total",null,null,null,9557.61,9557.61,null,9557.61,0,32]
[397,null,null,null,null,null,null,null,null,null,0,0,33]
[398,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,0,0,34]
[399,null,null,"Utah",null,"G",null,2238895,2238895,null,2238895,0,35]
[400,null,null,"Wyoming",null,"G",null,8175,8175,null,8175,0,36]
[401,null,null,"Total",null,null,null,2247070,2247070,null,2247070,0,37]
[402,null,null,null,null,null,null,null,null,null,0,0,38]
[403,"488002","New Premises Fees",null,null,null,null,null,null,null,0,0,39]
[404,null,null,"Utah",null,"G",null,0,0,null,0,0,40]
[405,null,null,"Wyoming",null,"G",null,0,0,null,0,0,41]
[406,null,null,"Total",null,null,null,0,0,null,{"$f":"HLOOKUP($K$7,OtherRevScenarios,M46,FALSE)","v":0},{"$f":"+K47-H47","v":0},42]
[407,null,null,null,null,null,null,null,null,null,0,0,43]
[408,"488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,0,0,44]
[409,null,null,"Utah",null,"G",null,161880,161880,null,161880,0,45]
[410,null,null,"Wyoming",null,"G",null,3720,3720,null,3720,0,46]
[411,null,null,"Total",null,null,null,165600,165600,null,165600,0,47]
[412,null,null,null,null,null,null,null,null,null,0,0,48]
[413,"488004","BLANK",null,null,null,null,null,null,null,0,0,49]
[414,null,null,"Utah",null,"G",null,0,0,null,0,0,50]
[415,null,null,"Wyoming",null,"G",null,0,0,null,0,0,51]
[416,null,null,"Total",null,null,null,0,0,null,0,0,52]
[417,null,null,null,null,null,null,null,null,null,0,0,53]
[418,"488005","Contributions - Mains",null,null,null,null,null,null,null,0,0,54]
[419,null,null,"Utah",null,"G",null,0,0,null,0,0,55]
[420,null,null,"Wyoming",null,"G",null,0,0,null,0,0,56]
[421,null,null,"Total",null,null,null,0,0,null,0,0,57]
[422,null,null,null,null,null,null,null,null,null,0,0,58]
[423,"488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,0,0,59]
[424,null,null,"Utah",null,"G",null,0,0,null,0,0,60]
[425,null,null,"Wyoming",null,"G",null,0,0,null,0,0,61]
[426,null,null,"Total",null,null,null,0,0,null,0,0,{"$f":"+M66+1","v":62}]
[427,null,null,null,null,null,null,null,null,null,0,0,63]
[428,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,0,0,64]
[429,null,null,"Utah",null,"G",null,0,0,null,0,0,65]
[430,null,null,"Wyoming",null,"G",null,0,0,null,0,0,66]
[431,null,null,"Total",null,null,null,0,0,null,0,0,67]
[432,null,null,null,null,null,null,null,null,null,0,0,68]
[433,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,0,0,69]
[434,null,null,"Utah",null,"G",null,0,0,null,0,0,70]
[435,null,null,"Wyoming",null,"G",null,0,0,null,0,0,71]
[436,null,null,"Total",null,null,null,0,0,null,0,0,72]
[437,null,null,null,null,null,null,null,null,null,0,0,73]
[438,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,{"$f":"HLOOKUP($K$7,OtherRevScenarios,M78,FALSE)","v":0},{"$f":"+K79-H79","v":0},74]
[439,null,null,"Utah",null,"G",null,0,0,null,0,0,75]
[440,null,null,"Wyoming",null,"G",null,0,0,null,0,0,76]
[441,null,null,"Total",null,null,null,0,0,null,0,0,77]
[442,null,null,null,null,null,null,null,null,null,0,0,78]
[443,"488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,0,0,79]
[444,null,null,"Utah",null,"G",null,0,0,null,0,0,80]
[445,null,null,"Wyoming",null,"G",null,0,0,null,0,0,81]
[446,null,null,"Total",null,null,null,0,0,null,0,0,82]
[447,null,null,null,null,null,null,null,null,null,0,0,83]
[448,4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,0,0,84]
[449,null,null,"Utah",null,"G",null,32249.949999999997,32249.949999999997,null,32249.949999999997,0,85]
[450,null,null,"Wyoming",null,"G",null,0,0,null,0,0,86]
[451,null,null,"Total",null,null,null,32249.949999999997,32249.949999999997,null,32249.949999999997,0,87]
[452,null,null,null,null,null,null,null,null,null,0,0,88]
[453,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,0,0,89]
[454,null,null,"Utah",null,"PT",null,4809598.2915768996,4809598.2915768996,null,4809598.2915768996,0,90]
[455,null,null,"Wyoming",null,"PT",null,164707.44842310002,164707.44842310002,null,164707.44842310002,0,91]
[456,null,null,"Total",null,null,null,4974305.74,4974305.74,null,4974305.74,0,92]
[457,null,null,null,null,null,null,null,null,null,0,0,93]
[458,491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,0,0,94]
[459,null,null,"Utah",null,"PT",null,0,0,null,0,0,95]
[460,null,null,"Wyoming",null,"G",null,0,0,null,0,0,96]
[461,null,null,"Total",null,null,null,0,0,null,0,0,97]
[462,null,null,null,null,null,null,null,null,null,0,0,98]
[463,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,0,0,99]
[464,null,null,"Utah",null,"PT",null,1333807.6353191999,1333807.6353191999,null,1333807.6353191999,0,100]
[465,null,null,"Wyoming",null,"PT",null,47307.014680799941,47307.014680799941,null,47307.014680799941,0,101]
[466,null,null,"Total",null,null,null,1381114.65,1381114.65,null,1381114.65,0,102]
[467,null,null,null,null,null,null,null,null,null,0,0,103]
[468,493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,0,0,104]
[469,null,null,"Utah",null,"PT",null,0,0,null,0,0,105]
[470,null,null,"Wyoming",null,"G",null,0,0,null,{"$f":"HLOOKUP($K$7,OtherRevScenarios,M110,FALSE)","v":0},{"$f":"+K111-H111","v":0},106]
[471,null,null,"Total",null,null,null,0,0,null,0,0,107]
[472,null,null,null,null,null,null,null,null,null,0,0,108]
[473,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,0,0,109]
[474,null,null,"Utah",null,"PT",null,-42850.853854899971,-42850.853854899971,null,-42850.853854899971,0,110]
[475,null,null,"Wyoming",null,"G",null,-1838.1461450999968,-1838.1461450999968,null,-1838.1461450999968,0,111]
[476,null,null,"Total",null,null,null,-44688.999999999971,-44688.999999999971,null,-44688.999999999971,0,112]
[477,null,null,null,null,null,null,null,null,null,0,0,113]
[478,4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,0,0,114]
[479,null,null,"Utah",null,"PT",null,16782167.542674802,16782167.542674802,null,16782167.542674802,0,115]
[480,null,null,"Wyoming",null,"PT",null,596464.15732519981,596464.15732519981,null,596464.15732519981,0,116]
[481,null,null,"Total",null,null,null,17378631.699999999,17378631.699999999,null,17378631.699999999,0,117]
[482,null,null,null,null,null,null,null,null,null,0,0,118]
[483,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,0,0,119]
[484,null,null,"Utah",null,"PT",null,3180467.6827500002,3180467.6827500002,null,3180467.6827500002,0,120]
[485,null,null,"Wyoming",null,"PT",null,119602.31724999992,119602.31724999992,null,119602.31724999992,0,121]
[486,null,null,"Total",null,null,null,3300070,3300070,null,3300070,0,122]
[487,null,null,null,null,null,null,null,null,null,0,0,123]
[488,4974,"Standby Charges",null,null,null,null,null,null,null,0,0,124]
[489,null,null,"Utah",null,"G",null,0,0,null,0,0,125]
[490,null,null,"Wyoming",null,"G",null,0,0,null,0,0,{"$f":"+M130+1","v":126}]
[491,null,null,"Total",null,null,null,0,0,null,0,0,127]
[492,null,null,null,null,null,null,null,null,null,0,0,128]
[493,"System Total Other Revenues",null,null,null,null,null,0,0,null,0,0,129]
[494,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,130]
[495,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"H15+H95+H100+H105+H110+H115+H120+H125","v":28730867.637553804},{"$f":"I15+I95+I100+I105+I110+I115+I120+I125","v":28730867.637553804},null,28730867.637553804,{"$f":"+K136-H136","v":0},131]
[496,null,null,"General Other Revenues",null,null,null,{"$f":"+H130+H90+H85+H80+H75+H70+H65+H60+H55+H50+H45+H40+H35+H30+H25+H20","v":4980754.3599999994},{"$f":"+I130+I90+I85+I80+I75+I70+I65+I60+I55+I50+I45+I40+I35+I30+I25+I20","v":4980754.3599999994},null,4980754.3599999994,{"$f":"+K137-H137","v":0},132]
[497,null,null,"Utah Total Other Revenues",null,null,null,{"$f":"H15+H20+H25+H30+H35+H40+H45+H50+H55+H60+H65+H70+H75+H80+H85+H90+H95+H100+H105+H110+H115+H120+H125+H130","v":33711621.997553803},{"$f":"I15+I20+I25+I30+I35+I40+I45+I50+I55+I60+I65+I70+I75+I80+I85+I90+I95+I100+I105+I110+I115+I120+I125+I130","v":33711621.997553803},null,33711621.997553803,{"$f":"+K138-H138","v":0},133]
[498,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,134]
[499,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"+H126+H121+H106+H96+H16","v":1021277.4285912996},{"$f":"+I126+I121+I106+I96+I16","v":1021277.4285912996},null,1021277.4285912996,{"$f":"+K140-H140","v":0},135]
[500,null,null,"General Other Revenues",null,null,null,{"$f":"+H131+H116+H111+H101+H91+H86+H81+H66+H61+H56+H51+H46+H41+H36+H31+H26+H21","v":121766.17385490001},{"$f":"+I131+I116+I111+I101+I91+I86+I81+I66+I61+I56+I51+I46+I41+I36+I31+I26+I21","v":121766.17385490001},null,121766.17385490001,{"$f":"+K141-H141","v":0},136]
[501,null,null,"Wyoming Total Other Revenues",null,null,null,{"$f":"H16+H21+H26+H31+H36+H41+H46+H51+H56+H61+H66+H71+H76+H81+H86+H91+H96+H101+H106+H111+H116+H121+H126+H131","v":1143043.6024461996},{"$f":"I16+I21+I26+I31+I36+I41+I46+I51+I56+I61+I66+I71+I76+I81+I86+I91+I96+I101+I106+I111+I116+I121+I126+I131","v":1143043.6024461996},null,1143043.6024461996,{"$f":"+K142-H142","v":0},137]
[502,null,null,null,null,null,null,null,null,null,null,null,138]
[503,null,"System Total Other Revenue",null,null,null,null,{"$f":"H17+H22+H27+H32+H37+H42+H47+H52+H57+H62+H67+H72+H77+H82+H87+H92+H97+H102+H107+H112+H117+H122+H127+H132","v":34854665.600000001},{"$f":"I17+I22+I27+I32+I37+I42+I47+I52+I57+I62+I67+I72+I77+I82+I87+I92+I97+I102+I107+I112+I117+I122+I127+I132","v":34854665.600000001},null,{"$f":"K17+K22+K27+K32+K37+K42+K47+K52+K57+K62+K67+K72+K77+K82+K87+K92+K97+K102+K107+K112+K117+K122+K127+K132","v":34854665.600000001},{"$f":"+K144-H144","v":0},139]
[null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,"General Related Other Revenue",null,null,null,null,{"$f":"+H137+H141","v":5102520.533854899},{"$f":"+I137+I141","v":5102520.533854899},null,null,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,143]

{"sheet":"OakCity","index":26,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Oak City Revenue Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[]
[]
[]
[null,"Oak City Revenue Adjustment Jan to Nov 2011",null,null,null,"HOT"]
[null,null,"# of customers","Monthly Charge/Cust","Adjustment","Adjustment",1]
[null,null,null,null,null,null,{"$f":"+G9+1","v":2}]
[1,"2011-01-01",193,10,{"$f":"D11*C11","v":1930},{"$f":"HLOOKUP($F$9,OAKSCENARIO,G11,FALSE)","v":1930},{"$f":"+G10+1","v":3}]
[{"$f":"+A11+1","v":2},"2011-02-01",194,10,{"$f":"D12*C12","v":1940},1940,4]
[{"$f":"+A12+1","v":3},"2011-03-01",194,10,1940,1940,5]
[4,"2011-04-01",193,10,1930,1930,6]
[5,"2011-05-01",194,10,1940,1940,7]
[6,"2011-06-01",193,10,1930,1930,8]
[7,"2011-07-01",192,10,1920,1920,9]
[8,"2011-08-01",193,10,1930,1930,10]
[9,"2011-09-01",194,10,1940,1940,11]
[10,"2011-10-01",195,10,1950,1950,12]
[11,"2011-11-01",198,10,1980,1980,13]
[12,"2011-12-01",null,null,0,0,14]
[null,"Total",null,null,{"$f":"SUM(E11:E22)","v":21330},{"$f":"HLOOKUP($F$9,OAKSCENARIO,G23,FALSE)","v":21330},15]

{"sheet":"Lab Adj","index":27,"n_rows":72,"n_cols":21,"rows_kept":72,"cut":false,"hidden":false,"merged":[[6,9,6,11],[7,9,7,11]]}
[null,null,null,null,null,null,null,null,"Labor Annualization"]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!B1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!B1","v":"Questar Gas Company"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!B2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!B2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!B3","v":"12 Months Ended : Dec-2011"}]
[]
[]
[null,null,null,null,null,null,null,null,1,"Labor Annualization Calculations",null,null,null,null,null,null,"Adjustment Calculation"]
[null,"Labor Annualization",null,null,null,null,null,null,{"$f":"+I7+1","v":2},"12 Mos Dec-2011"]
[null,null,"QGC Labor Adj ",null,{"$f":"'Control Panel'!B41","v":"QGC Labor Adj "},1,null,null,3,null,null,null,null,"Total ",null,null,"Total",null,"Total"]
[null,null,null,null,"HOT",{"$f":"+F9+1","v":2},null,null,4,"Base Pay Annualization","2011-12-11","2011-12-11","Other","Base Pay",null,null,"Annualized",null,"Actual ",null,"Adjustment"]
[null,null,null,null,null,{"$f":"+F10+1","v":3},null,null,5,"Including Allowed Time","Actual Wages","Actual Employees","Adjustments","Per Month",null,null,"Amount",null,"Amount",null,"Amount"]
[null,null,null,null,null,4,null,null,6,"Full-Time",5174.0606015891071,881,null,4558347.3900000034,null,null,54700168.680000037,null,53600041.991999999,null,1100126.6880000383]
[null,null,null,null,null,5,null,null,7,"Part-Time",2672.9354166666662,48,null,128300.89999999998,null,null,1539610.7999999998,null,1460412.3359999999,null,79198.46399999992]
[null,null,null,null,{"$f":"HLOOKUP($E$9,LABORSCENARIO,F14,FALSE)","v":0},6,null,null,8,"Total Full-Time & Part-Time",7846.9960182557734,929,null,4686648.2900000038,null,null,56239779.480000034,null,55060454.328000002,null,1179325.1520000382]
[1,"2008-09-30",null,null,0,7,null,null,9]
[2,"2008-10-31",null,null,0,8,null,null,10]
[3,"2008-11-30",null,null,0,9,null,null,11,"Components Related","Actual","Base Pay","Ratio To","Annualized"]
[4,"2008-12-31",null,null,0,10,null,null,12,"To Full-Time Base Pay","12 Mos Dec-2011","12 Mos Dec-2011","Base Pay","Base Pay"]
[5,"Average Monthly Labor Expense",null,null,0,11,null,null,13,"Overtime",3141102.4079999998,55060454.328000002,5.7048247173700647E-2,56239779.480000034,null,null,3208380.8407694595,null,3141102.4079999998,null,67278.432769459672]
[6,"Annualization ",null,null,0,12,null,null,14,"On-Call",1286759.304,55060454.328000002,2.3369936185681669E-2,56239779.480000034,null,null,1314320.0575444102,null,1286759.304,null,27560.753544410225]
[7,"Projected December 2009 Labor Expense",null,null,0,13,null,null,15,"Total",4427861.7119999994,null,null,null,null,null,4522700.8983138697,null,4427861.7119999994,null,94839.186313870363]
[8,"Adjustment",{"$f":"+U67","v":4239358.4564026445},null,{"$f":"HLOOKUP($E$9,LABORSCENARIO,F22,FALSE)","v":4239358.4564026445},14,null,null,16]
[9,"Utah",{"$f":"C22*'ROR-Model'!$M$2","v":4098060.585750707},null,{"$f":"HLOOKUP($E$9,LABORSCENARIO,F23,FALSE)","v":4098060.585750707},15,null,null,17,null,"12 Months Ending",null,null,"12 Months Ending"]
[10,"Wyoming",{"$f":"C22*'ROR-Model'!$N$2","v":141297.87065193767},null,{"$f":"HLOOKUP($E$9,LABORSCENARIO,F24,FALSE)","v":141297.87065193767},16,null,null,18,"Components","2011-12-11","Zero Out",null,"2011-12-11"]
[11,null,null,null,null,17,null,null,19,"Not Annualized","Actual","Incentive",null,"W/O Incentive"]
[12,"Labor Overhead Adjustment",null,null,null,18,null,null,20,"Shift Differential",770735.25600000005,null,null,770735.25600000005,null,null,770735.25600000005,null,770735.25600000005,null,0]
[13,"Utah",null,null,null,19,null,null,21,"Severance Pay",0,null,null,0,null,null,0,null,0,null,0]
[14,"Wyoming",null,null,null,20,null,null,22,"Vacation Buyback",267791.95199999999,null,null,267791.95199999999,null,null,267791.95199999999,null,267791.95199999999,null,0]
[15,null,null,null,null,21,null,null,23,"Miscellaneous Overhead",120,null,null,120,null,null,120,null,120,null,0]
[16,"Payroll Tax Adjustment",null,null,null,22,null,null,24,"Incentive Compensation",422340.49199999985,-422340.49199999985,null,0,null,null,0,null,0,null,0]
[17,"Utah",null,null,null,23,null,null,25,"Total",1460987.7,-422340.49199999985,null,1038647.2080000001,null,null,1038647.2080000001,null,1038647.2080000001,null,0]
[18,"Wyoming",null,null,null,24,null,null,26]
[19,null,null,null,null,25,null,null,27,"Actual Base Pay, OT, On Call",59488316.039999999]
[20,null,null,null,null,26,null,null,28,"Total Labor",60949303.740000002,null,null,null,null,null,61801127.586313903,null,60526963.247999996,null,1274164.3383139074]
[21,null,null,null,null,27,null,null,29]
[null,null,null,null,null,28,null,null,30]
[null,null,null,null,null,29,null,null,31,null,"12 Months Ending","Actual","Ratio Of","Annualized"]
[null,null,null,null,null,30,null,null,32,"Overhead Related","2011-12-11","Full-Time","Overtime To","Full-Time"]
[null,null,null,null,null,31,null,null,33,"To Full-Time Base Pay","Actual","Base Pay","Full-Time","Base Pay"]
[null,null,null,null,null,32,null,null,34,"FICA",4158059.4562390507,55060454.328000002,7.551807385150007E-2,56239779.480000034,null,null,4247119.820162721,null,4158059.4562390507,null,89060.363923670258]
[null,null,null,null,null,33,null,null,35]
[null,null,null,null,null,34,null,null,36,null,"12 Mo Ending"]
[null,null,null,null,null,35,null,null,37,"Overhead Components","2011-12-11",null,null,"Fully"]
[null,null,null,null,null,36,null,null,38,"Other Than FICA","Actual","Adjustments","Adjustments","Adjusted"]
[null,null,null,null,null,37,null,null,39,"UI",115533.47490196949,null,null,115533.47490196949,null,null,115533.47490196949,null,115533.47490196949,null,0]
[null,null,null,null,null,38,null,null,40,"WC & GPL",2358530.7664863118,null,null,2358530.7664863118,null,null,2358530.7664863118,null,2358530.7664863118,null,0]
[null,null,null,null,null,39,null,null,41,"Medical & Dental Insurance",7529866.672689192,0,0,7529866.672689192,null,null,7529866.672689192,null,7529866.672689192,null,0]
[null,null,null,null,null,40,null,null,42,"Life Insurance",886913.26091775706,null,null,886913.26091775706,null,null,886913.26091775706,null,886913.26091775706,null,0]
[null,null,null,null,null,41,null,null,43,"Pension Plan",12898157.980387323,null,null,13336878.980387323,null,null,13336878.980387323,null,12898157.980387323,null,438721]
[null,null,null,null,null,42,null,null,44,"Stock",3177809.4253779077,null,null,3177809.4253779077,null,null,3177809.4253779077,null,3177809.4253779077,null,0]
[null,null,null,null,null,43,null,null,45,"Miscellaneous Overhead",458509.03452500759,null,null,458509.03452500759,null,null,458509.03452500759,null,458509.03452500759,null,0]
[null,null,null,null,null,44,null,null,46,"Total",27425320.615285467,438721,0,27864041.615285467,null,null,27864041.615285467,null,27425320.615285467,null,438721]
[null,null,null,null,null,45,null,null,47]
[null,null,null,null,null,46,null,null,48]
[null,null,null,null,null,47,null,null,49,"Total Overhead",null,null,null,null,null,null,32111161.435448188,null,31583380.071524519,null,527781.36392366886]
[null,null,null,null,null,48,null,null,50]
[null,null,null,null,null,49,null,null,51,"Total Labor & Overhead",null,null,null,null,null,null,93912289.021762088,null,92110343.319524512,null,1801945.7022375762]
[null,null,null,null,null,50,null,null,52]
[null,null,null,null,null,51,null,null,53,"Intercompany Charge Credits",null,null,null,null,null,null,-2660188.306713969,null,-2609145.8400000003,null,-51042.466713968664]
[null,null,null,null,null,52,null,null,54]
[null,null,null,null,null,53,null,null,55]
[null,null,null,null,null,54,null,null,56,"Total Labor & Overhead & Intercompany charges",null,null,null,null,null,null,91252100.715048119,null,89501197.479524508,null,1750903.2355236076]
[null,null,null,null,null,55,null,null,57]
[null,null,null,null,null,56,null,null,58,"Expense / Capitalization Ratio",null,null,null,null,null,null,0.76768311372582954,"\\1",0.73533472409243283,"\\2"]
[null,null,null,null,null,57,null,null,59]
[null,null,null,null,null,58,null,null,60]
[null,null,null,null,null,59,null,null,61,"Labor & Overhead Expense",null,null,null,null,null,null,70052696.810951144,null,65813338.354548499,null,4239358.4564026445]
[null,null,null,null,null,null,null,null,62]
[null,null,null,null,null,null,null,null,63]
[null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,65,"\\1 Averagel 12 Months Ending Dec 2007-Dec 2011 Capitalization Ratio"]
[null,null,null,null,null,null,null,null,{"$f":"+I71+1","v":66},"\\2 Actual 12 Months Ending Dec 2011 Capitalization Ratio"]

{"sheet":"Utah Bad Debt","index":28,"n_rows":46,"n_cols":17,"rows_kept":46,"cut":false,"hidden":false,"merged":[[32,8,32,12]]}
[null,"Average Bad Debt Removal",null,null,null,null,null,null,"Average Bad Debt Removal"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR"},null,null,"HOT",null,null,null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR"}]
[null,null,"UTAH Bad Debt",null,{"$f":"+'Control Panel'!B33","v":"UTAH Bad Debt"},null,1,1,null,null,null,"A",null,"B","C","D","E"]
[null,null,null,null,null,null,{"$f":"+G5+1","v":2},{"$f":"+H5+1","v":2},null,null,null,"2010-12-31",null,"Adjustment"]
[null,null,null,null,null,null,{"$f":"+G6+1","v":3},3,null,null,null,"3 Year Average"]
[null,null,"Bad Debt ",null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G8,FALSE)","v":"Bad Debt "},null,4,4,null,null,null,"Bad Debt "]
[null,null,"Ratio",null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G9,FALSE)","v":"Ratio"},null,5,5,null,null,null,"Ratio"]
[null,null,"Adjustment",null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G10,FALSE)","v":"Adjustment"},null,6,6,null,null,null,"Adjustment"]
[null,null,null,null,null,null,7,7,904,"Uncollectible Accounts"]
[null,"Utah",{"$f":"P44","v":123816.48089786677},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G12,FALSE)","v":123816.48089786677},null,8,8,null,null,"Utah",{"$f":"+P44","v":123816.48089786677},null,{"$f":"+L12","v":123816.48089786677}]
[null,"Wyoming",{"$f":"P45","v":-65101.557694743911},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G13,FALSE)","v":-65101.557694743911},null,9,9,null,null,"Wyoming",{"$f":"+P45","v":-65101.557694743911},null,{"$f":"+L13","v":-65101.557694743911}]
[null,"Total",{"$f":"SUM(C12:C13)","v":58714.92320312286},null,{"$f":"SUM(E12:E13)","v":58714.92320312286},null,10,10,null,null,"Total",{"$f":"SUM(L12:L13)","v":58714.92320312286},null,{"$f":"SUM(N12:N13)","v":58714.92320312286}]
[null,null,null,null,null,null,11,11]
[null,null,null,null,null,null,12,12]
[null,"Bad Debt %",{"$f":"Q31","v":3.1697554907130707E-3},"1/",{"$f":"HLOOKUP($E$5,BadDebtScenario,G17,FALSE)","v":3.1697554907130707E-3},"1/",{"$f":"+G16+1","v":13},{"$f":"+H16+1","v":13},"Revenues are lagging the Charge Offs by 6 Months.",null,null,null,null,"12 MONTHS ","12 MONTHS ","12 MONTHS "]
[null,null,null,null,null,null,14,14,"6 Months af aging is required from time of billing to Charge Off.",null,null,null,null,2009,2010,2011,"3 YR AVERAGE"]
[null,null,null,null,null,null,15,15]
["SNG and Commodity of acc 904 Removal",null,null,null,null,null,16,16]
[null,null,null,null,null,null,{"$f":"+G20+1","v":17},{"$f":"+H20+1","v":17}]
[null,null,"SNG",null,"SNG",null,18,18,"CHARGE OFFS (ACC 144004) Dec of Each Year",null,null,null,null,6390472.3199999994,5165298.1400000006,4785981.8899999997,{"$f":"AVERAGE(N22:P22)","v":5447250.7833333341}]
[904.1,"Uncollectible Accounts",null,null,null,null,19,19,"COLLECTED (ACC 144005) Dec of Each Year",null,null,null,null,-2595451.6,-2562905.9299999997,-2477380.5500000003,{"$f":"AVERAGE(N23:P23)","v":-2545246.0266666668}]
[null,"Utah",{"$f":"-EXPENSES!$I$279","v":-226166.7900000001},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G24,FALSE)","v":-226166.7900000001},null,20,20,"NET CHARGE OFFS",null,null,null,null,{"$f":"SUM(N22:N23)","v":3795020.7199999993},{"$f":"SUM(O22:O23)","v":2602392.2100000009},{"$f":"SUM(P22:P23)","v":2308601.3399999994},{"$f":"AVERAGE(N24:P24)","v":2902004.7566666664}]
[null,"Wyoming",{"$f":"-EXPENSES!$I$280","v":0},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G25,FALSE)","v":0},null,21,21]
[null,"Total",{"$f":"SUM(C24:C25)","v":-226166.7900000001},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G26,FALSE)","v":-226166.7900000001},null,22,22,"HISTORICAL BOOKED SYSTEM REVENUES (GREY BACK) June of Each Year",null,null,null,null,951055357.44999993,853807509.32000005,941725725.15999985,{"$f":"AVERAGE(N26:P26)","v":915529530.64333332}]
[null,null,null,null,null,null,23,23,"NET CHARGE OFFS",null,null,null,null,{"$f":"N24","v":3795020.7199999993},{"$f":"O24","v":2602392.2100000009},{"$f":"P24","v":2308601.3399999994},{"$f":"AVERAGE(N27:P27)","v":2902004.7566666664}]
[904.2,"Uncollectible Accounts","Commodity",null,"Commodity",null,24,24]
[null,"Utah",{"$f":"-EXPENSES!$I$284","v":-1387525.3800000004},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G29,FALSE)","v":-1387525.3800000004},null,25,25,"% of Uncollectible Accounts to Total Revenues",null,null,null,null,{"$f":"N27/N26","v":3.99032578942127E-3},{"$f":"O27/O26","v":3.0479846822530645E-3},{"$f":"P27/P26","v":2.4514582944070752E-3},{"$f":"Q27/Q26","v":3.1697554907130707E-3}]
[null,"Wyoming",{"$f":"-EXPENSES!$I$285","v":0},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G30,FALSE)","v":0},null,26,26,"Adjustment to Reflect change in Security Deposits"]
[null,"Total",{"$f":"SUM(C29:C30)","v":-1387525.3800000004},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G31,FALSE)","v":-1387525.3800000004},null,27,27,"Adjusted % of Uncollectible Accounts to Total Revenues",null,null,null,null,null,null,null,{"$f":"SUM(Q29:Q30)","v":3.1697554907130707E-3}]
[null,null,null,null,null,null,28,28]
["Total 904",null,{"$f":"C31+C26+C14","v":-1554977.2467968776},null,{"$f":"E31+E26+E14","v":-1554977.2467968776},null,29,29]
[null,null,null,null,null,null,30,30,null,null,null,null,null,"UT Distribution Non Gas Rev",null,{"$f":"'ROR-Model'!M363","v":266298262.8694737}]
[null,null,null,null,null,null,31,31,null,null,null,null,null,"WY Distribution Non Gas Rev",null,{"$f":"'ROR-Model'!N363","v":10355950.924742}]
[null,null,null,null,null,null,32,32,null,null,null,null,null,"3 YR BAD DEBT AVG FACTOR",null,{"$f":"Q31","v":3.1697554907130707E-3}]
["1/ See Page 2, Column E, line 25",null,null,null,null,null,33,33,null,null,null,null,null,"3YR Average UT DNG Bad Debt",null,{"$f":"P34*P36","v":844100.38089786691}]
[null,null,null,null,null,null,34,34,null,null,null,null,null,"3 YR Average WY DNG Bad Debt",null,{"$f":"P35*P36","v":32825.832305256059}]
[null,null,null,null,null,null,35,35]
[null,null,null,null,null,null,36,36,null,null,null,null,null,"Less Booked System UT DNG Bad Debt",null,{"$f":"'ROR-Model'!F783","v":720283.90000000014}]
[null,null,null,null,null,null,37,37,null,null,null,null,null,"Less Booked System WY DNG Bad Debt",null,{"$f":"'ROR-Model'!F784","v":97927.38999999997}]
[null,null,null,null,null,null,38,38,null,null,null,null,null,"SYSTEM ADJUSTMENT",null,{"$f":"SUM(P40:P41)","v":818211.29000000015}]
[null,null,null,null,null,null,null,{"$f":"+H42+1","v":39}]
[null,null,null,null,null,null,null,{"$f":"+H43+1","v":40},null,null,null,null,null,"Utah ",null,{"$f":"P37-P40","v":123816.48089786677}]
[null,null,null,null,null,null,null,{"$f":"+H44+1","v":41},null,null,null,null,null,"Wyoming",null,{"$f":"P38-P41","v":-65101.557694743911}]
[null,null,null,null,null,null,null,{"$f":"+H45+1","v":42},null,null,null,null,null,"System Adjustment",null,{"$f":"SUM(P44:P45)","v":58714.92320312286}]

{"sheet":"Capital Str","index":29,"n_rows":62,"n_cols":6,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,"CAPITAL STRUCTURE"]
[null,{"$f":"+'Control Panel'!B1","v":"Questar Gas Company"}]
[null,{"$f":"+'Control Panel'!B2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[null,{"$f":"+'Control Panel'!B3","v":"12 Months Ended : Dec-2011"}]
[null,null,null,{"$f":"+'Control Panel'!B44","v":"AVG CAP STR"},null,"Weighted"]
[null,null,null,"Weight","Cost","Cost"]
[null,null,"Long Term Debt",{"$f":"F24","v":0.45600386526905895},{"$f":"F30","v":6.6815954843090622E-2},{"$f":"+E7*D7","v":3.0468333670092222E-2}]
[null,null,"Short Term Debt",{"$f":"F25","v":0},{"$f":"F31","v":0},{"$f":"+E8*D8","v":0}]
[null,null,"Common Equity",{"$f":"F26","v":0.54399613473094099},{"$f":"'Control Panel'!F19","v":0.10349999999999999},{"$f":"+E9*D9","v":5.6303599944652387E-2}]
[null,null,null,{"$f":"SUM(D7:D9)","v":1},null,{"$f":"SUM(F7:F9)","v":8.6771933614744612E-2}]
[]
[null,null,"Total LT & ST Debt",{"$f":"SUM(D7:D8)","v":0.45600386526905895},null,{"$f":"SUM(F7:F8)","v":3.0468333670092222E-2}]
[]
[]
[]
[null,{"$f":"+B2","v":"Questar Gas Company"}]
[null,{"$f":"+B3","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[null,{"$f":"+B4","v":"12 Months Ended : Dec-2011"}]
[]
[null,null,"BOOKED","BOOKED","ORDERED CAP STR 09-057-16","HOT"]
[null,"QGC Cost Of Capital Scenarios"]
[null,null,"YE CAP STR","AVG CAP STR","ORDERED CAP STR 09-057-16",{"$f":"+'Control Panel'!B44","v":"AVG CAP STR"}]
[null,"Weights"]
[null,"Long Term Debt",{"$f":"+C44/C62","v":0.44310762108432766},{"$f":"+D44/D62","v":0.45600386526905895},0.47089999999999999,{"$f":"HLOOKUP($F$22,CapStr,3,FALSE)","v":0.45600386526905895}]
[null,"Short Term Debt",0,0,0,{"$f":"HLOOKUP($F$22,CapStr,4,FALSE)","v":0}]
[null,"Common Equity",{"$f":"+C59/C62","v":0.55689237891567234},{"$f":"+D59/D62","v":0.54399613473094099},0.52910000000000001,{"$f":"HLOOKUP($F$22,CapStr,5,FALSE)","v":0.54399613473094099}]
[null,null,{"$f":"SUM(C24:C26)","v":1},{"$f":"SUM(D24:D26)","v":1},{"$f":"SUM(E24:E26)","v":1},{"$f":"SUM(F24:F26)","v":1}]
[]
[null,"Costs (Rates)"]
[null,"Long Term Debt",{"$f":"C50/C44","v":6.6999406753582472E-2},{"$f":"D50/D44","v":6.6815954843090622E-2},6.25E-2,{"$f":"HLOOKUP($F$22,CapStr,9,FALSE)","v":6.6815954843090622E-2}]
[null,"Short Term Debt",0,0,0,{"$f":"HLOOKUP($F$22,CapStr,10,FALSE)","v":0}]
[null,"Common Equity",{"$f":"+'Control Panel'!$F$19","v":0.10349999999999999},{"$f":"+'Control Panel'!$F$19","v":0.10349999999999999},{"$f":"+'Control Panel'!$F$19","v":0.10349999999999999},{"$f":"HLOOKUP($F$22,CapStr,11,FALSE)","v":0.10349999999999999}]
[]
[]
[]
[null,null,"ACTUAL","ACTUAL",null,"HOT"]
[null,null,"YE CAP STR","AVG CAP STR",null,{"$f":"+'Control Panel'!B44","v":"AVG CAP STR"}]
[]
[null,"LONG-TERM DEBT"]
["221","Bonds - Long Term",276500000,344770833.33333331,null,{"$f":"HLOOKUP($F$22,CapStr,19,FALSE)","v":344770833.33333331}]
["189","Unamort Loss on Reacq Debt",-5868518.3800000045,-6133832.9800000004,null,{"$f":"HLOOKUP($F$22,CapStr,20,FALSE)","v":-6133832.9800000004}]
["181","Unamortized Debt Expense",-2259523.37,-2422800.0820833328,null,{"$f":"HLOOKUP($F$22,CapStr,21,FALSE)","v":-2422800.0820833328}]
["231","Notes Paybles-Outside Companies",91500000,24645833.333333332,null,{"$f":"HLOOKUP($F$22,CapStr,22,FALSE)","v":24645833.333333332}]
[null,"TOTAL LONG-TERM DEBT",{"$f":"SUM(C40:C43)","v":359871958.25},{"$f":"SUM(D40:D43)","v":360860033.60458326},null,{"$f":"SUM(F40:F43)","v":360860033.60458326}]
[]
[]
[null,"LONG TERM DEBT COSTS"]
["427","Interest - Long term Debt",23254085.100000001,23254085.100000001,null,{"$f":"HLOOKUP($F$22,CapStr,27,FALSE)","v":23254085.100000001}]
["428","Amortization of Debt Discount & Expense",857122.60999999987,857122.60999999987,null,{"$f":"HLOOKUP($F$22,CapStr,28,FALSE)","v":857122.60999999987}]
[null,"TOTAL LONG TERM DEBT COSTS",{"$f":"SUM(C48:C49)","v":24111207.710000001},{"$f":"SUM(D48:D49)","v":24111207.710000001},null,{"$f":"HLOOKUP($F$22,CapStr,29,FALSE)","v":24111207.710000001}]
[]
[null,"LONG-TERM DEBIT COST %",{"$f":"+C50/C44","v":6.6999406753582472E-2},{"$f":"+D50/D44","v":6.6815954843090622E-2},null,{"$f":"HLOOKUP($F$22,CapStr,31,FALSE)","v":6.6815954843090622E-2}]
[]
[]
[null,"COMMON EQUITY"]
["201","Common Stock Issued",22974065,22974065,null,{"$f":"HLOOKUP($F$22,CapStr,35,FALSE)","v":22974065}]
["207","Premium on Common Stock",171307555.59999993,151644562.24249998,null,{"$f":"HLOOKUP($F$22,CapStr,36,FALSE)","v":151644562.24249998}]
["216","Unappropriated Ret. Earnings",258001168.9499999,255874354.09208322,null,{"$f":"HLOOKUP($F$22,CapStr,37,FALSE)","v":255874354.09208322}]
[null,"TOTAL COMMON EQUITY",{"$f":"SUM(C56:C58)","v":452282789.54999983},{"$f":"SUM(D56:D58)","v":430492981.33458316},null,{"$f":"HLOOKUP($F$22,CapStr,38,FALSE)","v":430492981.33458316}]
[]
[]
[null,"TOTAL CAPITAL",{"$f":"+C59+C44","v":812154747.79999983},{"$f":"+D59+D44","v":791353014.93916643},null,{"$f":"HLOOKUP($F$22,CapStr,41,FALSE)","v":791353014.93916643}]

{"sheet":"Utah Allocation","index":30,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[37,0,37,4],[38,0,38,4],[5,0,5,4],[6,0,6,4],[20,0,20,5],[21,0,21,5]]}
["Calculation of Allocation Factors"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[{"$f":"IF('Control Panel'!$B$4=\"\",\"\",'Control Panel'!$B$4)","v":"Capital Structure : AVG CAP STR"}]
["Allocation Base # 1 - Gross Plant"]
["Gross Plant By State and Function"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Accounts 101 & 106 Non Gen Plant",null,{"$f":"'ROR-Model'!I1109+'ROR-Model'!I1120","v":77836167.792484999},{"$f":"'ROR-Model'!I1111+'ROR-Model'!I1122","v":1473527652.7454171},{"$f":"'ROR-Model'!I1110+'ROR-Model'!I1121","v":50696998.623750001},{"$f":"SUM(B10:E10)","v":1602060819.1616521}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C10*D46","v":75136459.171401694},{"$f":"$C10*E46","v":2699708.6210833066},{"$f":"SUM(D12:E12)","v":77836167.792484999}]
[]
[]
["Subtotal with Production Allocated to States",null,null,{"$f":"D10+D12","v":1548664111.9168189},{"$f":"E10+E12","v":53396707.244833305},{"$f":"SUM(D15:E15)","v":1602060819.1616521}]
[]
[]
["Gross Plant Allocation Formulas",null,null,{"$f":"+D$15/$F$15","v":0.96666998742733412},{"$f":"+E$15/$F$15","v":3.3330012572665907E-2},{"$f":"SUM(D18:E18)","v":1}]
[]
[]
["Allocation Base #2 - Rate Base"]
["Rate Base Allocation Method"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Adjusted System Total Rate Base",{"$f":"'ROR-Model'!I1062+'ROR-Model'!I1073+'ROR-Model'!I1079+'ROR-Model'!I1085+'ROR-Model'!I1096+'ROR-Model'!I1123+'ROR-Model'!I1130+'ROR-Model'!I1137+'ROR-Model'!I1223","v":-131081575.98572162},{"$f":"'ROR-Model'!I1261","v":4788730.5099738641},{"$f":"'ROR-Model'!I1222+'ROR-Model'!I1122+'ROR-Model'!I1129+'ROR-Model'!I1136+'ROR-Model'!I1044+'ROR-Model'!I1049+'ROR-Model'!I1055+'ROR-Model'!I1061+'ROR-Model'!I1067+'ROR-Model'!I1072+'ROR-Model'!I1078+'ROR-Model'!I1084+'ROR-Model'!I1090+'ROR-Model'!I1095+'ROR-Model'!I1101+'ROR-Model'!I1111","v":818361133.43606937},{"$f":"'ROR-Model'!I1221+'ROR-Model'!I1121+'ROR-Model'!I1128+'ROR-Model'!I1135+'ROR-Model'!I1043+'ROR-Model'!I1048+'ROR-Model'!I1054+'ROR-Model'!I1060+'ROR-Model'!I1066+'ROR-Model'!I1071+'ROR-Model'!I1077+'ROR-Model'!I1083+'ROR-Model'!I1089+'ROR-Model'!I1094+'ROR-Model'!I1100+'ROR-Model'!I1110","v":26391974.426850084},{"$f":"SUM(B25:E25)","v":718460262.38717175}]
[]
["Allocation of General by Gross Plant",null,null,{"$f":"$B25*D$18","v":-126712625.41007265},{"$f":"$B25*E$18","v":-4368950.5756489625},{"$f":"SUM(B27:E27)","v":-131081575.98572162}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C25*D$46","v":4622635.782953281},{"$f":"$C25*E$46","v":166094.72702058314},{"$f":"SUM(B29:E29)","v":4788730.5099738641}]
[]
[]
["Subtotal with Production and General Allocated",null,null,{"$f":"SUM(D25:D30)","v":696271143.80894995},{"$f":"SUM(E25:E30)","v":22189118.578221705},{"$f":"SUM(B32:E32)","v":718460262.38717163}]
[]
[]
["Rate Base Allocation Formulas",null,null,{"$f":"+D$32/$F$32","v":0.96911573299197418},{"$f":"+E$32/$F$32","v":3.088426700802583E-2},{"$f":"SUM(D35:E35)","v":1}]
[]
[]
["Allocation Base #3 - Sales"]
["Dth Sales By State"]
["Note: Allocation based on sales by state including interruptible sales.  May want to change to just include Firm Sales"]
[]
[null,null,null,"Utah & Idaho","Wyo & Co","Total"]
["Dth Sales by State (Excluding Transportation)",null,null,{"$f":"'ROR-Model'!I205+'ROR-Model'!I234","v":114140679.70999999},{"$f":"'ROR-Model'!I329+'ROR-Model'!I357","v":4101159.15},{"$f":"SUM(D43:E43)","v":118241838.86}]
[]
[]
["Dth Sales Allocation Formulas",null,null,{"$f":"D$43/$F$43","v":0.96531549923833782},{"$f":"E$43/$F$43","v":3.4684500761662122E-2},{"$f":"SUM(D46:E46)","v":0.99999999999999989}]

{"sheet":"ALLOCATIONS&PRETAX","index":31,"n_rows":69,"n_cols":31,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,14,1,28],[2,14,2,28],[3,14,3,28],[4,14,4,28],[5,14,5,28],[6,14,6,28],[9,22,9,23],[10,19,10,20],[10,22,10,23],[10,25,10,26],[11,19,11,20],[11,22,11,23],[11,25,11,26],[34,14,34,28],[35,14,35,28],[36,14,36,28],[37,14,37,28],[38,14,38,28],[39,14,39,28],[44,22,44,23],[45,19,45,20],[45,22,45,23],[45,25,45,26],[46,19,46,20],[46,22,46,23],[46,25,46,26]]}
[null,null,null,"HOT",1,null,null,"Capital Structure",null,null,null,null,null,null," "]
[null,"Effective 7/1/2010","Effective 2011",null,{"$f":"+E1+1","v":2},null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,"SCHEDULE I "]
[null,null,null,null,{"$f":"+E2+1","v":3},null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,"QUESTAR CORPORATION"]
[null,null,null,null,4,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"},null,null,null,null,null,null,"ALLOCATION PERCENTAGES FOR CORPORATE CHARGES"]
["DISTRIGAS  ALLOCATION ",null,"QCORP TO","QCORP TO",5,null,null,null,null,null,null,null,null,null,"DISTRIGAS FORMULA"]
[null,"Dist Gas Effective JULY 1 2010","Dist Gas Effective 2011",{"$f":"+'Control Panel'!B42","v":"Dist Gas Effective 2011"},6,null,null,null,"Actual",null,"Weighted",null,null,null,"2010"]
[null,null,null,null,7,null,null,"CAPITAL COMPONENT","Weight","     Cost","Cost",null,null,null,"(Dollars in thousands)"]
["Questar Gas",0.48880000000000001,0.44850000000000001,{"$f":"HLOOKUP($D$6,ALLOCATIONS,E3,FALSE)","v":0.44850000000000001},8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March 2010"]
["Questar Pipeline",0.2802,0.30380000000000001,{"$f":"HLOOKUP($D$6,ALLOCATIONS,E4,FALSE)","v":0.30380000000000001},9,null,1,"Long Term Debt",{"$f":"'Capital Str'!F24","v":0.45600386526905895},{"$f":"'Capital Str'!F30","v":6.6815954843090622E-2},{"$f":"I9*J9","v":3.0468333670092222E-2}]
["Questar Market Resources",{"$f":"21.48%","v":0.21479999999999999},0.23180000000000001,{"$f":"HLOOKUP($D$6,ALLOCATIONS,E5,FALSE)","v":0.23180000000000001},10,null,2,"Common Equity",{"$f":"'Capital Str'!F26","v":0.54399613473094099},{"$f":"'Capital Str'!F32","v":0.10349999999999999},{"$f":"I10*J10","v":5.6303599944652387E-2},null,null,null,null,null,null,null,null,null,null,null,"Gross Revenues",null,null,null,null,null,"DISTRIGAS"]
["Other Operations",{"$f":"1.62%","v":1.6200000000000003E-2},1.5900000000000001E-2,{"$f":"HLOOKUP($D$6,ALLOCATIONS,E6,FALSE)","v":1.5900000000000001E-2},11,null,3,"Weighted Cost of Capital",{"$f":"SUM(I9:I10)","v":1},null,{"$f":"SUM(K9:K10)","v":8.6771933614744612E-2},null,null,null,null,null,null,null,null,"Gross Plant",null,null,"less Product Costs  *",null,null,"Gross Payroll",null,null,"FORMULA"]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At 12/31/09",null,null,"12 months ended 12/31/09",null,null,"12 months ended 12/31/09",null,null,"PERCENTAGES"]
[null,{"$f":"SUM(B8:B12)","v":1},{"$f":"SUM(C8:C12)","v":1},{"$f":"SUM(D8:D12)","v":1},13,null,null,null,null,null,null,null,null,null,null,"Excludes Questar Corp. - parent",null,null,null,"(a)","(b)",null,"(c)","(d)",null,"(e)","(f)",null,"(g)"]
[null,null,null,null,14,null,null,"PRE TAX RATE OF RETURN"]
["QGC",{"$f":"+B8-B16","v":0.4355},{"$f":"+C8-C16","v":0.3952},{"$f":"HLOOKUP($D$6,ALLOCATIONS,E10,FALSE)","v":0.3952},15,null,null,null,null,null,"Weighted",null,null,null,"1.","Questar Gas",null,null,null,1721914,0.14959999999999996,null,293258,0.12880000000000003,null,83615,0.40229999999999999,null,0.22679999999999989]
["SHARED SERVICES",5.33E-2,5.33E-2,{"$f":"HLOOKUP($D$6,ALLOCATIONS,E11,FALSE)","v":5.33E-2},16,null,null,"CAPITAL COMPONENT",null,null,"Cost"]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,"2.","Questar Pipeline Company-consolidated (less QIC)",null,null,null,1578448,0.1371,null,229081,0.1007,null,21969,0.1057,null,0.1145]
["TOTAL QGC",{"$f":"SUM(B15:B16)","v":0.48880000000000001},{"$f":"SUM(C15:C16)","v":0.44850000000000001},{"$f":"HLOOKUP($D$6,ALLOCATIONS,E13,FALSE)","v":0.44850000000000001},18]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,"3.","Wexpro Company",null,null,null,1022451,8.8800000000000004E-2,null,242868,0.1067,null,13912,6.6900000000000001E-2,null,8.7499999999999994E-2]
["Shared Services Allocation",null,null,null,20]
["Questar Gas",0.64829999999999999,0.64829999999999999,{"$f":"HLOOKUP($D$6,ALLOCATIONS,E16,FALSE)","v":0.64829999999999999},21,null,null,null,null,null,null,null,null,null,"4.","Questar E & P ",null,null,null,6111051,0.53080000000000005,null,1241681,0.54569999999999996,null,59645,0.28689999999999999,null,0.45450000000000002]
["Questar Pipeline",0.35170000000000001,0.35170000000000001,{"$f":"HLOOKUP($D$6,ALLOCATIONS,E17,FALSE)","v":0.35170000000000001},22]
[null,null,null,null,null,null,4,"Common Equity",null,null,{"$f":"+K10","v":5.6303599944652387E-2},null,null,null,"5.","Questar Energy Trading ",null,null,null,30328,2.5999999999999999E-3,null,19061,8.3999999999999995E-3,null,2366,1.14E-2,null,7.4999999999999997E-3]
[]
[null,null,null,null,null,null,5,"Effective Tax Rate",null,null,{"$f":"Taxes!L23","v":0.38075474999999998},null,null,null,"6.","Questar Gas Management",null,null,null,1037497,9.01E-2,null,236537,0.104,null,22807,0.10970000000000001,null,0.1013]
[]
[null,null,null,null,null,null,6,"Pre-Tax Equity Return (Line 4/(1-Line 5)",null,null,{"$f":"K23/(1-K25)","v":9.0922941992130552E-2},null,null,null,"7.","Questar InfoComm",null,null,null,11344,1E-3,null,12976,5.7000000000000002E-3,null,3549,1.7100000000000001E-2,null,7.9000000000000008E-3]
[]
[null,null,null,null,null,null,7,"Long Term Debt",null,null,{"$f":"+K9","v":3.0468333670092222E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.","   Total",null,null,null,11513033,1,null,2275462,1,null,207863,0.99999999999999989,null,0.99999999999999978]
[null,null,null,null,null,null,8,"Total Pre-tax Rate of Return (Line 6+Line 7)",null,null,{"$f":"K29+K27","v":0.12139127566222277}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*  Product Costs include:  natural gas and other product purchases, cost of goods sold, and plant and gathering shrinkage."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE II"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Capital Str'!F37","v":"AVG CAP STR"},null,null,null,"QUESTAR CORPORATION"]
[null,null,null,null,null,null,null,"LONG-TERM DEBT",null,null,null,null,null,null,"ALLOCATION PERCENTAGES FOR OTHER CORPORATE CHARGES"]
[null,null,null,null,null,null,null,"Bonds - Long Term",null,null,{"$f":"+'Capital Str'!F40","v":344770833.33333331},null,null,null,"DISTRIGAS FORMULA"]
[null,null,null,null,null,null,null,"Unamort Loss on Reacq Debt",null,null,{"$f":"+'Capital Str'!F41","v":-6133832.9800000004},null,null,null,"2010"]
[null,null,null,null,null,null,null,"Unamortized Debt Expense",null,null,{"$f":"+'Capital Str'!F42","v":-2422800.0820833328},null,null,null,"(Dollars in thousands)"]
[null,null,null,null,null,null,null,"Notes Paybles-Outside Companies",null,null,{"$f":"+'Capital Str'!F43","v":24645833.333333332}]
[null,null,null,null,null,null,null,"TOTAL LONG-TERM DEBT",null,null,{"$f":"+'Capital Str'!F44","v":360860033.60458326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March 2010"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALLOCATION"]
[null,null,null,null,null,null,null,"LONG TERM DEBT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Revenues",null,null,null,null,null,"INCLUDING",null,"QMR"]
[null,null,null,null,null,null,null,"Interest - Long term Debt",null,null,{"$f":"+'Capital Str'!F48","v":23254085.100000001},null,null,null,null,null,null,null,null,"Gross Plant",null,null,"less Product Costs  *",null,null,"Gross Payroll",null,null,"ALL",null,"ALLOCATION"]
[null,null,null,null,null,null,null,"Amortization of Debt Discount & Expense",null,null,{"$f":"+'Capital Str'!F49","v":857122.60999999987},null,null,null,null,null,null,null,null,"At 12/31/09",null,null,"12 months ended 12/31/09",null,null,"12 months ended 12/31/09",null,null,"COMPANIES",null,"PERCENTAGES"]
[null,null,null,null,null,null,null,"TOTAL LONG TERM DEBT COSTS",null,null,{"$f":"+'Capital Str'!F50","v":24111207.710000001},null,null,null,null,"Includes ALL companies",null,null,null,"(a)","(b)",null,"(c)","(d)",null,"(e)","(f)",null,"(g)",null,"(h)"]
[]
[null,null,null,null,null,null,null,"LONG-TERM DEBIT COST %",null,null,{"$f":"+'Capital Str'!F52","v":6.6815954843090622E-2},null,null,null,"1.","Questar Gas",null,null,null,1721914,0.14949999999999999,null,293258,0.12887844314693017,null,83615,0.376,null,0.21809999999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.","Questar Pipeline Company-consolidated (less QIC)",null,null,null,1578448,0.13700000000000001,null,229081,0.10067450038717413,null,21969,9.8799999999999999E-2,null,0.11219999999999999]
[null,null,null,null,null,null,null,"COMMON EQUITY"]
[null,null,null,null,null,null,null,"Common Stock Issued",null,null,{"$f":"+'Capital Str'!F56","v":22974065},null,null,null,"3.","Wexpro Company",null,null,null,1022451,8.8800000000000004E-2,null,242868,0.10673348972648192,null,13912,6.2600000000000003E-2,null,8.5999999999999993E-2,null,0.1343]
[null,null,null,null,null,null,null,"Premium on Common Stock",null,null,{"$f":"+'Capital Str'!F57","v":151644562.24249998}]
[null,null,null,null,null,null,null,"Unappropriated Ret. Earnings",null,null,{"$f":"'Capital Str'!F58","v":255874354.09208322},null,null,null,"4.","Questar E & P ",null,null,null,6111051,0.53059999999999996,null,1241681,0.54568303052303224,null,59645,0.26819999999999999,null,0.44819999999999999,null,0.7]
[null,null,null,null,null,null,null,"TOTAL COMMON EQUITY",null,null,{"$f":"+'Capital Str'!F59","v":430492981.33458316}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.","Questar Energy Trading ",null,null,null,30328,2.5999999999999999E-3,null,19061,8.3767604117317707E-3,null,2366,1.06E-2,null,7.1999999999999998E-3,null,1.12E-2]
[]
[null,null,null,null,null,null,null,"TOTAL CAPITAL",null,null,{"$f":"+'Capital Str'!F62","v":791353014.93916643},null,null,null,"6.","Questar Gas Management",null,null,null,1037497,9.01E-2,null,236537,0.10395119760294833,null,22807,0.10249999999999999,null,9.8900000000000002E-2,null,0.1545]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7.","Questar Corporation",null,null,null,4609,4.0000000000006784E-4,null,0,null,null,14546,6.5300000000000025E-2,null,2.1800000000000107E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.","Questar InfoComm",null,null,null,11344,1E-3,null,12976,5.7000000000000002E-3,null,3549,1.6E-2,null,7.6E-3]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.","   Total",null,null,null,11517642,1,null,2275462,0.99999742179829854,null,222409,1,null,1.0000000000000002,null,0.99999999999999989]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*  Product Costs include:  natural gas and other product purchases, cost of goods sold, and plant and gathering shrinkage."]

{"sheet":"COS Input","index":32,"n_rows":116,"n_cols":40,"rows_kept":116,"cut":false,"hidden":false,"merged":[[12,0,12,1],[7,1,7,5],[10,1,10,5],[57,5,57,17]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR"},null,null,"FT-1 (N) Temp (N) "]
[]
[]
[null,null,null,null,null,null,null,"Peak Day","Throughput"]
[null,"% Breakdown in \"Peak Day-Throughput\" allocation factor",null,null,null,null,"Factor #1",0.6,{"$f":"1-H8","v":0.4},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(H8*100,0)&\"%\"","v":"60%"},{"$f":"ROUND(I8*100,0)&\"%\"","v":"40%"},null,null,0.5]
[]
[null,null,null,null,null,null,null,"Customers","DNG Revenue"]
[null,"% Breakdown in \"Customer-DNG Revenue\" allocation factor",null,null,null,null,null,0.75,{"$f":"1-H11","v":0.25},null,null,null,null,null,null,null,null,null,{"$f":"H11*100&\"%\"","v":"75%"},{"$f":"I11*100&\"%\"","v":"25%"}]
[]
["Allocation Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"GS"]
["#","Data Description",null,"GS"," GSR"," GSC","GS1 0-10","GS2 10-25","GS3 25-50","GS4 50-100 ","GS5 100-200 ","GS6 200-400","GS7 400+ ","BSF1","BSF2","BSF3","BSF4","FS","IS","TS"," FT-1","NGV","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM13+1","v":2}," GSR"]
[{"$f":"'COS Alloc Factors'!B26","v":210},{"$f":"'COS Alloc Factors'!C26","v":"Peak Day"},null,{"$f":"VLOOKUP($D$4,Alloc_Peak_Day,D75,FALSE)","v":1112037.0425090741},770301.0538512636,341736.1867769853,97905.833847476431,516746.79770821572,155131.62044738728,58093.541080616225,59518.422567937167,61637.01805339125,163003.28948765315,794404.24507486157,106853.54363646063,187641.95444432404,23137.262766505246,39511.593854561848,5138.6783939224697,108718.27094244117,132887,1636.3636363636363,{"$f":"D15+R15+S15+T15+U15+V15","v":1399928.9493363632},"2009 IRP Peak Day Forecast for 2010 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM14+1","v":3}," GSC"]
[null,null,null,{"$f":"D15/$W$15","v":0.79435248698602567},{"$f":"E15/$W$15","v":0.55024296355641844},{"$f":"F15/$W$15","v":0.24410966495048583},6.993628776223873E-2,0.3691235887029693,0.11081392417874313,4.1497492503569905E-2,4.2515316649571318E-2,4.4028675942882886E-2,0.11643683028694057,0.56746040250931962,7.6327833414056176E-2,0.13403676988984031,1.6527455037967084E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM15+1","v":4},"GS1 0-10"]
[220,"Throughput",null,{"$f":"'Rate Design'!I10","v":96104577},{"$f":"$D$17*E19","v":68155697.761676997},27948879.238322996,6953827.8885627845,45372529.775779687,13627805.448581636,5117100.6438444313,5200203.9147906825,5136146.3383088252,14696962.990131957,68473587.770387217,9347993.9274494667,15796246.168364195,2486749.1337991226,{"$f":"'Rate Design'!I50","v":6865887},{"$f":"'Rate Design'!I70","v":1813911},{"$f":"'Rate Design'!I123+'Rate Design'!I146","v":32249841},{"$f":"'Rate Design'!I91+'Rate Design'!I110","v":29402497},{"$f":"'Rate Design'!I35","v":432000},{"$f":"D17+R17+S17+T17+U17+V17","v":166868713},null,null,null,"Usage","BSF"]
[null,null,null,null,null,null,6880481.7814946352,44893959.054700918,13484064.980230447,5063127.5778271928,5145354.3097641086,5081972.3861655919,14541945.489220867,67751356.622244,9249395.1449569054,15629633.882108843,2460519.9300940316,null,null,null,null,null,null,null,null,null,{"$f":"G18+H18+I18+J18+K18+L18+M18","v":95090905.579403758},{"$f":"N18+O18+P18+Q18","v":95090905.579403773}]
[null,null,null,1,0.70918264133951703,0.29081735866048292,{"$f":"G18/$AA$18","v":7.2356885651375213E-2},{"$f":"H18/$AA$18","v":0.47211622164238531},0.14180183581247785,5.3245129457720114E-2,5.4109846555910474E-2,5.344330622576722E-2,0.15292677465436383,{"$f":"N18/$AB$18","v":0.71249039231905908},{"$f":"O18/$AB$18","v":9.7268977391674769E-2},{"$f":"P18/$AB$18","v":0.16436518073810569},{"$f":"Q18/$AB$18","v":2.5875449551160529E-2}]
[250,"Distribution Throughput",null,{"$f":"VLOOKUP($D$4,Alloc_Dist_Throu,D75,FALSE)","v":94489106.383354917},66993726.879618309,27495379.699785456,6880426.7814946352,44893757.054700918,13484064.980230447,5062142.5778271928,5144011.3097641086,4943318.3861655919,14081385.489220867,67749449.622244,9249395.1449569054,15521332.882108843,1968928.9300940316,6475537.1540666837,1398748.9755151765,8842405,164568,432017.28069122764,{"$f":"SUM(R20:V20,D20)","v":111802382.79362801}]
[]
[260,"DNG Revenue",null,{"$f":"'COS Detail'!AJ18","v":{"$error":"#N/A"}},{"$f":"$D22*E24","v":{"$error":"#N/A"}},{"$f":"$D22*F24","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"'ROR-Model'!W43","v":4910618},{"$f":"'ROR-Model'!W88","v":0},{"$f":"'ROR-Model'!W133+'ROR-Model'!W142+'ROR-Model'!W160+'ROR-Model'!W178","v":7128839},{"$f":"'ROR-Model'!W124+'ROR-Model'!W115","v":4058852},{"$f":"'ROR-Model'!W61","v":3847157.8694736995},{"$f":"D22+R22+S22+T22+U22+V22","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"SUM(E23:F23)","v":226182102.84002233},181508675.71002093,44673427.130001381,25801066.810003363,122677812.37000068,33165393.229999457,11639439.520000027,9615111.6000000276,7777035.8099999242,15506243.500000006,183963950.32001829,19071372.10999912,20787360.81000017,2359419.5999999978,null,null,null,null,null,null,null,null,null,{"$f":"G23+H23+I23+J23+K23+L23+M23","v":226182102.84000346},{"$f":"N23+O23+P23+Q23","v":226182102.84001759}]
[null,null,null,1,{"$f":"E23/D23","v":0.80248911576527904},{"$f":"F23/D23","v":0.19751088423472088},{"$f":"G23/$AA$23","v":0.11407209715551413},{"$f":"H23/$AA$23","v":0.54238514378292968},0.1466313771671845,5.146047973669042E-2,4.2510488138849598E-2,3.4383957494202089E-2,6.8556456524629633E-2,0.81334441589373052,8.431866124920509E-2,9.1905418461445287E-2,1.0431504395681574E-2]
[410,"Customers",null,{"$f":"'Rate Design'!I13","v":0},{"$f":"D25*E27","v":0},{"$f":"D25*F27","v":0},{"$f":"$D25*G27","v":0},0,0,0,0,0,0,{"$f":"N27*$D$25","v":0},{"$f":"O27*$D$25","v":0},{"$f":"P27*$D$25","v":0},{"$f":"Q27*$D$25","v":0},{"$f":"BlockScenario!I60","v":672},{"$f":"BlockScenario!I80","v":75},{"$f":"BlockScenario!I138","v":130},{"$f":"BlockScenario!I105","v":5},19,{"$f":"D25+R25+S25+T25+U25+V25","v":901},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM16+1","v":5},"GS2 10-25"]
[null,null,null,{"$f":"SUM(E26:F26)","v":854866.08333333337},795466.75,59399.333333333336,199996.58333333334,539425.25,85789.916666666672,15334.083333333334,7579.833333333333,3849.75,2890.6666666666665,827105.91666666663,20584.416666666668,7055.166666666667,120.58333333333333,null,null,null,null,null,null,null,null,null,{"$f":"G26+H26+I26+J26+K26+L26+M26","v":854866.08333333337},{"$f":"N26+O26+P26+Q26","v":854866.08333333326}]
[null,null,null,1,{"$f":"E26/D26","v":0.93051621243210314},{"$f":"F26/D26","v":6.9483787567896846E-2},{"$f":"G26/$AA$26","v":0.23395077572091458},{"$f":"H26/$AA$26","v":0.63100555808302528},0.10035480216053333,1.7937409884764603E-2,8.8666909134793321E-3,4.503336926163776E-3,3.3814263111191E-3,0.9675268826218687,2.4079112586152626E-2,8.2529495604233526E-3,1.410552315552738E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM25+1","v":6},"GS3 25-50"]
[430,{"$f":"'COS Alloc Factors'!C46","v":"Deposits"},null,{"$f":"VLOOKUP($D$4,Alloc_Deposits,D75,FALSE)","v":5105114},3537468,1567646,1194345.49686988,3221355.6226689327,512322.75541878305,91572.531253046283,45265.472328606666,22990.050629572354,17262.568483637591,4297868,437599,302021,67626,39010,3937,0,0,0,{"$f":"D28+R28+S28+T28+U28+V28","v":5148061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM27+1","v":7},"GS4 50-100 "]
[null,null,null,{"$f":"D28/$W$28","v":0.99165763575839527},{"$f":"E28/$W$28","v":0.68714570398447106},0.30451193177392422,0.23199909575078462,0.62574154087702782,9.9517615548608121E-2,1.7787771211927421E-2,8.7927226053861191E-3,4.4657688845513585E-3,3.3532175480511187E-3,0.83485180148409277,8.5002683534635665E-2,5.8666942757671287E-2,1.3136207981995551E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM28+1","v":8},"GS5 100-200 "]
[{"$f":"'COS Alloc Factors'!B48","v":510},{"$f":"'COS Alloc Factors'!C48","v":"Customer Assistance Expense"},null,{"$f":"VLOOKUP($D$4,Alloc_Cust_Assist,D75,FALSE)","v":3054554.3310279623},2172830.1059819451,881724.22504560812,221018.03844606839,1442104.6495660786,433141.41172865214,162640.14079119792,165281.46614858881,163245.48249634524,467123.14185055072,2176340.6136736656,297113.37616635632,502062.37469369889,79037.96649378103,164161.92878675612,83173.797340783814,236034.24023833903,87099.714566388109,166908.92803977107,{"$f":"D30+R30+S30+T30+U30+V30","v":3791932.9400000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM29+1","v":9},"GS6 200-400"]
[null,null,null,{"$f":"D30/$W$30","v":0.80554017683339141},{"$f":"E30/$W$30","v":0.57301385345225664},0.23252632338102688,5.8286378462713097E-2,0.38030858466765988,0.114227075895665,4.2891090998881935E-2,4.3587655363068946E-2,4.3050730347658842E-2,0.12318866109761706,0.57393963662070069,7.835406924848104E-2,0.13240275675700605,2.0843714207082212E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM30+1","v":10},"GS7 400+ "]
[{"$f":"'COS Alloc Factors'!B56","v":545},{"$f":"'COS Alloc Factors'!C56","v":"Contributions"}]
[]
[605,"NGV Plant",null,{"$f":"D71","v":{"$error":"#REF!"}},{"$f":"E71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'ROR-Model'!W1074","v":18263507.530833334}]
[null,null,null,0.43102380359645881,0.3560292178559693,7.4994585740489575E-2,3.2840382968753613E-2,0.20391377301218142,6.0779747103951814E-2,2.2718454846296216E-2,2.3038510948434992E-2,2.2732478935674694E-2,6.5000455804662641E-2,0.30820910963566311,4.1691214214208676E-2,7.0079176598518769E-2,1.1044303148678818E-2,8.8423926793485368E-3,1.1159643439329554E-3,1.2328505781877946E-2,2.6701405728216158E-2,0.51998792787016546]
[645,"SD Mains",null,{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,D75,FALSE)","v":459684363.2083323},414867825.04371226,44816538.164620072,93346866.837203428,284362451.2991305,51474935.15468777,13306485.477333531,8093934.7595342277,4670042.088227584,4429647.5922152344,429041539.87286574,21197006.623354509,9154376.9999333583,291439.71217868925,1138818.5759541388,165248.38288384007,217498.12281804261,9145.6988107445159,33832.971200979257,{"$f":"D36+R36+S36+T36+U36+V36","v":461248906.9600001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM31+1","v":11},"FS"]
[null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM36+1","v":12},"IS"]
[{"$f":"'COS Alloc Factors'!B74","v":660},{"$f":"'COS Alloc Factors'!C74","v":"Service Lines"},null,{"$f":"VLOOKUP($D$4,Alloc_Serv_Lines,D75,FALSE)","v":272610557.88983577},246788276.24950203,25822281.640333768,55854137.091039889,169879276.24168634,29790664.098704342,7147910.0215535229,4330062.7604248291,2665470.8032845971,2943036.8731422429,255545426.12699986,11054170.250938162,5764025.8347349539,246935.67716281943,793421.2444460988,129469.81863589351,912940.03133143275,297335.8399794104,32473.755771362281,{"$f":"D38+R38+S38+T38+U38+V38","v":274776198.57999992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM37+1","v":13},"TS"]
[null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM38+1","v":14}," FT-1"]
[{"$f":"'COS Alloc Factors'!B76","v":670},{"$f":"'COS Alloc Factors'!C76","v":"Meters & Regulators"},null,{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,D75,FALSE)","v":218549473.19261894},178924370.97641629,39625102.216202654,40058904.736221008,121017240.82623139,22588530.883155897,8758973.9345105048,7701704.3870685818,6297115.8561324161,12127002.569299147,181703958.38520142,16596443.546162376,17424615.120780993,2824456.140474129,3801103.4536266141,1260880.3377113102,6746634.0754607925,1710079.2505823567,0,{"$f":"D40+R40+S40+T40+U40+V40","v":232068170.31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM39+1","v":15},"NGV"]
[null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AM40+1","v":16},"MT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original "]
[null,null,null,null,"Small Diam.","Lg. Diam.",null,null,null,null,null,null,null,null,null,null,null,"Feeders","Feeder",null,null,null,"Total"]
[null,"Utah Distribution Mains",null,{"$f":"E44+F44","v":480049583.9600001},{"$f":"W36","v":461248906.9600001},18800677,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S44+Adjustments!#REF!","v":{"$error":"#REF!"}},289956557,null,null,null,{"$f":"SUM(E44:R44)","v":{"$error":"#REF!"}}]
[null,"Ratio to Total",null,null,{"$f":"E44/$W$44","v":{"$error":"#REF!"}},{"$f":"F44/$W$44","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R44/$W$44","v":{"$error":"#REF!"}}]
[null,"Allocated to 2008 total",null,null,{"$f":"E45*$W$46","v":{"$error":"#REF!"}},{"$f":"F45*$W$46","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"R45*$W$46","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"'ROR-Model'!Q1001","v":860455631.67791665}]
[]
[null,"Value of TS Peaking Supply",null,null,266962.63693080161]
[null,"Value of IS Peaking Supply",null,null,27157.915311880253]
[]
[null,"NGV Gradualism","DNG Revenue Less NGV",{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!D$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!E$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!F$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!G$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!H$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!I$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!J$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!K$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!L$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!M$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!N$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!O$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!P$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!Q$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!R$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!S$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!T$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($C51,range,'COS Alloc Factors'!U$9,FALSE)*$V51","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!$Y$84*-0.5","v":{"$error":"#REF!"}},{"$f":"SUM(D51:V51)","v":{"$error":"#N/A"}},null,-4500000,"FT-1 Existing"]
[null,"FT-1 Gradualism",{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput Less FT-1 & NGV\"","v":"60% Peak Day 40% Throughput Less FT-1 & NGV"},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!D$9,FALSE)*$U52","v":3247406.4427443412},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!E$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!F$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!G$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!H$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!I$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!J$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!K$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!L$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!M$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!N$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!O$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!P$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!Q$9,FALSE)*$U52","v":0},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!R$9,FALSE)*$U52","v":153383.09016112762},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!S$9,FALSE)*$U52","v":30088.683291436781},{"$f":"-VLOOKUP($C52,range,'COS Alloc Factors'!T$9,FALSE)*$U52","v":569121.78380309371},{"$f":"IF(OR(D4=\"FT-1 (E) Temp (N)\",D4=\"FT-1 (E) Temp (E) \"),Y51,Y52)","v":-4000000},null,{"$f":"SUM(D52:V52)","v":0},null,-4000000,"FT-1 New"]
[null,"Gradualism Adjustment",null,{"$f":"SUM(D51:D52)","v":{"$error":"#N/A"}},{"$f":"SUM(E51:E52)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#N/A"}]
[]
[null,"Assignment of Peak Responsibility to Interruptible Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5138.6783939224697,50513.270942441173]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As originally filed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment necessary to make GSR and GSC increase the same"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment necessary to make GSR and GSC increase the same relationship as in the originally filed."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment necessary to make GSC increase = 0%."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Gradualism Adjustment"]
[]
[]
[null,null,null,"GS","GSR","GSC","GS1 0-10","GS2 10-25","GS3 25-50","GS4 50-100 ","GS5 100-200 ","GS6 200-400","GS7 400+ ","BSF1","BSF2","BSF3","BSF4","FS","IS","TS","FT-1","NGV"]
[null,"Gross Plant Allocation Percentages",null,{"$f":"'COS Alloc Factors'!D64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!E64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!F64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!G64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!H64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!I64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!J64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!K64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!L64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!M64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!N64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!O64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!P64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!Q64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!R64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!S64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!T64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!U64","v":{"$error":"#REF!"}},{"$f":"'COS Alloc Factors'!V64","v":{"$error":"#REF!"}},{"$f":"SUM(D68:V68)","v":{"$error":"#REF!"}}]
[null,"Total Tools and Work allocated on Gross Plant",null,{"$f":"D68*$W$69","v":{"$error":"#REF!"}},{"$f":"E68*$W$69","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"R68*$W$69","v":{"$error":"#REF!"}},{"$f":"S68*$W$69","v":{"$error":"#REF!"}},{"$f":"T68*$W$69","v":{"$error":"#REF!"}},{"$f":"U68*$W$69","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"W71-W70","v":9503847.5308333337}]
[null,"NGV Direct Assignment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8759660,8759660]
[null,"Total",null,{"$f":"SUM(D69:D70)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'ROR-Model'!W1074","v":18263507.530833334}]
[null,"NGV Plant Allocation Percentages",null,{"$f":"D71/$W$71","v":{"$error":"#REF!"}},{"$f":"E71/$W$71","v":{"$error":"#REF!"}},{"$f":"F71/$W$71","v":{"$error":"#REF!"}},{"$f":"G71/$W$71","v":{"$error":"#REF!"}},{"$f":"H71/$W$71","v":{"$error":"#REF!"}},6.0779747103951814E-2,2.2718454846296216E-2,2.3038510948434992E-2,2.2732478935674694E-2,6.5000455804662641E-2,0.30820910963566311,4.1691214214208676E-2,7.0079176598518769E-2,1.1044303148678818E-2,8.8423926793485368E-3,1.1159643439329554E-3,1.2328505781877946E-2,2.6701405728216158E-2,0.51998792787016546]
[]
[]
[null,null,1,{"$f":"C75+1","v":2},{"$f":"D75+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,"Allocation Matrix"]
[null,null,null,"GS","GSR","GSC","GS1 0-10","GS2 10-25","GS3 25-50","GS4 50-100 ","GS5 100-200 ","GS6 200-400","GS7 400+ ","BSF1","BSF2","BSF3","BSF4","FS","IS","TS","FT-1","NGV"]
[{"$f":"'COS Alloc Factors'!$B$36","v":250},{"$f":"'COS Alloc Factors'!$C$36","v":"Distribution Throughput"},"FT-1 (E) Temp (E) ",92107310.447618306,65317039,26790272,6708227,43770178,13146592,4935449,5015274,4812334,13719257,66053856.399999999,9017906,15133293,1902256,6418418.301722005,1398003.7099770007,8723695,283278,432017.28069122764]
[{"$f":"'COS Alloc Factors'!$B$36","v":250},{"$f":"'COS Alloc Factors'!$C$36","v":"Distribution Throughput"},"FT-1 (N) Temp (E) ",92107310.447618306,65317039,26790272,6708227,43770178,13146592,4935449,5015274,4812334,13719257,66053856.399999999,9017906,15133293,1902256,6418418.301722005,1398003.7099770007,8842405,164568,432017.28069122764]
[{"$f":"'COS Alloc Factors'!$B$36","v":250},{"$f":"'COS Alloc Factors'!$C$36","v":"Distribution Throughput"},"FT-1 (E) Temp (N)",94489106.383354917,66993726.879618309,27495379.699785456,6880426.7814946352,44893757.054700918,13484064.980230447,5062142.5778271928,5144011.3097641086,4943318.3861655919,14081385.489220867,67749449.622244,9249395.1449569054,15521332.882108843,1968928.9300940316,6475537.1540666837,1398748.9755151765,8723695,283278,432017.28069122764]
[{"$f":"'COS Alloc Factors'!$B$36","v":250},{"$f":"'COS Alloc Factors'!$C$36","v":"Distribution Throughput"},"FT-1 (N) Temp (N) ",94489106.383354917,66993726.879618309,27495379.699785456,6880426.7814946352,44893757.054700918,13484064.980230447,5062142.5778271928,5144011.3097641086,4943318.3861655919,14081385.489220867,67749449.622244,9249395.1449569054,15521332.882108843,1968928.9300940316,6475537.1540666837,1398748.9755151765,8842405,164568,432017.28069122764]
[]
[{"$f":"'COS Alloc Factors'!$B$26","v":210},{"$f":"'COS Alloc Factors'!$C$26","v":"Peak Day"},"FT-1 (E) Temp (E) ",1112037.0425090741,770301.0538512636,341736.1867769853,97905.833847476431,516746.79770821572,155131.62044738728,58093.541080616225,59518.422567937167,61637.01805339125,163003.28948765315,794404.24507486157,106853.54363646063,187641.95444432404,23137.262766505246,39511.593854561848,5138.6783939224697,97584.270942441173,144021,1636.3636363636363]
[{"$f":"'COS Alloc Factors'!$B$26","v":210},{"$f":"'COS Alloc Factors'!$C$26","v":"Peak Day"},"FT-1 (N) Temp (E) ",1112037.0425090741,770301.0538512636,341736.1867769853,97905.833847476431,516746.79770821572,155131.62044738728,58093.541080616225,59518.422567937167,61637.01805339125,163003.28948765315,794404.24507486157,106853.54363646063,187641.95444432404,23137.262766505246,39511.593854561848,5138.6783939224697,108718.27094244117,132887,1636.3636363636363]
[{"$f":"'COS Alloc Factors'!$B$26","v":210},{"$f":"'COS Alloc Factors'!$C$26","v":"Peak Day"},"FT-1 (E) Temp (N)",{"$f":"D83","v":1112037.0425090741},{"$f":"E83","v":770301.0538512636},341736.1867769853,97905.833847476431,516746.79770821572,155131.62044738728,58093.541080616225,59518.422567937167,61637.01805339125,163003.28948765315,794404.24507486157,106853.54363646063,187641.95444432404,23137.262766505246,39511.593854561848,5138.6783939224697,97584.270942441173,144021,1636.3636363636363]
[{"$f":"'COS Alloc Factors'!$B$26","v":210},{"$f":"'COS Alloc Factors'!$C$26","v":"Peak Day"},"FT-1 (N) Temp (N) ",{"$f":"D84","v":1112037.0425090741},{"$f":"E84","v":770301.0538512636},341736.1867769853,97905.833847476431,516746.79770821572,155131.62044738728,58093.541080616225,59518.422567937167,61637.01805339125,163003.28948765315,794404.24507486157,106853.54363646063,187641.95444432404,23137.262766505246,39511.593854561848,{"$f":"S84","v":5138.6783939224697},{"$f":"T84","v":108718.27094244117},132887,1636.3636363636363]
[]
[{"$f":"'COS Alloc Factors'!$B$70","v":645},{"$f":"'COS Alloc Factors'!$C$70","v":"SD Mains"},"FT-1 (E) Temp (E) ",459684363.20833242,414867825.04371232,44816538.164620079,93346866.837203458,284362451.29913056,51474935.154687777,13306485.477333533,8093934.7595342286,4670042.088227585,4429647.5922152344,429041539.87286586,21197006.623354513,9154376.9999333601,291439.71217868931,1138818.575954139,165248.3828838401,199815.72307163069,26828.098557156518,33832.971200979271]
[{"$f":"'COS Alloc Factors'!$B$70","v":645},{"$f":"'COS Alloc Factors'!$C$70","v":"SD Mains"},"FT-1 (N) Temp (E) ",459684363.2083323,414867825.04371226,44816538.164620072,93346866.837203428,284362451.2991305,51474935.15468777,13306485.477333531,8093934.7595342277,4670042.088227584,4429647.5922152344,429041539.87286574,21197006.623354509,9154376.9999333583,291439.71217868925,1138818.5759541388,165248.38288384007,217498.12281804261,9145.6988107445159,33832.971200979257]
[{"$f":"'COS Alloc Factors'!$B$70","v":645},{"$f":"'COS Alloc Factors'!$C$70","v":"SD Mains"},"FT-1 (E) Temp (N)",{"$f":"D88","v":459684363.20833242},414867825.04371232,44816538.164620079,93346866.837203458,284362451.29913056,51474935.154687777,13306485.477333533,8093934.7595342286,4670042.088227585,4429647.5922152344,429041539.87286586,21197006.623354513,9154376.9999333601,291439.71217868931,1138818.575954139,165248.3828838401,199815.72307163069,26828.098557156518,33832.971200979271]
[{"$f":"'COS Alloc Factors'!$B$70","v":645},{"$f":"'COS Alloc Factors'!$C$70","v":"SD Mains"},"FT-1 (N) Temp (N) ",{"$f":"D89","v":459684363.2083323},414867825.04371226,44816538.164620072,93346866.837203428,284362451.2991305,51474935.15468777,13306485.477333531,8093934.7595342277,4670042.088227584,4429647.5922152344,429041539.87286574,21197006.623354509,9154376.9999333583,291439.71217868925,1138818.5759541388,165248.38288384007,217498.12281804261,9145.6988107445159,33832.971200979257]
[]
[{"$f":"'COS Alloc Factors'!$B$74","v":660},{"$f":"'COS Alloc Factors'!$C$74","v":"Service Lines"},"FT-1 (E) Temp (E) ",272610557.88983577,246788276.24950203,25822281.640333768,55854137.091039889,169879276.24168634,29790664.098704342,7147910.0215535229,4330062.7604248291,2665470.8032845971,2943036.8731422429,255545426.12699986,11054170.250938162,5764025.8347349539,246935.67716281943,793421.2444460988,129469.81863589351,826668.69545882673,383607.17585201643,32473.755771362281]
[{"$f":"'COS Alloc Factors'!$B$74","v":660},{"$f":"'COS Alloc Factors'!$C$74","v":"Service Lines"},"FT-1 (N) Temp (E) ",272610557.88983577,246788276.24950203,25822281.640333768,55854137.091039889,169879276.24168634,29790664.098704342,7147910.0215535229,4330062.7604248291,2665470.8032845971,2943036.8731422429,255545426.12699986,11054170.250938162,5764025.8347349539,246935.67716281943,793421.2444460988,129469.81863589351,912940.03133143275,297335.8399794104,32473.755771362281]
[{"$f":"'COS Alloc Factors'!$B$74","v":660},{"$f":"'COS Alloc Factors'!$C$74","v":"Service Lines"},"FT-1 (E) Temp (N)",{"$f":"D93","v":272610557.88983577},246788276.24950203,25822281.640333768,55854137.091039889,169879276.24168634,29790664.098704342,7147910.0215535229,4330062.7604248291,2665470.8032845971,2943036.8731422429,255545426.12699986,11054170.250938162,5764025.8347349539,246935.67716281943,793421.2444460988,129469.81863589351,826668.69545882673,383607.17585201643,32473.755771362281]
[{"$f":"'COS Alloc Factors'!$B$74","v":660},{"$f":"'COS Alloc Factors'!$C$74","v":"Service Lines"},"FT-1 (N) Temp (N) ",{"$f":"D94","v":272610557.88983577},246788276.24950203,25822281.640333768,55854137.091039889,169879276.24168634,29790664.098704342,7147910.0215535229,4330062.7604248291,2665470.8032845971,2943036.8731422429,255545426.12699986,11054170.250938162,5764025.8347349539,246935.67716281943,793421.2444460988,129469.81863589351,912940.03133143275,297335.8399794104,32473.755771362281]
[]
[{"$f":"'COS Alloc Factors'!$B$76","v":670},{"$f":"'COS Alloc Factors'!$C$76","v":"Meters & Regulators"},"FT-1 (N) Temp (E) ",218549473.19261894,178924370.97641629,39625102.216202654,40058904.736221008,121017240.82623139,22588530.883155897,8758973.9345105048,7701704.3870685818,6297115.8561324161,12127002.569299147,181703958.38520142,16596443.546162376,17424615.120780993,2824456.140474129,3801103.4536266141,1260880.3377113102,6746634.0754607925,1710079.2505823567,0]
[{"$f":"'COS Alloc Factors'!$B$76","v":670},{"$f":"'COS Alloc Factors'!$C$76","v":"Meters & Regulators"},"FT-1 (E) Temp (E) ",218549473.19261894,178924370.97641629,39625102.216202654,40058904.736221008,121017240.82623139,22588530.883155897,8758973.9345105048,7701704.3870685818,6297115.8561324161,12127002.569299147,181703958.38520142,16596443.546162376,17424615.120780993,2824456.140474129,3801103.4536266141,1260880.3377113102,5860384.0080897864,2596329.3179533621,0]
[{"$f":"'COS Alloc Factors'!$B$76","v":670},{"$f":"'COS Alloc Factors'!$C$76","v":"Meters & Regulators"},"FT-1 (E) Temp (N)",{"$f":"D99","v":218549473.19261894},178924370.97641629,39625102.216202654,40058904.736221008,121017240.82623139,22588530.883155897,8758973.9345105048,7701704.3870685818,6297115.8561324161,12127002.569299147,181703958.38520142,16596443.546162376,17424615.120780993,2824456.140474129,3801103.4536266141,1260880.3377113102,5860384.0080897864,2596329.3179533621,0]
[{"$f":"'COS Alloc Factors'!$B$76","v":670},{"$f":"'COS Alloc Factors'!$C$76","v":"Meters & Regulators"},"FT-1 (N) Temp (N) ",{"$f":"D98","v":218549473.19261894},178924370.97641629,39625102.216202654,40058904.736221008,121017240.82623139,22588530.883155897,8758973.9345105048,7701704.3870685818,6297115.8561324161,12127002.569299147,181703958.38520142,16596443.546162376,17424615.120780993,2824456.140474129,3801103.4536266141,1260880.3377113102,6746634.0754607925,1710079.2505823567,0]
[]
[{"$f":"'COS Alloc Factors'!$B$48","v":510},{"$f":"'COS Alloc Factors'!$C$48","v":"Customer Assistance Expense"},"FT-1 (E) Temp (E) ",3054554.3310279623,2172830.1059819451,881724.22504560812,221018.03844606839,1442104.6495660786,433141.41172865214,162640.14079119792,165281.46614858881,163245.48249634524,467123.14185055072,2176340.6136736656,297113.37616635632,502062.37469369889,79037.96649378103,164161.92878675612,83173.797340783814,236001.47253862195,87132.482266105188,166908.92803977107]
[{"$f":"'COS Alloc Factors'!$B$48","v":510},{"$f":"'COS Alloc Factors'!$C$48","v":"Customer Assistance Expense"},"FT-1 (N) Temp (E) ",3054554.3310279623,2172830.1059819451,881724.22504560812,221018.03844606839,1442104.6495660786,433141.41172865214,162640.14079119792,165281.46614858881,163245.48249634524,467123.14185055072,2176340.6136736656,297113.37616635632,502062.37469369889,79037.96649378103,164161.92878675612,83173.797340783814,236034.24023833903,87099.714566388109,166908.92803977107]
[{"$f":"'COS Alloc Factors'!$B$48","v":510},{"$f":"'COS Alloc Factors'!$C$48","v":"Customer Assistance Expense"},"FT-1 (E) Temp (N)",{"$f":"D103","v":3054554.3310279623},{"$f":"E103","v":2172830.1059819451},881724.22504560812,221018.03844606839,1442104.6495660786,433141.41172865214,162640.14079119792,165281.46614858881,163245.48249634524,467123.14185055072,2176340.6136736656,297113.37616635632,502062.37469369889,79037.96649378103,164161.92878675612,83173.797340783814,236001.47253862195,87132.482266105188,166908.92803977107]
[{"$f":"'COS Alloc Factors'!$B$48","v":510},{"$f":"'COS Alloc Factors'!$C$48","v":"Customer Assistance Expense"},"FT-1 (N) Temp (N) ",{"$f":"D104","v":3054554.3310279623},{"$f":"E104","v":2172830.1059819451},881724.22504560812,221018.03844606839,1442104.6495660786,433141.41172865214,162640.14079119792,165281.46614858881,163245.48249634524,467123.14185055072,2176340.6136736656,297113.37616635632,502062.37469369889,79037.96649378103,164161.92878675612,83173.797340783814,236034.24023833903,87099.714566388109,166908.92803977107]
[]
[{"$f":"'COS Alloc Factors'!$B$46","v":430},{"$f":"'COS Alloc Factors'!$C$46","v":"Deposits"},"FT-1 (E) Temp (E) ",5105114,3537468,1567646,1194345.49686988,3221355.6226689327,512322.75541878305,91572.531253046283,45265.472328606666,22990.050629572354,17262.568483637591,4297868,437599,302021,67626,39010,3937,0,0,0]
[{"$f":"'COS Alloc Factors'!$B$46","v":430},{"$f":"'COS Alloc Factors'!$C$46","v":"Deposits"},"FT-1 (N) Temp (E) ",{"$f":"D108","v":5105114},{"$f":"E108","v":3537468},1567646,1194345.49686988,3221355.6226689327,512322.75541878305,91572.531253046283,45265.472328606666,22990.050629572354,17262.568483637591,4297868,437599,302021,67626,39010,3937,0,0,0]
[{"$f":"'COS Alloc Factors'!$B$46","v":430},{"$f":"'COS Alloc Factors'!$C$46","v":"Deposits"},"FT-1 (E) Temp (N)",{"$f":"D108","v":5105114},{"$f":"E108","v":3537468},1567646,1194345.49686988,3221355.6226689327,512322.75541878305,91572.531253046283,45265.472328606666,22990.050629572354,17262.568483637591,4297868,437599,302021,67626,39010,3937,0,0,0]
[{"$f":"'COS Alloc Factors'!$B$46","v":430},{"$f":"'COS Alloc Factors'!$C$46","v":"Deposits"},"FT-1 (N) Temp (N) ",{"$f":"D108","v":5105114},{"$f":"E108","v":3537468},1567646,1194345.49686988,3221355.6226689327,512322.75541878305,91572.531253046283,45265.472328606666,22990.050629572354,17262.568483637591,4297868,437599,302021,67626,39010,3937,0,0,0]
[]
[{"$f":"'COS Alloc Factors'!$B$56","v":545},{"$f":"'COS Alloc Factors'!$C$56","v":"Contributions"},"FT-1 (E) Temp (E) ",58635986,53409400,5226585,{"$f":"$D$113*G$36/SUM($G$36:$M$36)","v":11907051.914510088},36272438.324696235,6565991.4033518517,1697336.1693500162,1032438.5235394053,595696.83987841127,565032.82467398525,{"$f":"$D$113*N$36/SUM($N$36:$Q$36)","v":54727277.538484238},2703827.8503409252,1167705.4182579268,37175.192916903419,0,0,0,0,0]
[{"$f":"'COS Alloc Factors'!$B$56","v":545},{"$f":"'COS Alloc Factors'!$C$56","v":"Contributions"},"FT-1 (N) Temp (E) ",58635986,53409400,5226585,11907051.914510088,36272438.324696235,6565991.4033518517,1697336.1693500162,1032438.5235394053,595696.83987841127,565032.82467398525,54727277.538484238,2703827.8503409252,1167705.4182579268,37175.192916903419,0,0,0,0,0]
[{"$f":"'COS Alloc Factors'!$B$56","v":545},{"$f":"'COS Alloc Factors'!$C$56","v":"Contributions"},"FT-1 (E) Temp (N)",58635986,53409400,5226585,11907051.914510088,36272438.324696235,6565991.4033518517,1697336.1693500162,1032438.5235394053,595696.83987841127,565032.82467398525,54727277.538484238,2703827.8503409252,1167705.4182579268,37175.192916903419,0,0,0,0,0]
[{"$f":"'COS Alloc Factors'!$B$56","v":545},{"$f":"'COS Alloc Factors'!$C$56","v":"Contributions"},"FT-1 (N) Temp (N) ",58635986,53409400,5226585,11907051.914510088,36272438.324696235,6565991.4033518517,1697336.1693500162,1032438.5235394053,595696.83987841127,565032.82467398525,54727277.538484238,2703827.8503409252,1167705.4182579268,37175.192916903419,0,0,0,0,0]

{"sheet":"Dist Plant","index":33,"n_rows":80,"n_cols":27,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[]
[null,"Production Allocation Factors"]
[null,"Distribution Plant",null,"Amount","%",108,111]
[null,302,"Intangible Plant",{"$f":"'COS Detail'!G957","v":58742.880000000005},{"$f":"D4/$D$19","v":{"$error":"#REF!"}},{"$f":"$F$19*E4","v":{"$error":"#REF!"}},{"$f":"$G$19*E4","v":{"$error":"#REF!"}}]
[null,"374","Land & Land Rights",{"$f":"'COS Detail'!G974","v":7134591.6808333332},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"375","Structures & Improvements",{"$f":"'COS Detail'!G979","v":7072269.4991666684},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,376,"Mains - SD",{"$f":"'COS Detail'!G987","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,376,"Mains - LD",{"$f":"'COS Detail'!G988","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,376,"Mains - Feeders",{"$f":"'COS Detail'!G989","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,377,"Compressor Station Equipment",{"$f":"'COS Detail'!G996","v":4573574.7300000004},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"378","Measuring & Regulation Station Equip",{"$f":"'COS Detail'!G1001","v":41890036.57333333},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"380","Services",{"$f":"'COS Detail'!G1006","v":293405096.51791668},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"381.2","Meters & Meter Installation",{"$f":"'COS Detail'!G1011","v":236948554.02333334},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"383.4","House Regulators & Reg Installations",{"$f":"'COS Detail'!G1016","v":14181887.632083336},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"387","Other Equipment",{"$f":"'COS Detail'!G1021","v":1329986.7341666666},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"388","Asset Retirement Costs",{"$f":"'COS Detail'!G1026","v":344170.66666666669},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,"Total Distribution Plant",null,{"$f":"SUM(D4:D16)","v":{"$error":"#REF!"}},{"$f":"SUM(E4:E16)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!G1119","v":-505789297.36583334},{"$f":"'COS Detail'!G1126","v":-69325.96999999987}]
[]
["FERC",null,null,null,"Jurisdiction"]
["Account",null,"Description","Allocation Factor","DNG Related","GS"," GSR"," GSC","GS1 0-10","GS2 10-25","GS3 25-50","GS4 50-100 ","GS5 100-200 ","GS6 200-400","GS7 400+ ","BSF1","BSF2","BSF3","BSF4","FS","IS","TS"," FT-1","NGV","Total"]
["108 Allocation to Categories"]
[]
["Customer"]
[108,{"$f":"B4","v":302},"Intangible Plant",{"$f":"'COS Detail'!F955","v":"Direct Distribution Gross Plant"},{"$f":"F4","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!D$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!E$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!F$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!G$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!H$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!I$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!J$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!K$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!L$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!M$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!N$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!O$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!P$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!Q$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!R$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!S$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!T$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!U$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!V$9,FALSE)*$E26","v":{"$error":"#REF!"}},{"$f":"SUM(F26:X26)","v":{"$error":"#REF!"}},null,{"$f":"+Y26-E26","v":{"$error":"#REF!"}}]
[108,"374","Land & Land Rights",{"$f":"'COS Detail'!F973","v":"Direct Distribution Gross Plant"},{"$f":"F5","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!D$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!E$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!F$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!G$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!H$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!I$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!J$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!K$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!L$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!M$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!N$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!O$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!P$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!Q$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!R$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!S$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!T$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!U$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!V$9,FALSE)*$E27","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[108,"375","Structures & Improvements",{"$f":"'COS Detail'!F978","v":"Direct Distribution Gross Plant"},{"$f":"F6","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!D$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!E$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!F$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!G$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!H$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!I$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!J$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!K$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!L$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!M$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!N$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!O$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!P$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!Q$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!R$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!S$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!T$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!U$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!V$9,FALSE)*$E28","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[108,{"$f":"$B$7","v":376},{"$f":"$C$7","v":"Mains - SD"},{"$f":"'COS Detail'!$F$987","v":"SD Mains"},{"$f":"$F$7","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!D$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!E$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!F$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!G$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!H$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!I$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!J$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!K$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!L$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!M$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!N$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!O$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!P$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!Q$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!R$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!S$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!T$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!U$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!V$9,FALSE)*$E29","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[108,{"$f":"B12","v":"380"},"Services",{"$f":"'COS Detail'!F1006","v":"Service Lines"},{"$f":"F12","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!D$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!E$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!F$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!G$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!H$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!I$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!J$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!K$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!L$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!M$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!N$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!O$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!P$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!Q$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!R$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!S$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!T$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!U$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!V$9,FALSE)*$E30","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[108,"381.2","Meters & Meter Installation",{"$f":"'COS Detail'!F1011","v":"Meters & Regulators"},{"$f":"F13","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!D$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!E$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!F$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!G$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!H$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!I$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!J$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!K$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!L$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!M$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!N$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!O$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!P$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!Q$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!R$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!S$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!T$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!U$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!V$9,FALSE)*$E31","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[108,"383.4","House Regulators & Reg Installations",{"$f":"'COS Detail'!F1016","v":"Meters & Regulators"},{"$f":"F14","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!D$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!E$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!F$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!G$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!H$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!I$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!J$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!K$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!L$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!M$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!N$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!O$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!P$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!Q$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!R$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!S$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!T$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!U$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!V$9,FALSE)*$E32","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[108,{"$f":"B15","v":"387"},{"$f":"C15","v":"Other Equipment"},{"$f":"'COS Detail'!F1021","v":"Direct Distribution Gross Plant"},{"$f":"F15","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!D$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!E$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!F$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!G$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!H$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!I$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!J$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!K$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!L$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!M$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!N$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!O$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!P$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!Q$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!R$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!S$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!T$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!U$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!V$9,FALSE)*$E33","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[108,{"$f":"B16","v":"388"},{"$f":"C16","v":"Asset Retirement Costs"},{"$f":"'COS Detail'!F1026","v":"Direct Distribution Gross Plant"},{"$f":"F16","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!D$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!E$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!F$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!G$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!H$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!I$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!J$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!K$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!L$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!M$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!N$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!O$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!P$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!Q$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!R$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!S$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!T$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!U$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!V$9,FALSE)*$E34","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,null,null,{"$f":"SUM(E26:E34)","v":{"$error":"#REF!"}},{"$f":"SUM(F26:F34)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(P26:P34)","v":{"$error":"#REF!"}},{"$f":"SUM(Q26:Q34)","v":{"$error":"#REF!"}},{"$f":"SUM(R26:R34)","v":{"$error":"#REF!"}},{"$f":"SUM(S26:S34)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,{"$f":"B8","v":376},{"$f":"C8","v":"Mains - LD"},"Distribution Throughput",{"$f":"F8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!D$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!E$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!F$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!G$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!H$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!I$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!J$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!K$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!L$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!M$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!N$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!O$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!P$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!Q$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!R$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!S$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!T$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!U$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!V$9,FALSE)*$E37","v":{"$error":"#REF!"}},{"$f":"SUM(F37:X37)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[108,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Throughput",{"$f":"$F$9*'COS Input'!$I$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!D$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!E$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!F$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!G$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!H$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!I$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!J$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!K$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!L$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!M$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!N$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!O$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!P$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!Q$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!R$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!S$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!T$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!U$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!V$9,FALSE)*$E38","v":{"$error":"#REF!"}},{"$f":"SUM(F38:X38)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[108,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Throughput",{"$f":"$F$10*'COS Input'!$I$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!D$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!E$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!F$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!G$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!H$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!I$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!J$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!K$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!L$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!M$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!N$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!O$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!P$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!Q$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!R$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!S$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!T$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!U$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!V$9,FALSE)*$E39","v":{"$error":"#REF!"}},{"$f":"SUM(F39:X39)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[108,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Throughput",{"$f":"$F$11*'COS Input'!$I$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!D$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!E$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!F$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!G$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!H$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!I$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!J$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!K$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!L$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!M$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!N$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!O$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!P$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!Q$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!R$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!S$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!T$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!U$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!V$9,FALSE)*$E40","v":{"$error":"#REF!"}},{"$f":"SUM(F40:X40)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,null,null,null,{"$f":"SUM(E37:E40)","v":{"$error":"#REF!"}},{"$f":"SUM(F37:F40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(P37:P40)","v":{"$error":"#REF!"}},{"$f":"SUM(Q37:Q40)","v":{"$error":"#REF!"}},{"$f":"SUM(R37:R40)","v":{"$error":"#REF!"}},{"$f":"SUM(S37:S40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Peak Day",{"$f":"$F$9*'COS Input'!$H$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!D$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!E$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!F$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!G$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!H$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!I$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!J$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!K$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!L$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!M$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!N$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!O$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!P$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!Q$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!R$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!S$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!T$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!U$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!V$9,FALSE)*$E43","v":{"$error":"#REF!"}},{"$f":"SUM(F43:X43)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[108,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Peak Day",{"$f":"$F$10*'COS Input'!$H$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!D$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!E$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!F$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!G$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!H$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!I$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!J$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!K$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!L$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!M$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!N$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!O$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!P$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!Q$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!R$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!S$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!T$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!U$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!V$9,FALSE)*$E44","v":{"$error":"#REF!"}},{"$f":"SUM(F44:X44)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[108,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Peak Day",{"$f":"$F$11*'COS Input'!$H$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!D$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!E$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!F$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!G$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!H$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!I$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!J$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!K$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!L$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!M$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!N$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!O$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!P$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!Q$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!R$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!S$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!T$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!U$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!V$9,FALSE)*$E45","v":{"$error":"#REF!"}},{"$f":"SUM(F45:X45)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,null,null,null,{"$f":"SUM(E43:E45)","v":{"$error":"#REF!"}},{"$f":"SUM(F43:F45)","v":{"$error":"#REF!"}},{"$f":"SUM(G43:G45)","v":{"$error":"#REF!"}},{"$f":"SUM(H43:H45)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(P43:P45)","v":{"$error":"#REF!"}},{"$f":"SUM(Q43:Q45)","v":{"$error":"#REF!"}},{"$f":"SUM(R43:R45)","v":{"$error":"#REF!"}},{"$f":"SUM(S43:S45)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(F46:X46)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E35+E41+E46","v":{"$error":"#REF!"}},{"$f":"F35+F41+F46","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P35+P41+P46","v":{"$error":"#REF!"}},{"$f":"Q35+Q41+Q46","v":{"$error":"#REF!"}},{"$f":"R35+R41+R46","v":{"$error":"#REF!"}},{"$f":"S35+S41+S46","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,null,null,null,{"$f":"F48/$E$48","v":{"$error":"#REF!"}},{"$f":"G48/$E$48","v":{"$error":"#REF!"}},{"$f":"H48/$E$48","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P48/$E$48","v":{"$error":"#REF!"}},{"$f":"Q48/$E$48","v":{"$error":"#REF!"}},{"$f":"R48/$E$48","v":{"$error":"#REF!"}},{"$f":"S48/$E$48","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(F49:X49)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
["111 Allocation to Categories"]
[]
["Customer"]
[111,{"$f":"B4","v":302},"Intangible Plant",{"$f":"D26","v":"Direct Distribution Gross Plant"},{"$f":"G4","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!D$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!E$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!F$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!G$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!H$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!I$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!J$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!K$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!L$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!M$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!N$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!O$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!P$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!Q$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!R$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!S$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!T$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!U$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!V$9,FALSE)*$E56","v":{"$error":"#REF!"}},{"$f":"SUM(F56:X56)","v":{"$error":"#REF!"}},null,{"$f":"+Y56-E56","v":{"$error":"#REF!"}}]
[111,"374","Land & Land Rights","Direct Distribution Gross Plant",{"$f":"G5","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!D$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!E$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!F$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!G$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!H$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!I$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!J$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!K$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!L$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!M$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!N$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!O$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!P$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!Q$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!R$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!S$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!T$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!U$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!V$9,FALSE)*$E57","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[111,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"G6","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!D$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!E$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!F$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!G$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!H$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!I$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!J$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!K$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!L$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!M$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!N$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!O$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!P$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!Q$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!R$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!S$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!T$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!U$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!V$9,FALSE)*$E58","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[111,{"$f":"$B$7","v":376},{"$f":"$C$7","v":"Mains - SD"},"SD Mains",{"$f":"G7","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!D$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!E$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!F$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!G$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!H$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!I$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!J$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!K$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!L$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!M$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!N$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!O$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!P$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!Q$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!R$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!S$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!T$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!U$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!V$9,FALSE)*$E59","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[111,{"$f":"B12","v":"380"},"Services","Service Lines",{"$f":"G12","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!D$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!E$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!F$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!G$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!H$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!I$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!J$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!K$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!L$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!M$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!N$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!O$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!P$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!Q$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!R$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!S$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!T$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!U$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!V$9,FALSE)*$E60","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[111,"381.2","Meters & Meter Installation","Meters & Regulators",{"$f":"G13","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!D$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!E$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!F$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!G$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!H$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!I$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!J$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!K$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!L$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!M$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!N$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!O$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!P$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!Q$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!R$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!S$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!T$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!U$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!V$9,FALSE)*$E61","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[111,"383.4","House Regulators & Reg Installations","Meters & Regulators",{"$f":"G14","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!D$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!E$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!F$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!G$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!H$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!I$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!J$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!K$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!L$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!M$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!N$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!O$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!P$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!Q$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!R$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!S$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!T$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!U$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!V$9,FALSE)*$E62","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[111,{"$f":"B15","v":"387"},{"$f":"C15","v":"Other Equipment"},"Direct Distribution Gross Plant",{"$f":"G15","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!D$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!E$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!F$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!G$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!H$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!I$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!J$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!K$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!L$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!M$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!N$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!O$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!P$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!Q$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!R$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!S$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!T$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!U$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!V$9,FALSE)*$E63","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[111,{"$f":"B16","v":"388"},{"$f":"C16","v":"Asset Retirement Costs"},"Direct Distribution Gross Plant",{"$f":"G16","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!D$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!E$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!F$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!G$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!H$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!I$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!J$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!K$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!L$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!M$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!N$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!O$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!P$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!Q$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!R$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!S$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!T$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!U$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!V$9,FALSE)*$E64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,null,null,{"$f":"SUM(E56:E64)","v":{"$error":"#REF!"}},{"$f":"SUM(F56:F64)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(P56:P64)","v":{"$error":"#REF!"}},{"$f":"SUM(Q56:Q64)","v":{"$error":"#REF!"}},{"$f":"SUM(R56:R64)","v":{"$error":"#REF!"}},{"$f":"SUM(S56:S64)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
["Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y67-E67","v":0}]
[111,{"$f":"$B$8","v":376},{"$f":"$C$8","v":"Mains - LD"},{"$f":"$D$37","v":"Distribution Throughput"},{"$f":"G8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!D$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!E$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!F$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!G$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!H$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!I$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!J$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!K$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!L$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!M$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!N$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!O$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!P$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!Q$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!R$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!S$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!T$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!U$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!V$9,FALSE)*$E68","v":{"$error":"#REF!"}},{"$f":"SUM(F68:X68)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[111,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},{"$f":"$D$38","v":"Throughput"},{"$f":"G9*'COS Input'!$I$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!D$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!E$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!F$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!G$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!H$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!I$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!J$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!K$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!L$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!M$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!N$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!O$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!P$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!Q$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!R$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!S$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!T$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!U$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!V$9,FALSE)*$E69","v":{"$error":"#REF!"}},{"$f":"SUM(F69:X69)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[111,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},{"$f":"$D$39","v":"Throughput"},{"$f":"G10*'COS Input'!$I$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!D$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!E$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!F$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!G$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!H$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!I$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!J$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!K$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!L$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!M$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!N$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!O$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!P$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!Q$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!R$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!S$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!T$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!U$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!V$9,FALSE)*$E70","v":{"$error":"#REF!"}},{"$f":"SUM(F70:X70)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[111,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},{"$f":"$D$40","v":"Throughput"},{"$f":"G11*'COS Input'!$I$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!D$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!E$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!F$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!G$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!H$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!I$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!J$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!K$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!L$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!M$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!N$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!O$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!P$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!Q$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!R$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!S$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!T$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!U$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!V$9,FALSE)*$E71","v":{"$error":"#REF!"}},{"$f":"SUM(F71:X71)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,null,null,null,{"$f":"SUM(E68:E71)","v":{"$error":"#REF!"}},{"$f":"SUM(F68:F71)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(P68:P71)","v":{"$error":"#REF!"}},{"$f":"SUM(Q68:Q71)","v":{"$error":"#REF!"}},{"$f":"SUM(R68:R71)","v":{"$error":"#REF!"}},{"$f":"SUM(S68:S71)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[111,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Peak Day",{"$f":"G9*'COS Input'!$H$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!D$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!E$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!F$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!G$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!H$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!I$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!J$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!K$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!L$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!M$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!N$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!O$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!P$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!Q$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!R$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!S$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!T$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!U$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!V$9,FALSE)*$E74","v":{"$error":"#REF!"}},{"$f":"SUM(F74:X74)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[111,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Peak Day",{"$f":"G10*'COS Input'!$H$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!D$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!E$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!F$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!G$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!H$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!I$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!J$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!K$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!L$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!M$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!N$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!O$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!P$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!Q$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!R$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!S$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!T$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!U$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!V$9,FALSE)*$E75","v":{"$error":"#REF!"}},{"$f":"SUM(F75:X75)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[111,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Peak Day",{"$f":"G11*'COS Input'!$H$8","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!D$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!E$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!F$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!G$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!H$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!I$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!J$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!K$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!L$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!M$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!N$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!O$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!P$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!Q$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!R$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!S$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!T$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!U$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!V$9,FALSE)*$E76","v":{"$error":"#REF!"}},{"$f":"SUM(F76:X76)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,null,null,null,{"$f":"SUM(E74:E76)","v":{"$error":"#REF!"}},{"$f":"SUM(F74:F76)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(P74:P76)","v":{"$error":"#REF!"}},{"$f":"SUM(Q74:Q76)","v":{"$error":"#REF!"}},{"$f":"SUM(R74:R76)","v":{"$error":"#REF!"}},{"$f":"SUM(S74:S76)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[111,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E65+E72+E77","v":{"$error":"#REF!"}},{"$f":"F65+F72+F77","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P65+P72+P77","v":{"$error":"#REF!"}},{"$f":"Q65+Q72+Q77","v":{"$error":"#REF!"}},{"$f":"R65+R72+R77","v":{"$error":"#REF!"}},{"$f":"S65+S72+S77","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[null,null,null,null,null,{"$f":"F79/$E$79","v":{"$error":"#REF!"}},{"$f":"G79/$E$79","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P79/$E$79","v":{"$error":"#REF!"}},{"$f":"Q79/$E$79","v":{"$error":"#REF!"}},{"$f":"R79/$E$79","v":{"$error":"#REF!"}},{"$f":"S79/$E$79","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]

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

{"sheet":"COS Alloc Factors","index":35,"n_rows":82,"n_cols":44,"rows_kept":82,"cut":false,"hidden":false,"merged":[[6,4,6,22],[6,25,6,43]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR"}]
["Hot Input ",1]
["GS Only",1]
["RES/COM Split",2,null,null,"Allocation Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation Factor Base Data"]
["Usage Silos",3,null,{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=3,1,0)","v":0},{"$f":"IF($B$5=3,1,0)","v":0},0,0,0,0,0,{"$f":"IF($B$5=4,1,0)","v":0},{"$f":"IF($B$5=4,1,0)","v":0},{"$f":"IF($B$5=4,1,0)","v":0},{"$f":"IF($B$5=4,1,0)","v":0},1,1,1,1,1,null,null,{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=3,1,0)","v":0},{"$f":"IF($B$5=3,1,0)","v":0},0,0,0,0,0,{"$f":"IF($B$5=4,1,0)","v":0},{"$f":"IF($B$5=4,1,0)","v":0},{"$f":"IF($B$5=4,1,0)","v":0},{"$f":"IF($B$5=4,1,0)","v":0},1,1,1,1,1]
["BSF Silos",4,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,17,null,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,36]
["Category","#","Factor Name","GS"," GSR"," GSC","GS1 0-10","GS2 10-25","GS3 25-50","GS4 50-100 ","GS5 100-200 ","GS6 200-400","GS7 400+ ","GSBSF1","GSBSF2","GSBSF3","GSBSF4","FS","IS","TS"," FT-1","NGV","Total",null,"GS"," GSR"," GSC","GS1 0-10","GS2 10-25","GS3 25-50","GS4 50-100 ","GS5 100-200 ","GS6 200-400","GS7 400+ ","GSBSF1","GSBSF2","GSBSF3","GSBSF4","FS","IS","TS","FT-1","NGV","Total"]
[]
["Direct Assignment",100,"No Allocation",{"$f":"Y12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D12:V12)","v":0},"OK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y12:AQ12)","v":0}]
[]
[null,110,"GS",{"$f":"(Y14/$AR14)*D$8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(AM14/$AR14)","v":{"$error":"#N/A"}},{"$f":"(AN14/$AR14)","v":{"$error":"#N/A"}},{"$f":"(AO14/$AR14)","v":{"$error":"#N/A"}},{"$f":"(AP14/$AR14)","v":{"$error":"#N/A"}},{"$f":"(AQ14/$AR14)","v":{"$error":"#N/A"}},{"$f":"SUM(D14:V14)","v":{"$error":"#N/A"}},"OK",{"$f":"Y38","v":{"$error":"#N/A"}},{"$f":"Z38","v":{"$error":"#N/A"}},{"$f":"AA38","v":{"$error":"#N/A"}},{"$f":"AB38","v":{"$error":"#N/A"}},{"$f":"AC38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,{"$f":"SUM(Y14:AQ14)","v":{"$error":"#N/A"}}]
[]
[null,120,"FS",{"$f":"(Y16/$AR16)*D$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM16/$AR16)","v":1},{"$f":"(AN16/$AR16)","v":0},{"$f":"(AO16/$AR16)","v":0},{"$f":"(AP16/$AR16)","v":0},{"$f":"(AQ16/$AR16)","v":0},{"$f":"SUM(D16:V16)","v":1},"OK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"SUM(Y16:AQ16)","v":1}]
[]
[null,145,"IS",{"$f":"(Y18/$AR18)*D$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM18/$AR18)","v":0},{"$f":"(AN18/$AR18)","v":1},{"$f":"(AO18/$AR18)","v":0},{"$f":"(AP18/$AR18)","v":0},{"$f":"(AQ18/$AR18)","v":0},{"$f":"SUM(D18:V18)","v":1},"OK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":"SUM(Y18:AQ18)","v":1}]
[]
[null,150,"TS",{"$f":"(Y20/$AR20)*D$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM20/$AR20)","v":0},{"$f":"(AN20/$AR20)","v":0},{"$f":"(AO20/$AR20)","v":1},{"$f":"(AP20/$AR20)","v":0},{"$f":"(AQ20/$AR20)","v":0},{"$f":"SUM(D20:V20)","v":1},"OK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":"SUM(Y20:AQ20)","v":1}]
[]
[null,160,"FT-1",{"$f":"(Y22/$AR22)*D$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM22/$AR22)","v":0},{"$f":"(AN22/$AR22)","v":0},{"$f":"(AO22/$AR22)","v":0},{"$f":"(AP22/$AR22)","v":1},{"$f":"(AQ22/$AR22)","v":0},{"$f":"SUM(D22:V22)","v":1},"OK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"SUM(Y22:AQ22)","v":1}]
[]
[null,170,"NGV",{"$f":"(Y24/$AR24)*D$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM24/$AR24)","v":0},{"$f":"(AN24/$AR24)","v":0},{"$f":"(AO24/$AR24)","v":0},{"$f":"(AP24/$AR24)","v":0},{"$f":"(AQ24/$AR24)","v":1},{"$f":"SUM(D24:V24)","v":1},"OK",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(Y24:AQ24)","v":1}]
[]
["Volumetric Factors",210,"Peak Day",{"$f":"(Y26/$AR26)*D$8","v":0.79435248698602567},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM26/$AR26)","v":2.8223999420322245E-2},{"$f":"(AN26/$AR26)","v":3.6706708553733828E-3},{"$f":"(AO26/$AR26)","v":7.7659849090183544E-2},{"$f":"(AP26/$AR26)","v":9.4924103157517481E-2},{"$f":"(AQ26/$AR26)","v":1.1688904905776505E-3},{"$f":"SUM(D26:V26)","v":1},"OK",{"$f":"'COS Input'!D15*Y8","v":1112037.0425090741},{"$f":"'COS Input'!E15*Z8","v":0},{"$f":"'COS Input'!F15*AA8","v":0},{"$f":"'COS Input'!G15*AB8","v":0},{"$f":"'COS Input'!H15*AC8","v":0},{"$f":"'COS Input'!I15*AD8","v":0},{"$f":"'COS Input'!J15*AE8","v":0},{"$f":"'COS Input'!K15*AF8","v":0},{"$f":"'COS Input'!L15*AG8","v":0},{"$f":"'COS Input'!M15*AH8","v":0},{"$f":"'COS Input'!N15*AI8","v":0},{"$f":"'COS Input'!O15*AJ8","v":0},{"$f":"'COS Input'!P15*AK8","v":0},{"$f":"'COS Input'!Q15*AL8","v":0},{"$f":"'COS Input'!R15","v":39511.593854561848},{"$f":"'COS Input'!S15","v":5138.6783939224697},{"$f":"'COS Input'!T15","v":108718.27094244117},{"$f":"'COS Input'!U15","v":132887},{"$f":"'COS Input'!V15","v":1636.3636363636363},{"$f":"SUM(Y26:AQ26)","v":1399928.9493363632}]
[]
[null,220,"Throughput",{"$f":"(Y28/$AR28)*D$8","v":0.57592927560962248},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM28/$AR28)","v":4.1145442285516996E-2},{"$f":"(AN28/$AR28)","v":1.0870288188775088E-2},{"$f":"(AO28/$AR28)","v":0.1932647553888667},{"$f":"(AP28/$AR28)","v":0.17620137694715726},{"$f":"(AQ28/$AR28)","v":2.5888615800614464E-3},{"$f":"SUM(D28:V28)","v":0.99999999999999989},"OK",{"$f":"'COS Input'!D17*Y8","v":96104577},{"$f":"'COS Input'!E17*Z8","v":0},{"$f":"'COS Input'!F17*AA8","v":0},{"$f":"'COS Input'!G17*AB8","v":0},{"$f":"'COS Input'!H17*AC8","v":0},{"$f":"'COS Input'!I17*AD8","v":0},{"$f":"'COS Input'!J17*AE8","v":0},{"$f":"'COS Input'!K17*AF8","v":0},{"$f":"'COS Input'!L17*AG8","v":0},{"$f":"'COS Input'!M17*AH8","v":0},{"$f":"'COS Input'!N17*AI8","v":0},{"$f":"'COS Input'!O17*AJ8","v":0},{"$f":"'COS Input'!P17*AK8","v":0},{"$f":"'COS Input'!Q17*AL8","v":0},{"$f":"'COS Input'!R17*AM8","v":6865887},{"$f":"'COS Input'!S17*AN8","v":1813911},{"$f":"'COS Input'!T17*AO8","v":32249841},{"$f":"'COS Input'!U17*AP8","v":29402497},{"$f":"'COS Input'!V17*AQ8","v":432000},{"$f":"SUM(Y28:AQ28)","v":166868713}]
[]
[null,230,{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"(Y30/$AR30)*D$8","v":0.70698320243546431},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM30/$AR30)","v":3.3392576566400142E-2},{"$f":"(AN30/$AR30)","v":6.5505177887340647E-3},{"$f":"(AO30/$AR30)","v":0.1239018116096568},{"$f":"(AP30/$AR30)","v":0.1274350126733734},{"$f":"(AQ30/$AR30)","v":1.7368789263711689E-3},{"$f":"SUM(D30:V30)","v":1},"OK",{"$f":"(D$26*'COS Input'!$H$8)+(D$28*'COS Input'!$I$8)","v":0.70698320243546431},{"$f":"(E26*'COS Input'!$H$8)+(E28*'COS Input'!$I$8)","v":0},{"$f":"(F26*'COS Input'!$H$8)+(F28*'COS Input'!$I$8)","v":0},{"$f":"(G26*'COS Input'!$H$8)+(G28*'COS Input'!$I$8)","v":0},{"$f":"(H26*'COS Input'!$H$8)+(H28*'COS Input'!$I$8)","v":0},{"$f":"(I26*'COS Input'!$H$8)+(I28*'COS Input'!$I$8)","v":0},{"$f":"(J26*'COS Input'!$H$8)+(J28*'COS Input'!$I$8)","v":0},{"$f":"(K26*'COS Input'!$H$8)+(K28*'COS Input'!$I$8)","v":0},{"$f":"(L26*'COS Input'!$H$8)+(L28*'COS Input'!$I$8)","v":0},{"$f":"(M26*'COS Input'!$H$8)+(M28*'COS Input'!$I$8)","v":0},{"$f":"(N26*'COS Input'!$H$8)+(N28*'COS Input'!$I$8)","v":0},{"$f":"(O26*'COS Input'!$H$8)+(O28*'COS Input'!$I$8)","v":0},{"$f":"(P26*'COS Input'!$H$8)+(P28*'COS Input'!$I$8)","v":0},{"$f":"(Q26*'COS Input'!$H$8)+(Q28*'COS Input'!$I$8)","v":0},{"$f":"(R26*'COS Input'!$H$8)+(R28*'COS Input'!$I$8)","v":3.3392576566400142E-2},{"$f":"(S26*'COS Input'!$H$8)+(S28*'COS Input'!$I$8)","v":6.5505177887340647E-3},{"$f":"(T26*'COS Input'!$H$8)+(T28*'COS Input'!$I$8)","v":0.1239018116096568},{"$f":"(U26*'COS Input'!$H$8)+(U28*'COS Input'!$I$8)","v":0.1274350126733734},{"$f":"(V26*'COS Input'!$H$8)+(V28*'COS Input'!$I$8)","v":1.7368789263711689E-3},{"$f":"SUM(Y30:AQ30)","v":1}]
[]
[null,235,{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput Less FT-1 & NGV\"","v":"60% Peak Day 40% Throughput Less FT-1 & NGV"},{"$f":"(Y32/$AR32)*D$8","v":0.81185161068608536},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM32/$AR32)","v":3.8345772540281903E-2},{"$f":"(AN32/$AR32)","v":7.5221708228591947E-3},{"$f":"(AO32/$AR32)","v":0.14228044595077344},{"$f":"(AP32/$AR32)","v":0},{"$f":"(AQ32/$AR32)","v":0},{"$f":"SUM(D32:V32)","v":1},null,{"$f":"Y30/SUM($Y$30:$AO$30)","v":0.81185161068608536},{"$f":"Z30/SUM($Y$30:$AO$30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.8345772540281903E-2,7.5221708228591947E-3,0.14228044595077344,null,null,{"$f":"SUM(Y32:AQ32)","v":1}]
[]
[null,240,"Firm Sales",{"$f":"(Y34/$AR34)*D$8","v":0.92942250389700576},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM34/$AR34)","v":6.6399645950409841E-2},{"$f":"(AN34/$AR34)","v":0},{"$f":"(AO34/$AR34)","v":0},{"$f":"(AP34/$AR34)","v":0},{"$f":"(AQ34/$AR34)","v":4.1778501525843717E-3},{"$f":"SUM(D34:V34)","v":0.99999999999999989},"OK",{"$f":"Y28","v":96104577},{"$f":"Z28","v":0},{"$f":"AA28","v":0},{"$f":"AB28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AM28","v":6865887},null,null,null,{"$f":"AQ28","v":432000},{"$f":"SUM(Y34:AQ34)","v":103402464}]
[]
[null,250,"Distribution Throughput",{"$f":"(Y36/$AR36)*D$8","v":0.84514394078495592},{"$f":"(Z36/$AR36)*E$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM36/$AR36)","v":5.7919491447866941E-2},{"$f":"(AN36/$AR36)","v":1.2510904871294888E-2},{"$f":"(AO36/$AR36)","v":7.9089593433101305E-2},{"$f":"(AP36/$AR36)","v":1.4719543169645153E-3},{"$f":"(AQ36/$AR36)","v":3.8641151458164609E-3},{"$f":"SUM(D36:V36)","v":1},"OK",{"$f":"'COS Input'!D20","v":94489106.383354917},{"$f":"'COS Input'!E20","v":66993726.879618309},{"$f":"'COS Input'!F20","v":27495379.699785456},{"$f":"'COS Input'!G20","v":6880426.7814946352},{"$f":"'COS Input'!H20","v":44893757.054700918},{"$f":"'COS Input'!I20","v":13484064.980230447},{"$f":"'COS Input'!J20","v":5062142.5778271928},{"$f":"'COS Input'!K20","v":5144011.3097641086},{"$f":"'COS Input'!L20","v":4943318.3861655919},{"$f":"'COS Input'!M20","v":14081385.489220867},{"$f":"'COS Input'!N20","v":67749449.622244},{"$f":"'COS Input'!O20","v":9249395.1449569054},{"$f":"'COS Input'!P20","v":15521332.882108843},{"$f":"'COS Input'!Q20","v":1968928.9300940316},{"$f":"'COS Input'!R20","v":6475537.1540666837},{"$f":"'COS Input'!S20","v":1398748.9755151765},{"$f":"'COS Input'!T20","v":8842405},{"$f":"'COS Input'!U20","v":164568},{"$f":"'COS Input'!V20","v":432017.28069122764},{"$f":"SUM(AM36:AQ36)+Y36","v":111802382.79362801}]
[]
["Revenue Factors",310,"DNG Revenue",{"$f":"(Y38/$AR38)*D$8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(AM38/$AR38)","v":{"$error":"#N/A"}},{"$f":"(AN38/$AR38)","v":{"$error":"#N/A"}},{"$f":"(AO38/$AR38)","v":{"$error":"#N/A"}},{"$f":"(AP38/$AR38)","v":{"$error":"#N/A"}},{"$f":"(AQ38/$AR38)","v":{"$error":"#N/A"}},{"$f":"SUM(D38:V38)","v":{"$error":"#N/A"}},"OK",{"$f":"'COS Input'!D22*Y8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!E22*Z8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!F22*AA8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!G22*AB8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!H22*AC8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!I22*AD8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!J22*AE8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!K22*AF8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!L22*AG8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!M22*AH8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!N22*AI8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!O22*AJ8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!P22*AK8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!Q22*AL8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!R22","v":4910618},{"$f":"'COS Input'!S22","v":0},{"$f":"'COS Input'!T22","v":7128839},{"$f":"'COS Input'!U22","v":4058852},{"$f":"'COS Input'!V22","v":3847157.8694736995},{"$f":"SUM(Y38:AQ38)","v":{"$error":"#N/A"}}]
[]
[null,315,"DNG Revenue Less NGV",{"$f":"(Y40/$AR40)*D$8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(AM40/$AR40)","v":{"$error":"#N/A"}},{"$f":"(AN40/$AR40)","v":{"$error":"#N/A"}},{"$f":"(AO40/$AR40)","v":{"$error":"#N/A"}},{"$f":"(AP40/$AR40)","v":{"$error":"#N/A"}},{"$f":"(AQ40/$AR40)","v":{"$error":"#N/A"}},{"$f":"SUM(D40:V40)","v":{"$error":"#N/A"}},null,{"$f":"'COS Input'!D22*Y8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!E22*Z8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!F22*AA8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!G22*AB8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!H22*AC8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!I22*AD8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!J22*AE8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!K22*AF8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!L22*AG8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!M22*AH8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!N22*AI8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!O22*AJ8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!P22*AK8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!Q22*AL8","v":{"$error":"#N/A"}},{"$f":"'COS Input'!R22*AM8","v":4910618},{"$f":"'COS Input'!S22*AN8","v":0},{"$f":"'COS Input'!T22*AO8","v":7128839},{"$f":"'COS Input'!U22*AP8","v":4058852},0,{"$f":"SUM(Y40:AQ40)","v":{"$error":"#N/A"}}]
[]
["Customer Factors",410,"Customers",{"$f":"(Y42/$AR42)*D$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM42/$AR42)","v":0.74583795782463924},{"$f":"(AN42/$AR42)","v":8.324084350721421E-2},{"$f":"(AO42/$AR42)","v":0.14428412874583796},{"$f":"(AP42/$AR42)","v":5.5493895671476137E-3},{"$f":"(AQ42/$AR42)","v":2.1087680355160933E-2},{"$f":"SUM(D42:V42)","v":0.99999999999999989},"OK",{"$f":"'COS Input'!D25*Y8","v":0},{"$f":"'COS Input'!E25*Z8","v":0},{"$f":"'COS Input'!F25*AA8","v":0},{"$f":"'COS Input'!G25*AB8","v":0},{"$f":"'COS Input'!H25*AC8","v":0},{"$f":"'COS Input'!I25*AD8","v":0},{"$f":"'COS Input'!J25*AE8","v":0},{"$f":"'COS Input'!K25*AF8","v":0},{"$f":"'COS Input'!L25*AG8","v":0},{"$f":"'COS Input'!M25*AH8","v":0},{"$f":"'COS Input'!N25*AI8","v":0},{"$f":"'COS Input'!O25*AJ8","v":0},{"$f":"'COS Input'!P25*AK8","v":0},{"$f":"'COS Input'!Q25*AL8","v":0},{"$f":"'COS Input'!R25","v":672},{"$f":"'COS Input'!S25","v":75},{"$f":"'COS Input'!T25","v":130},{"$f":"'COS Input'!U25","v":5},{"$f":"'COS Input'!V25","v":19},{"$f":"SUM(Y42:AQ42)","v":901}]
[]
[null,420,{"$f":"'COS Input'!$S$11&\" Customers \"&'COS Input'!$T$11&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"(Y44/$AR44)*D$8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(AM44/$AR44)","v":{"$error":"#N/A"}},{"$f":"(AN44/$AR44)","v":{"$error":"#N/A"}},{"$f":"(AO44/$AR44)","v":{"$error":"#N/A"}},{"$f":"(AP44/$AR44)","v":{"$error":"#N/A"}},{"$f":"(AQ44/$AR44)","v":{"$error":"#N/A"}},{"$f":"SUM(D44:V44)","v":{"$error":"#N/A"}},"OK",{"$f":"(D42*'COS Input'!$H$11)+(D38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(E42*'COS Input'!$H$11)+(E38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(F42*'COS Input'!$H$11)+(F38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(G42*'COS Input'!$H$11)+(G38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(H42*'COS Input'!$H$11)+(H38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(I42*'COS Input'!$H$11)+(I38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(J42*'COS Input'!$H$11)+(J38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(K42*'COS Input'!$H$11)+(K38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(L42*'COS Input'!$H$11)+(L38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(M42*'COS Input'!$H$11)+(M38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(N42*'COS Input'!$H$11)+(N38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(O42*'COS Input'!$H$11)+(O38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(P42*'COS Input'!$H$11)+(P38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(Q42*'COS Input'!$H$11)+(Q38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(R42*'COS Input'!$H$11)+(R38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(S42*'COS Input'!$H$11)+(S38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(T42*'COS Input'!$H$11)+(T38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(U42*'COS Input'!$H$11)+(U38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"(V42*'COS Input'!$H$11)+(V38*'COS Input'!$I$11)","v":{"$error":"#N/A"}},{"$f":"SUM(Y44:AQ44)","v":{"$error":"#N/A"}}]
[]
[null,430,"Deposits",{"$f":"(Y46/$AR46)*D$8","v":0.99165763575839527},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM46/$AR46)","v":7.5776102886115759E-3},{"$f":"(AN46/$AR46)","v":7.6475395299317544E-4},{"$f":"(AO46/$AR46)","v":0},{"$f":"(AP46/$AR46)","v":0},{"$f":"(AQ46/$AR46)","v":0},{"$f":"SUM(D46:V46)","v":1},"OK",{"$f":"'COS Input'!D28*Y8","v":5105114},{"$f":"'COS Input'!E28*Z8","v":0},{"$f":"'COS Input'!F28*AA8","v":0},{"$f":"'COS Input'!G28*AB8","v":0},{"$f":"'COS Input'!H28*AC8","v":0},{"$f":"'COS Input'!I28*AD8","v":0},{"$f":"'COS Input'!J28*AE8","v":0},{"$f":"'COS Input'!K28*AF8","v":0},{"$f":"'COS Input'!L28*AG8","v":0},{"$f":"'COS Input'!M28*AH8","v":0},{"$f":"'COS Input'!N28*AI8","v":0},{"$f":"'COS Input'!O28*AJ8","v":0},{"$f":"'COS Input'!P28*AK8","v":0},{"$f":"'COS Input'!Q28*AL8","v":0},{"$f":"'COS Input'!R28","v":39010},{"$f":"'COS Input'!S28","v":3937},{"$f":"'COS Input'!T28","v":0},{"$f":"'COS Input'!U28","v":0},{"$f":"'COS Input'!V28","v":0},{"$f":"SUM(Y46:AQ46)","v":5148061}]
[]
["Expense Factors",510,"Customer Assistance Expense",{"$f":"(Y48/$AR48)*D$8","v":0.80554017683339141},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM48/$AR48)","v":4.3292413495781945E-2},{"$f":"(AN48/$AR48)","v":2.1934406187252828E-2},{"$f":"(AO48/$AR48)","v":6.2246417321488549E-2},{"$f":"(AP48/$AR48)","v":2.2969740220771969E-2},{"$f":"(AQ48/$AR48)","v":4.4016845941313255E-2},{"$f":"SUM(D48:V48)","v":0.99999999999999989},"OK",{"$f":"'COS Input'!D30*Y8","v":3054554.3310279623},{"$f":"'COS Input'!E30*Z8","v":0},{"$f":"'COS Input'!F30*AA8","v":0},{"$f":"'COS Input'!G30*AB8","v":0},{"$f":"'COS Input'!H30*AC8","v":0},{"$f":"'COS Input'!I30*AD8","v":0},{"$f":"'COS Input'!J30*AE8","v":0},{"$f":"'COS Input'!K30*AF8","v":0},{"$f":"'COS Input'!L30*AG8","v":0},{"$f":"'COS Input'!M30*AH8","v":0},{"$f":"'COS Input'!N30*AI8","v":0},{"$f":"'COS Input'!O30*AJ8","v":0},{"$f":"'COS Input'!P30*AK8","v":0},{"$f":"'COS Input'!Q30*AL8","v":0},{"$f":"'COS Input'!R30","v":164161.92878675612},{"$f":"'COS Input'!S30","v":83173.797340783814},{"$f":"'COS Input'!T30","v":236034.24023833903},{"$f":"'COS Input'!U30","v":87099.714566388109},{"$f":"'COS Input'!V30","v":166908.92803977107},{"$f":"SUM(Y48:AQ48)","v":3791932.9400000004}]
[]
[null,520,"Blank"]
[]
[null,530,"TS Value of Gas Purchase",{"$f":"Y52","v":0.92942250389700576},0,0,0,0,0,0,0,0,0,{"$f":"AI52","v":0},0,0,0,6.6399645950409841E-2,0,-1,0,4.1778501525843717E-3,{"$f":"SUM(D52:V52)","v":-5.6378512969246231E-17},"OK",{"$f":"D34","v":0.92942250389700576},0,0,0,0,0,0,0,0,0,0,0,0,0,6.6399645950409841E-2,0,-1,{"$f":"U34","v":0},{"$f":"V34","v":4.1778501525843717E-3},{"$f":"SUM(Y52:AQ52)","v":-5.6378512969246231E-17}]
[]
[null,540,"IS Value of Gas Purchase",{"$f":"Y54","v":0.92942250389700576},0,0,0,0,0,0,0,0,0,{"$f":"AI54","v":0},0,0,0,6.6399645950409841E-2,-1,0,0,4.1778501525843717E-3,{"$f":"SUM(D54:V54)","v":-5.6378512969246231E-17},"OK",{"$f":"D34","v":0.92942250389700576},0,0,0,0,0,0,0,0,0,0,0,0,0,6.6399645950409841E-2,-1,{"$f":"T34","v":0},{"$f":"U34","v":0},{"$f":"V34","v":4.1778501525843717E-3},{"$f":"SUM(Y54:AQ54)","v":-5.6378512969246231E-17}]
[]
[null,545,"Contributions",{"$f":"(Y56/$AR56)*D$8","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D56:V56)","v":1},null,{"$f":"'COS Input'!D116*Y8","v":58635986},{"$f":"'COS Input'!E116*Z8","v":0},{"$f":"'COS Input'!F116*AA8","v":0},{"$f":"'COS Input'!G116*AB8","v":0},{"$f":"'COS Input'!H116*AC8","v":0},{"$f":"'COS Input'!I116*AD8","v":0},{"$f":"'COS Input'!J116*AE8","v":0},{"$f":"'COS Input'!K116*AF8","v":0},{"$f":"'COS Input'!L116*AG8","v":0},{"$f":"'COS Input'!M116*AH8","v":0},{"$f":"'COS Input'!N116*AI8","v":0},{"$f":"'COS Input'!O116*AJ8","v":0},{"$f":"'COS Input'!P116*AK8","v":0},{"$f":"'COS Input'!Q116*AL8","v":0},{"$f":"'COS Input'!R116*AM8","v":0},{"$f":"'COS Input'!S116*AN8","v":0},{"$f":"'COS Input'!T116*AO8","v":0},{"$f":"'COS Input'!U116*AP8","v":0},{"$f":"'COS Input'!V116*AQ8","v":0},{"$f":"SUM(Y56:AQ56)","v":58635986}]
[]
[null,550,"Distribution O&M Expense",{"$f":"(Y58/$AR58)*D$8","v":{"$error":"#REF!"}},{"$f":"(Z58/$AR58)*E$8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(AM58/$AR58)","v":{"$error":"#REF!"}},{"$f":"(AN58/$AR58)","v":{"$error":"#REF!"}},{"$f":"(AO58/$AR58)","v":{"$error":"#REF!"}},{"$f":"(AP58/$AR58)","v":{"$error":"#REF!"}},{"$f":"(AQ58/$AR58)","v":{"$error":"#REF!"}},{"$f":"SUM(D58:V58)","v":{"$error":"#REF!"}},"OK",{"$f":"'COS Detail'!H748*Y8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I748*Z8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J748*AA8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K748*AB8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L748*AC8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M748*AD8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N748*AE8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O748*AF8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P748*AG8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q748*AH8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R748*AI8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S748*AJ8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T748*AK8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U748*AL8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V748","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W748","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X748","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y748","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z748","v":{"$error":"#REF!"}},{"$f":"SUM(Y58:AQ58)","v":{"$error":"#REF!"}}]
[]
[null,605,"NGV Plant",{"$f":"Y60/$AR$60","v":{"$error":"#REF!"}},{"$f":"Z60/$AR$60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D60:V60)","v":{"$error":"#REF!"}},null,{"$f":"'COS Input'!D34*Y8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!E34*Z8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!F34*AA8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!G34*AB8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!H34*AC8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!I34*AD8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!J34*AE8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!K34*AF8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!L34*AG8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!M34*AH8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!N34*AI8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!O34*AJ8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!P34*AK8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!Q34*AL8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!R34*AM8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!S34*AN8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!T34*AO8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!U34*AP8","v":{"$error":"#REF!"}},{"$f":"'COS Input'!V34*AQ8","v":{"$error":"#REF!"}},{"$f":"SUM(Y60:AQ60)","v":{"$error":"#REF!"}}]
[]
["Plant Factors",610,"Rate Base",{"$f":"(Y62/$AR62)*D$8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(AM62/$AR62)","v":{"$error":"#REF!"}},{"$f":"(AN62/$AR62)","v":{"$error":"#REF!"}},{"$f":"(AO62/$AR62)","v":{"$error":"#REF!"}},{"$f":"(AP62/$AR62)","v":{"$error":"#REF!"}},{"$f":"(AQ62/$AR62)","v":{"$error":"#REF!"}},{"$f":"SUM(D62:V62)","v":{"$error":"#REF!"}},"OK",{"$f":"'COS Detail'!H1256*Y8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1256*Z8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1256*AA8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1256*AB8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1256*AC8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1256*AD8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1256*AE8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1256*AF8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1256*AG8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1256*AH8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1256*AI8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1256*AJ8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1256*AK8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1256*AL8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1256","v":{"$error":"#REF!"}},{"$f":"SUM(Y62:AQ62)","v":{"$error":"#REF!"}}]
[]
[null,620,"Gross Plant",{"$f":"(Y64/$AR64)*D$8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(AM64/$AR64)","v":{"$error":"#REF!"}},{"$f":"(AN64/$AR64)","v":{"$error":"#REF!"}},{"$f":"(AO64/$AR64)","v":{"$error":"#REF!"}},{"$f":"(AP64/$AR64)","v":{"$error":"#REF!"}},{"$f":"(AQ64/$AR64)","v":{"$error":"#REF!"}},{"$f":"SUM(D64:V64)","v":{"$error":"#REF!"}},"OK",{"$f":"'COS Detail'!H1099+'COS Detail'!H1100+'COS Detail'!H1101+'COS Detail'!H1110+'COS Detail'!H1111+'COS Detail'!H1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1099+'COS Detail'!I1100+'COS Detail'!I1101+'COS Detail'!I1110+'COS Detail'!I1111+'COS Detail'!I1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1099+'COS Detail'!J1100+'COS Detail'!J1101+'COS Detail'!J1110+'COS Detail'!J1111+'COS Detail'!J1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1099+'COS Detail'!K1100+'COS Detail'!K1101+'COS Detail'!K1110+'COS Detail'!K1111+'COS Detail'!K1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1099+'COS Detail'!L1100+'COS Detail'!L1101+'COS Detail'!L1110+'COS Detail'!L1111+'COS Detail'!L1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1099+'COS Detail'!M1100+'COS Detail'!M1101+'COS Detail'!M1110+'COS Detail'!M1111+'COS Detail'!M1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1099+'COS Detail'!N1100+'COS Detail'!N1101+'COS Detail'!N1110+'COS Detail'!N1111+'COS Detail'!N1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1099+'COS Detail'!O1100+'COS Detail'!O1101+'COS Detail'!O1110+'COS Detail'!O1111+'COS Detail'!O1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1099+'COS Detail'!P1100+'COS Detail'!P1101+'COS Detail'!P1110+'COS Detail'!P1111+'COS Detail'!P1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1099+'COS Detail'!Q1100+'COS Detail'!Q1101+'COS Detail'!Q1110+'COS Detail'!Q1111+'COS Detail'!Q1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1099+'COS Detail'!R1100+'COS Detail'!R1101+'COS Detail'!R1110+'COS Detail'!R1111+'COS Detail'!R1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1099+'COS Detail'!S1100+'COS Detail'!S1101+'COS Detail'!S1110+'COS Detail'!S1111+'COS Detail'!S1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1099+'COS Detail'!T1100+'COS Detail'!T1101+'COS Detail'!T1110+'COS Detail'!T1111+'COS Detail'!T1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1099+'COS Detail'!U1100+'COS Detail'!U1101+'COS Detail'!U1110+'COS Detail'!U1111+'COS Detail'!U1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1099+'COS Detail'!V1100+'COS Detail'!V1101+'COS Detail'!V1110+'COS Detail'!V1111+'COS Detail'!V1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1099+'COS Detail'!W1100+'COS Detail'!W1101+'COS Detail'!W1110+'COS Detail'!W1111+'COS Detail'!W1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1099+'COS Detail'!X1100+'COS Detail'!X1101+'COS Detail'!X1110+'COS Detail'!X1111+'COS Detail'!X1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1099+'COS Detail'!Y1100+'COS Detail'!Y1101+'COS Detail'!Y1110+'COS Detail'!Y1111+'COS Detail'!Y1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1099+'COS Detail'!Z1100+'COS Detail'!Z1101+'COS Detail'!Z1110+'COS Detail'!Z1111+'COS Detail'!Z1112","v":{"$error":"#REF!"}},{"$f":"SUM(Y64:AQ64)","v":{"$error":"#REF!"}}]
[]
[null,630,"Distribution Gross Plant",{"$f":"(Y66/$AR66)*D$8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(AM66/$AR66)","v":{"$error":"#REF!"}},{"$f":"(AN66/$AR66)","v":{"$error":"#REF!"}},{"$f":"(AO66/$AR66)","v":{"$error":"#REF!"}},{"$f":"(AP66/$AR66)","v":{"$error":"#REF!"}},{"$f":"(AQ66/$AR66)","v":{"$error":"#REF!"}},{"$f":"SUM(D66:V66)","v":{"$error":"#REF!"}},"OK",{"$f":"'COS Detail'!H1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1029","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1029","v":{"$error":"#REF!"}},{"$f":"SUM(Y66:AQ66)","v":{"$error":"#REF!"}}]
[]
[null,640,"Direct Distribution Gross Plant",{"$f":"(Y68/$AR68)*D$8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(AM68/$AR68)","v":{"$error":"#REF!"}},{"$f":"(AN68/$AR68)","v":{"$error":"#REF!"}},{"$f":"(AO68/$AR68)","v":{"$error":"#REF!"}},{"$f":"(AP68/$AR68)","v":{"$error":"#REF!"}},{"$f":"(AQ68/$AR68)","v":{"$error":"#REF!"}},{"$f":"SUM(D68:V68)","v":{"$error":"#REF!"}},"OK",{"$f":"('COS Detail'!H992+'COS Detail'!H997+'COS Detail'!H1002+'COS Detail'!H1007+'COS Detail'!H1012+'COS Detail'!H1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!I992+'COS Detail'!I997+'COS Detail'!I1002+'COS Detail'!I1007+'COS Detail'!I1012+'COS Detail'!I1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!J992+'COS Detail'!J997+'COS Detail'!J1002+'COS Detail'!J1007+'COS Detail'!J1012+'COS Detail'!J1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!K992+'COS Detail'!K997+'COS Detail'!K1002+'COS Detail'!K1007+'COS Detail'!K1012+'COS Detail'!K1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!L992+'COS Detail'!L997+'COS Detail'!L1002+'COS Detail'!L1007+'COS Detail'!L1012+'COS Detail'!L1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!M992+'COS Detail'!M997+'COS Detail'!M1002+'COS Detail'!M1007+'COS Detail'!M1012+'COS Detail'!M1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!N992+'COS Detail'!N997+'COS Detail'!N1002+'COS Detail'!N1007+'COS Detail'!N1012+'COS Detail'!N1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!O992+'COS Detail'!O997+'COS Detail'!O1002+'COS Detail'!O1007+'COS Detail'!O1012+'COS Detail'!O1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!P992+'COS Detail'!P997+'COS Detail'!P1002+'COS Detail'!P1007+'COS Detail'!P1012+'COS Detail'!P1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!Q992+'COS Detail'!Q997+'COS Detail'!Q1002+'COS Detail'!Q1007+'COS Detail'!Q1012+'COS Detail'!Q1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!R992+'COS Detail'!R997+'COS Detail'!R1002+'COS Detail'!R1007+'COS Detail'!R1012+'COS Detail'!R1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!S992+'COS Detail'!S997+'COS Detail'!S1002+'COS Detail'!S1007+'COS Detail'!S1012+'COS Detail'!S1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!T992+'COS Detail'!T997+'COS Detail'!T1002+'COS Detail'!T1007+'COS Detail'!T1012+'COS Detail'!T1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!U992+'COS Detail'!U997+'COS Detail'!U1002+'COS Detail'!U1007+'COS Detail'!U1012+'COS Detail'!U1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!V992+'COS Detail'!V997+'COS Detail'!V1002+'COS Detail'!V1007+'COS Detail'!V1012+'COS Detail'!V1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!W992+'COS Detail'!W997+'COS Detail'!W1002+'COS Detail'!W1007+'COS Detail'!W1012+'COS Detail'!W1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!X992+'COS Detail'!X997+'COS Detail'!X1002+'COS Detail'!X1007+'COS Detail'!X1012+'COS Detail'!X1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!Y992+'COS Detail'!Y997+'COS Detail'!Y1002+'COS Detail'!Y1007+'COS Detail'!Y1012+'COS Detail'!Y1017)","v":{"$error":"#REF!"}},{"$f":"('COS Detail'!Z992+'COS Detail'!Z997+'COS Detail'!Z1002+'COS Detail'!Z1007+'COS Detail'!Z1012+'COS Detail'!Z1017)","v":{"$error":"#REF!"}},{"$f":"SUM(Y68:AQ68)","v":{"$error":"#REF!"}}]
[]
[null,645,"SD Mains",{"$f":"(Y70/$AR70)*D$8","v":0.99660802718866182},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM70/$AR70)","v":2.4689892133509125E-3},{"$f":"(AN70/$AR70)","v":3.5826292570091781E-4},{"$f":"(AO70/$AR70)","v":4.7154176310471827E-4},{"$f":"(AP70/$AR70)","v":1.9828120289806213E-5},{"$f":"(AQ70/$AR70)","v":7.3350788891762687E-5},{"$f":"SUM(D70:V70)","v":1},"OK",{"$f":"'COS Input'!D36*Y8","v":459684363.2083323},{"$f":"'COS Input'!E36*Z8","v":0},{"$f":"'COS Input'!F36*AA8","v":0},{"$f":"'COS Input'!G36*AB8","v":0},{"$f":"'COS Input'!H36*AC8","v":0},{"$f":"'COS Input'!I36*AD8","v":0},{"$f":"'COS Input'!J36*AE8","v":0},{"$f":"'COS Input'!K36*AF8","v":0},{"$f":"'COS Input'!L36*AG8","v":0},{"$f":"'COS Input'!M36*AH8","v":0},{"$f":"'COS Input'!N36*AI8","v":0},{"$f":"'COS Input'!O36*AJ8","v":0},{"$f":"'COS Input'!P36*AK8","v":0},{"$f":"'COS Input'!Q36*AL8","v":0},{"$f":"'COS Input'!R36","v":1138818.5759541388},{"$f":"'COS Input'!S36","v":165248.38288384007},{"$f":"'COS Input'!T36","v":217498.12281804261},{"$f":"'COS Input'!U36","v":9145.6988107445159},{"$f":"'COS Input'!V36","v":33832.971200979257},{"$f":"SUM(Y70:AQ70)","v":461248906.9600001}]
[]
[null,650,"Mains",{"$f":"(Y72/$AR72)*D$8","v":{"$error":"#REF!"}},{"$f":"(Z72/$AR72)*E$8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(AM72/$AR72)","v":{"$error":"#REF!"}},{"$f":"(AN72/$AR72)","v":{"$error":"#REF!"}},{"$f":"(AO72/$AR72)","v":{"$error":"#REF!"}},{"$f":"(AP72/$AR72)","v":{"$error":"#REF!"}},{"$f":"(AQ72/$AR72)","v":{"$error":"#REF!"}},{"$f":"SUM(D72:V72)","v":{"$error":"#REF!"}},"OK",{"$f":"'COS Detail'!H990*Y8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I990*Z8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J990*AA8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K990*AB8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L990*AC8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M990*AD8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N990*AE8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O990*AF8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P990*AG8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q990*AH8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R990*AI8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S990*AJ8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T990*AK8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U990*AL8","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V990","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W990","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X990","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y990","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z990","v":{"$error":"#REF!"}},{"$f":"SUM(Y72:AQ72)","v":{"$error":"#REF!"}}]
[]
[null,660,"Service Lines",{"$f":"(Y74/$AR74)*D$8","v":0.99211852881961449},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM74/$AR74)","v":2.8875180912552641E-3},{"$f":"(AN74/$AR74)","v":4.711828000568212E-4},{"$f":"(AO74/$AR74)","v":3.3224858486628861E-3},{"$f":"(AP74/$AR74)","v":1.0821018760576613E-3},{"$f":"(AQ74/$AR74)","v":1.1818256435303178E-4},{"$f":"SUM(D74:V74)","v":1.0000000000000002},"OK",{"$f":"'COS Input'!D38*Y8","v":272610557.88983577},{"$f":"'COS Input'!E38*Z8","v":0},{"$f":"'COS Input'!F38*AA8","v":0},{"$f":"'COS Input'!G38*AB8","v":0},{"$f":"'COS Input'!H38*AC8","v":0},{"$f":"'COS Input'!I38*AD8","v":0},{"$f":"'COS Input'!J38*AE8","v":0},{"$f":"'COS Input'!K38*AF8","v":0},{"$f":"'COS Input'!L38*AG8","v":0},{"$f":"'COS Input'!M38*AH8","v":0},{"$f":"'COS Input'!N38*AI8","v":0},{"$f":"'COS Input'!O38*AJ8","v":0},{"$f":"'COS Input'!P38*AK8","v":0},{"$f":"'COS Input'!Q38*AL8","v":0},{"$f":"'COS Input'!R38","v":793421.2444460988},{"$f":"'COS Input'!S38","v":129469.81863589351},{"$f":"'COS Input'!T38","v":912940.03133143275},{"$f":"'COS Input'!U38","v":297335.8399794104},{"$f":"'COS Input'!V38","v":32473.755771362281},{"$f":"SUM(Y74:AQ74)","v":274776198.57999992}]
[]
[null,670,"Meters & Regulators",{"$f":"(Y76/$AR76)*D$8","v":0.94174687076076569},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM76/$AR76)","v":1.637925377077367E-2},{"$f":"(AN76/$AR76)","v":5.4332325541542733E-3},{"$f":"(AO76/$AR76)","v":2.9071776911278015E-2},{"$f":"(AP76/$AR76)","v":7.36886600302837E-3},{"$f":"(AQ76/$AR76)","v":0},{"$f":"SUM(D76:V76)","v":1},"OK",{"$f":"+'COS Input'!D40*Y8","v":218549473.19261894},{"$f":"+'COS Input'!E40*Z8","v":0},{"$f":"+'COS Input'!F40*AA8","v":0},{"$f":"+'COS Input'!G40*AB8","v":0},{"$f":"+'COS Input'!H40*AC8","v":0},{"$f":"+'COS Input'!I40*AD8","v":0},{"$f":"+'COS Input'!J40*AE8","v":0},{"$f":"+'COS Input'!K40*AF8","v":0},{"$f":"+'COS Input'!L40*AG8","v":0},{"$f":"+'COS Input'!M40*AH8","v":0},{"$f":"+'COS Input'!N40*AI8","v":0},{"$f":"+'COS Input'!O40*AJ8","v":0},{"$f":"+'COS Input'!P40*AK8","v":0},{"$f":"+'COS Input'!Q40*AL8","v":0},{"$f":"+'COS Input'!R40","v":3801103.4536266141},{"$f":"+'COS Input'!S40","v":1260880.3377113102},{"$f":"+'COS Input'!T40","v":6746634.0754607925},{"$f":"+'COS Input'!U40","v":1710079.2505823567},{"$f":"+'COS Input'!V40","v":0},{"$f":"SUM(Y76:AQ76)","v":232068170.31}]
[]
[null,680,"Mains & Service Lines",{"$f":"(Y78/$AR78)*D$8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(AM78/$AR78)","v":{"$error":"#REF!"}},{"$f":"(AN78/$AR78)","v":{"$error":"#REF!"}},{"$f":"(AO78/$AR78)","v":{"$error":"#REF!"}},{"$f":"(AP78/$AR78)","v":{"$error":"#REF!"}},{"$f":"(AQ78/$AR78)","v":{"$error":"#REF!"}},{"$f":"SUM(D78:V78)","v":{"$error":"#REF!"}},"OK",{"$f":"Y72+Y74","v":{"$error":"#REF!"}},{"$f":"Z72+Z74","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AM72+AM74","v":{"$error":"#REF!"}},{"$f":"AN72+AN74","v":{"$error":"#REF!"}},{"$f":"AO72+AO74","v":{"$error":"#REF!"}},{"$f":"AP72+AP74","v":{"$error":"#REF!"}},{"$f":"AQ72+AQ74","v":{"$error":"#REF!"}},{"$f":"SUM(Y78:AQ78)","v":{"$error":"#REF!"}}]
[]
["Taxes",null,"Taxes",{"$f":"(Y80/$AR80)*D$8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(AM80/$AR80)","v":{"$error":"#N/A"}},{"$f":"(AN80/$AR80)","v":{"$error":"#N/A"}},{"$f":"(AO80/$AR80)","v":{"$error":"#N/A"}},{"$f":"(AP80/$AR80)","v":{"$error":"#N/A"}},{"$f":"(AQ80/$AR80)","v":{"$error":"#N/A"}},{"$f":"SUM(D80:V80)","v":{"$error":"#N/A"}},"OK",{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!G21-'COS Sum'!G26-'COS Sum'!G34-'COS Sum'!G37-'COS Sum'!G38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!G74)*Y8","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!H21-'COS Sum'!H26-'COS Sum'!H34-'COS Sum'!H37-'COS Sum'!H38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!H74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!I21-'COS Sum'!I26-'COS Sum'!I34-'COS Sum'!I37-'COS Sum'!I38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!I74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!J21-'COS Sum'!J26-'COS Sum'!J34-'COS Sum'!J37-'COS Sum'!J38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!J74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!K21-'COS Sum'!K26-'COS Sum'!K34-'COS Sum'!K37-'COS Sum'!K38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!K74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!L21-'COS Sum'!L26-'COS Sum'!L34-'COS Sum'!L37-'COS Sum'!L38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!L74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!M21-'COS Sum'!M26-'COS Sum'!M34-'COS Sum'!M37-'COS Sum'!M38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!M74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!N21-'COS Sum'!N26-'COS Sum'!N34-'COS Sum'!N37-'COS Sum'!N38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!N74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!O21-'COS Sum'!O26-'COS Sum'!O34-'COS Sum'!O37-'COS Sum'!O38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!O74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!P21-'COS Sum'!P26-'COS Sum'!P34-'COS Sum'!P37-'COS Sum'!P38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!P74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!Q21-'COS Sum'!Q26-'COS Sum'!Q34-'COS Sum'!Q37-'COS Sum'!Q38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!Q74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!R21-'COS Sum'!R26-'COS Sum'!R34-'COS Sum'!R37-'COS Sum'!R38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!R74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!S21-'COS Sum'!S26-'COS Sum'!S34-'COS Sum'!S37-'COS Sum'!S38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!S74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!T21-'COS Sum'!T26-'COS Sum'!T34-'COS Sum'!T37-'COS Sum'!T38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!T74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!U21-'COS Sum'!U26-'COS Sum'!U34-'COS Sum'!U37-'COS Sum'!U38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!U74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!V21-'COS Sum'!V26-'COS Sum'!V34-'COS Sum'!V37-'COS Sum'!V38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!V74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!W21-'COS Sum'!W26-'COS Sum'!W34-'COS Sum'!W37-'COS Sum'!W38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!W74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!X21-'COS Sum'!X26-'COS Sum'!X34-'COS Sum'!X37-'COS Sum'!X38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!X74)","v":{"$error":"#N/A"}},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!Y21-'COS Sum'!Y26-'COS Sum'!Y34-'COS Sum'!Y37-'COS Sum'!Y38)-'ALLOCATIONS&PRETAX'!$K$9*'COS Sum'!Y74)","v":{"$error":"#N/A"}},{"$f":"SUM(Y80:AQ80)","v":{"$error":"#N/A"}}]
[]
[null,null,"Net Income",{"$f":"Y82/$AR$82","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AI82/$AR$82","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(D82:V82)","v":{"$error":"#N/A"}},"OK",{"$f":"'COS Sum'!G46*Y8","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!H46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!I46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!J46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!K46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!L46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!M46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!N46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!O46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!P46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!Q46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!R46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!S46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!T46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!U46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!V46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!W46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!X46","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!Y46","v":{"$error":"#N/A"}},{"$f":"SUM(Y82:AQ82)","v":{"$error":"#N/A"}}]

{"sheet":"COS Detail","index":36,"n_rows":1256,"n_cols":36,"rows_kept":1256,"cut":false,"hidden":false,"merged":[[946,1,946,4],[7,1,7,2],[8,1,8,2],[8,3,8,4],[10,1,10,4],[512,1,512,4]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR"}]
[]
[]
[null,null,null,null,null,null,{"$f":"'COS Sum'!F9","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"FERC",null,null,null,"Allocation",{"$f":"'COS Sum'!F10","v":"Jurisdiction"},{"$f":"+'COS Alloc Factors'!D8","v":1},{"$f":"+'COS Alloc Factors'!E8","v":0},{"$f":"+'COS Alloc Factors'!F8","v":0},{"$f":"+'COS Alloc Factors'!G8","v":0},{"$f":"+'COS Alloc Factors'!H8","v":0},{"$f":"+'COS Alloc Factors'!I8","v":0},{"$f":"+'COS Alloc Factors'!J8","v":0},{"$f":"+'COS Alloc Factors'!K8","v":0},{"$f":"+'COS Alloc Factors'!L8","v":0},{"$f":"+'COS Alloc Factors'!M8","v":0},null,null,null,null,{"$f":"+'COS Alloc Factors'!R8","v":1},{"$f":"+'COS Alloc Factors'!S8","v":1},{"$f":"+'COS Alloc Factors'!T8","v":1},{"$f":"+'COS Alloc Factors'!U8","v":1},{"$f":"+'COS Alloc Factors'!V8","v":1},null,null,{"$f":"SUM(AC10:AC1256)","v":{"$error":"#N/A"}}]
[null,"Account",null,"Description",null,"Factor",{"$f":"'COS Sum'!F11","v":"DNG Related"},"GS","GSR","GSC","GS1 0-10","GS2 10-25","GS3 25-50","GS4 50-100 ","GS5 100-200 ","GS6 200-400","GS7 400+ ","BSF1","BSF2","BSF3","BSF4","FS","IS","TS","FT-1","NGV","Total",null,"Check"]
[1]
[2,"UTILITY OPERATING REVENUE"]
[3]
[4,"TARIFF DTH SALES AND REVENUE"]
[5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOT COLUMN"]
[6,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jun 2009 Unadjusted Avg Results","Jun 2009 Adjusted Avg Results","Dec 2009 Avg Results","Dec 2010 YE Results","Dec 2010 Avg Results",{"$f":"'Control Panel'!F16","v":"DEC 2011 Adjusted Avg Results"}]
[7,null,"GS",{"$f":"'ROR-Model'!C16","v":"Distribution Non-Gas Rev"},null,{"$f":"+C16","v":"GS"},{"$f":"AJ18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!D$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!E$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!F$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!G$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!H$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!I$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!J$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!K$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!L$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!M$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!N$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!O$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!P$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!Q$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!R$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!S$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!T$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!U$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!V$9,FALSE)*$G16","v":{"$error":"#N/A"}},{"$f":"SUM(H16:Z16)","v":{"$error":"#N/A"}},null,{"$f":"AA16-G16","v":{"$error":"#N/A"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(AJ15,AF15:AI16,2,FALSE)","v":{"$error":"#N/A"}}]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"OakCity!$F$23","v":21330},{"$f":"OakCity!$F$23","v":21330},{"$f":"OakCity!$F$23","v":21330},{"$f":"OakCity!$F$23","v":21330},{"$f":"OakCity!$F$23","v":21330}]
[9,null,null,{"$f":"'ROR-Model'!C18","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!D$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!E$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!F$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!G$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!H$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!I$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!J$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!K$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!L$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!M$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!N$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!O$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!P$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!Q$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!R$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!S$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!T$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!U$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!V$9,FALSE)*$G18","v":{"$error":"#N/A"}},{"$f":"'ROR-Model'!AB18","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(AJ16:AJ17)","v":{"$error":"#N/A"}}]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[11,null,null,{"$f":"'ROR-Model'!C20","v":"Commodity Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!D$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!E$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!F$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!G$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!H$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!I$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!J$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!K$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!L$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!M$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!N$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!O$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!P$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!Q$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!R$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!S$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!T$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!U$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!V$9,FALSE)*$G20","v":{"$error":"#N/A"}},{"$f":"'ROR-Model'!AB20","v":0},null,0]
[12,null,null,{"$f":"'ROR-Model'!C21","v":"Total Revenue"},null,null,{"$f":"SUM(G16:G20)","v":{"$error":"#N/A"}},{"$f":"SUM(H16:H20)","v":{"$error":"#N/A"}},{"$f":"SUM(I16:I20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA16:AA20)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[14,null,null,{"$f":"'ROR-Model'!C23","v":"Total Dth"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W23","v":103469715},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!D$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!E$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!F$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!G$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!H$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!I$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!J$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!K$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!L$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!M$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!N$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!O$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!P$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!Q$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!R$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!S$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!T$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!U$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!V$9,FALSE)*$G23","v":{"$error":"#N/A"}},{"$f":"SUM(H23:Z23)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C25","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!D$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!E$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!F$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!G$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!H$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!I$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!J$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!K$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!L$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!M$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!N$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!O$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!P$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!Q$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!R$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!S$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!T$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!U$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!V$9,FALSE)*$G25","v":0},{"$f":"SUM(H25:Z25)","v":0},null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C27","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!D$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!E$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!F$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!G$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!H$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!I$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!J$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!K$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!L$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!M$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!N$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!O$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!P$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!Q$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!R$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!S$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!T$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!U$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!V$9,FALSE)*$G27","v":0},{"$f":"'ROR-Model'!AB27","v":0},null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C29","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!D$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!E$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!F$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!G$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!H$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!I$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!J$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!K$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!L$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!M$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!N$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!O$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!P$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!Q$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!R$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!S$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!T$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!U$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!V$9,FALSE)*$G29","v":0},{"$f":"'ROR-Model'!AB29","v":0},null,0]
[21,null,null,{"$f":"'ROR-Model'!C30","v":"Total Revenue"},null,null,{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA25:AA29)","v":0},null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C32","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!D$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!E$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!F$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!G$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!H$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!I$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!J$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!K$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!L$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!M$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!N$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!O$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!P$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!Q$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!R$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!S$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!T$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!U$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!V$9,FALSE)*$G32","v":0},{"$f":"SUM(H32:Z32)","v":0},null,0]
[24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C34","v":"Distribution Non-Gas Rev"},null,"GS",{"$f":"'ROR-Model'!W34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!D$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!E$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!F$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!G$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!H$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!I$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!J$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!K$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!L$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!M$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!N$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!O$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!P$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!Q$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!R$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!S$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!T$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!U$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!V$9,FALSE)*$G34","v":{"$error":"#N/A"}},{"$f":"SUM(H34:Z34)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C36","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!D$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!E$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!F$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!G$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!H$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!I$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!J$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!K$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!L$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!M$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!N$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!O$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!P$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!Q$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!R$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!S$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!T$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!U$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!V$9,FALSE)*$G36","v":0},{"$f":"'ROR-Model'!AB36","v":0},null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C38","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!D$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!E$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!F$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!G$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!H$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!I$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!J$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!K$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!L$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!M$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!N$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!O$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!P$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!Q$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!R$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!S$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!T$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!U$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!V$9,FALSE)*$G38","v":0},{"$f":"'ROR-Model'!AB38","v":0},null,0]
[21,null,null,{"$f":"'ROR-Model'!C39","v":"Total Revenue"},null,null,{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":{"$error":"#N/A"}},{"$f":"SUM(I34:I38)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA34:AA38)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C41","v":"Total Dth"},null,"GS",{"$f":"'ROR-Model'!W41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!D$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!E$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!F$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!G$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!H$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!I$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!J$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!K$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!L$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!M$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!N$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!O$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!P$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!Q$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!R$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!S$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!T$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!U$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!V$9,FALSE)*$G41","v":{"$error":"#N/A"}},{"$f":"SUM(H41:Z41)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[34,"FS","FS",{"$f":"'ROR-Model'!C43","v":"Distribution Non-Gas Rev"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W43","v":4910618},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!D$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!E$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!F$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!G$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!H$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!I$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!J$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!K$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!L$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!M$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!N$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!O$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!P$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!Q$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!R$9,FALSE)*$G43","v":4910618},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!S$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!T$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!U$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!V$9,FALSE)*$G43","v":0},{"$f":"SUM(H43:Z43)","v":4910618},null,0]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[36,null,null,{"$f":"'ROR-Model'!C45","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!D$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!E$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!F$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!G$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!H$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!I$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!J$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!K$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!L$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!M$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!N$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!O$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!P$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!Q$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!R$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!S$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!T$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!U$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!V$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!W$9,FALSE)*$G45","v":0},null,0]
[37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[38,null,null,{"$f":"'ROR-Model'!C47","v":"Commodity Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!D$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!E$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!F$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!G$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!H$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!I$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!J$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!K$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!L$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!M$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!N$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!O$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!P$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!Q$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!R$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!S$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!T$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!U$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!V$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!W$9,FALSE)*$G47","v":0},null,0]
[39,null,null,{"$f":"'ROR-Model'!C48","v":"Total Revenue"},null,null,{"$f":"SUM(G43:G47)","v":4910618},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4910618,0,0,0,0,{"$f":"SUM(AA43:AA47)","v":4910618},null,{"$f":"AA48-G48","v":0}]
[40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[41,null,null,{"$f":"'ROR-Model'!C50","v":"Total Dth"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W50","v":7512495},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!D$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!E$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!F$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!G$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!H$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!I$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!J$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!K$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!L$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!M$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!N$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!O$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!P$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!Q$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!R$9,FALSE)*$G50","v":7512495},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!S$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!T$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!U$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!V$9,FALSE)*$G50","v":0},{"$f":"SUM(H50:Z50)","v":7512495},null,0]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C52","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!D$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!E$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!F$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!G$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!H$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!I$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!J$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!K$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!L$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!M$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!N$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!O$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!P$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!Q$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!R$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!S$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!T$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!U$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!V$9,FALSE)*$G52","v":0},{"$f":"SUM(H52:Z52)","v":0},null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C54","v":"Supplier Non-Gas Demand Revenue"},null,"TS",{"$f":"'ROR-Model'!W54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!D$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!E$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!F$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!G$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!H$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!I$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!J$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!K$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!L$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!M$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!N$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!O$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!P$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!Q$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!R$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!S$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!T$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!U$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!V$9,FALSE)*$G54","v":0},{"$f":"'ROR-Model'!AB54","v":0},null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C56","v":"Commodity Demand Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!D$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!E$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!F$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!G$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!H$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!I$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!J$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!K$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!L$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!M$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!N$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!O$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!P$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!Q$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!R$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!S$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!T$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!U$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!V$9,FALSE)*$G56","v":0},{"$f":"'ROR-Model'!AB56","v":0},null,0]
[21,null,null,{"$f":"'ROR-Model'!C57","v":"Total Revenue"},null,null,{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA52:AA56)","v":0},null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C59","v":"Total Sales Dth"},null,"TS",{"$f":"'ROR-Model'!W59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!D$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!E$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!F$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!G$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!H$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!I$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!J$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!K$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!L$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!M$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!N$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!O$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!P$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!Q$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!R$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!S$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!T$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!U$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!V$9,FALSE)*$G59","v":0},{"$f":"SUM(H59:Z59)","v":0},null,0]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[52,"OK","NGV",{"$f":"'ROR-Model'!C61","v":"Distribution Non-Gas Rev"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W61","v":3847157.8694736995},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!D$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!E$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!F$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!G$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!H$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!I$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!J$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!K$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!L$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!M$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!N$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!O$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!P$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!Q$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!R$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!S$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!T$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!U$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!V$9,FALSE)*$G61","v":3847157.8694736995},{"$f":"SUM(H61:Z61)","v":3847157.8694736995},null,0]
[53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[54,null,null,{"$f":"'ROR-Model'!C63","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!D$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!E$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!F$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!G$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!H$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!I$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!J$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!K$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!L$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!M$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!N$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!O$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!P$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!Q$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!R$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!S$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!T$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!U$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!V$9,FALSE)*$G63","v":0},{"$f":"'ROR-Model'!AB63","v":0},null,0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[56,null,null,{"$f":"'ROR-Model'!C65","v":"Commodity Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!D$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!E$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!F$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!G$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!H$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!I$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!J$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!K$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!L$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!M$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!N$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!O$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!P$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!Q$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!R$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!S$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!T$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!U$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!V$9,FALSE)*$G65","v":0},{"$f":"'ROR-Model'!AB65","v":0},null,0]
[57,null,null,{"$f":"'ROR-Model'!C66","v":"Total Revenue"},null,null,{"$f":"SUM(G61:G65)","v":3847157.8694736995},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3847157.8694736995,{"$f":"SUM(AA61:AA65)","v":3847157.8694736995},null,0]
[58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[59,null,null,{"$f":"'ROR-Model'!C68","v":"Total Dth"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W68","v":530145.71000000008},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!D$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!E$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!F$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!G$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!H$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!I$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!J$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!K$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!L$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!M$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!N$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!O$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!P$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!Q$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!R$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!S$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!T$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!U$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!V$9,FALSE)*$G68","v":530145.71000000008},{"$f":"SUM(H68:Z68)","v":530145.71000000008}]
[60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA69-G69","v":0}]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C70","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!D$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!E$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!F$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!G$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!H$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!I$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!J$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!K$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!L$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!M$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!N$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!O$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!P$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!Q$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!R$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!S$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!T$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!U$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!V$9,FALSE)*$G70","v":0},{"$f":"SUM(H70:Z70)","v":0},null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C72","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!D$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!E$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!F$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!G$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!H$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!I$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!J$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!K$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!L$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!M$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!N$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!O$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!P$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!Q$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!R$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!S$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!T$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!U$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!V$9,FALSE)*$G72","v":0},{"$f":"'ROR-Model'!AB72","v":0},null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C74","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!D$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!E$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!F$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!G$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!H$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!I$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!J$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!K$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!L$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!M$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!N$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!O$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!P$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!Q$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!R$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!S$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!T$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!U$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!V$9,FALSE)*$G74","v":0},{"$f":"'ROR-Model'!AB74","v":0},null,0]
[21,null,null,{"$f":"'ROR-Model'!C75","v":"Total Revenue"},null,null,{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA70:AA74)","v":0},null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C77","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!D$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!E$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!F$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!G$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!H$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!I$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!J$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!K$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!L$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!M$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!N$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!O$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!P$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!Q$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!R$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!S$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!T$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!U$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!V$9,FALSE)*$G77","v":0},{"$f":"SUM(H77:Z77)","v":0},null,0]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C79","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!D$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!E$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!F$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!G$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!H$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!I$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!J$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!K$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!L$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!M$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!N$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!O$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!P$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!Q$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!R$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!S$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!T$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!U$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!V$9,FALSE)*$G79","v":0},{"$f":"SUM(H79:Z79)","v":0},null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C81","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!D$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!E$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!F$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!G$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!H$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!I$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!J$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!K$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!L$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!M$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!N$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!O$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!P$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!Q$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!R$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!S$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!T$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!U$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!V$9,FALSE)*$G81","v":0},{"$f":"'ROR-Model'!AB81","v":0},null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C83","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!D$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!E$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!F$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!G$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!H$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!I$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!J$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!K$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!L$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!M$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!N$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!O$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!P$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!Q$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!R$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!S$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!T$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!U$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!V$9,FALSE)*$G83","v":0},{"$f":"'ROR-Model'!AB83","v":0},null,0]
[21,null,null,{"$f":"'ROR-Model'!C84","v":"Total Revenue"},null,null,{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA79:AA83)","v":0},null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C86","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!D$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!E$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!F$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!G$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!H$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!I$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!J$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!K$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!L$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!M$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!N$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!O$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!P$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!Q$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!R$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!S$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!T$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!U$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!V$9,FALSE)*$G86","v":0},{"$f":"SUM(H86:Z86)","v":0},null,0]
[78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[79,"IS","IS",{"$f":"'ROR-Model'!C88","v":"Distribution Non-Gas Rev"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!D$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!E$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!F$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!G$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!H$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!I$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!J$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!K$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!L$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!M$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!N$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!O$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!P$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!Q$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!R$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!S$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!T$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!U$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!V$9,FALSE)*$G88","v":0},{"$f":"SUM(H88:Z88)","v":0},null,0]
[80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[81,null,null,{"$f":"'ROR-Model'!C90","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!D$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!E$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!F$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!G$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!H$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!I$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!J$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!K$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!L$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!M$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!N$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!O$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!P$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!Q$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!R$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!S$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!T$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!U$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!V$9,FALSE)*$G90","v":0},{"$f":"'ROR-Model'!AB90","v":0},null,0]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[83,null,null,{"$f":"'ROR-Model'!C92","v":"Commodity Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!D$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!E$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!F$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!G$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!H$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!I$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!J$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!K$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!L$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!M$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!N$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!O$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!P$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!Q$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!R$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!S$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!T$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!U$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!V$9,FALSE)*$G92","v":0},{"$f":"'ROR-Model'!AB92","v":0},null,0]
[84,null,null,{"$f":"'ROR-Model'!C93","v":"Total Revenue"},null,null,{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA88:AA92)","v":0},null,0]
[85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[86,null,null,{"$f":"'ROR-Model'!C95","v":"Total Dth"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!D$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!E$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!F$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!G$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!H$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!I$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!J$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!K$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!L$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!M$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!N$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!O$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!P$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!Q$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!R$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!S$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!T$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!U$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!V$9,FALSE)*$G95","v":0},{"$f":"SUM(H95:Z95)","v":0},null,0]
[87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C97","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W97","v":782555},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!D$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!E$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!F$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!G$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!H$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!I$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!J$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!K$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!L$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!M$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!N$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!O$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!P$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!Q$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!R$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!S$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!T$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!U$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!V$9,FALSE)*$G97","v":0},{"$f":"SUM(H97:Z97)","v":0},null,-782555]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C99","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!D$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!E$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!F$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!G$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!H$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!I$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!J$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!K$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!L$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!M$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!N$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!O$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!P$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!Q$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!R$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!S$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!T$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!U$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!V$9,FALSE)*$G99","v":0},{"$f":"'ROR-Model'!AB99","v":0},null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C101","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!D$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!E$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!F$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!G$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!H$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!I$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!J$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!K$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!L$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!M$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!N$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!O$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!P$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!Q$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!R$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!S$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!T$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!U$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!V$9,FALSE)*$G101","v":0},{"$f":"'ROR-Model'!AB101","v":0},null,{"$f":"AA101-G101","v":0}]
[21,null,null,{"$f":"'ROR-Model'!C102","v":"Total Revenue"},null,null,{"$f":"SUM(G97:G101)","v":782555},{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA97:AA101)","v":0},null,-782555]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C104","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W104","v":2628324},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!D$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!E$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!F$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!G$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!H$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!I$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!J$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!K$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!L$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!M$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!N$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!O$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!P$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!Q$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!R$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!S$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!T$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!U$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!V$9,FALSE)*$G104","v":0},{"$f":"SUM(H104:Z104)","v":0},null,-2628324]
[96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","IS",{"$f":"'ROR-Model'!C106","v":"Distribution Non-Gas Rev"},null,"IS",{"$f":"'ROR-Model'!W106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!D$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!E$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!F$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!G$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!H$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!I$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!J$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!K$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!L$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!M$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!N$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!O$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!P$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!Q$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!R$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!S$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!T$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!U$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!V$9,FALSE)*$G106","v":0},{"$f":"SUM(H106:Z106)","v":0},null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C108","v":"Supplier Non-Gas Revenue"},null,"IS",{"$f":"'ROR-Model'!W108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!D$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!E$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!F$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!G$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!H$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!I$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!J$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!K$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!L$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!M$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!N$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!O$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!P$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!Q$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!R$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!S$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!T$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!U$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!V$9,FALSE)*$G108","v":0},{"$f":"'ROR-Model'!AB108","v":0},null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C110","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!D$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!E$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!F$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!G$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!H$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!I$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!J$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!K$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!L$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!M$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!N$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!O$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!P$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!Q$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!R$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!S$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!T$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!U$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!V$9,FALSE)*$G110","v":0},{"$f":"'ROR-Model'!AB110","v":0},null,0]
[21,null,null,{"$f":"'ROR-Model'!C111","v":"Total Revenue"},null,null,{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA106:AA110)","v":0},null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C113","v":"Total Dth"},null,"IS",{"$f":"'ROR-Model'!W113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!D$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!E$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!F$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!G$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!H$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!I$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!J$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!K$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!L$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!M$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!N$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!O$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!P$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!Q$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!R$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!S$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!T$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!U$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!V$9,FALSE)*$G113","v":0},{"$f":"SUM(H113:Z113)","v":0},null,0]
[105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[106,"OK","FT1-L",{"$f":"'ROR-Model'!C115","v":"Distribution Non-Gas Rev"},null,"FT-1",{"$f":"'ROR-Model'!W115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!D$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!E$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!F$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!G$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!H$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!I$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!J$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!K$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!L$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!M$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!N$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!O$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!P$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!Q$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!R$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!S$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!T$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!U$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!V$9,FALSE)*$G115","v":0},{"$f":"SUM(H115:Z115)","v":0},null,0]
[107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,null,null,{"$f":"'ROR-Model'!C117","v":"Supplier Non-Gas Revenue"},null,"FT-1",{"$f":"'ROR-Model'!W117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!D$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!E$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!F$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!G$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!H$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!I$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!J$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!K$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!L$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!M$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!N$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!O$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!P$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!Q$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!R$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!S$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!T$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!U$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!V$9,FALSE)*$G117","v":0},{"$f":"'ROR-Model'!AB117","v":0},null,0]
[109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[110,null,null,{"$f":"'ROR-Model'!C119","v":"Commodity Revenue"},null,"FT-1",{"$f":"'ROR-Model'!W119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!D$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!E$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!F$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!G$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!H$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!I$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!J$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!K$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!L$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!M$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!N$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!O$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!P$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!Q$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!R$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!S$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!T$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!U$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!V$9,FALSE)*$G119","v":0},{"$f":"'ROR-Model'!AB119","v":0},null,0]
[111,null,null,{"$f":"'ROR-Model'!C120","v":"Total Revenue"},null,null,{"$f":"SUM(G115:G119)","v":0},{"$f":"SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA115:AA119)","v":0},null,0]
[112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[113,null,null,{"$f":"'ROR-Model'!C122","v":"Total Dth"},null,"FT-1",{"$f":"'ROR-Model'!I122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!D$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!E$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!F$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!G$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!H$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!I$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!J$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!K$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!L$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!M$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!N$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!O$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!P$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!Q$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!R$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!S$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!T$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!U$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!V$9,FALSE)*$G122","v":0},{"$f":"SUM(H122:Z122)","v":0}]
[114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA123-G123","v":0}]
[115,"OK","FT-1",{"$f":"'ROR-Model'!C124","v":"Distribution Non-Gas Rev"},null,{"$f":"+C124","v":"FT-1"},{"$f":"'ROR-Model'!W124","v":4058852},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!D$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!E$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!F$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!G$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!H$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!I$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!J$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!K$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!L$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!M$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!N$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!O$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!P$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!Q$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!R$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!S$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!T$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!U$9,FALSE)*$G124","v":4058852},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!V$9,FALSE)*$G124","v":0},{"$f":"SUM(H124:Z124)","v":4058852},null,0]
[116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[117,null,null,{"$f":"'ROR-Model'!C126","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C124","v":"FT-1"},{"$f":"'ROR-Model'!W126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!D$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!E$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!F$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!G$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!H$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!I$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!J$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!K$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!L$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!M$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!N$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!O$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!P$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!Q$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!R$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!S$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!T$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!U$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!V$9,FALSE)*$G126","v":0},{"$f":"'ROR-Model'!AB126","v":0},null,0]
[118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[119,null,null,{"$f":"'ROR-Model'!C128","v":"Commodity Revenue"},null,{"$f":"+C124","v":"FT-1"},{"$f":"'ROR-Model'!W128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!D$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!E$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!F$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!G$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!H$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!I$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!J$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!K$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!L$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!M$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!N$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!O$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!P$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!Q$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!R$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!S$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!T$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!U$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!V$9,FALSE)*$G128","v":0},{"$f":"'ROR-Model'!AB128","v":0},null,0]
[120,null,null,{"$f":"'ROR-Model'!C129","v":"Total Revenue"},null,null,{"$f":"SUM(G124:G128)","v":4058852},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4058852,0,{"$f":"SUM(AA124:AA128)","v":4058852},null,0]
[121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[122,null,null,{"$f":"'ROR-Model'!C131","v":"Total Dth"},null,{"$f":"+C124","v":"FT-1"},{"$f":"'ROR-Model'!W131","v":21996479},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!D$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!E$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!F$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!G$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!H$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!I$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!J$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!K$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!L$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!M$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!N$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!O$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!P$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!Q$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!R$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!S$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!T$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!U$9,FALSE)*$G131","v":21996479},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!V$9,FALSE)*$G131","v":0},{"$f":"SUM(H131:Z131)","v":21996479}]
[123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA132-G132","v":0}]
[16,"FUTURE","FT-2",{"$f":"'ROR-Model'!C133","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!D$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!E$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!F$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!G$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!H$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!I$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!J$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!K$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!L$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!M$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!N$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!O$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!P$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!Q$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!R$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!S$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!T$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!U$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!V$9,FALSE)*$G133","v":0},{"$f":"SUM(H133:Z133)","v":0},null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C135","v":"Supplier Non-Gas Revenue"},null,"TS",{"$f":"'ROR-Model'!W135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!D$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!E$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!F$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!G$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!H$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!I$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!J$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!K$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!L$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!M$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!N$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!O$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!P$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!Q$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!R$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!S$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!T$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!U$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!V$9,FALSE)*$G135","v":0},{"$f":"'ROR-Model'!AB135","v":0},null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C137","v":"Commodity Revenue"},null,"TS",{"$f":"'ROR-Model'!W137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!D$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!E$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!F$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!G$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!H$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!I$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!J$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!K$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!L$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!M$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!N$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!O$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!P$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!Q$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!R$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!S$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!T$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!U$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!V$9,FALSE)*$G137","v":0},{"$f":"'ROR-Model'!AB137","v":0},null,0]
[21,null,null,{"$f":"'ROR-Model'!C138","v":"Total Revenue"},null,null,{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA133:AA137)","v":0},null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C140","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!D$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!E$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!F$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!G$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!H$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!I$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!J$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!K$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!L$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!M$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!N$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!O$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!P$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!Q$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!R$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!S$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!T$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!U$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!V$9,FALSE)*$G140","v":0},{"$f":"SUM(H140:Z140)","v":0},null,0]
[132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[133,"OK","MT",{"$f":"'ROR-Model'!C142","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W142","v":28862},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!D$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!E$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!F$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!G$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!H$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!I$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!J$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!K$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!L$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!M$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!N$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!O$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!P$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!Q$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!R$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!S$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!T$9,FALSE)*$G142","v":28862},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!U$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!V$9,FALSE)*$G142","v":0},{"$f":"SUM(H142:Z142)","v":28862},null,0]
[134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[135,null,null,{"$f":"'ROR-Model'!C144","v":"Supplier Non-Gas Revenue"},null,"TS",{"$f":"'ROR-Model'!W144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!D$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!E$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!F$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!G$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!H$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!I$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!J$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!K$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!L$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!M$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!N$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!O$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!P$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!Q$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!R$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!S$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!T$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!U$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!V$9,FALSE)*$G144","v":0},{"$f":"'ROR-Model'!AB144","v":0},null,0]
[136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[137,null,null,{"$f":"'ROR-Model'!C146","v":"Commodity Revenue"},null,"TS",{"$f":"'ROR-Model'!W146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!D$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!E$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!F$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!G$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!H$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!I$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!J$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!K$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!L$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!M$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!N$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!O$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!P$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!Q$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!R$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!S$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!T$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!U$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!V$9,FALSE)*$G146","v":0},{"$f":"'ROR-Model'!AB146","v":0},null,0]
[138,null,null,{"$f":"'ROR-Model'!C147","v":"Total Revenue"},null,null,{"$f":"SUM(G142:G146)","v":28862},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,28862,0,0,{"$f":"SUM(AA142:AA146)","v":28862},null,0]
[139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[140,null,null,{"$f":"'ROR-Model'!C149","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W149","v":32262},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!D$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!E$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!F$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!G$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!H$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!I$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!J$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!K$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!L$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!M$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!N$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!O$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!P$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!Q$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!R$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!S$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!T$9,FALSE)*$G149","v":32262},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!U$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!V$9,FALSE)*$G149","v":0},{"$f":"SUM(H149:Z149)","v":32262},null,0]
[141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C151","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!D$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!E$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!F$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!G$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!H$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!I$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!J$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!K$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!L$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!M$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!N$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!O$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!P$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!Q$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!R$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!S$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!T$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!U$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!V$9,FALSE)*$G151","v":0},{"$f":"SUM(H151:Z151)","v":0},null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C153","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!D$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!E$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!F$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!G$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!H$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!I$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!J$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!K$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!L$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!M$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!N$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!O$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!P$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!Q$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!R$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!S$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!T$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!U$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!V$9,FALSE)*$G153","v":0},{"$f":"'ROR-Model'!AB153","v":0},null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C155","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!D$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!E$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!F$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!G$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!H$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!I$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!J$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!K$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!L$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!M$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!N$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!O$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!P$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!Q$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!R$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!S$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!T$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!U$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!V$9,FALSE)*$G155","v":0},{"$f":"'ROR-Model'!AB155","v":0},null,0]
[21,null,null,{"$f":"'ROR-Model'!C156","v":"Total Revenue"},null,null,{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA151:AA155)","v":0},null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C158","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!D$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!E$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!F$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!G$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!H$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!I$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!J$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!K$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!L$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!M$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!N$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!O$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!P$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!Q$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!R$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!S$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!T$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!U$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!V$9,FALSE)*$G158","v":0},{"$f":"SUM(H158:Z158)","v":0},null,0]
[150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[151,"TS","TS",{"$f":"'ROR-Model'!C160","v":"Distribution Non-Gas Rev"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W160","v":7099977},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!D$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!E$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!F$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!G$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!H$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!I$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!J$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!K$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!L$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!M$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!N$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!O$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!P$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!Q$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!R$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!S$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!T$9,FALSE)*$G160","v":7099977},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!U$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!V$9,FALSE)*$G160","v":0},{"$f":"SUM(H160:Z160)","v":7099977},null,0]
[152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[153,null,null,{"$f":"'ROR-Model'!C162","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!D$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!E$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!F$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!G$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!H$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!I$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!J$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!K$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!L$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!M$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!N$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!O$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!P$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!Q$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!R$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!S$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!T$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!U$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!V$9,FALSE)*$G162","v":0},{"$f":"'ROR-Model'!AB162","v":0},null,0]
[154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[155,null,null,{"$f":"'ROR-Model'!C164","v":"Commodity Revenue"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!D$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!E$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!F$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!G$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!H$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!I$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!J$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!K$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!L$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!M$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!N$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!O$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!P$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!Q$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!R$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!S$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!T$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!U$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!V$9,FALSE)*$G164","v":0},{"$f":"'ROR-Model'!AB164","v":0},null,{"$f":"AA164-G164","v":0}]
[156,null,null,{"$f":"'ROR-Model'!C165","v":"Total Revenue"},null,null,{"$f":"SUM(G160:G164)","v":7099977},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,7099977,0,0,{"$f":"SUM(AA160:AA164)","v":7099977},null,0]
[157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[158,null,null,{"$f":"'ROR-Model'!C167","v":"Total Dth"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W167","v":29978657},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!D$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!E$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!F$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!G$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!H$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!I$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!J$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!K$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!L$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!M$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!N$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!O$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!P$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!Q$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!R$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!S$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!T$9,FALSE)*$G167","v":29978657},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!U$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!V$9,FALSE)*$G167","v":0},{"$f":"SUM(H167:Z167)","v":29978657},null,0]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C169","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!D$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!E$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!F$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!G$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!H$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!I$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!J$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!K$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!L$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!M$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!N$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!O$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!P$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!Q$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!R$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!S$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!T$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!U$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!V$9,FALSE)*$G169","v":0},{"$f":"SUM(H169:Z169)","v":0},null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C171","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!D$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!E$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!F$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!G$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!H$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!I$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!J$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!K$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!L$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!M$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!N$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!O$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!P$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!Q$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!R$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!S$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!T$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!U$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!V$9,FALSE)*$G171","v":0},{"$f":"'ROR-Model'!AB171","v":0},null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C173","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!D$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!E$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!F$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!G$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!H$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!I$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!J$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!K$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!L$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!M$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!N$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!O$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!P$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!Q$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!R$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!S$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!T$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!U$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!V$9,FALSE)*$G173","v":0},{"$f":"'ROR-Model'!AB173","v":0},null,0]
[21,null,null,{"$f":"'ROR-Model'!C174","v":"Total Revenue"},null,null,{"$f":"SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA169:AA173)","v":0},null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C176","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!D$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!E$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!F$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!G$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!H$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!I$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!J$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!K$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!L$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!M$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!N$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!O$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!P$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!Q$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!R$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!S$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!T$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!U$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!V$9,FALSE)*$G176","v":0},{"$f":"SUM(H176:Z176)","v":0},null,0]
[168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[169,"OK","FT-2C",{"$f":"'ROR-Model'!C178","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!D$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!E$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!F$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!G$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!H$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!I$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!J$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!K$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!L$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!M$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!N$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!O$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!P$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!Q$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!R$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!S$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!T$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!U$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!V$9,FALSE)*$G178","v":0},{"$f":"SUM(H178:Z178)","v":0},null,0]
[170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[171,null,null,{"$f":"'ROR-Model'!B180","v":0},null,"TS",{"$f":"'ROR-Model'!W180-'ROR-Model'!W180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!D$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!E$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!F$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!G$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!H$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!I$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!J$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!K$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!L$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!M$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!N$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!O$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!P$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!Q$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!R$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!S$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!T$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!U$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!V$9,FALSE)*$G180","v":0},{"$f":"'ROR-Model'!AB180","v":0},null,0]
[172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[173,null,null,{"$f":"'ROR-Model'!B182","v":0},null,"TS",{"$f":"'ROR-Model'!W182-'ROR-Model'!W182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!D$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!E$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!F$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!G$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!H$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!I$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!J$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!K$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!L$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!M$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!N$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!O$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!P$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!Q$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!R$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!S$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!T$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!U$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!V$9,FALSE)*$G182","v":0},{"$f":"'ROR-Model'!AB182","v":0},null,0]
[174,null,null,{"$f":"'ROR-Model'!B183","v":0},null,null,{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA178:AA182)","v":0},null,0]
[175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[176,null,null,{"$f":"'ROR-Model'!B185","v":0},null,"TS",{"$f":"'ROR-Model'!W185-'ROR-Model'!W185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!D$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!E$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!F$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!G$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!H$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!I$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!J$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!K$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!L$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!M$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!N$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!O$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!P$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!Q$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!R$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!S$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!T$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!U$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!V$9,FALSE)*$G185","v":0},{"$f":"SUM(H185:Z185)","v":0}]
[177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA186-G186","v":0}]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!B187","v":"Blank"},null,"No Allocation",{"$f":"'ROR-Model'!W187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!D$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!E$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!F$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!G$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!H$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!I$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!J$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!K$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!L$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!M$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!N$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!O$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!P$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!Q$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!R$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!S$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!T$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!U$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!V$9,FALSE)*$G187","v":0},{"$f":"SUM(H187:Z187)","v":0},null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!B189","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!D$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!E$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!F$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!G$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!H$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!I$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!J$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!K$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!L$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!M$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!N$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!O$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!P$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!Q$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!R$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!S$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!T$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!U$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!V$9,FALSE)*$G189","v":0},{"$f":"'ROR-Model'!AB189","v":0},null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!B191","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!D$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!E$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!F$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!G$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!H$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!I$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!J$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!K$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!L$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!M$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!N$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!O$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!P$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!Q$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!R$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!S$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!T$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!U$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!V$9,FALSE)*$G191","v":0},{"$f":"'ROR-Model'!AB191","v":0},null,0]
[21,null,null,{"$f":"'ROR-Model'!B192","v":0},null,null,{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA187:AA191)","v":0},null,0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!B194","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!D$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!E$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!F$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!G$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!H$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!I$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!J$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!K$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!L$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!M$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!N$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!O$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!P$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!Q$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!R$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!S$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!T$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!U$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!V$9,FALSE)*$G194","v":0},{"$f":"SUM(H194:Z194)","v":0},null,0]
[186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[187,null,"CET",{"$f":"'ROR-Model'!B196","v":"CET"},null,"GS",{"$f":"'ROR-Model'!W196","v":-3520781},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!D$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!E$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!F$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!G$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!H$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!I$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!J$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!K$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!L$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!M$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!N$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!O$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!P$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!Q$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!R$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!S$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!T$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!U$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!V$9,FALSE)*$G196","v":{"$error":"#N/A"}},{"$f":"'ROR-Model'!W196","v":-3520781},null,0]
[188,null,"DSM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[189,null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[191,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G16+G25+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G196","v":{"$error":"#N/A"}},{"$f":"+H16+H25+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H196","v":{"$error":"#N/A"}},{"$f":"+I16+I25+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I196","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(H200:Z200)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[192,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G18+G27+G36+G45+G53+G54+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189","v":0},{"$f":"+H18+H27+H36+H45+H53+H54+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189","v":{"$error":"#N/A"}},{"$f":"+I18+I27+I36+I45+I53+I54+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[193,null,null,"Commodity Revenue",null,null,{"$f":"+G20+G29+G38+G47+G55+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191","v":0},{"$f":"+H20+H29+H38+H47+H55+H56+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191","v":{"$error":"#N/A"}},{"$f":"+I20+I29+I38+I47+I55+I56+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[194,null,null,"Total Utah Revenue",null,null,{"$f":"SUM(G200:G202)","v":{"$error":"#N/A"}},{"$f":"SUM(H200:H202)","v":{"$error":"#N/A"}},{"$f":"SUM(I200:I202)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[195,null,null,"Utah DNG Less NGV, FT-1, FT-1L, MT and FT-2C",null,null,{"$f":"+G16+G25+G34+G43+G52+G70+G79+G88+G97+G106+G151+G160+G169+G187+G196","v":{"$error":"#N/A"}},{"$f":"+H16+H25+H34+H43+H52+H70+H79+H88+H97+H106+H151+H160+H169+H187+H196","v":{"$error":"#N/A"}},{"$f":"+I16+I25+I34+I43+I52+I70+I79+I88+I97+I106+I151+I160+I169+I187+I196","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[196,null,null,"Sales Dth",null,null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113","v":114140679.70999999},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113","v":{"$error":"#N/A"}},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[197,null,null,"Transportation Dth",null,null,{"$f":"G122+G131+G140+G149+G158+G167+G176+G185+G194","v":52007398},{"$f":"H122+H131+H140+H149+H158+H167+H176+H185+H194","v":0},{"$f":"I122+I131+I140+I149+I158+I167+I176+I185+I194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,30010919,21996479,0,52007398,null,0]
[198,null,null,"Total Utah Dth",null,null,{"$f":"SUM(G205:G206)","v":166148077.70999998},{"$f":"SUM(H205:H206)","v":{"$error":"#N/A"}},{"$f":"SUM(I205:I206)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[199,null,null,"Utah Dth Less NGV, FT-1, FT-1L, MT and FT-2C",null,null,{"$f":"G23+G32+G41+G50+G59+G77+G86+G95+G104+G113+G158+G167+G176+G194","v":143589191},{"$f":"H23+H32+H41+H50+H59+H77+H86+H95+H104+H113+H158+H167+H176+H194","v":{"$error":"#N/A"}},{"$f":"I23+I32+I41+I50+I59+I77+I86+I95+I104+I113+I158+I167+I176+I194","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA23+AA32+AA41+AA50+AA59+AA77+AA86+AA95+AA104+AA113+AA158+AA167+AA176+AA194","v":{"$error":"#N/A"}}]
[200,"Idaho",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA209-G209","v":0}]
[201,null,{"$f":"'ROR-Model'!A210","v":"Idaho"},{"$f":"'ROR-Model'!B210","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!D$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!E$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!F$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!G$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!H$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!I$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!J$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!K$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!L$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!M$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!N$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!O$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!P$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!Q$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!R$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!S$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!T$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!U$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!V$9,FALSE)*$G210","v":0},{"$f":"SUM(H210:Z210)","v":0},null,0]
[202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[203,null,null,{"$f":"'ROR-Model'!B212","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!D$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!E$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!F$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!G$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!H$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!I$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!J$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!K$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!L$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!M$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!N$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!O$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!P$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!Q$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!R$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!S$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!T$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!U$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!V$9,FALSE)*$G212","v":0},{"$f":"'ROR-Model'!AA212","v":0},null,0]
[204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[205,null,null,{"$f":"'ROR-Model'!B214","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!D$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!E$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!F$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!G$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!H$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!I$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!J$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!K$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!L$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!M$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!N$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!O$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!P$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!Q$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!R$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!S$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!T$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!U$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!V$9,FALSE)*$G214","v":0},{"$f":"'ROR-Model'!AA214","v":0},null,0]
[206,null,null,{"$f":"'ROR-Model'!B215","v":0},null,null,{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA210:AA214)","v":0},null,0]
[207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[208,null,null,{"$f":"'ROR-Model'!B217","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!D$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!E$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!F$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!G$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!H$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!I$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!J$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!K$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!L$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!M$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!N$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!O$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!P$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!Q$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!R$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!S$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!T$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!U$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!V$9,FALSE)*$G217","v":0},{"$f":"SUM(H217:Z217)","v":0},null,0]
[209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[210,null,{"$f":"'ROR-Model'!A219","v":0},{"$f":"'ROR-Model'!B219","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!D$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!E$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!F$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!G$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!H$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!I$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!J$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!K$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!L$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!M$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!N$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!O$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!P$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!Q$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!R$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!S$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!T$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!U$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!V$9,FALSE)*$G219","v":0},{"$f":"SUM(H219:Z219)","v":0},null,0]
[211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[212,null,null,{"$f":"'ROR-Model'!B221","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!D$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!E$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!F$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!G$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!H$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!I$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!J$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!K$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!L$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!M$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!N$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!O$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!P$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!Q$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!R$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!S$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!T$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!U$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!V$9,FALSE)*$G221","v":0},{"$f":"'ROR-Model'!AA221","v":0},null,0]
[213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[214,null,null,{"$f":"'ROR-Model'!B223","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!D$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!E$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!F$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!G$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!H$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!I$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!J$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!K$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!L$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!M$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!N$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!O$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!P$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!Q$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!R$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!S$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!T$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!U$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!V$9,FALSE)*$G223","v":0},{"$f":"'ROR-Model'!AA223","v":0},null,0]
[215,null,null,{"$f":"'ROR-Model'!B224","v":0},null,null,{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA219:AA223)","v":0},null,0]
[216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[217,null,null,{"$f":"'ROR-Model'!B226","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!D$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!E$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!F$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!G$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!H$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!I$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!J$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!K$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!L$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!M$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!N$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!O$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!P$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!Q$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!R$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!S$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!T$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!U$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!V$9,FALSE)*$G226","v":0},{"$f":"SUM(H226:Z226)","v":0},null,0]
[218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[219,null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[220,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA210+AA219","v":0},null,0]
[221,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA212+AA221","v":0},null,0]
[222,null,null,"Commodity Revenue",null,null,{"$f":"+G214+G223","v":0},{"$f":"+H214+H223","v":0},{"$f":"+I214+I223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA214+AA223","v":0},null,0]
[223,null,null,"Total Idaho Revenue",null,null,{"$f":"SUM(G229:G231)","v":0},{"$f":"SUM(H229:H231)","v":0},{"$f":"SUM(I229:I231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA229:AA231)","v":0},null,0]
[224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[225,null,null,"Sales Dth",null,null,{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA217+AA226","v":0},null,0]
[226,null,null,"Transportation Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[227,null,null,"Total Idaho Dth",null,null,{"$f":"SUM(G234:G235)","v":0},{"$f":"SUM(H234:H235)","v":0},{"$f":"SUM(I234:I235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA234:AA235)","v":0},null,0]
[228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[229,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[230,null,{"$f":"'ROR-Model'!A239","v":0},{"$f":"'ROR-Model'!B239","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!D$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!E$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!F$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!G$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!H$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!I$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!J$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!K$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!L$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!M$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!N$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!O$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!P$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!Q$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!R$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!S$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!T$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!U$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!V$9,FALSE)*$G239","v":0},{"$f":"SUM(H239:Z239)","v":0},null,0]
[231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA241-G241","v":0}]
[233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[234,null,null,{"$f":"'ROR-Model'!B243","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!D$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!E$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!F$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!G$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!H$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!I$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!J$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!K$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!L$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!M$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!N$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!O$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!P$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!Q$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!R$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!S$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!T$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!U$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!V$9,FALSE)*$G243","v":0},{"$f":"'ROR-Model'!AA243","v":0},null,0]
[235,null,null,{"$f":"'ROR-Model'!B244","v":0},null,null,{"$f":"SUM(G239:G243)","v":0},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA239:AA243)","v":0},null,0]
[236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[237,null,null,{"$f":"'ROR-Model'!B246","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!D$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!E$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!F$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!G$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!H$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!I$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!J$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!K$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!L$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!M$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!N$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!O$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!P$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!Q$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!R$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!S$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!T$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!U$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!V$9,FALSE)*$G246","v":0},{"$f":"SUM(H246:Z246)","v":0},null,0]
[238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[239,null,{"$f":"'ROR-Model'!A248","v":0},{"$f":"'ROR-Model'!B248","v":"F-1"},null,"No Allocation",{"$f":"'ROR-Model'!W248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!D$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!E$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!F$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!G$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!H$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!I$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!J$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!K$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!L$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!M$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!N$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!O$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!P$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!Q$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!R$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!S$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!T$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!U$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!V$9,FALSE)*$G248","v":0},{"$f":"SUM(H248:Z248)","v":0},null,0]
[240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[243,null,null,{"$f":"'ROR-Model'!B252","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!D$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!E$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!F$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!G$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!H$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!I$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!J$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!K$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!L$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!M$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!N$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!O$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!P$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!Q$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!R$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!S$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!T$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!U$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!V$9,FALSE)*$G252","v":0},{"$f":"'ROR-Model'!AA252","v":0},null,0]
[244,null,null,{"$f":"'ROR-Model'!B253","v":0},null,null,{"$f":"SUM(G248:G252)","v":0},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA248:AA252)","v":0},null,0]
[245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[246,null,null,{"$f":"'ROR-Model'!B255","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!D$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!E$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!F$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!G$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!H$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!I$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!J$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!K$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!L$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!M$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!N$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!O$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!P$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!Q$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!R$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!S$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!T$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!U$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!V$9,FALSE)*$G255","v":0},{"$f":"SUM(H255:Z255)","v":0},null,0]
[247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[248,null,{"$f":"'ROR-Model'!A257","v":0},{"$f":"'ROR-Model'!B257","v":"NGV"},null,"No Allocation",{"$f":"'ROR-Model'!W257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!D$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!E$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!F$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!G$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!H$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!I$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!J$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!K$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!L$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!M$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!N$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!O$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!P$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!Q$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!R$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!S$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!T$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!U$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!V$9,FALSE)*$G257","v":0},{"$f":"SUM(H257:Z257)","v":0},null,0]
[249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[252,null,null,{"$f":"'ROR-Model'!B261","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!D$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!E$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!F$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!G$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!H$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!I$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!J$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!K$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!L$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!M$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!N$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!O$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!P$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!Q$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!R$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!S$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!T$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!U$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!V$9,FALSE)*$G261","v":0},{"$f":"'ROR-Model'!AA261","v":0},null,0]
[253,null,null,{"$f":"'ROR-Model'!B262","v":0},null,null,{"$f":"SUM(G257:G261)","v":0},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA257:AA261)","v":0},null,0]
[254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[255,null,null,{"$f":"'ROR-Model'!B264","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!D$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!E$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!F$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!G$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!H$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!I$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!J$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!K$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!L$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!M$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!N$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!O$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!P$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!Q$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!R$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!S$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!T$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!U$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!V$9,FALSE)*$G264","v":0},{"$f":"SUM(H264:Z264)","v":0},null,0]
[256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[257,null,{"$f":"'ROR-Model'!A266","v":0},{"$f":"'ROR-Model'!B266","v":"GSW"},null,"No Allocation",{"$f":"'ROR-Model'!W266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!D$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!E$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!F$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!G$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!H$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!I$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!J$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!K$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!L$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!M$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!N$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!O$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!P$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!Q$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!R$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!S$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!T$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!U$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!V$9,FALSE)*$G266","v":0},{"$f":"SUM(H266:Z266)","v":0},null,0]
[258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[261,null,null,{"$f":"'ROR-Model'!B270","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!D$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!E$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!F$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!G$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!H$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!I$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!J$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!K$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!L$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!M$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!N$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!O$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!P$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!Q$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!R$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!S$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!T$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!U$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!V$9,FALSE)*$G270","v":0},{"$f":"'ROR-Model'!AA270","v":0},null,0]
[262,null,null,{"$f":"'ROR-Model'!B271","v":0},null,null,{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA266:AA270)","v":0},null,0]
[263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[264,null,null,{"$f":"'ROR-Model'!B273","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!D$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!E$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!F$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!G$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!H$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!I$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!J$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!K$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!L$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!M$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!N$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!O$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!P$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!Q$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!R$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!S$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!T$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!U$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!V$9,FALSE)*$G273","v":0},{"$f":"SUM(H273:Z273)","v":0},null,{"$f":"AA273-G273","v":0}]
[265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[266,null,{"$f":"'ROR-Model'!A275","v":0},{"$f":"'ROR-Model'!B275","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!D$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!E$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!F$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!G$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!H$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!I$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!J$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!K$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!L$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!M$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!N$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!O$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!P$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!Q$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!R$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!S$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!T$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!U$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!V$9,FALSE)*$G275","v":0},{"$f":"SUM(H275:Z275)","v":0},null,0]
[267,null,null,null,{"$f":"'ROR-Model'!C276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[268,null,null,{"$f":"'ROR-Model'!B277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[270,null,null,{"$f":"'ROR-Model'!B279","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!D$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!E$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!F$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!G$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!H$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!I$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!J$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!K$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!L$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!M$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!N$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!O$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!P$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!Q$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!R$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!S$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!T$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!U$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!V$9,FALSE)*$G279","v":0},{"$f":"'ROR-Model'!AA279","v":0},null,0]
[271,null,null,{"$f":"'ROR-Model'!B280","v":0},null,null,{"$f":"SUM(G275:G279)","v":0},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA275:AA279)","v":0},null,0]
[272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[273,null,null,{"$f":"'ROR-Model'!B282","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!D$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!E$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!F$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!G$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!H$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!I$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!J$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!K$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!L$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!M$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!N$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!O$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!P$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!Q$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!R$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!S$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!T$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!U$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!V$9,FALSE)*$G282","v":0},{"$f":"SUM(H282:Z282)","v":0},null,0]
[274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[275,null,{"$f":"'ROR-Model'!A284","v":0},{"$f":"'ROR-Model'!B284","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!D$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!E$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!F$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!G$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!H$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!I$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!J$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!K$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!L$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!M$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!N$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!O$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!P$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!Q$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!R$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!S$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!T$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!U$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!V$9,FALSE)*$G284","v":0},{"$f":"SUM(H284:Z284)","v":0},null,0]
[276,null,null,null,{"$f":"'ROR-Model'!C285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[277,null,null,{"$f":"'ROR-Model'!B286","v":0},null,null,{"$f":"'ROR-Model'!W286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[279,null,null,{"$f":"'ROR-Model'!B288","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!D$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!E$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!F$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!G$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!H$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!I$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!J$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!K$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!L$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!M$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!N$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!O$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!P$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!Q$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!R$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!S$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!T$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!U$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!V$9,FALSE)*$G288","v":0},{"$f":"'ROR-Model'!AA288","v":0},null,0]
[280,null,null,{"$f":"'ROR-Model'!B289","v":0},null,null,{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA284:AA288)","v":0},null,0]
[281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[282,null,null,{"$f":"'ROR-Model'!B291","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!D$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!E$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!F$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!G$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!H$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!I$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!J$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!K$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!L$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!M$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!N$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!O$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!P$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!Q$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!R$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!S$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!T$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!U$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!V$9,FALSE)*$G291","v":0},{"$f":"SUM(H291:Z291)","v":0},null,0]
[283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[284,null,{"$f":"'ROR-Model'!A293","v":0},{"$f":"'ROR-Model'!B293","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!D$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!E$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!F$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!G$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!H$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!I$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!J$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!K$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!L$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!M$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!N$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!O$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!P$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!Q$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!R$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!S$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!T$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!U$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!V$9,FALSE)*$G293","v":0},{"$f":"SUM(H293:Z293)","v":0},null,0]
[285,null,"Sales",null,{"$f":"'ROR-Model'!C294","v":" (To Commodity Costs) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[288,null,null,{"$f":"'ROR-Model'!B297","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!D$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!E$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!F$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!G$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!H$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!I$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!J$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!K$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!L$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!M$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!N$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!O$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!P$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!Q$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!R$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!S$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!T$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!U$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!V$9,FALSE)*$G297","v":0},{"$f":"'ROR-Model'!AA297","v":0},null,0]
[289,null,null,{"$f":"'ROR-Model'!B298","v":0},null,null,{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA293:AA297)","v":0},null,0]
[290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[291,null,null,{"$f":"'ROR-Model'!B300","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!D$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!E$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!F$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!G$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!H$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!I$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!J$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!K$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!L$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!M$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!N$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!O$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!P$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!Q$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!R$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!S$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!T$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!U$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!V$9,FALSE)*$G300","v":0},{"$f":"SUM(H300:Z300)","v":0},null,0]
[292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[293,null,{"$f":"'ROR-Model'!A302","v":0},{"$f":"'ROR-Model'!B302","v":"I-T"},null,"No Allocation",{"$f":"'ROR-Model'!W302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!D$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!E$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!F$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!G$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!H$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!I$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!J$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!K$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!L$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!M$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!N$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!O$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!P$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!Q$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!R$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!S$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!T$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!U$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!V$9,FALSE)*$G302","v":0},{"$f":"SUM(H302:Z302)","v":0},null,0]
[294,null,null,null,{"$f":"'ROR-Model'!C303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA305-G305","v":0}]
[297,null,null,{"$f":"'ROR-Model'!B306","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!D$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!E$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!F$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!G$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!H$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!I$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!J$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!K$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!L$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!M$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!N$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!O$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!P$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!Q$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!R$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!S$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!T$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!U$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!V$9,FALSE)*$G306","v":0},{"$f":"'ROR-Model'!AA306","v":0},null,0]
[298,null,null,{"$f":"'ROR-Model'!B307","v":0},null,null,{"$f":"SUM(G302:G306)","v":0},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA302:AA306)","v":0},null,0]
[299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[300,null,null,{"$f":"'ROR-Model'!B309","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!D$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!E$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!F$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!G$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!H$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!I$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!J$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!K$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!L$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!M$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!N$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!O$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!P$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!Q$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!R$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!S$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!T$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!U$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!V$9,FALSE)*$G309","v":0},{"$f":"SUM(H309:Z309)","v":0},null,0]
[301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[302,null,{"$f":"'ROR-Model'!A311","v":0},{"$f":"'ROR-Model'!B311","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!D$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!E$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!F$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!G$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!H$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!I$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!J$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!K$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!L$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!M$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!N$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!O$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!P$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!Q$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!R$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!S$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!T$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!U$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!V$9,FALSE)*$G311","v":0},{"$f":"SUM(H311:Z311)","v":0},null,0]
[303,null,"Trans",null,{"$f":"'ROR-Model'!C312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[306,null,null,{"$f":"'ROR-Model'!B315","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!D$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!E$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!F$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!G$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!H$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!I$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!J$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!K$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!L$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!M$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!N$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!O$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!P$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!Q$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!R$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!S$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!T$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!U$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!V$9,FALSE)*$G315","v":0},{"$f":"'ROR-Model'!AA315","v":0},null,0]
[307,null,null,{"$f":"'ROR-Model'!B316","v":0},null,null,{"$f":"SUM(G311:G315)","v":0},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA311:AA315)","v":0},null,0]
[308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[309,null,null,{"$f":"'ROR-Model'!B318","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!D$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!E$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!F$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!G$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!H$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!I$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!J$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!K$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!L$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!M$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!N$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!O$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!P$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!Q$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!R$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!S$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!T$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!U$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!V$9,FALSE)*$G318","v":0},{"$f":"SUM(H318:Z318)","v":0},null,0]
[310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[311,null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[312,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G239+G248+G257+G266+G275","v":0},{"$f":"+H239+H248+H257+H266+H275","v":0},{"$f":"+I239+I248+I257+I266+I275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA239+AA248+AA257+AA266+AA275","v":0},null,0]
[313,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G277+G286","v":0},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA277+AA286","v":0},null,0]
[314,null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"+G284+G293+G302+G311","v":0},{"$f":"+H284+H293+H302+H311","v":0},{"$f":"+I284+I293+I302+I311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA284+AA293+AA302+AA311","v":0},null,0]
[315,null,null,"Commodity Revenue",null,null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0},{"$f":"+H243+H252+H261+H270+H279+H288+H297+H306+H315","v":0},{"$f":"+I243+I252+I261+I270+I279+I288+I297+I306+I315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA243+AA252+AA261+AA270+AA279+AA288+AA297+AA306+AA315","v":0},null,0]
[316,null,null,"Total Wyoming Revenue",null,null,{"$f":"SUM(G321:G324)","v":0},{"$f":"SUM(H321:H324)","v":0},{"$f":"SUM(I321:I324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA321:AA324)","v":0},null,0]
[317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[318,null,null,"Sales Dth",null,null,{"$f":"G246+G255+G264+G273+G282+G291","v":0},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA246+AA255+AA264+AA273+AA282+AA291","v":0},null,0]
[319,null,null,"Transportation Dth",null,null,{"$f":"G309+G318+G300","v":0},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA309+AA318+AA300","v":0},null,0]
[320,null,null,"Total Wyoming Dth",null,null,{"$f":"SUM(G327:G328)","v":0},{"$f":"SUM(H327:H328)","v":0},{"$f":"SUM(I327:I328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA327:AA328)","v":0},null,0]
[321,null,null,"Total Wyoming Less NGV",null,null,{"$f":"G246+G255+G273+G282+G291+G309+G318+G300","v":0},{"$f":"H246+H255+H273+H282+H291+H309+H318+H300","v":0},{"$f":"I246+I255+I273+I282+I291+I309+I318+I300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H330:Z330)","v":0},null,0]
[322,"Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[323,null,{"$f":"'ROR-Model'!A334","v":0},{"$f":"'ROR-Model'!B334","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W334","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!D$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!E$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!F$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!G$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!H$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!I$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!J$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!K$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!L$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!M$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!N$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!O$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!P$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!Q$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!R$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!S$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!T$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!U$9,FALSE)*$G332","v":0},{"$f":"VLOOKUP($F332,range,'COS Alloc Factors'!V$9,FALSE)*$G332","v":0},{"$f":"SUM(H332:Z332)","v":0},null,0]
[324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[327,null,null,{"$f":"'ROR-Model'!B338","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W338","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!D$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!E$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!F$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!G$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!H$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!I$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!J$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!K$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!L$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!M$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!N$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!O$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!P$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!Q$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!R$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!S$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!T$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!U$9,FALSE)*$G336","v":0},{"$f":"VLOOKUP($F336,range,'COS Alloc Factors'!V$9,FALSE)*$G336","v":0},{"$f":"'ROR-Model'!AA338","v":0},null,0]
[328,null,null,{"$f":"'ROR-Model'!B339","v":0},null,null,{"$f":"SUM(G332:G336)","v":0},{"$f":"SUM(H332:H336)","v":0},{"$f":"SUM(I332:I336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA332:AA336)","v":0},null,{"$f":"AA337-G337","v":0}]
[329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[330,null,null,{"$f":"'ROR-Model'!B341","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W341","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!D$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!E$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!F$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!G$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!H$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!I$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!J$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!K$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!L$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!M$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!N$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!O$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!P$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!Q$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!R$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!S$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!T$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!U$9,FALSE)*$G339","v":0},{"$f":"VLOOKUP($F339,range,'COS Alloc Factors'!V$9,FALSE)*$G339","v":0},{"$f":"SUM(H339:Z339)","v":0},null,0]
[331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[332,null,{"$f":"'ROR-Model'!A343","v":0},{"$f":"'ROR-Model'!B343","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W343","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!D$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!E$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!F$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!G$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!H$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!I$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!J$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!K$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!L$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!M$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!N$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!O$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!P$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!Q$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!R$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!S$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!T$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!U$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!V$9,FALSE)*$G341","v":0},{"$f":"SUM(H341:Z341)","v":0},null,0]
[333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[336,null,null,{"$f":"'ROR-Model'!B347","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W347","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!D$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!E$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!F$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!G$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!H$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!I$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!J$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!K$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!L$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!M$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!N$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!O$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!P$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!Q$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!R$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!S$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!T$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!U$9,FALSE)*$G345","v":0},{"$f":"VLOOKUP($F345,range,'COS Alloc Factors'!V$9,FALSE)*$G345","v":0},{"$f":"'ROR-Model'!AA347","v":0},null,0]
[337,null,null,{"$f":"'ROR-Model'!B348","v":0},null,null,{"$f":"SUM(G341:G345)","v":0},{"$f":"SUM(H341:H345)","v":0},{"$f":"SUM(I341:I345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA341:AA345)","v":0},null,0]
[338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[339,null,null,{"$f":"'ROR-Model'!B350","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W350","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!D$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!E$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!F$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!G$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!H$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!I$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!J$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!K$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!L$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!M$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!N$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!O$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!P$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!Q$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!R$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!S$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!T$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!U$9,FALSE)*$G348","v":0},{"$f":"VLOOKUP($F348,range,'COS Alloc Factors'!V$9,FALSE)*$G348","v":0},{"$f":"SUM(H348:Z348)","v":0},null,0]
[340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[341,null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[342,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G332+G341","v":0},{"$f":"+H332+H341","v":0},{"$f":"+I332+I341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA332+AA341","v":0},null,0]
[343,null,null,"Commodity Revenue",null,null,{"$f":"+G335+G344","v":0},{"$f":"+H335+H344","v":0},{"$f":"+I335+I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA335+AA344","v":0},null,0]
[344,null,null,"Total Colorado Revenue",null,null,{"$f":"SUM(G351:G352)","v":0},{"$f":"SUM(H351:H352)","v":0},{"$f":"SUM(I351:I352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA351:AA352)","v":0},null,0]
[345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[346,null,null,"Sales Dth",null,null,{"$f":"G339","v":0},{"$f":"H339","v":0},{"$f":"I339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA339","v":0},null,0]
[347,null,null,"Transportation Dth",null,null,{"$f":"G348","v":0},{"$f":"H348","v":0},{"$f":"I348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA348","v":0},null,0]
[348,null,null,"Total Colorado Dth",null,null,{"$f":"SUM(G355:G356)","v":0},{"$f":"SUM(H355:H356)","v":0},{"$f":"SUM(I355:I356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA355:AA356)","v":0},null,0]
[349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[350,"System Total Tariff Sales and Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[351,null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[352,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"G200+G229+G321+G351","v":{"$error":"#N/A"}},{"$f":"H200+H229+H321+H351","v":{"$error":"#N/A"}},{"$f":"I200+I229+I321+I351","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA200+AA229+AA321+AA351","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[353,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"G201+G230+G322","v":0},{"$f":"H201+H230+H322","v":{"$error":"#N/A"}},{"$f":"I201+I230+I322","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA201+AA230+AA322","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[354,null,null,"Wyo Non-Core DNG Revenue Credits",null,null,{"$f":"G323","v":0},{"$f":"H323","v":0},{"$f":"I323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA323","v":0},null,0]
[355,null,null,"Commodity Revenue",null,null,{"$f":"G202+G231+G324+G352","v":0},{"$f":"H202+H231+H324+H352","v":{"$error":"#N/A"}},{"$f":"I202+I231+I324+I352","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA202+AA231+AA324+AA352","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[357,null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(G361:G365)","v":{"$error":"#N/A"}},{"$f":"SUM(H361:H365)","v":{"$error":"#N/A"}},{"$f":"SUM(I361:I365)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA361:AA365)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[358,null,"System Total Dth Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[359,null,null,"Sales Dth",null,null,{"$f":"G205+G234+G327+G355","v":114140679.70999999},{"$f":"H205+H234+H327+H355","v":{"$error":"#N/A"}},{"$f":"I205+I234+I327+I355","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA205+AA234+AA327+AA355","v":{"$error":"#N/A"}}]
[360,null,null,"Transportation Dth",null,null,{"$f":"G206+G235+G328+G356","v":52007398},{"$f":"H206+H235+H328+H356","v":0},{"$f":"I206+I235+I328+I356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,30010919,21996479,0,{"$f":"AA206+AA235+AA328+AA356","v":52007398}]
[361,null,null,"System Total Dth Throughput",null,null,{"$f":"ROUND(SUM(G368:G369),0)","v":166148078},{"$f":"ROUND(SUM(H368:H369),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(I368:I369),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(SUM(AA368:AA369),0)","v":{"$error":"#N/A"}}]
[362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA371-G371","v":0}]
[363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[364,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[366,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[368,483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[369,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W380","v":0},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!D$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!E$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!F$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!G$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!H$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!I$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!J$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!K$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!L$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!M$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!N$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!O$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!P$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!Q$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!R$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!S$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!T$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!U$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F378,range,'COS Alloc Factors'!V$9,FALSE)*$G378","v":{"$error":"#N/A"}},{"$f":"SUM(H378:Z378)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[370,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W381","v":0},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!D$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!E$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!F$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!G$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!H$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!I$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!J$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!K$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!L$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!M$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!N$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!O$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!P$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!Q$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!R$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!S$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!T$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!U$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F379,range,'COS Alloc Factors'!V$9,FALSE)*$G379","v":{"$error":"#N/A"}},{"$f":"SUM(H379:Z379)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[371,null,null,"Total",null,null,{"$f":"SUM(G378:G379)","v":0},{"$f":"SUM(H378:H379)","v":{"$error":"#N/A"}},{"$f":"SUM(I378:I379)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA378:AA379)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[373,487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[374,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W385","v":2502358.5799999991},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!D$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!E$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!F$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!G$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!H$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!I$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!J$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!K$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!L$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!M$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!N$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!O$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!P$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!Q$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!R$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!S$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!T$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!U$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F383,range,'COS Alloc Factors'!V$9,FALSE)*$G383","v":{"$error":"#N/A"}},{"$f":"SUM(H383:Z383)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[375,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W386","v":0},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!D$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!E$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!F$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!G$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!H$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!I$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!J$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!K$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!L$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!M$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!N$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!O$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!P$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!Q$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!R$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!S$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!T$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!U$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F384,range,'COS Alloc Factors'!V$9,FALSE)*$G384","v":{"$error":"#N/A"}},{"$f":"SUM(H384:Z384)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[376,null,null,"Total",null,null,{"$f":"SUM(G383:G384)","v":2502358.5799999991},{"$f":"SUM(H383:H384)","v":{"$error":"#N/A"}},{"$f":"SUM(I383:I384)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA383:AA384)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[378,4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[379,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W390","v":30614.519999999993},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!D$9,FALSE)*$G388","v":28453.823834004954},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!E$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!F$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!G$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!H$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!I$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!J$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!K$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!L$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!M$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!N$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!O$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!P$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!Q$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!R$9,FALSE)*$G388","v":2032.7932889417407},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!S$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!T$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!U$9,FALSE)*$G388","v":0},{"$f":"VLOOKUP($F388,range,'COS Alloc Factors'!V$9,FALSE)*$G388","v":127.90287705329727},{"$f":"SUM(H388:Z388)","v":30614.51999999999},null,0]
[380,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W391","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!D$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!E$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!F$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!G$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!H$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!I$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!J$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!K$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!L$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!M$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!N$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!O$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!P$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!Q$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!R$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!S$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!T$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!U$9,FALSE)*$G389","v":0},{"$f":"VLOOKUP($F389,range,'COS Alloc Factors'!V$9,FALSE)*$G389","v":0},{"$f":"SUM(H389:Z389)","v":0},null,0]
[381,null,null,"Total",null,null,{"$f":"SUM(G388:G389)","v":30614.519999999993},{"$f":"SUM(H388:H389)","v":28453.823834004954},{"$f":"SUM(I388:I389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2032.7932889417407,0,0,0,127.90287705329727,{"$f":"SUM(AA388:AA389)","v":30614.51999999999},null,0]
[382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[383,4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[384,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W395","v":5198.7},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!D$9,FALSE)*$G393","v":4831.7887710093637},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!E$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!F$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!G$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!H$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!I$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!J$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!K$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!L$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!M$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!N$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!O$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!P$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!Q$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!R$9,FALSE)*$G393","v":345.19183940239566},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!S$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!T$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!U$9,FALSE)*$G393","v":0},{"$f":"VLOOKUP($F393,range,'COS Alloc Factors'!V$9,FALSE)*$G393","v":21.719389588240372},{"$f":"SUM(H393:Z393)","v":5198.7},null,0]
[385,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W396","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!D$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!E$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!F$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!G$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!H$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!I$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!J$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!K$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!L$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!M$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!N$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!O$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!P$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!Q$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!R$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!S$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!T$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!U$9,FALSE)*$G394","v":0},{"$f":"VLOOKUP($F394,range,'COS Alloc Factors'!V$9,FALSE)*$G394","v":0},{"$f":"SUM(H394:Z394)","v":0},null,0]
[386,null,null,"Total",null,null,{"$f":"SUM(G393:G394)","v":5198.7},{"$f":"SUM(H393:H394)","v":4831.7887710093637},{"$f":"SUM(I393:I394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,345.19183940239566,0,0,0,21.719389588240372,{"$f":"SUM(AA393:AA394)","v":5198.7},null,0]
[387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[388,4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[389,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W400","v":9557.61},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!D$9,FALSE)*$G398","v":8883.0578174710608},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!E$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!F$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!G$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!H$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!I$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!J$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!K$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!L$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!M$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!N$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!O$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!P$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!Q$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!R$9,FALSE)*$G398","v":634.62192013209665},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!S$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!T$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!U$9,FALSE)*$G398","v":0},{"$f":"VLOOKUP($F398,range,'COS Alloc Factors'!V$9,FALSE)*$G398","v":39.930262396841918},{"$f":"SUM(H398:Z398)","v":9557.6099999999988},null,0]
[390,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W401","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!D$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!E$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!F$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!G$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!H$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!I$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!J$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!K$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!L$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!M$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!N$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!O$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!P$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!Q$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!R$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!S$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!T$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!U$9,FALSE)*$G399","v":0},{"$f":"VLOOKUP($F399,range,'COS Alloc Factors'!V$9,FALSE)*$G399","v":0},{"$f":"SUM(H399:Z399)","v":0},null,0]
[391,null,null,"Total",null,null,{"$f":"SUM(G398:G399)","v":9557.61},{"$f":"SUM(H398:H399)","v":8883.0578174710608},{"$f":"SUM(I398:I399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,634.62192013209665,0,0,0,39.930262396841918,{"$f":"SUM(AA398:AA399)","v":9557.6099999999988},null,0]
[392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[393,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[394,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W405","v":2238895},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!D$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!E$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!F$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!G$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!H$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!I$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!J$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!K$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!L$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!M$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!N$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!O$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!P$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!Q$9,FALSE)*$G403","v":0},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!R$9,FALSE)*$G403","v":1669852.8745837957},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!S$9,FALSE)*$G403","v":186367.50832408437},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!T$9,FALSE)*$G403","v":323037.01442841289},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!U$9,FALSE)*$G403","v":12424.500554938957},{"$f":"VLOOKUP($F403,range,'COS Alloc Factors'!V$9,FALSE)*$G403","v":47213.102108768035},{"$f":"SUM(H403:Z403)","v":2238895},null,0]
[395,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W406","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!D$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!E$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!F$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!G$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!H$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!I$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!J$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!K$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!L$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!M$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!N$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!O$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!P$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!Q$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!R$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!S$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!T$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!U$9,FALSE)*$G404","v":0},{"$f":"VLOOKUP($F404,range,'COS Alloc Factors'!V$9,FALSE)*$G404","v":0},{"$f":"SUM(H404:Z404)","v":0},null,0]
[396,null,null,"Total",null,null,{"$f":"SUM(G403:G404)","v":2238895},{"$f":"SUM(H403:H404)","v":0},{"$f":"SUM(I403:I404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1669852.8745837957,186367.50832408437,323037.01442841289,12424.500554938957,47213.102108768035,{"$f":"SUM(AA403:AA404)","v":2238895},null,0]
[397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[398,"488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[399,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W410","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!D$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!E$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!F$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!G$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!H$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!I$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!J$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!K$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!L$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!M$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!N$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!O$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!P$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!Q$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!R$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!S$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!T$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!U$9,FALSE)*$G408","v":0},{"$f":"VLOOKUP($F408,range,'COS Alloc Factors'!V$9,FALSE)*$G408","v":0},{"$f":"SUM(H408:Z408)","v":0},null,0]
[400,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W411","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!D$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!E$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!F$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!G$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!H$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!I$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!J$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!K$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!L$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!M$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!N$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!O$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!P$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!Q$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!R$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!S$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!T$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!U$9,FALSE)*$G409","v":0},{"$f":"VLOOKUP($F409,range,'COS Alloc Factors'!V$9,FALSE)*$G409","v":0},{"$f":"SUM(H409:Z409)","v":0},null,0]
[401,null,null,"Total",null,null,{"$f":"SUM(G408:G409)","v":0},{"$f":"SUM(H408:H409)","v":0},{"$f":"SUM(I408:I409)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA408:AA409)","v":0},null,0]
[402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[403,"488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[404,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W415","v":161880},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!D$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!E$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!F$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!G$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!H$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!I$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!J$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!K$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!L$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!M$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!N$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!O$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!P$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!Q$9,FALSE)*$G413","v":0},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!R$9,FALSE)*$G413","v":120736.24861265261},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!S$9,FALSE)*$G413","v":13475.027746947837},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!T$9,FALSE)*$G413","v":23356.71476137625},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!U$9,FALSE)*$G413","v":898.33518312985575},{"$f":"VLOOKUP($F413,range,'COS Alloc Factors'!V$9,FALSE)*$G413","v":3413.6736958934516},{"$f":"SUM(H413:Z413)","v":161880},null,0]
[405,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W416","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!D$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!E$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!F$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!G$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!H$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!I$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!J$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!K$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!L$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!M$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!N$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!O$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!P$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!Q$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!R$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!S$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!T$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!U$9,FALSE)*$G414","v":0},{"$f":"VLOOKUP($F414,range,'COS Alloc Factors'!V$9,FALSE)*$G414","v":0},{"$f":"SUM(H414:Z414)","v":0},null,0]
[406,null,null,"Total",null,null,{"$f":"SUM(G413:G414)","v":161880},{"$f":"SUM(H413:H414)","v":0},{"$f":"SUM(I413:I414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,120736.24861265261,13475.027746947837,23356.71476137625,898.33518312985575,3413.6736958934516,{"$f":"SUM(AA413:AA414)","v":161880},null,0]
[407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[408,"488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[409,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W420","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!D$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!E$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!F$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!G$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!H$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!I$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!J$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!K$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!L$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!M$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!N$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!O$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!P$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!Q$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!R$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!S$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!T$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!U$9,FALSE)*$G418","v":0},{"$f":"VLOOKUP($F418,range,'COS Alloc Factors'!V$9,FALSE)*$G418","v":0},{"$f":"SUM(H418:Z418)","v":0},null,0]
[410,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W421","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!D$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!E$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!F$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!G$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!H$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!I$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!J$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!K$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!L$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!M$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!N$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!O$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!P$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!Q$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!R$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!S$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!T$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!U$9,FALSE)*$G419","v":0},{"$f":"VLOOKUP($F419,range,'COS Alloc Factors'!V$9,FALSE)*$G419","v":0},{"$f":"SUM(H419:Z419)","v":0},null,0]
[411,null,null,"Total",null,null,{"$f":"SUM(G418:G419)","v":0},{"$f":"SUM(H418:H419)","v":0},{"$f":"SUM(I418:I419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA418:AA419)","v":0},null,0]
[412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[413,"488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[414,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W425","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!D$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!E$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!F$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!G$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!H$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!I$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!J$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!K$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!L$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!M$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!N$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!O$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!P$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!Q$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!R$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!S$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!T$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!U$9,FALSE)*$G423","v":0},{"$f":"VLOOKUP($F423,range,'COS Alloc Factors'!V$9,FALSE)*$G423","v":0},{"$f":"SUM(H423:Z423)","v":0},null,0]
[415,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W426","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!D$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!E$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!F$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!G$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!H$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!I$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!J$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!K$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!L$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!M$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!N$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!O$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!P$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!Q$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!R$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!S$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!T$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!U$9,FALSE)*$G424","v":0},{"$f":"VLOOKUP($F424,range,'COS Alloc Factors'!V$9,FALSE)*$G424","v":0},{"$f":"SUM(H424:Z424)","v":0},null,0]
[416,null,null,"Total",null,null,{"$f":"SUM(G423:G424)","v":0},{"$f":"SUM(H423:H424)","v":0},{"$f":"SUM(I423:I424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA423:AA424)","v":0},null,0]
[417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[418,"488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[419,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W430","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!D$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!E$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!F$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!G$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!H$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!I$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!J$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!K$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!L$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!M$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!N$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!O$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!P$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!Q$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!R$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!S$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!T$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!U$9,FALSE)*$G428","v":0},{"$f":"VLOOKUP($F428,range,'COS Alloc Factors'!V$9,FALSE)*$G428","v":0},{"$f":"SUM(H428:Z428)","v":0},null,0]
[420,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W431","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!D$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!E$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!F$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!G$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!H$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!I$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!J$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!K$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!L$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!M$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!N$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!O$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!P$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!Q$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!R$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!S$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!T$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!U$9,FALSE)*$G429","v":0},{"$f":"VLOOKUP($F429,range,'COS Alloc Factors'!V$9,FALSE)*$G429","v":0},{"$f":"SUM(H429:Z429)","v":0},null,0]
[421,null,null,"Total",null,null,{"$f":"SUM(G428:G429)","v":0},{"$f":"SUM(H428:H429)","v":0},{"$f":"SUM(I428:I429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA428:AA429)","v":0},null,0]
[422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[423,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[424,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W435","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!D$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!E$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!F$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!G$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!H$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!I$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!J$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!K$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!L$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!M$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!N$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!O$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!P$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!Q$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!R$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!S$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!T$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!U$9,FALSE)*$G433","v":0},{"$f":"VLOOKUP($F433,range,'COS Alloc Factors'!V$9,FALSE)*$G433","v":0},{"$f":"SUM(H433:Z433)","v":0},null,0]
[425,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W436","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!D$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!E$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!F$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!G$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!H$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!I$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!J$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!K$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!L$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!M$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!N$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!O$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!P$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!Q$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!R$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!S$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!T$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!U$9,FALSE)*$G434","v":0},{"$f":"VLOOKUP($F434,range,'COS Alloc Factors'!V$9,FALSE)*$G434","v":0},{"$f":"SUM(H434:Z434)","v":0},null,0]
[426,null,null,"Total",null,null,{"$f":"SUM(G433:G434)","v":0},{"$f":"SUM(H433:H434)","v":0},{"$f":"SUM(I433:I434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA433:AA434)","v":0},null,{"$f":"AA435-G435","v":0}]
[427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[428,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[429,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W440","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!D$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!E$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!F$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!G$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!H$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!I$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!J$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!K$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!L$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!M$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!N$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!O$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!P$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!Q$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!R$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!S$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!T$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!U$9,FALSE)*$G438","v":0},{"$f":"VLOOKUP($F438,range,'COS Alloc Factors'!V$9,FALSE)*$G438","v":0},{"$f":"SUM(H438:Z438)","v":0},null,0]
[430,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W441","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!D$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!E$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!F$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!G$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!H$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!I$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!J$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!K$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!L$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!M$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!N$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!O$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!P$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!Q$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!R$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!S$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!T$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!U$9,FALSE)*$G439","v":0},{"$f":"VLOOKUP($F439,range,'COS Alloc Factors'!V$9,FALSE)*$G439","v":0},{"$f":"SUM(H439:Z439)","v":0},null,0]
[431,null,null,"Total",null,null,{"$f":"SUM(G438:G439)","v":0},{"$f":"SUM(H438:H439)","v":0},{"$f":"SUM(I438:I439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA438:AA439)","v":0},null,0]
[432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[433,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[434,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W445","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!D$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!E$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!F$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!G$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!H$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!I$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!J$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!K$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!L$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!M$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!N$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!O$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!P$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!Q$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!R$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!S$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!T$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!U$9,FALSE)*$G443","v":0},{"$f":"VLOOKUP($F443,range,'COS Alloc Factors'!V$9,FALSE)*$G443","v":0},{"$f":"SUM(H443:Z443)","v":0},null,0]
[435,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W446","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!D$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!E$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!F$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!G$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!H$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!I$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!J$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!K$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!L$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!M$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!N$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!O$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!P$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!Q$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!R$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!S$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!T$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!U$9,FALSE)*$G444","v":0},{"$f":"VLOOKUP($F444,range,'COS Alloc Factors'!V$9,FALSE)*$G444","v":0},{"$f":"SUM(H444:Z444)","v":0},null,0]
[436,null,null,"Total",null,null,{"$f":"SUM(G443:G444)","v":0},{"$f":"SUM(H443:H444)","v":0},{"$f":"SUM(I443:I444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA443:AA444)","v":0},null,0]
[437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[438,"488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[439,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W450","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!D$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!E$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!F$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!G$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!H$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!I$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!J$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!K$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!L$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!M$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!N$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!O$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!P$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!Q$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!R$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!S$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!T$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!U$9,FALSE)*$G448","v":0},{"$f":"VLOOKUP($F448,range,'COS Alloc Factors'!V$9,FALSE)*$G448","v":0},{"$f":"SUM(H448:Z448)","v":0},null,0]
[440,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W451","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!D$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!E$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!F$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!G$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!H$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!I$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!J$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!K$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!L$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!M$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!N$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!O$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!P$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!Q$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!R$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!S$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!T$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!U$9,FALSE)*$G449","v":0},{"$f":"VLOOKUP($F449,range,'COS Alloc Factors'!V$9,FALSE)*$G449","v":0},{"$f":"SUM(H449:Z449)","v":0},null,0]
[441,null,null,"Total",null,null,{"$f":"SUM(G448:G449)","v":0},{"$f":"SUM(H448:H449)","v":0},{"$f":"SUM(I448:I449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA448:AA449)","v":0},null,0]
[442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[443,4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[444,null,null,"Utah",null,"Peak Day",{"$f":"'ROR-Model'!W455","v":32249.949999999997},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!D$9,FALSE)*$G453","v":25617.827987674977},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!E$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!F$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!G$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!H$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!I$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!J$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!K$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!L$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!M$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!N$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!O$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!P$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!Q$9,FALSE)*$G453","v":0},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!R$9,FALSE)*$G453","v":910.22257010542137},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!S$9,FALSE)*$G453","v":118.37895155224882},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!T$9,FALSE)*$G453","v":2504.5262501659645},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!U$9,FALSE)*$G453","v":3061.2975806247805},{"$f":"VLOOKUP($F453,range,'COS Alloc Factors'!V$9,FALSE)*$G453","v":37.696659876604691},{"$f":"SUM(H453:Z453)","v":32249.949999999997},null,0]
[445,null,null,"Wyoming",null,"Peak Day",{"$f":"'ROR-Model'!W456","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!D$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!E$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!F$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!G$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!H$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!I$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!J$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!K$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!L$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!M$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!N$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!O$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!P$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!Q$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!R$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!S$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!T$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!U$9,FALSE)*$G454","v":0},{"$f":"VLOOKUP($F454,range,'COS Alloc Factors'!V$9,FALSE)*$G454","v":0},{"$f":"SUM(H454:Z454)","v":0},null,0]
[446,null,null,"Total",null,null,{"$f":"SUM(G453:G454)","v":32249.949999999997},{"$f":"SUM(H453:H454)","v":25617.827987674977},{"$f":"SUM(I453:I454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,910.22257010542137,118.37895155224882,2504.5262501659645,3061.2975806247805,37.696659876604691,{"$f":"SUM(AA453:AA454)","v":32249.949999999997},null,0]
[447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[448,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[449,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W460","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!D$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!E$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!F$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!G$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!H$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!I$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!J$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!K$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!L$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!M$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!N$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!O$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!P$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!Q$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!R$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!S$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!T$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!U$9,FALSE)*$G458","v":0},{"$f":"VLOOKUP($F458,range,'COS Alloc Factors'!V$9,FALSE)*$G458","v":0},{"$f":"SUM(H458:Z458)","v":0},null,0]
[450,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W461","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!D$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!E$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!F$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!G$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!H$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!I$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!J$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!K$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!L$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!M$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!N$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!O$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!P$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!Q$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!R$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!S$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!T$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!U$9,FALSE)*$G459","v":0},{"$f":"VLOOKUP($F459,range,'COS Alloc Factors'!V$9,FALSE)*$G459","v":0},{"$f":"SUM(H459:Z459)","v":0},null,0]
[451,null,null,"Total",null,null,{"$f":"SUM(G458:G459)","v":0},{"$f":"SUM(H458:H459)","v":0},{"$f":"SUM(I458:I459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA458:AA459)","v":0},null,0]
[452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[453,491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[454,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W465","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!D$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!E$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!F$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!G$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!H$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!I$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!J$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!K$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!L$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!M$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!N$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!O$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!P$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!Q$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!R$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!S$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!T$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!U$9,FALSE)*$G463","v":0},{"$f":"VLOOKUP($F463,range,'COS Alloc Factors'!V$9,FALSE)*$G463","v":0},{"$f":"SUM(H463:Z463)","v":0},null,0]
[455,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W466","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!D$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!E$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!F$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!G$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!H$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!I$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!J$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!K$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!L$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!M$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!N$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!O$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!P$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!Q$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!R$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!S$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!T$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!U$9,FALSE)*$G464","v":0},{"$f":"VLOOKUP($F464,range,'COS Alloc Factors'!V$9,FALSE)*$G464","v":0},{"$f":"SUM(H464:Z464)","v":0},null,0]
[456,null,null,"Total",null,null,{"$f":"SUM(G463:G464)","v":0},{"$f":"SUM(H463:H464)","v":0},{"$f":"SUM(I463:I464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA463:AA464)","v":0},null,0]
[457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[458,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[459,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W470","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!D$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!E$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!F$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!G$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!H$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!I$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!J$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!K$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!L$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!M$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!N$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!O$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!P$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!Q$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!R$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!S$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!T$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!U$9,FALSE)*$G468","v":0},{"$f":"VLOOKUP($F468,range,'COS Alloc Factors'!V$9,FALSE)*$G468","v":0},{"$f":"SUM(H468:Z468)","v":0},null,0]
[460,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W471","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!D$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!E$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!F$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!G$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!H$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!I$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!J$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!K$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!L$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!M$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!N$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!O$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!P$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!Q$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!R$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!S$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!T$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!U$9,FALSE)*$G469","v":0},{"$f":"VLOOKUP($F469,range,'COS Alloc Factors'!V$9,FALSE)*$G469","v":0},{"$f":"SUM(H469:Z469)","v":0},null,0]
[461,null,null,"Total",null,null,{"$f":"SUM(G468:G469)","v":0},{"$f":"SUM(H468:H469)","v":0},{"$f":"SUM(I468:I469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA468:AA469)","v":0},null,0]
[462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[463,493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[464,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W475","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!D$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!E$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!F$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!G$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!H$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!I$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!J$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!K$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!L$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!M$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!N$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!O$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!P$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!Q$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!R$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!S$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!T$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!U$9,FALSE)*$G473","v":0},{"$f":"VLOOKUP($F473,range,'COS Alloc Factors'!V$9,FALSE)*$G473","v":0},{"$f":"SUM(H473:Z473)","v":0},null,0]
[465,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W476","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!D$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!E$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!F$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!G$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!H$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!I$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!J$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!K$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!L$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!M$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!N$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!O$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!P$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!Q$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!R$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!S$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!T$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!U$9,FALSE)*$G474","v":0},{"$f":"VLOOKUP($F474,range,'COS Alloc Factors'!V$9,FALSE)*$G474","v":0},{"$f":"SUM(H474:Z474)","v":0},null,0]
[466,null,null,"Total",null,null,{"$f":"SUM(G473:G474)","v":0},{"$f":"SUM(H473:H474)","v":0},{"$f":"SUM(I473:I474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA473:AA474)","v":0},null,0]
[467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[468,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[469,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W480","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!D$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!E$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!F$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!G$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!H$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!I$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!J$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!K$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!L$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!M$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!N$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!O$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!P$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!Q$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!R$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!S$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!T$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!U$9,FALSE)*$G478","v":0},{"$f":"VLOOKUP($F478,range,'COS Alloc Factors'!V$9,FALSE)*$G478","v":0},{"$f":"SUM(H478:Z478)","v":0},null,0]
[470,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W481","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!D$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!E$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!F$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!G$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!H$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!I$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!J$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!K$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!L$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!M$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!N$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!O$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!P$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!Q$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!R$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!S$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!T$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!U$9,FALSE)*$G479","v":0},{"$f":"VLOOKUP($F479,range,'COS Alloc Factors'!V$9,FALSE)*$G479","v":0},{"$f":"SUM(H479:Z479)","v":0},null,0]
[471,null,null,"Total",null,null,{"$f":"SUM(G478:G479)","v":0},{"$f":"SUM(H478:H479)","v":0},{"$f":"SUM(I478:I479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA478:AA479)","v":0},null,0]
[472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[473,4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[474,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W485","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!D$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!E$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!F$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!G$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!H$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!I$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!J$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!K$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!L$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!M$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!N$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!O$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!P$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!Q$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!R$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!S$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!T$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!U$9,FALSE)*$G483","v":0},{"$f":"VLOOKUP($F483,range,'COS Alloc Factors'!V$9,FALSE)*$G483","v":0},{"$f":"SUM(H483:Z483)","v":0},null,0]
[475,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W486","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!D$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!E$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!F$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!G$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!H$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!I$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!J$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!K$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!L$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!M$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!N$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!O$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!P$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!Q$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!R$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!S$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!T$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!U$9,FALSE)*$G484","v":0},{"$f":"VLOOKUP($F484,range,'COS Alloc Factors'!V$9,FALSE)*$G484","v":0},{"$f":"SUM(H484:Z484)","v":0},null,0]
[476,null,null,"Total",null,null,{"$f":"SUM(G483:G484)","v":0},{"$f":"SUM(H483:H484)","v":0},{"$f":"SUM(I483:I484)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA483:AA484)","v":0},null,0]
[477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[478,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[479,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W490","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!D$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!E$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!F$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!G$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!H$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!I$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!J$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!K$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!L$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!M$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!N$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!O$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!P$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!Q$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!R$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!S$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!T$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!U$9,FALSE)*$G488","v":0},{"$f":"VLOOKUP($F488,range,'COS Alloc Factors'!V$9,FALSE)*$G488","v":0},{"$f":"SUM(H488:Z488)","v":0},null,0]
[480,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W491","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!D$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!E$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!F$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!G$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!H$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!I$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!J$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!K$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!L$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!M$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!N$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!O$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!P$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!Q$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!R$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!S$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!T$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!U$9,FALSE)*$G489","v":0},{"$f":"VLOOKUP($F489,range,'COS Alloc Factors'!V$9,FALSE)*$G489","v":0},{"$f":"SUM(H489:Z489)","v":0},null,0]
[481,null,null,"Total",null,null,{"$f":"SUM(G488:G489)","v":0},{"$f":"SUM(H488:H489)","v":0},{"$f":"SUM(I488:I489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA488:AA489)","v":0},null,0]
[482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[483,4974,"Standby Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[484,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W495","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!D$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!E$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!F$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!G$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!H$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!I$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!J$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!K$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!L$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!M$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!N$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!O$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!P$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!Q$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!R$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!S$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!T$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!U$9,FALSE)*$G493","v":0},{"$f":"VLOOKUP($F493,range,'COS Alloc Factors'!V$9,FALSE)*$G493","v":0},{"$f":"SUM(H493:Z493)","v":0},null,0]
[485,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W496","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!D$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!E$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!F$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!G$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!H$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!I$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!J$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!K$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!L$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!M$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!N$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!O$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!P$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!Q$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!R$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!S$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!T$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!U$9,FALSE)*$G494","v":0},{"$f":"VLOOKUP($F494,range,'COS Alloc Factors'!V$9,FALSE)*$G494","v":0},{"$f":"SUM(H494:Z494)","v":0},null,0]
[486,null,null,"Total",null,null,{"$f":"SUM(G493:G494)","v":0},{"$f":"SUM(H493:H494)","v":0},{"$f":"SUM(I493:I494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA493:AA494)","v":0},null,0]
[487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[488,"System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[489,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[490,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G378+G458+G463+G468+G473+G478+G483+G488","v":0},{"$f":"H378+H458+H463+H468+H473+H478+H483+H488","v":{"$error":"#N/A"}},{"$f":"I378+I458+I463+I468+I473+I478+I483+I488","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA378+AA458+AA463+AA468+AA473+AA478+AA483+AA488","v":{"$error":"#N/A"}},null,{"$f":"AA499-G499","v":{"$error":"#N/A"}}]
[491,null,null,"General Other Revenues",null,null,{"$f":"G383+G388+G393+G398+G403+G408+G413+G418+G423+G428+G433+G438+G443+G448+G453+G493","v":4980754.3599999994},{"$f":"H383+H388+H393+H398+H403+H408+H413+H418+H423+H428+H433+H438+H443+H448+H453+H493","v":{"$error":"#N/A"}},{"$f":"I383+I388+I393+I398+I403+I408+I413+I418+I423+I428+I433+I438+I443+I448+I453+I493","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA383+AA388+AA393+AA398+AA403+AA408+AA413+AA418+AA423+AA428+AA433+AA438+AA443+AA448+AA453+AA493","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[492,null,null,"Utah Total Other Revenues",null,null,{"$f":"SUM(G499:G500)","v":4980754.3599999994},{"$f":"SUM(H499:H500)","v":{"$error":"#N/A"}},{"$f":"SUM(I499:I500)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA499:AA500)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[493,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[494,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G484+G489","v":0},{"$f":"H484+H489","v":0},{"$f":"I484+I489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA484+AA489","v":0},null,0]
[495,null,null,"General Other Revenues",null,null,{"$f":"G379+G384+G389+G394+G399+G404+G409+G414+G419+G424+G429+G434+G439+G444+G449+G454+G459+G464+G469+G474+G479+G494","v":0},{"$f":"H379+H384+H389+H394+H399+H404+H409+H414+H419+H424+H429+H434+H439+H444+H449+H454+H459+H464+H469+H474+H479+H494","v":{"$error":"#N/A"}},{"$f":"I379+I384+I389+I394+I399+I404+I409+I414+I419+I424+I429+I434+I439+I444+I449+I454+I459+I464+I469+I474+I479+I494","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA379+AA384+AA389+AA394+AA399+AA404+AA409+AA414+AA419+AA424+AA429+AA434+AA439+AA444+AA449+AA454+AA459+AA464+AA469+AA474+AA479+AA494","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[496,null,null,"Wyoming Total Other Revenues",null,null,{"$f":"SUM(G503:G504)","v":0},{"$f":"SUM(H503:H504)","v":{"$error":"#N/A"}},{"$f":"SUM(I503:I504)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA503:AA504)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[498,null,"System Total Other Revenue",null,null,null,{"$f":"G501+G505","v":4980754.3599999994},{"$f":"H501+H505","v":{"$error":"#N/A"}},{"$f":"I501+I505","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA501+AA505","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[501,"TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"G366+G507","v":{"$error":"#N/A"}},{"$f":"H366+H507","v":{"$error":"#N/A"}},{"$f":"I366+I507","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA366+AA507","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[504,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[506,"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[508,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[510,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[511,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W522","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!D$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!E$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!F$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!G$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!H$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!I$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!J$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!K$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!L$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!M$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!N$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!O$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!P$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!Q$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!R$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!S$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!T$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!U$9,FALSE)*$G520","v":0},{"$f":"VLOOKUP($F520,range,'COS Alloc Factors'!V$9,FALSE)*$G520","v":0},{"$f":"SUM(H520:Z520)","v":0},null,0]
[512,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W523","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!D$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!E$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!F$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!G$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!H$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!I$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!J$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!K$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!L$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!M$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!N$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!O$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!P$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!Q$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!R$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!S$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!T$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!U$9,FALSE)*$G521","v":0},{"$f":"VLOOKUP($F521,range,'COS Alloc Factors'!V$9,FALSE)*$G521","v":0},{"$f":"SUM(H521:Z521)","v":0},null,0]
[513,null,null,"Total",null,null,{"$f":"SUM(G520:G521)","v":0},{"$f":"SUM(H520:H521)","v":0},{"$f":"SUM(I520:I521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA520:AA521)","v":0},null,0]
[514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[515,"7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[516,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W527","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!D$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!E$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!F$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!G$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!H$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!I$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!J$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!K$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!L$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!M$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!N$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!O$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!P$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!Q$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!R$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!S$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!T$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!U$9,FALSE)*$G525","v":0},{"$f":"VLOOKUP($F525,range,'COS Alloc Factors'!V$9,FALSE)*$G525","v":0},{"$f":"SUM(H525:Z525)","v":0},null,0]
[517,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W528","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!D$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!E$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!F$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!G$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!H$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!I$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!J$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!K$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!L$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!M$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!N$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!O$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!P$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!Q$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!R$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!S$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!T$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!U$9,FALSE)*$G526","v":0},{"$f":"VLOOKUP($F526,range,'COS Alloc Factors'!V$9,FALSE)*$G526","v":0},{"$f":"SUM(H526:Z526)","v":0},null,0]
[518,null,null,"Total",null,null,{"$f":"SUM(G525:G526)","v":0},{"$f":"SUM(H525:H526)","v":0},{"$f":"SUM(I525:I526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA525:AA526)","v":0},null,0]
[519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[520,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[521,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W532","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!D$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!E$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!F$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!G$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!H$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!I$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!J$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!K$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!L$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!M$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!N$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!O$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!P$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!Q$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!R$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!S$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!T$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!U$9,FALSE)*$G530","v":0},{"$f":"VLOOKUP($F530,range,'COS Alloc Factors'!V$9,FALSE)*$G530","v":0},{"$f":"SUM(H530:Z530)","v":0},null,0]
[522,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W533","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!D$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!E$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!F$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!G$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!H$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!I$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!J$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!K$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!L$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!M$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!N$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!O$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!P$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!Q$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!R$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!S$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!T$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!U$9,FALSE)*$G531","v":0},{"$f":"VLOOKUP($F531,range,'COS Alloc Factors'!V$9,FALSE)*$G531","v":0},{"$f":"SUM(H531:Z531)","v":0},null,0]
[523,null,null,"Total",null,null,{"$f":"SUM(G530:G531)","v":0},{"$f":"SUM(H530:H531)","v":0},{"$f":"SUM(I530:I531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA530:AA531)","v":0},null,0]
[524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[525,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[526,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W537","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!D$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!E$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!F$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!G$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!H$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!I$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!J$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!K$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!L$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!M$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!N$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!O$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!P$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!Q$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!R$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!S$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!T$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!U$9,FALSE)*$G535","v":0},{"$f":"VLOOKUP($F535,range,'COS Alloc Factors'!V$9,FALSE)*$G535","v":0},{"$f":"SUM(H535:Z535)","v":0},null,0]
[527,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W538","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[528,null,null,"Total",null,null,{"$f":"SUM(G535:G536)","v":0},{"$f":"SUM(H535:H536)","v":0},{"$f":"SUM(I535:I536)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA535:AA536)","v":0},null,0]
[529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[530,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[531,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W542","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!D$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!E$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!F$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!G$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!H$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!I$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!J$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!K$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!L$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!M$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!N$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!O$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!P$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!Q$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!R$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!S$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!T$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!U$9,FALSE)*$G540","v":0},{"$f":"VLOOKUP($F540,range,'COS Alloc Factors'!V$9,FALSE)*$G540","v":0},{"$f":"SUM(H540:Z540)","v":0},null,0]
[532,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W543","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!D$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!E$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!F$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!G$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!H$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!I$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!J$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!K$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!L$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!M$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!N$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!O$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!P$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!Q$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!R$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!S$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!T$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!U$9,FALSE)*$G541","v":0},{"$f":"VLOOKUP($F541,range,'COS Alloc Factors'!V$9,FALSE)*$G541","v":0},{"$f":"SUM(H541:Z541)","v":0},null,0]
[533,null,null,"Total",null,null,{"$f":"SUM(G540:G541)","v":0},{"$f":"SUM(H540:H541)","v":0},{"$f":"SUM(I540:I541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA540:AA541)","v":0},null,0]
[534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[535,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[536,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W547","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!D$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!E$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!F$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!G$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!H$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!I$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!J$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!K$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!L$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!M$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!N$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!O$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!P$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!Q$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!R$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!S$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!T$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!U$9,FALSE)*$G545","v":0},{"$f":"VLOOKUP($F545,range,'COS Alloc Factors'!V$9,FALSE)*$G545","v":0},{"$f":"SUM(H545:Z545)","v":0},null,0]
[537,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W548","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!D$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!E$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!F$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!G$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!H$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!I$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!J$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!K$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!L$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!M$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!N$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!O$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!P$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!Q$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!R$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!S$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!T$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!U$9,FALSE)*$G546","v":0},{"$f":"VLOOKUP($F546,range,'COS Alloc Factors'!V$9,FALSE)*$G546","v":0},{"$f":"SUM(H546:Z546)","v":0},null,0]
[538,null,null,"Total",null,null,{"$f":"SUM(G545:G546)","v":0},{"$f":"SUM(H545:H546)","v":0},{"$f":"SUM(I545:I546)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA545:AA546)","v":0},null,0]
[539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[540,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[541,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W552","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!D$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!E$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!F$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!G$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!H$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!I$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!J$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!K$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!L$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!M$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!N$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!O$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!P$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!Q$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!R$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!S$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!T$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!U$9,FALSE)*$G550","v":0},{"$f":"VLOOKUP($F550,range,'COS Alloc Factors'!V$9,FALSE)*$G550","v":0},{"$f":"SUM(H550:Z550)","v":0},null,0]
[542,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W553","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!D$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!E$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!F$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!G$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!H$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!I$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!J$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!K$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!L$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!M$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!N$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!O$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!P$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!Q$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!R$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!S$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!T$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!U$9,FALSE)*$G551","v":0},{"$f":"VLOOKUP($F551,range,'COS Alloc Factors'!V$9,FALSE)*$G551","v":0},{"$f":"SUM(H551:Z551)","v":0},null,0]
[543,null,null,"Total",null,null,{"$f":"SUM(G550:G551)","v":0},{"$f":"SUM(H550:H551)","v":0},{"$f":"SUM(I550:I551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA550:AA551)","v":0},null,0]
[544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[545,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[546,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W557","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!D$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!E$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!F$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!G$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!H$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!I$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!J$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!K$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!L$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!M$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!N$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!O$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!P$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!Q$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!R$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!S$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!T$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!U$9,FALSE)*$G555","v":0},{"$f":"VLOOKUP($F555,range,'COS Alloc Factors'!V$9,FALSE)*$G555","v":0},{"$f":"SUM(H555:Z555)","v":0},null,0]
[547,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W558","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!D$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!E$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!F$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!G$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!H$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!I$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!J$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!K$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!L$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!M$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!N$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!O$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!P$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!Q$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!R$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!S$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!T$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!U$9,FALSE)*$G556","v":0},{"$f":"VLOOKUP($F556,range,'COS Alloc Factors'!V$9,FALSE)*$G556","v":0},{"$f":"SUM(H556:Z556)","v":0},null,0]
[548,null,null,"Total",null,null,{"$f":"SUM(G555:G556)","v":0},{"$f":"SUM(H555:H556)","v":0},{"$f":"SUM(I555:I556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA555:AA556)","v":0},null,0]
[549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[550,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[551,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W562","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!D$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!E$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!F$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!G$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!H$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!I$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!J$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!K$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!L$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!M$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!N$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!O$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!P$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!Q$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!R$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!S$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!T$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!U$9,FALSE)*$G560","v":0},{"$f":"VLOOKUP($F560,range,'COS Alloc Factors'!V$9,FALSE)*$G560","v":0},{"$f":"SUM(H560:Z560)","v":0},null,0]
[552,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W563","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!D$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!E$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!F$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!G$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!H$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!I$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!J$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!K$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!L$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!M$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!N$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!O$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!P$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!Q$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!R$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!S$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!T$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!U$9,FALSE)*$G561","v":0},{"$f":"VLOOKUP($F561,range,'COS Alloc Factors'!V$9,FALSE)*$G561","v":0},{"$f":"SUM(H561:Z561)","v":0},null,0]
[553,null,null,"Total",null,null,{"$f":"SUM(G560:G561)","v":0},{"$f":"SUM(H560:H561)","v":0},{"$f":"SUM(I560:I561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA560:AA561)","v":0},null,0]
[554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA563-G563","v":0}]
[555,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[556,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W567","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!D$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!E$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!F$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!G$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!H$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!I$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!J$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!K$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!L$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!M$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!N$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!O$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!P$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!Q$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!R$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!S$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!T$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!U$9,FALSE)*$G565","v":0},{"$f":"VLOOKUP($F565,range,'COS Alloc Factors'!V$9,FALSE)*$G565","v":0},{"$f":"SUM(H565:Z565)","v":0},null,0]
[557,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W568","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!D$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!E$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!F$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!G$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!H$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!I$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!J$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!K$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!L$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!M$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!N$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!O$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!P$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!Q$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!R$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!S$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!T$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!U$9,FALSE)*$G566","v":0},{"$f":"VLOOKUP($F566,range,'COS Alloc Factors'!V$9,FALSE)*$G566","v":0},{"$f":"SUM(H566:Z566)","v":0},null,0]
[558,null,null,"Total",null,null,{"$f":"SUM(G565:G566)","v":0},{"$f":"SUM(H565:H566)","v":0},{"$f":"SUM(I565:I566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA565:AA566)","v":0},null,0]
[559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[560,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[561,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W572","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!D$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!E$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!F$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!G$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!H$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!I$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!J$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!K$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!L$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!M$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!N$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!O$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!P$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!Q$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!R$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!S$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!T$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!U$9,FALSE)*$G570","v":0},{"$f":"VLOOKUP($F570,range,'COS Alloc Factors'!V$9,FALSE)*$G570","v":0},{"$f":"SUM(H570:Z570)","v":0},null,0]
[562,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W573","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!D$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!E$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!F$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!G$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!H$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!I$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!J$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!K$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!L$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!M$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!N$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!O$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!P$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!Q$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!R$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!S$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!T$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!U$9,FALSE)*$G571","v":0},{"$f":"VLOOKUP($F571,range,'COS Alloc Factors'!V$9,FALSE)*$G571","v":0},{"$f":"SUM(H571:Z571)","v":0},null,0]
[563,null,null,"Total",null,null,{"$f":"SUM(G570:G571)","v":0},{"$f":"SUM(H570:H571)","v":0},{"$f":"SUM(I570:I571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA570:AA571)","v":0},null,0]
[564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[565,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[566,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W577","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!D$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!E$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!F$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!G$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!H$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!I$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!J$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!K$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!L$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!M$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!N$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!O$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!P$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!Q$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!R$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!S$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!T$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!U$9,FALSE)*$G575","v":0},{"$f":"VLOOKUP($F575,range,'COS Alloc Factors'!V$9,FALSE)*$G575","v":0},{"$f":"SUM(H575:Z575)","v":0},null,0]
[567,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W578","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!D$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!E$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!F$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!G$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!H$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!I$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!J$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!K$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!L$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!M$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!N$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!O$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!P$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!Q$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!R$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!S$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!T$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!U$9,FALSE)*$G576","v":0},{"$f":"VLOOKUP($F576,range,'COS Alloc Factors'!V$9,FALSE)*$G576","v":0},{"$f":"SUM(H576:Z576)","v":0},null,0]
[568,null,null,"Total",null,null,{"$f":"SUM(G575:G576)","v":0},{"$f":"SUM(H575:H576)","v":0},{"$f":"SUM(I575:I576)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA575:AA576)","v":0},null,0]
[569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[570,806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[571,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W582","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!D$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!E$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!F$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!G$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!H$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!I$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!J$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!K$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!L$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!M$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!N$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!O$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!P$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!Q$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!R$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!S$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!T$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!U$9,FALSE)*$G580","v":0},{"$f":"VLOOKUP($F580,range,'COS Alloc Factors'!V$9,FALSE)*$G580","v":0},{"$f":"SUM(H580:Z580)","v":0},null,0]
[572,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W583","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!D$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!E$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!F$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!G$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!H$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!I$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!J$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!K$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!L$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!M$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!N$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!O$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!P$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!Q$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!R$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!S$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!T$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!U$9,FALSE)*$G581","v":0},{"$f":"VLOOKUP($F581,range,'COS Alloc Factors'!V$9,FALSE)*$G581","v":0},{"$f":"SUM(H581:Z581)","v":0},null,0]
[573,null,null,"Total",null,null,{"$f":"SUM(G580:G581)","v":0},{"$f":"SUM(H580:H581)","v":0},{"$f":"SUM(I580:I581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA580:AA581)","v":0},null,0]
[574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[575,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[576,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W587","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!D$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!E$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!F$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!G$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!H$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!I$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!J$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!K$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!L$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!M$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!N$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!O$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!P$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!Q$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!R$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!S$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!T$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!U$9,FALSE)*$G585","v":0},{"$f":"VLOOKUP($F585,range,'COS Alloc Factors'!V$9,FALSE)*$G585","v":0},{"$f":"SUM(H585:Z585)","v":0},null,0]
[577,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W588","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!D$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!E$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!F$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!G$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!H$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!I$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!J$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!K$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!L$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!M$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!N$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!O$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!P$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!Q$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!R$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!S$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!T$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!U$9,FALSE)*$G586","v":0},{"$f":"VLOOKUP($F586,range,'COS Alloc Factors'!V$9,FALSE)*$G586","v":0},{"$f":"SUM(H586:Z586)","v":0},null,0]
[578,null,null,"Total",null,null,{"$f":"SUM(G585:G586)","v":0},{"$f":"SUM(H585:H586)","v":0},{"$f":"SUM(I585:I586)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA585:AA586)","v":0},null,0]
[579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[580,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[581,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W592","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!D$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!E$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!F$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!G$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!H$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!I$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!J$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!K$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!L$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!M$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!N$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!O$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!P$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!Q$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!R$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!S$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!T$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!U$9,FALSE)*$G590","v":0},{"$f":"VLOOKUP($F590,range,'COS Alloc Factors'!V$9,FALSE)*$G590","v":0},{"$f":"SUM(H590:Z590)","v":0},null,0]
[582,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W593","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!D$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!E$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!F$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!G$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!H$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!I$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!J$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!K$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!L$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!M$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!N$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!O$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!P$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!Q$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!R$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!S$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!T$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!U$9,FALSE)*$G591","v":0},{"$f":"VLOOKUP($F591,range,'COS Alloc Factors'!V$9,FALSE)*$G591","v":0},{"$f":"SUM(H591:Z591)","v":0},null,0]
[583,null,null,"Total",null,null,{"$f":"SUM(G590:G591)","v":0},{"$f":"SUM(H590:H591)","v":0},{"$f":"SUM(I590:I591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA590:AA591)","v":0},null,0]
[584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[585,"8083","Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[586,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W597","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!D$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!E$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!F$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!G$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!H$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!I$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!J$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!K$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!L$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!M$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!N$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!O$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!P$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!Q$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!R$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!S$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!T$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!U$9,FALSE)*$G595","v":0},{"$f":"VLOOKUP($F595,range,'COS Alloc Factors'!V$9,FALSE)*$G595","v":0},{"$f":"SUM(H595:Z595)","v":0},null,0]
[587,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W598","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!D$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!E$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!F$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!G$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!H$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!I$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!J$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!K$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!L$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!M$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!N$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!O$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!P$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!Q$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!R$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!S$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!T$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!U$9,FALSE)*$G596","v":0},{"$f":"VLOOKUP($F596,range,'COS Alloc Factors'!V$9,FALSE)*$G596","v":0},{"$f":"SUM(H596:Z596)","v":0},null,0]
[588,null,null,"Total",null,null,{"$f":"SUM(G595:G596)","v":0},{"$f":"SUM(H595:H596)","v":0},{"$f":"SUM(I595:I596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA595:AA596)","v":0},null,0]
[589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[590,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[591,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W602","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!D$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!E$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!F$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!G$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!H$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!I$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!J$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!K$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!L$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!M$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!N$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!O$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!P$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!Q$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!R$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!S$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!T$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!U$9,FALSE)*$G600","v":0},{"$f":"VLOOKUP($F600,range,'COS Alloc Factors'!V$9,FALSE)*$G600","v":0},{"$f":"SUM(H600:Z600)","v":0},null,0]
[592,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W603","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!D$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!E$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!F$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!G$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!H$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!I$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!J$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!K$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!L$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!M$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!N$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!O$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!P$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!Q$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!R$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!S$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!T$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!U$9,FALSE)*$G601","v":0},{"$f":"VLOOKUP($F601,range,'COS Alloc Factors'!V$9,FALSE)*$G601","v":0},{"$f":"SUM(H601:Z601)","v":0},null,0]
[593,null,null,"Total",null,null,{"$f":"SUM(G600:G601)","v":0},{"$f":"SUM(H600:H601)","v":0},{"$f":"SUM(I600:I601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA600:AA601)","v":0},null,0]
[594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[595,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[596,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W607","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!D$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!E$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!F$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!G$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!H$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!I$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!J$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!K$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!L$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!M$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!N$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!O$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!P$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!Q$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!R$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!S$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!T$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!U$9,FALSE)*$G605","v":0},{"$f":"VLOOKUP($F605,range,'COS Alloc Factors'!V$9,FALSE)*$G605","v":0},{"$f":"SUM(H605:Z605)","v":0},null,0]
[597,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W608","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!D$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!E$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!F$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!G$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!H$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!I$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!J$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!K$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!L$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!M$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!N$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!O$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!P$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!Q$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!R$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!S$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!T$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!U$9,FALSE)*$G606","v":0},{"$f":"VLOOKUP($F606,range,'COS Alloc Factors'!V$9,FALSE)*$G606","v":0},{"$f":"SUM(H606:Z606)","v":0},null,0]
[598,null,null,"Total",null,null,{"$f":"SUM(G605:G606)","v":0},{"$f":"SUM(H605:H606)","v":0},{"$f":"SUM(I605:I606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA605:AA606)","v":0},null,0]
[599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[600,"8135","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[601,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W612","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!D$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!E$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!F$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!G$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!H$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!I$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!J$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!K$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!L$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!M$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!N$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!O$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!P$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!Q$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!R$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!S$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!T$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!U$9,FALSE)*$G610","v":0},{"$f":"VLOOKUP($F610,range,'COS Alloc Factors'!V$9,FALSE)*$G610","v":0},{"$f":"SUM(H610:Z610)","v":0},null,0]
[602,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W613","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!D$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!E$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!F$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!G$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!H$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!I$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!J$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!K$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!L$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!M$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!N$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!O$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!P$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!Q$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!R$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!S$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!T$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!U$9,FALSE)*$G611","v":0},{"$f":"VLOOKUP($F611,range,'COS Alloc Factors'!V$9,FALSE)*$G611","v":0},{"$f":"SUM(H611:Z611)","v":0},null,0]
[603,null,null,"Total",null,null,{"$f":"SUM(G610:G611)","v":0},{"$f":"SUM(H610:H611)","v":0},{"$f":"SUM(I610:I611)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA610:AA611)","v":0},null,0]
[604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[605,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[606,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W617","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!D$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!E$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!F$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!G$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!H$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!I$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!J$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!K$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!L$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!M$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!N$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!O$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!P$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!Q$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!R$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!S$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!T$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!U$9,FALSE)*$G615","v":0},{"$f":"VLOOKUP($F615,range,'COS Alloc Factors'!V$9,FALSE)*$G615","v":0},{"$f":"SUM(H615:Z615)","v":0},null,0]
[607,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W618","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!D$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!E$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!F$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!G$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!H$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!I$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!J$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!K$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!L$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!M$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!N$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!O$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!P$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!Q$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!R$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!S$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!T$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!U$9,FALSE)*$G616","v":0},{"$f":"VLOOKUP($F616,range,'COS Alloc Factors'!V$9,FALSE)*$G616","v":0},{"$f":"SUM(H616:Z616)","v":0},null,0]
[608,null,null,"Total",null,null,{"$f":"SUM(G615:G616)","v":0},{"$f":"SUM(H615:H616)","v":0},{"$f":"SUM(I615:I616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA615:AA616)","v":0},null,0]
[609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[610,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[611,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W622","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!D$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!E$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!F$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!G$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!H$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!I$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!J$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!K$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!L$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!M$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!N$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!O$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!P$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!Q$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!R$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!S$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!T$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!U$9,FALSE)*$G620","v":0},{"$f":"VLOOKUP($F620,range,'COS Alloc Factors'!V$9,FALSE)*$G620","v":0},{"$f":"SUM(H620:Z620)","v":0},null,0]
[612,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W623","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!D$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!E$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!F$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!G$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!H$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!I$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!J$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!K$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!L$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!M$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!N$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!O$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!P$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!Q$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!R$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!S$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!T$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!U$9,FALSE)*$G621","v":0},{"$f":"VLOOKUP($F621,range,'COS Alloc Factors'!V$9,FALSE)*$G621","v":0},{"$f":"SUM(H621:Z621)","v":0},null,0]
[613,null,null,"Total",null,null,{"$f":"SUM(G620:G621)","v":0},{"$f":"SUM(H620:H621)","v":0},{"$f":"SUM(I620:I621)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA620:AA621)","v":0},null,0]
[614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[615,null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[616,null,null,"Utah Interruptible Transportation",null,"TS Value of Gas Purchase",{"$f":"'ROR-Model'!W627","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!D52","v":248121.0824631729},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!E52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!F52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!G52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!H52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!I52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!J52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!K52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!L52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!M52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!N52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!O52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!P52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!Q52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!R52","v":17726.224574193035},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!S52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!T52","v":-266962.63693080161},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!U52","v":0},{"$f":"'COS Input'!$E$48*'COS Alloc Factors'!V52","v":1115.3298934356758},{"$f":"SUM(H625:Z625)","v":-2.5011104298755527E-11},null,-2.5011104298755527E-11]
[617,null,null,"Utah Interruptible Sales",null,"IS Value of Gas Purchase",{"$f":"'ROR-Model'!W628","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!D54","v":25241.177649790578},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!E54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!F54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!G54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!H54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!I54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!J54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!K54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!L54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!M54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!N54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!O54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!P54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!Q54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!R54","v":1803.2759614600632},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!S54","v":-27157.915311880253},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!T54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!U54","v":0},{"$f":"'COS Input'!$E$49*'COS Alloc Factors'!V54","v":113.46170062961237},{"$f":"SUM(H626:Z626)","v":-1.5489831639570184E-12},null,-1.5489831639570184E-12]
[618,null,null,"Total",null,null,{"$f":"SUM(G625:G626)","v":0},{"$f":"SUM(H625:H626)","v":273362.2601129635},{"$f":"SUM(I625:I626)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19529.500535653096,-27157.915311880253,-266962.63693080161,0,1228.7915940652881,{"$f":"SUM(AA625:AA626)","v":-2.6560087462712545E-11},null,{"$f":"AA627-G627","v":-2.6560087462712545E-11}]
[619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[620,"System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[621,null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"G535+G610+G627","v":0},{"$f":"H535+H610+H627","v":273362.2601129635},{"$f":"I535+I610+I627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19529.500535653096,-27157.915311880253,-266962.63693080161,0,1228.7915940652881,{"$f":"SUM(H630:Z630)","v":2.7966962079517543E-11},null,2.7966962079517543E-11]
[622,null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"G520+G525+G530+G540+G545+G550+G555+G560+G565+G570+G575+G580+G585+G590+G595+G600+G605+G615+G620","v":0},{"$f":"H520+H525+H530+H540+H545+H550+H555+H560+H565+H570+H575+H580+H585+H590+H595+H600+H605+H615+H620","v":0},{"$f":"I520+I525+I530+I540+I545+I550+I555+I560+I565+I570+I575+I580+I585+I590+I595+I600+I605+I615+I620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[623,null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"G536+G611","v":0},{"$f":"H536+H611","v":0},{"$f":"I536+I611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[624,null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0},{"$f":"H521+H526+H531+H541+H546+H551+H556+H561+H566+H571+H576+H581+H586+H591+H596+H601+H606+H616+H621","v":0},{"$f":"I521+I526+I531+I541+I546+I551+I556+I561+I566+I571+I576+I581+I586+I591+I596+I601+I606+I616+I621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[625,null,"Utah Timing Differences",null,null,null,{"$f":"+(G201+G202+G230+G231+G499)-G631","v":0},{"$f":"+(H201+H202+H230+H231+H499)-H631","v":{"$error":"#N/A"}},{"$f":"+(I201+I202+I230+I231+I499)-I631","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"}]
[626,null,"Wyoming Timing Differences",null,null,null,{"$f":"+(G322+G324+G352+G503)-G633","v":0},{"$f":"+(H322+H324+H352+H503)-H633","v":0},{"$f":"+(I322+I324+I352+I503)-I633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[629,"System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(G630:G637)","v":0},{"$f":"SUM(H630:H637)","v":{"$error":"#N/A"}},{"$f":"SUM(I630:I637)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(H638:Z638)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[632,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[634,"Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[636,810,"Gas Used for Compressor Station Fuel",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W647","v":-27868.658463010812},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!D$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!E$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!F$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!G$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!H$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!I$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!J$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!K$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!L$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!M$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!N$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!O$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!P$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!Q$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!R$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!S$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!T$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!U$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F645,range,'COS Alloc Factors'!V$9,FALSE)*$G645","v":{"$error":"#REF!"}},{"$f":"SUM(H645:Z645)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[637,812,"Gas Used for Other Utility Operations",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W648","v":-1177122.1590941811},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!D$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!E$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!F$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!G$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!H$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!I$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!J$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!K$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!L$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!M$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!N$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!O$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!P$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!Q$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!R$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!S$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!T$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!U$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F646,range,'COS Alloc Factors'!V$9,FALSE)*$G646","v":{"$error":"#REF!"}},{"$f":"SUM(H646:Z646)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[639,null,"Total Production Expenses",null,null,null,{"$f":"SUM(G645:G647)","v":-1204990.8175571919},{"$f":"SUM(H645:H647)","v":{"$error":"#REF!"}},{"$f":"SUM(I645:I647)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA645:AA647)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[641,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[642,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[643,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[644,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W655","v":11010188.969999999},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!D$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!E$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!F$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!G$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!H$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!I$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!J$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!K$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!L$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!M$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!N$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!O$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!P$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!Q$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!R$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!S$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!T$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!U$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F653,range,'COS Alloc Factors'!V$9,FALSE)*$G653","v":{"$error":"#REF!"}},{"$f":"SUM(H653:Z653)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[645,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W656","v":0},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!D$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!E$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!F$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!G$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!H$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!I$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!J$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!K$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!L$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!M$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!N$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!O$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!P$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!Q$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!R$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!S$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!T$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!U$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F654,range,'COS Alloc Factors'!V$9,FALSE)*$G654","v":{"$error":"#REF!"}},{"$f":"SUM(H654:Z654)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[646,null,null,"Total",null,null,{"$f":"SUM(G653:G654)","v":11010188.969999999},{"$f":"SUM(H653:H654)","v":{"$error":"#REF!"}},{"$f":"SUM(I653:I654)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA653:AA654)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[648,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[649,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W660","v":1614735.12},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!D$9,FALSE)*$G658","v":929973.22796301695},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!E$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!F$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!G$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!H$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!I$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!J$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!K$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!L$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!M$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!N$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!O$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!P$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!Q$9,FALSE)*$G658","v":0},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!R$9,FALSE)*$G658","v":66438.990686357371},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!S$9,FALSE)*$G658","v":17552.636102936325},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!T$9,FALSE)*$G658","v":312071.38798461232},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!U$9,FALSE)*$G658","v":284518.55154893326},{"$f":"VLOOKUP($F658,range,'COS Alloc Factors'!V$9,FALSE)*$G658","v":4180.3257141439099},{"$f":"SUM(H658:Z658)","v":1614735.12},null,0]
[650,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W661","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!D$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!E$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!F$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!G$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!H$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!I$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!J$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!K$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!L$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!M$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!N$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!O$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!P$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!Q$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!R$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!S$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!T$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!U$9,FALSE)*$G659","v":0},{"$f":"VLOOKUP($F659,range,'COS Alloc Factors'!V$9,FALSE)*$G659","v":0},{"$f":"SUM(H659:Z659)","v":0},null,0]
[651,null,null,"Total",null,null,{"$f":"SUM(G658:G659)","v":1614735.12},{"$f":"SUM(H658:H659)","v":929973.22796301695},{"$f":"SUM(I658:I659)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,66438.990686357371,17552.636102936325,312071.38798461232,284518.55154893326,4180.3257141439099,{"$f":"SUM(AA658:AA659)","v":1614735.12},null,0]
[652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[653,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[654,null,null,"Utah",null,{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W665","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!D$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!E$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!F$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!G$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!H$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!I$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!J$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!K$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!L$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!M$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!N$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!O$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!P$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!Q$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!R$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!S$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!T$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!U$9,FALSE)*$G663","v":0},{"$f":"VLOOKUP($F663,range,'COS Alloc Factors'!V$9,FALSE)*$G663","v":0},{"$f":"SUM(H663:Z663)","v":0},null,0]
[655,null,null,"Wyoming",null,{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W666","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!D$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!E$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!F$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!G$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!H$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!I$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!J$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!K$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!L$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!M$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!N$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!O$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!P$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!Q$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!R$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!S$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!T$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!U$9,FALSE)*$G664","v":0},{"$f":"VLOOKUP($F664,range,'COS Alloc Factors'!V$9,FALSE)*$G664","v":0},{"$f":"SUM(H664:Z664)","v":0},null,0]
[656,null,null,"Total",null,null,{"$f":"SUM(G663:G664)","v":0},{"$f":"SUM(H663:H664)","v":0},{"$f":"SUM(I663:I664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA663:AA664)","v":0},null,0]
[657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[658,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[659,null,null,"Utah",null,{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W670","v":28810},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!D$9,FALSE)*$G668","v":20368.186062165725},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!E$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!F$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!G$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!H$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!I$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!J$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!K$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!L$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!M$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!N$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!O$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!P$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!Q$9,FALSE)*$G668","v":0},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!R$9,FALSE)*$G668","v":962.04013087798808},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!S$9,FALSE)*$G668","v":188.72041749342841},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!T$9,FALSE)*$G668","v":3569.6111924742122},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!U$9,FALSE)*$G668","v":3671.4027151198875},{"$f":"VLOOKUP($F668,range,'COS Alloc Factors'!V$9,FALSE)*$G668","v":50.039481868753377},{"$f":"SUM(H668:Z668)","v":28809.999999999989},null,0]
[660,null,null,"Wyoming",null,{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W671","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!D$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!E$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!F$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!G$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!H$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!I$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!J$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!K$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!L$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!M$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!N$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!O$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!P$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!Q$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!R$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!S$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!T$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!U$9,FALSE)*$G669","v":0},{"$f":"VLOOKUP($F669,range,'COS Alloc Factors'!V$9,FALSE)*$G669","v":0},{"$f":"SUM(H669:Z669)","v":0},null,0]
[661,null,null,"Total",null,null,{"$f":"SUM(G668:G669)","v":28810},{"$f":"SUM(H668:H669)","v":20368.186062165725},{"$f":"SUM(I668:I669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,962.04013087798808,188.72041749342841,3569.6111924742122,3671.4027151198875,50.039481868753377,{"$f":"SUM(AA668:AA669)","v":28809.999999999989},null,0]
[662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[663,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[664,null,null,"Utah",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W675","v":7028068.1199999992},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!D$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!E$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!F$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!G$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!H$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!I$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!J$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!K$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!L$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!M$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!N$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!O$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!P$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!Q$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!R$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!S$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!T$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!U$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F673,range,'COS Alloc Factors'!V$9,FALSE)*$G673","v":{"$error":"#REF!"}},{"$f":"SUM(H673:Z673)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[665,null,null,"Wyoming",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W676","v":0},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!D$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!E$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!F$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!G$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!H$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!I$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!J$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!K$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!L$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!M$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!N$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!O$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!P$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!Q$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!R$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!S$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!T$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!U$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F674,range,'COS Alloc Factors'!V$9,FALSE)*$G674","v":{"$error":"#REF!"}},{"$f":"SUM(H674:Z674)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[666,null,null,"Total",null,null,{"$f":"SUM(G673:G674)","v":7028068.1199999992},{"$f":"SUM(H673:H674)","v":{"$error":"#REF!"}},{"$f":"SUM(I673:I674)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA673:AA674)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[668,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[669,null,null,"Utah",null,{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W680","v":1520861.11},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!D$9,FALSE)*$G678","v":1075223.258007355},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!E$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!F$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!G$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!H$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!I$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!J$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!K$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!L$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!M$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!N$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!O$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!P$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!Q$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!R$9,FALSE)*$G678","v":50785.471062535311},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!S$9,FALSE)*$G678","v":9962.4277552488365},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!T$9,FALSE)*$G678","v":188437.44673567353},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!U$9,FALSE)*$G678","v":193810.95482729076},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!V$9,FALSE)*$G678","v":2641.5516118964642},{"$f":"SUM(H678:Z678)","v":1520861.1099999999},null,0]
[670,null,null,"Wyoming",null,{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W681","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!D$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!E$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!F$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!G$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!H$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!I$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!J$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!K$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!L$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!M$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!N$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!O$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!P$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!Q$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!R$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!S$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!T$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!U$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!V$9,FALSE)*$G679","v":0},{"$f":"SUM(H679:Z679)","v":0},null,0]
[671,null,null,"Total",null,null,{"$f":"SUM(G678:G679)","v":1520861.11},{"$f":"SUM(H678:H679)","v":1075223.258007355},{"$f":"SUM(I678:I679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,50785.471062535311,9962.4277552488365,188437.44673567353,193810.95482729076,2641.5516118964642,{"$f":"SUM(AA678:AA679)","v":1520861.1099999999},null,0]
[672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[673,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[674,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W685","v":4672675.9000000004},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!D$9,FALSE)*$G683","v":4400477.9069042448},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!E$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!F$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!G$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!H$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!I$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!J$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!K$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!L$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!M$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!N$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!O$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!P$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!Q$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!R$9,FALSE)*$G683","v":76534.944354678257},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!S$9,FALSE)*$G683","v":25387.734814892119},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!T$9,FALSE)*$G683","v":135842.99134350524},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!U$9,FALSE)*$G683","v":34432.322582679997},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!V$9,FALSE)*$G683","v":0},{"$f":"SUM(H683:Z683)","v":4672675.9000000013},null,0]
[675,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W686","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!D$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!E$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!F$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!G$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!H$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!I$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!J$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!K$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!L$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!M$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!N$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!O$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!P$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!Q$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!R$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!S$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!T$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!U$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!V$9,FALSE)*$G684","v":0},{"$f":"SUM(H684:Z684)","v":0},null,0]
[676,null,null,"Total",null,null,{"$f":"SUM(G683:G684)","v":4672675.9000000004},{"$f":"SUM(H683:H684)","v":4400477.9069042448},{"$f":"SUM(I683:I684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,76534.944354678257,25387.734814892119,135842.99134350524,34432.322582679997,0,{"$f":"SUM(AA683:AA684)","v":4672675.9000000013},null,0]
[677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[678,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[679,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W690","v":3070797.28},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!D$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!E$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!F$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!G$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!H$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!I$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!J$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!K$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!L$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!M$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!N$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!O$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!P$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!Q$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!R$9,FALSE)*$G688","v":2290317.1722086566},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!S$9,FALSE)*$G688","v":255615.75582685904},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!T$9,FALSE)*$G688","v":443067.310099889},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!U$9,FALSE)*$G688","v":17041.050388457268},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!V$9,FALSE)*$G688","v":64755.99147613762},{"$f":"SUM(H688:Z688)","v":3070797.2799999993},null,0]
[680,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W691","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!D$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!E$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!F$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!G$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!H$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!I$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!J$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!K$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!L$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!M$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!N$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!O$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!P$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!Q$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!R$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!S$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!T$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!U$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!V$9,FALSE)*$G689","v":0},{"$f":"SUM(H689:Z689)","v":0},null,0]
[681,null,null,"Total",null,null,{"$f":"SUM(G688:G689)","v":3070797.28},{"$f":"SUM(H688:H689)","v":0},{"$f":"SUM(I688:I689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2290317.1722086566,255615.75582685904,443067.310099889,17041.050388457268,64755.99147613762,{"$f":"SUM(AA688:AA689)","v":3070797.2799999993},null,0]
[682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA691-G691","v":0}]
[683,880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[684,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W695","v":7156060.330000001},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!D$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!E$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!F$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!G$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!H$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!I$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!J$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!K$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!L$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!M$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!N$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!O$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!P$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!Q$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!R$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!S$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!T$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!U$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!V$9,FALSE)*$G693","v":{"$error":"#REF!"}},{"$f":"SUM(H693:Z693)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[685,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W696","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!D$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!E$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!F$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!G$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!H$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!I$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!J$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!K$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!L$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!M$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!N$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!O$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!P$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!Q$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!R$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!S$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!T$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!U$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!V$9,FALSE)*$G694","v":{"$error":"#REF!"}},{"$f":"SUM(H694:Z694)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[686,null,null,"Total",null,null,{"$f":"SUM(G693:G694)","v":7156060.330000001},{"$f":"SUM(H693:H694)","v":{"$error":"#REF!"}},{"$f":"SUM(I693:I694)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA693:AA694)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[688,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[689,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W700","v":71085.67},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!D$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!E$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!F$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!G$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!H$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!I$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!J$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!K$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!L$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!M$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!N$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!O$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!P$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!Q$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!R$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!S$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!T$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!U$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!V$9,FALSE)*$G698","v":{"$error":"#REF!"}},{"$f":"SUM(H698:Z698)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[690,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W701","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!D$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!E$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!F$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!G$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!H$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!I$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!J$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!K$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!L$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!M$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!N$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!O$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!P$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!Q$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!R$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!S$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!T$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!U$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!V$9,FALSE)*$G699","v":{"$error":"#REF!"}},{"$f":"SUM(H699:Z699)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[691,null,null,"Total",null,null,{"$f":"SUM(G698:G699)","v":71085.67},{"$f":"SUM(H698:H699)","v":{"$error":"#REF!"}},{"$f":"SUM(I698:I699)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA698:AA699)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[693,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[694,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W705","v":520225.19000000006},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!D$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!E$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!F$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!G$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!H$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!I$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!J$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!K$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!L$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!M$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!N$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!O$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!P$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!Q$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!R$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!S$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!T$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!U$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!V$9,FALSE)*$G703","v":{"$error":"#REF!"}},{"$f":"SUM(H703:Z703)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[695,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W706","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!D$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!E$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!F$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!G$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!H$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!I$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!J$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!K$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!L$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!M$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!N$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!O$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!P$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!Q$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!R$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!S$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!T$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!U$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!V$9,FALSE)*$G704","v":{"$error":"#REF!"}},{"$f":"SUM(H704:Z704)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[696,null,null,"Total",null,null,{"$f":"SUM(G703:G704)","v":520225.19000000006},{"$f":"SUM(H703:H704)","v":{"$error":"#REF!"}},{"$f":"SUM(I703:I704)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA703:AA704)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[698,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[699,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W710","v":71541.849999999991},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!D$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!E$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!F$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!G$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!H$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!I$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!J$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!K$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!L$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!M$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!N$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!O$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!P$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!Q$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!R$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!S$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!T$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!U$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!V$9,FALSE)*$G708","v":{"$error":"#REF!"}},{"$f":"SUM(H708:Z708)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[700,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W711","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!D$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!E$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!F$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!G$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!H$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!I$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!J$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!K$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!L$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!M$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!N$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!O$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!P$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!Q$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!R$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!S$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!T$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!U$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!V$9,FALSE)*$G709","v":{"$error":"#REF!"}},{"$f":"SUM(H709:Z709)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[701,null,null,"Total",null,null,{"$f":"SUM(G708:G709)","v":71541.849999999991},{"$f":"SUM(H708:H709)","v":{"$error":"#REF!"}},{"$f":"SUM(I708:I709)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA708:AA709)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[703,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[704,null,null,"Utah",null,"Mains",{"$f":"'ROR-Model'!W715","v":6885773.3700000001},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!D$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!E$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!F$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!G$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!H$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!I$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!J$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!K$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!L$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!M$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!N$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!O$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!P$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!Q$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!R$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!S$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!T$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!U$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!V$9,FALSE)*$G713","v":{"$error":"#REF!"}},{"$f":"SUM(H713:Z713)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[705,null,null,"Wyoming",null,"Mains",{"$f":"'ROR-Model'!W716","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!D$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!E$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!F$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!G$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!H$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!I$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!J$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!K$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!L$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!M$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!N$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!O$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!P$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!Q$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!R$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!S$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!T$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!U$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!V$9,FALSE)*$G714","v":{"$error":"#REF!"}},{"$f":"SUM(H714:Z714)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[706,null,null,"Total",null,null,{"$f":"SUM(G713:G714)","v":6885773.3700000001},{"$f":"SUM(H713:H714)","v":{"$error":"#REF!"}},{"$f":"SUM(I713:I714)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA713:AA714)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[708,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[709,null,null,"Utah",null,"NGV",{"$f":"'ROR-Model'!W720","v":1317999.99},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!D$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!E$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!F$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!G$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!H$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!I$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!J$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!K$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!L$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!M$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!N$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!O$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!P$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!Q$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!R$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!S$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!T$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!U$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!V$9,FALSE)*$G718","v":1317999.99},{"$f":"SUM(H718:Z718)","v":1317999.99},null,0]
[710,null,null,"Wyoming",null,"NGV",{"$f":"'ROR-Model'!W721","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!D$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!E$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!F$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!G$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!H$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!I$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!J$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!K$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!L$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!M$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!N$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!O$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!P$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!Q$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!R$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!S$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!T$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!U$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!V$9,FALSE)*$G719","v":0},{"$f":"SUM(H719:Z719)","v":0},null,0]
[711,null,null,"Total",null,null,{"$f":"SUM(G718:G719)","v":1317999.99},{"$f":"SUM(H718:H719)","v":0},{"$f":"SUM(I718:I719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1317999.99,{"$f":"SUM(AA718:AA719)","v":1317999.99},null,0]
[712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[713,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[714,null,null,"Utah",null,{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W725","v":117854.51999999996},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!D$9,FALSE)*$G723","v":83321.165971094451},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!E$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!F$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!G$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!H$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!I$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!J$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!K$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!L$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!M$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!N$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!O$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!P$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!Q$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!R$9,FALSE)*$G723","v":3935.4660827963357},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!S$9,FALSE)*$G723","v":772.00812974271435},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!T$9,FALSE)*$G723","v":14602.388534386524},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!U$9,FALSE)*$G723","v":15018.792249814334},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors'!V$9,FALSE)*$G723","v":204.69903216558939},{"$f":"SUM(H723:Z723)","v":117854.51999999995},null,0]
[715,null,null,"Wyoming",null,{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W726","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!D$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!E$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!F$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!G$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!H$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!I$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!J$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!K$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!L$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!M$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!N$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!O$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!P$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!Q$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!R$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!S$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!T$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!U$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!V$9,FALSE)*$G724","v":0},{"$f":"SUM(H724:Z724)","v":0},null,0]
[716,null,null,"Total",null,null,{"$f":"SUM(G723:G724)","v":117854.51999999996},{"$f":"SUM(H723:H724)","v":83321.165971094451},{"$f":"SUM(I723:I724)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3935.4660827963357,772.00812974271435,14602.388534386524,15018.792249814334,204.69903216558939,{"$f":"SUM(AA723:AA724)","v":117854.51999999995},null,0]
[717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[718,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[719,null,null,"Utah",null,"Service Lines",{"$f":"'ROR-Model'!W730","v":1122887.3500000001},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!D$9,FALSE)*$G728","v":1114037.3457121556},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!E$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!F$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!G$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!H$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!I$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!J$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!K$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!L$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!M$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!N$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!O$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!P$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!Q$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!R$9,FALSE)*$G728","v":3242.3575375666819},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!S$9,FALSE)*$G728","v":529.08520572138389},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!T$9,FALSE)*$G728","v":3730.7773300175695},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!U$9,FALSE)*$G728","v":1215.078508036416},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors'!V$9,FALSE)*$G728","v":132.70570650258034},{"$f":"SUM(H728:Z728)","v":1122887.3500000003},null,0]
[720,null,null,"Wyoming",null,"Service Lines",{"$f":"'ROR-Model'!W731","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!D$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!E$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!F$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!G$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!H$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!I$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!J$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!K$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!L$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!M$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!N$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!O$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!P$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!Q$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!R$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!S$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!T$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!U$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!V$9,FALSE)*$G729","v":0},{"$f":"SUM(H729:Z729)","v":0},null,0]
[721,null,null,"Total",null,null,{"$f":"SUM(G728:G729)","v":1122887.3500000001},{"$f":"SUM(H728:H729)","v":1114037.3457121556},{"$f":"SUM(I728:I729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3242.3575375666819,529.08520572138389,3730.7773300175695,1215.078508036416,132.70570650258034,{"$f":"SUM(AA728:AA729)","v":1122887.3500000003},null,0]
[722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[723,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[724,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W735","v":1008027.0900000001},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!D$9,FALSE)*$G733","v":949306.35764958081},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!E$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!F$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!G$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!H$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!I$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!J$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!K$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!L$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!M$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!N$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!O$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!P$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!Q$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!R$9,FALSE)*$G733","v":16510.731514924511},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!S$9,FALSE)*$G733","v":5476.8456008574003},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!T$9,FALSE)*$G733","v":29305.13868100477},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!U$9,FALSE)*$G733","v":7428.0165536326194},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors'!V$9,FALSE)*$G733","v":0},{"$f":"SUM(H733:Z733)","v":1008027.0900000001},null,0]
[725,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W736","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!D$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!E$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!F$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!G$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!H$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!I$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!J$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!K$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!L$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!M$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!N$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!O$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!P$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!Q$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!R$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!S$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!T$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!U$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!V$9,FALSE)*$G734","v":0},{"$f":"SUM(H734:Z734)","v":0},null,0]
[726,null,null,"Total",null,null,{"$f":"SUM(G733:G734)","v":1008027.0900000001},{"$f":"SUM(H733:H734)","v":949306.35764958081},{"$f":"SUM(I733:I734)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,16510.731514924511,5476.8456008574003,29305.13868100477,7428.0165536326194,0,{"$f":"SUM(AA733:AA734)","v":1008027.0900000001},null,0]
[727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[728,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[729,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W740","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!D$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!E$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!F$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!G$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!H$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!I$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!J$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!K$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!L$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!M$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!N$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!O$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!P$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!Q$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!R$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!S$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!T$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!U$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors'!V$9,FALSE)*$G738","v":{"$error":"#REF!"}},{"$f":"SUM(H738:Z738)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[730,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W741","v":0},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!D$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!E$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!F$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!G$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!H$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!I$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!J$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!K$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!L$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!M$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!N$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!O$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!P$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!Q$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!R$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!S$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!T$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!U$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!V$9,FALSE)*$G739","v":{"$error":"#REF!"}},{"$f":"SUM(H739:Z739)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[731,null,null,"Total",null,null,{"$f":"SUM(G738:G739)","v":0},{"$f":"SUM(H738:H739)","v":{"$error":"#REF!"}},{"$f":"SUM(I738:I739)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA738:AA739)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[733,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[734,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W745","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!D$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!E$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!F$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!G$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!H$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!I$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!J$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!K$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!L$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!M$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!N$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!O$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!P$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!Q$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!R$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!S$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!T$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!U$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors'!V$9,FALSE)*$G743","v":{"$error":"#REF!"}},{"$f":"SUM(H743:Z743)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[735,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W746","v":0},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!D$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!E$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!F$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!G$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!H$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!I$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!J$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!K$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!L$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!M$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!N$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!O$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!P$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!Q$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!R$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!S$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!T$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!U$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!V$9,FALSE)*$G744","v":{"$error":"#REF!"}},{"$f":"SUM(H744:Z744)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[736,null,null,"Total",null,null,{"$f":"SUM(G743:G744)","v":0},{"$f":"SUM(H743:H744)","v":{"$error":"#REF!"}},{"$f":"SUM(I743:I744)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA743:AA744)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[738,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[739,null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"G653+G658+G663+G668+G673+G678+G683+G688+G693+G698+G703+G708+G713+G718+G723+G728+G733+G738+G743","v":47217591.860000007},{"$f":"H653+H658+H663+H668+H673+H678+H683+H688+H693+H698+H703+H708+H713+H718+H723+H728+H733+H738+H743","v":{"$error":"#REF!"}},{"$f":"I653+I658+I663+I668+I673+I678+I683+I688+I693+I698+I703+I708+I713+I718+I723+I728+I733+I738+I743","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA653+AA658+AA663+AA668+AA673+AA678+AA683+AA688+AA693+AA698+AA703+AA708+AA713+AA718+AA723+AA728+AA733+AA738+AA743","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[740,null,"Wyoming Distribution O&M Expenses",null,null,null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0},{"$f":"H654+H659+H664+H669+H674+H679+H684+H689+H694+H699+H704+H709+H714+H719+H724+H729+H734+H739+H744","v":{"$error":"#REF!"}},{"$f":"I654+I659+I664+I669+I674+I679+I684+I689+I694+I699+I704+I709+I714+I719+I724+I729+I734+I739+I744","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA654+AA659+AA664+AA669+AA674+AA679+AA684+AA689+AA694+AA699+AA704+AA709+AA714+AA719+AA724+AA729+AA734+AA739+AA744","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[742,null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"SUM(G748:G750)","v":47217591.860000007},{"$f":"SUM(H748:H750)","v":{"$error":"#REF!"}},{"$f":"SUM(I748:I750)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA748:AA750)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[744,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[746,901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA755-G755","v":0}]
[747,null,null,"Utah",null,{"$f":"'COS Input'!$S$11&\" Customers \"&'COS Input'!$T$11&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W758","v":1078236.8199999998},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!D$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!E$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!F$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!G$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!H$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!I$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!J$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!K$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!L$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!M$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!N$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!O$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!P$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!Q$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!R$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!S$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!T$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!U$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!V$9,FALSE)*$G756","v":{"$error":"#N/A"}},{"$f":"SUM(H756:Z756)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[748,null,null,"Wyoming",null,{"$f":"'COS Input'!$S$11&\" Customers \"&'COS Input'!$T$11&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W759","v":0},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!D$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!E$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!F$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!G$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!H$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!I$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!J$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!K$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!L$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!M$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!N$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!O$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!P$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!Q$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!R$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!S$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!T$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!U$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F757,range,'COS Alloc Factors'!V$9,FALSE)*$G757","v":{"$error":"#N/A"}},{"$f":"SUM(H757:Z757)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[749,null,null,"Total",null,null,{"$f":"SUM(G756:G757)","v":1078236.8199999998},{"$f":"SUM(H756:H757)","v":{"$error":"#N/A"}},{"$f":"SUM(I756:I757)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA756:AA757)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[751,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[752,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W763","v":3208926.87},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!D$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!E$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!F$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!G$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!H$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!I$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!J$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!K$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!L$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!M$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!N$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!O$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!P$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!Q$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!R$9,FALSE)*$G761","v":2393339.4635294117},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!S$9,FALSE)*$G761","v":267113.7794117647},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!T$9,FALSE)*$G761","v":462997.21764705883},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!U$9,FALSE)*$G761","v":17807.585294117649},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!V$9,FALSE)*$G761","v":67668.824117647062},{"$f":"SUM(H761:Z761)","v":3208926.87},null,0]
[753,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W764","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!D$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!E$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!F$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!G$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!H$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!I$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!J$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!K$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!L$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!M$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!N$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!O$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!P$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!Q$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!R$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!S$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!T$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!U$9,FALSE)*$G762","v":0},{"$f":"VLOOKUP($F762,range,'COS Alloc Factors'!V$9,FALSE)*$G762","v":0},{"$f":"SUM(H762:Z762)","v":0},null,0]
[754,null,null,"Total",null,null,{"$f":"SUM(G761:G762)","v":3208926.87},{"$f":"SUM(H761:H762)","v":0},{"$f":"SUM(I761:I762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2393339.4635294117,267113.7794117647,462997.21764705883,17807.585294117649,67668.824117647062,{"$f":"SUM(AA761:AA762)","v":3208926.87},null,0]
[755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[756,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[757,null,null,"Utah",null,{"$f":"'COS Input'!$S$11&\" Customers \"&'COS Input'!$T$11&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W768","v":16125588.690000001},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!D$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!E$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!F$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!G$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!H$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!I$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!J$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!K$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!L$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!M$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!N$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!O$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!P$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!Q$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!R$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!S$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!T$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!U$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!V$9,FALSE)*$G766","v":{"$error":"#N/A"}},{"$f":"SUM(H766:Z766)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[758,null,null,"Wyoming",null,{"$f":"'COS Input'!$S$11&\" Customers \"&'COS Input'!$T$11&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W769","v":0},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!D$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!E$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!F$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!G$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!H$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!I$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!J$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!K$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!L$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!M$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!N$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!O$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!P$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!Q$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!R$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!S$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!T$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!U$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F767,range,'COS Alloc Factors'!V$9,FALSE)*$G767","v":{"$error":"#N/A"}},{"$f":"SUM(H767:Z767)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[759,null,null,"Total",null,null,{"$f":"SUM(G766:G767)","v":16125588.690000001},{"$f":"SUM(H766:H767)","v":{"$error":"#N/A"}},{"$f":"SUM(I766:I767)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA766:AA767)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[761,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[762,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W773","v":1060565.46},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!D$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!E$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!F$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!G$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!H$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!I$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!J$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!K$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!L$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!M$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!N$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!O$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!P$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!Q$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!R$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!S$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!T$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!U$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!V$9,FALSE)*$G771","v":{"$error":"#N/A"}},{"$f":"SUM(H771:Z771)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[763,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W774","v":0},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!D$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!E$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!F$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!G$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!H$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!I$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!J$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!K$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!L$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!M$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!N$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!O$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!P$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!Q$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!R$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!S$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!T$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!U$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F772,range,'COS Alloc Factors'!V$9,FALSE)*$G772","v":{"$error":"#N/A"}},{"$f":"SUM(H772:Z772)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[764,null,null,"Total",null,null,{"$f":"SUM(G771:G772)","v":1060565.46},{"$f":"SUM(H771:H772)","v":{"$error":"#N/A"}},{"$f":"SUM(I771:I772)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA771:AA772)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[766,9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[767,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W778","v":442109.95000000007},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!D$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!E$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!F$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!G$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!H$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!I$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!J$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!K$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!L$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!M$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!N$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!O$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!P$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!Q$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!R$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!S$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!T$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!U$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors'!V$9,FALSE)*$G776","v":{"$error":"#N/A"}},{"$f":"SUM(H776:Z776)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[768,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W779","v":0},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!D$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!E$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!F$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!G$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!H$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!I$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!J$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!K$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!L$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!M$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!N$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!O$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!P$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!Q$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!R$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!S$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!T$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!U$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F777,range,'COS Alloc Factors'!V$9,FALSE)*$G777","v":{"$error":"#N/A"}},{"$f":"SUM(H777:Z777)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[769,null,null,"Total",null,null,{"$f":"SUM(G776:G777)","v":442109.95000000007},{"$f":"SUM(H776:H777)","v":{"$error":"#N/A"}},{"$f":"SUM(I776:I777)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA776:AA777)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[770,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[771,904,"Uncollectible Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[772,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W783","v":844100.38089786691},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!D$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!E$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!F$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!G$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!H$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!I$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!J$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!K$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!L$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!M$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!N$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!O$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!P$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!Q$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!R$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!S$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!T$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!U$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors'!V$9,FALSE)*$G781","v":{"$error":"#N/A"}},{"$f":"SUM(H781:Z781)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[773,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W784","v":0},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!D$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!E$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!F$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!G$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!H$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!I$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!J$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!K$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!L$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!M$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!N$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!O$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!P$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!Q$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!R$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!S$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!T$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!U$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F782,range,'COS Alloc Factors'!V$9,FALSE)*$G782","v":{"$error":"#N/A"}},{"$f":"SUM(H782:Z782)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[774,null,null,"Total",null,null,{"$f":"SUM(G781:G782)","v":844100.38089786691},{"$f":"SUM(H781:H782)","v":{"$error":"#N/A"}},{"$f":"SUM(I781:I782)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA781:AA782)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[776,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[777,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W798","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!D$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!E$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!F$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!G$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!H$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!I$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!J$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!K$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!L$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!M$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!N$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!O$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!P$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!Q$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!R$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!S$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!T$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!U$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors'!V$9,FALSE)*$G786","v":{"$error":"#N/A"}},{"$f":"SUM(H786:Z786)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[778,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W799","v":0},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!D$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!E$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!F$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!G$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!H$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!I$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!J$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!K$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!L$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!M$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!N$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!O$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!P$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!Q$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!R$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!S$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!T$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!U$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F787,range,'COS Alloc Factors'!V$9,FALSE)*$G787","v":{"$error":"#N/A"}},{"$f":"SUM(H787:Z787)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[779,null,null,"Total",null,null,{"$f":"SUM(G786:G787)","v":0},{"$f":"SUM(H786:H787)","v":{"$error":"#N/A"}},{"$f":"SUM(I786:I787)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA786:AA787)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[780,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[781,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[782,null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"G756+G761+G766+G771+G776+G781+G786","v":22759528.170897871},{"$f":"H756+H761+H766+H771+H776+H781+H786","v":{"$error":"#N/A"}},{"$f":"I756+I761+I766+I771+I776+I781+I786","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA756+AA761+AA766+AA771+AA776+AA781+AA786","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[783,null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"G757+G762+G767+G772+G777+G782+G787","v":0},{"$f":"H757+H762+H767+H772+H777+H782+H787","v":{"$error":"#N/A"}},{"$f":"I757+I762+I767+I772+I777+I782+I787","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA757+AA762+AA767+AA772+AA777+AA782+AA787","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[785,null,"System Total Customer Accounts Exp",null,null,null,{"$f":"SUM(G791:G793)","v":22759528.170897871},{"$f":"SUM(H791:H793)","v":{"$error":"#N/A"}},{"$f":"SUM(I791:I793)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AA791:AA793)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[787,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[789,907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[790,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W811","v":497578.4},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!D$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!E$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!F$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!G$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!H$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!I$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!J$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!K$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!L$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!M$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!N$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!O$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!P$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!Q$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!R$9,FALSE)*$G799","v":371112.85771365149},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!S$9,FALSE)*$G799","v":41418.845726970038},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!T$9,FALSE)*$G799","v":71792.665926748057},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!U$9,FALSE)*$G799","v":2761.2563817980022},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!V$9,FALSE)*$G799","v":10492.77425083241},{"$f":"SUM(H799:Z799)","v":497578.4},null,0]
[791,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W812","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!D$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!E$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!F$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!G$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!H$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!I$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!J$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!K$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!L$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!M$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!N$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!O$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!P$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!Q$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!R$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!S$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!T$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!U$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors'!V$9,FALSE)*$G800","v":0},{"$f":"SUM(H800:Z800)","v":0},null,0]
[792,null,null,"Total",null,null,{"$f":"SUM(G799:G800)","v":497578.4},{"$f":"SUM(H799:H800)","v":0},{"$f":"SUM(I799:I800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,371112.85771365149,41418.845726970038,71792.665926748057,2761.2563817980022,10492.77425083241,{"$f":"SUM(AA799:AA800)","v":497578.4},null,0]
[793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[794,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[795,null,null,"Utah",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W816","v":3815526.5500000045},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!D$9,FALSE)*$G804","v":3073559.9317995035},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!E$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!F$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!G$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!H$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!I$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!J$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!K$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!L$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!M$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!N$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!O$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!P$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!Q$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!R$9,FALSE)*$G804","v":165183.35310673452},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!S$9,FALSE)*$G804","v":83691.309165947532},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!T$9,FALSE)*$G804","v":237502.85793251972},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!U$9,FALSE)*$G804","v":87641.653658958414},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!V$9,FALSE)*$G804","v":167947.44433634068},{"$f":"SUM(H804:Z804)","v":3815526.5500000045},null,0]
[796,null,null,"Wyoming",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W817","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!D$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!E$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!F$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!G$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!H$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!I$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!J$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!K$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!L$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!M$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!N$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!O$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!P$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!Q$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!R$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!S$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!T$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!U$9,FALSE)*$G805","v":0},{"$f":"VLOOKUP($F805,range,'COS Alloc Factors'!V$9,FALSE)*$G805","v":0},{"$f":"SUM(H805:Z805)","v":0},null,0]
[797,null,null,"Total",null,null,{"$f":"SUM(G804:G805)","v":3815526.5500000045},{"$f":"SUM(H804:H805)","v":3073559.9317995035},{"$f":"SUM(I804:I805)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,165183.35310673452,83691.309165947532,237502.85793251972,87641.653658958414,167947.44433634068,{"$f":"SUM(AA804:AA805)","v":3815526.5500000045},null,0]
[798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[799,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[800,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W821","v":653665.30608162738},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!D$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!E$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!F$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!G$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!H$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!I$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!J$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!K$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!L$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!M$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!N$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!O$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!P$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!Q$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!R$9,FALSE)*$G809","v":487528.39698873868},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!S$9,FALSE)*$G809","v":54411.651449636025},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!T$9,FALSE)*$G809","v":94313.529179369099},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!U$9,FALSE)*$G809","v":3627.4434299757345},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!V$9,FALSE)*$G809","v":13784.285033907792},{"$f":"SUM(H809:Z809)","v":653665.30608162726},null,0]
[801,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W822","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!D$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!E$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!F$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!G$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!H$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!I$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!J$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!K$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!L$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!M$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!N$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!O$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!P$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!Q$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!R$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!S$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!T$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!U$9,FALSE)*$G810","v":0},{"$f":"VLOOKUP($F810,range,'COS Alloc Factors'!V$9,FALSE)*$G810","v":0},{"$f":"SUM(H810:Z810)","v":0},null,0]
[802,null,null,"Total",null,null,{"$f":"SUM(G809:G810)","v":653665.30608162738},{"$f":"SUM(H809:H810)","v":0},{"$f":"SUM(I809:I810)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,487528.39698873868,54411.651449636025,94313.529179369099,3627.4434299757345,13784.285033907792,{"$f":"SUM(AA809:AA810)","v":653665.30608162726},null,0]
[803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[804,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[805,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W826","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!D$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!E$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!F$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!G$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!H$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!I$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!J$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!K$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!L$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!M$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!N$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!O$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!P$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!Q$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!R$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!S$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!T$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!U$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!V$9,FALSE)*$G814","v":0},{"$f":"SUM(H814:Z814)","v":0},null,0]
[806,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W827","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!D$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!E$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!F$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!G$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!H$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!I$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!J$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!K$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!L$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!M$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!N$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!O$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!P$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!Q$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!R$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!S$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!T$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!U$9,FALSE)*$G815","v":0},{"$f":"VLOOKUP($F815,range,'COS Alloc Factors'!V$9,FALSE)*$G815","v":0},{"$f":"SUM(H815:Z815)","v":0},null,0]
[807,null,null,"Total",null,null,{"$f":"SUM(G814:G815)","v":0},{"$f":"SUM(H814:H815)","v":0},{"$f":"SUM(I814:I815)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA814:AA815)","v":0},null,0]
[808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[809,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[810,null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"G799+G804+G809+G814","v":4966770.2560816323},{"$f":"H799+H804+H809+H814","v":3073559.9317995035},{"$f":"I799+I804+I809+I814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1023824.6078091246,179521.80634255361,403609.05303863686,94030.353470732152,192224.50362108089,{"$f":"AA799+AA804+AA809+AA814","v":4966770.2560816323},null,{"$f":"AA819-G819","v":0}]
[811,null,"Wyoming Total Cust Service & Info Exp",null,null,null,{"$f":"G800+G805+G810+G815","v":0},{"$f":"H800+H805+H810+H815","v":0},{"$f":"I800+I805+I810+I815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA800+AA805+AA810+AA815","v":0},null,0]
[812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[813,null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"SUM(G819:G821)","v":4966770.2560816323},{"$f":"SUM(H819:H821)","v":3073559.9317995035},{"$f":"SUM(I819:I821)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1023824.6078091246,179521.80634255361,403609.05303863686,94030.353470732152,192224.50362108089,{"$f":"SUM(AA819:AA821)","v":4966770.2560816323},null,0]
[814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[815,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[817,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[818,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W839","v":8508142.4683340546},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!D$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!E$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!F$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!G$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!H$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!I$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!J$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!K$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!L$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!M$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!N$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!O$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!P$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!Q$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!R$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!S$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!T$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!U$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!V$9,FALSE)*$G827","v":{"$error":"#REF!"}},{"$f":"SUM(H827:Z827)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[819,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W840","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!D$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!E$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!F$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!G$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!H$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!I$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!J$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!K$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!L$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!M$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!N$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!O$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!P$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!Q$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!R$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!S$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!T$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!U$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors'!V$9,FALSE)*$G828","v":{"$error":"#REF!"}},{"$f":"SUM(H828:Z828)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[820,null,null,"Total",null,null,{"$f":"SUM(G827:G828)","v":8508142.4683340546},{"$f":"SUM(H827:H828)","v":{"$error":"#REF!"}},{"$f":"SUM(I827:I828)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA827:AA828)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[822,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[823,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W844","v":34953585.507182263},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!D$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!E$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!F$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!G$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!H$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!I$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!J$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!K$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!L$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!M$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!N$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!O$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!P$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!Q$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!R$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!S$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!T$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!U$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F832,range,'COS Alloc Factors'!V$9,FALSE)*$G832","v":{"$error":"#REF!"}},{"$f":"SUM(H832:Z832)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[824,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W845","v":0},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!D$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!E$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!F$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!G$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!H$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!I$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!J$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!K$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!L$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!M$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!N$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!O$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!P$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!Q$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!R$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!S$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!T$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!U$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F833,range,'COS Alloc Factors'!V$9,FALSE)*$G833","v":{"$error":"#REF!"}},{"$f":"SUM(H833:Z833)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[825,null,null,"Total",null,null,{"$f":"SUM(G832:G833)","v":34953585.507182263},{"$f":"SUM(H832:H833)","v":{"$error":"#REF!"}},{"$f":"SUM(I832:I833)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA832:AA833)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[827,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[828,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W849","v":-2948030.9099999997},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!D$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!E$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!F$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!G$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!H$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!I$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!J$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!K$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!L$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!M$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!N$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!O$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!P$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!Q$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!R$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!S$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!T$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!U$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!V$9,FALSE)*$G837","v":{"$error":"#REF!"}},{"$f":"SUM(H837:Z837)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[829,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W850","v":0},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!D$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!E$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!F$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!G$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!H$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!I$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!J$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!K$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!L$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!M$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!N$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!O$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!P$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!Q$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!R$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!S$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!T$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!U$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F838,range,'COS Alloc Factors'!V$9,FALSE)*$G838","v":{"$error":"#REF!"}},{"$f":"SUM(H838:Z838)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[830,null,null,"Total",null,null,{"$f":"SUM(G837:G838)","v":-2948030.9099999997},{"$f":"SUM(H837:H838)","v":{"$error":"#REF!"}},{"$f":"SUM(I837:I838)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA837:AA838)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[832,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[833,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W854","v":2226001.7154179816},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!D$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!E$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!F$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!G$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!H$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!I$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!J$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!K$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!L$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!M$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!N$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!O$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!P$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!Q$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!R$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!S$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!T$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!U$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!V$9,FALSE)*$G842","v":{"$error":"#REF!"}},{"$f":"SUM(H842:Z842)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[834,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W855","v":0},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!D$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!E$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!F$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!G$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!H$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!I$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!J$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!K$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!L$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!M$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!N$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!O$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!P$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!Q$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!R$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!S$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!T$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!U$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F843,range,'COS Alloc Factors'!V$9,FALSE)*$G843","v":{"$error":"#REF!"}},{"$f":"SUM(H843:Z843)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[835,null,null,"Total",null,null,{"$f":"SUM(G842:G843)","v":2226001.7154179816},{"$f":"SUM(H842:H843)","v":{"$error":"#REF!"}},{"$f":"SUM(I842:I843)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA842:AA843)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[837,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[838,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W859","v":498498.22000000009},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!D$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!E$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!F$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!G$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!H$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!I$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!J$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!K$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!L$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!M$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!N$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!O$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!P$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!Q$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!R$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!S$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!T$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!U$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!V$9,FALSE)*$G847","v":{"$error":"#REF!"}},{"$f":"SUM(H847:Z847)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[839,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W860","v":0},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!D$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!E$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!F$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!G$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!H$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!I$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!J$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!K$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!L$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!M$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!N$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!O$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!P$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!Q$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!R$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!S$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!T$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!U$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F848,range,'COS Alloc Factors'!V$9,FALSE)*$G848","v":{"$error":"#REF!"}},{"$f":"SUM(H848:Z848)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[840,null,null,"Total",null,null,{"$f":"SUM(G847:G848)","v":498498.22000000009},{"$f":"SUM(H847:H848)","v":{"$error":"#REF!"}},{"$f":"SUM(I847:I848)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA847:AA848)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[842,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[843,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W864","v":62449.65},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!D$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!E$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!F$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!G$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!H$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!I$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!J$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!K$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!L$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!M$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!N$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!O$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!P$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!Q$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!R$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!S$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!T$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!U$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!V$9,FALSE)*$G852","v":{"$error":"#REF!"}},{"$f":"SUM(H852:Z852)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[844,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W865","v":0},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!D$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!E$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!F$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!G$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!H$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!I$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!J$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!K$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!L$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!M$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!N$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!O$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!P$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!Q$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!R$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!S$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!T$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!U$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F853,range,'COS Alloc Factors'!V$9,FALSE)*$G853","v":{"$error":"#REF!"}},{"$f":"SUM(H853:Z853)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[845,null,null,"Total",null,null,{"$f":"SUM(G852:G853)","v":62449.65},{"$f":"SUM(H852:H853)","v":{"$error":"#REF!"}},{"$f":"SUM(I852:I853)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA852:AA853)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[847,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[848,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W869","v":1281647.02},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!D$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!E$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!F$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!G$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!H$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!I$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!J$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!K$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!L$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!M$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!N$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!O$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!P$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!Q$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!R$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!S$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!T$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!U$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors'!V$9,FALSE)*$G857","v":{"$error":"#REF!"}},{"$f":"SUM(H857:Z857)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[849,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W870","v":0},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!D$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!E$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!F$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!G$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!H$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!I$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!J$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!K$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!L$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!M$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!N$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!O$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!P$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!Q$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!R$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!S$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!T$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!U$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F858,range,'COS Alloc Factors'!V$9,FALSE)*$G858","v":{"$error":"#REF!"}},{"$f":"SUM(H858:Z858)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[850,null,null,"Total",null,null,{"$f":"SUM(G857:G858)","v":1281647.02},{"$f":"SUM(H857:H858)","v":{"$error":"#REF!"}},{"$f":"SUM(I857:I858)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA857:AA858)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[852,"928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[853,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W874","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!D$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!E$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!F$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!G$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!H$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!I$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!J$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!K$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!L$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!M$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!N$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!O$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!P$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!Q$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!R$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!S$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!T$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!U$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors'!V$9,FALSE)*$G862","v":{"$error":"#REF!"}},{"$f":"SUM(H862:Z862)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[854,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W875","v":0},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!D$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!E$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!F$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!G$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!H$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!I$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!J$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!K$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!L$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!M$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!N$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!O$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!P$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!Q$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!R$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!S$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!T$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!U$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F863,range,'COS Alloc Factors'!V$9,FALSE)*$G863","v":{"$error":"#REF!"}},{"$f":"SUM(H863:Z863)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[855,null,null,"Total",null,null,{"$f":"SUM(G862:G863)","v":0},{"$f":"SUM(H862:H863)","v":{"$error":"#REF!"}},{"$f":"SUM(I862:I863)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA862:AA863)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[857,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[858,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W879","v":10342.890000000001},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!D$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!E$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!F$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!G$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!H$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!I$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!J$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!K$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!L$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!M$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!N$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!O$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!P$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!Q$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!R$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!S$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!T$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!U$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors'!V$9,FALSE)*$G867","v":{"$error":"#REF!"}},{"$f":"SUM(H867:Z867)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[859,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W880","v":0},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!D$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!E$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!F$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!G$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!H$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!I$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!J$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!K$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!L$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!M$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!N$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!O$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!P$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!Q$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!R$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!S$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!T$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!U$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F868,range,'COS Alloc Factors'!V$9,FALSE)*$G868","v":{"$error":"#REF!"}},{"$f":"SUM(H868:Z868)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[860,null,null,"Total",null,null,{"$f":"SUM(G867:G868)","v":10342.890000000001},{"$f":"SUM(H867:H868)","v":{"$error":"#REF!"}},{"$f":"SUM(I867:I868)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA867:AA868)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[862,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[863,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W884","v":1897503.9000000001},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!D$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!E$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!F$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!G$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!H$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!I$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!J$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!K$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!L$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!M$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!N$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!O$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!P$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!Q$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!R$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!S$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!T$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!U$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors'!V$9,FALSE)*$G872","v":{"$error":"#REF!"}},{"$f":"SUM(H872:Z872)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[864,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W885","v":0},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!D$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!E$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!F$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!G$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!H$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!I$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!J$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!K$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!L$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!M$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!N$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!O$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!P$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!Q$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!R$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!S$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!T$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!U$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F873,range,'COS Alloc Factors'!V$9,FALSE)*$G873","v":{"$error":"#REF!"}},{"$f":"SUM(H873:Z873)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[865,null,null,"Total",null,null,{"$f":"SUM(G872:G873)","v":1897503.9000000001},{"$f":"SUM(H872:H873)","v":{"$error":"#REF!"}},{"$f":"SUM(I872:I873)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA872:AA873)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[867,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[868,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W889","v":1697986.03},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!D$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!E$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!F$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!G$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!H$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!I$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!J$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!K$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!L$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!M$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!N$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!O$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!P$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!Q$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!R$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!S$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!T$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!U$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors'!V$9,FALSE)*$G877","v":{"$error":"#REF!"}},{"$f":"SUM(H877:Z877)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[869,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W890","v":0},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!D$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!E$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!F$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!G$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!H$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!I$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!J$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!K$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!L$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!M$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!N$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!O$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!P$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!Q$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!R$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!S$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!T$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!U$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F878,range,'COS Alloc Factors'!V$9,FALSE)*$G878","v":{"$error":"#REF!"}},{"$f":"SUM(H878:Z878)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[870,null,null,"Total",null,null,{"$f":"SUM(G877:G878)","v":1697986.03},{"$f":"SUM(H877:H878)","v":{"$error":"#REF!"}},{"$f":"SUM(I877:I878)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA877:AA878)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[872,"935","Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[873,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W894","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!D$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!E$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!F$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!G$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!H$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!I$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!J$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!K$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!L$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!M$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!N$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!O$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!P$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!Q$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!R$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!S$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!T$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!U$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors'!V$9,FALSE)*$G882","v":{"$error":"#REF!"}},{"$f":"SUM(H882:Z882)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[874,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W895","v":0},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!D$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!E$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!F$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!G$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!H$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!I$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!J$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!K$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!L$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!M$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!N$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!O$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!P$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!Q$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!R$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!S$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!T$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!U$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F883,range,'COS Alloc Factors'!V$9,FALSE)*$G883","v":{"$error":"#REF!"}},{"$f":"SUM(H883:Z883)","v":{"$error":"#REF!"}},null,{"$f":"AA883-G883","v":{"$error":"#REF!"}}]
[875,null,null,"Total",null,null,{"$f":"SUM(G882:G883)","v":0},{"$f":"SUM(H882:H883)","v":{"$error":"#REF!"}},{"$f":"SUM(I882:I883)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA882:AA883)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[877,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[878,null,"Utah Administrative & General Expense",null,null,null,{"$f":"G882+G877+G872+G867+G862+G857+G852+G847+G842+G837+G832+G827","v":48188126.490934305},{"$f":"H882+H877+H872+H867+H862+H857+H852+H847+H842+H837+H832+H827","v":{"$error":"#REF!"}},{"$f":"I882+I877+I872+I867+I862+I857+I852+I847+I842+I837+I832+I827","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA882+AA877+AA872+AA867+AA862+AA857+AA852+AA847+AA842+AA837+AA832+AA827","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[879,null,"WyomingAdministrative & General Expense",null,null,null,{"$f":"G883+G878+G873+G868+G863+G858+G853+G848+G843+G838+G833+G828","v":0},{"$f":"H883+H878+H873+H868+H863+H858+H853+H848+H843+H838+H833+H828","v":{"$error":"#REF!"}},{"$f":"I883+I878+I873+I868+I863+I858+I853+I848+I843+I838+I833+I828","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA883+AA878+AA873+AA868+AA863+AA858+AA853+AA848+AA843+AA838+AA833+AA828","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[881,null,"Total Administrative & General Expense",null,null,null,{"$f":"SUM(G887:G889)","v":48188126.490934305},{"$f":"SUM(H887:H889)","v":{"$error":"#REF!"}},{"$f":"SUM(I887:I889)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA887:AA889)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[884,null,"Total Utility O&M Expenses",null,null,null,{"$f":"G648+G751+G794+G822+G890","v":121927025.96035662},{"$f":"H648+H751+H794+H822+H890","v":{"$error":"#REF!"}},{"$f":"I648+I751+I794+I822+I890","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA648+AA751+AA794+AA822+AA890","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[887,"OTHER UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[889,"Depreciation, Amortization, & Other Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[891,403,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[892,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W913","v":785772.2414531128},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!D$9,FALSE)*$G901","v":730314.4041441147},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!E$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!F$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!G$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!H$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!I$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!J$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!K$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!L$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!M$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!N$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!O$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!P$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!Q$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!R$9,FALSE)*$G901","v":52174.998630146649},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!S$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!T$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!U$9,FALSE)*$G901","v":0},{"$f":"VLOOKUP($F901,range,'COS Alloc Factors'!V$9,FALSE)*$G901","v":3282.8386788514513},{"$f":"SUM(H901:Z901)","v":785772.2414531128},null,0]
[893,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W914","v":0},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!D$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!E$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!F$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!G$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!H$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!I$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!J$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!K$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!L$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!M$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!N$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!O$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!P$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!Q$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!R$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!S$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!T$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!U$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F902,range,'COS Alloc Factors'!V$9,FALSE)*$G902","v":{"$error":"#REF!"}},{"$f":"SUM(H902:Z902)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[894,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W915","v":34165259.340000004},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!D$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!E$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!F$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!G$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!H$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!I$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!J$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!K$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!L$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!M$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!N$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!O$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!P$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!Q$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!R$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!S$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!T$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!U$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F903,range,'COS Alloc Factors'!V$9,FALSE)*$G903","v":{"$error":"#REF!"}},{"$f":"SUM(H903:Z903)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[895,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W916","v":7887068.1801129188},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!D$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!E$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!F$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!G$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!H$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!I$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!J$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!K$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!L$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!M$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!N$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!O$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!P$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!Q$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!R$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!S$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!T$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!U$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!V$9,FALSE)*$G904","v":{"$error":"#REF!"}},{"$f":"SUM(H904:Z904)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[896,null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(G901:G904)","v":42838099.761566035},{"$f":"SUM(H901:H904)","v":{"$error":"#REF!"}},{"$f":"SUM(I901:I904)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA901:AA904)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[898,404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[899,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W920","v":17252.022070837647},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!D$9,FALSE)*$G908","v":16034.417550364333},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!E$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!F$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!G$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!H$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!I$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!J$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!K$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!L$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!M$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!N$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!O$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!P$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!Q$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!R$9,FALSE)*$G908","v":1145.5281574322762},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!S$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!T$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!U$9,FALSE)*$G908","v":0},{"$f":"VLOOKUP($F908,range,'COS Alloc Factors'!V$9,FALSE)*$G908","v":72.076363041038007},{"$f":"SUM(H908:Z908)","v":17252.022070837644},null,0]
[900,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W921","v":0},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!D$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!E$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!F$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!G$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!H$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!I$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!J$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!K$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!L$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!M$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!N$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!O$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!P$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!Q$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!R$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!S$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!T$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!U$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!V$9,FALSE)*$G909","v":{"$error":"#REF!"}},{"$f":"SUM(H909:Z909)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[901,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W922","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!D$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!E$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!F$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!G$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!H$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!I$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!J$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!K$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!L$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!M$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!N$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!O$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!P$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!Q$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!R$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!S$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!T$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!U$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!V$9,FALSE)*$G910","v":{"$error":"#REF!"}},{"$f":"SUM(H910:Z910)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[902,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W923","v":0},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!D$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!E$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!F$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!G$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!H$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!I$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!J$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!K$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!L$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!M$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!N$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!O$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!P$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!Q$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!R$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!S$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!T$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!U$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F911,range,'COS Alloc Factors'!V$9,FALSE)*$G911","v":{"$error":"#REF!"}},{"$f":"SUM(H911:Z911)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[903,null,null,"Total Amortization Expense",null,null,{"$f":"SUM(G908:G911)","v":17252.022070837647},{"$f":"SUM(H908:H911)","v":{"$error":"#REF!"}},{"$f":"SUM(I908:I911)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA908:AA911)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[905,null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"G905+G912","v":42855351.783636875},{"$f":"H905+H912","v":{"$error":"#REF!"}},{"$f":"I905+I912","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA905+AA912","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[907,"Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[908,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[909,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W930","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!D$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!E$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!F$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!G$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!H$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!I$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!J$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!K$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!L$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!M$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!N$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!O$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!P$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!Q$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!R$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!S$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!T$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!U$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors'!V$9,FALSE)*$G918","v":0},{"$f":"SUM(H918:Z918)","v":0},null,0]
[910,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W931","v":0},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!D$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!E$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!F$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!G$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!H$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!I$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!J$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!K$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!L$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!M$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!N$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!O$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!P$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!Q$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!R$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!S$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!T$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!U$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!V$9,FALSE)*$G919","v":{"$error":"#REF!"}},{"$f":"SUM(H919:Z919)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[911,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W932","v":12669959.240000002},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!D$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!E$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!F$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!G$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!H$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!I$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!J$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!K$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!L$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!M$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!N$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!O$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!P$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!Q$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!R$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!S$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!T$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!U$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!V$9,FALSE)*$G920","v":{"$error":"#REF!"}},{"$f":"SUM(H920:Z920)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[912,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W933","v":1569966.6772403601},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!D$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!E$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!F$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!G$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!H$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!I$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!J$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!K$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!L$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!M$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!N$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!O$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!P$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!Q$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!R$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!S$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!T$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!U$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!V$9,FALSE)*$G921","v":{"$error":"#REF!"}},{"$f":"SUM(H921:Z921)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[913,null,null,"Total Other Taxes",null,null,{"$f":"SUM(G918:G921)","v":14239925.917240363},{"$f":"SUM(H918:H921)","v":{"$error":"#REF!"}},{"$f":"SUM(I918:I921)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA918:AA921)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[915,4090,"Income Taxes - Federal",null,null,"Taxes",{"$f":"'ROR-Model'!W936","v":25970834.171846073},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!D$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!E$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!F$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!G$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!H$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!I$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!J$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!K$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!L$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!M$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!N$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!O$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!P$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!Q$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!R$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!S$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!T$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!U$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors'!V$9,FALSE)*$G924","v":{"$error":"#N/A"}},{"$f":"SUM(H924:Z924)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[917,4091,"Income Taxes - State",null,null,"Rate Base",{"$f":"'ROR-Model'!W938","v":0},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!D$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!E$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!F$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!G$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!H$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!I$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!J$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!K$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!L$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!M$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!N$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!O$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!P$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!Q$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!R$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!S$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!T$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!U$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F926,range,'COS Alloc Factors'!V$9,FALSE)*$G926","v":{"$error":"#REF!"}},{"$f":"SUM(H926:Z926)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[919,4101,"Deferred Income Taxes",null,null,"Rate Base",{"$f":"'ROR-Model'!W940","v":0},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!D$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!E$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!F$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!G$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!H$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!I$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!J$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!K$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!L$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!M$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!N$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!O$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!P$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!Q$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!R$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!S$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!T$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!U$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F928,range,'COS Alloc Factors'!V$9,FALSE)*$G928","v":{"$error":"#REF!"}},{"$f":"SUM(H928:Z928)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[921,4111,"Deferred Income Tax Credit",null,null,"Rate Base",{"$f":"'ROR-Model'!W942","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!D$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!E$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!F$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!G$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!H$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!I$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!J$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!K$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!L$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!M$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!N$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!O$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!P$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!Q$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!R$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!S$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!T$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!U$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!V$9,FALSE)*$G930","v":{"$error":"#REF!"}},{"$f":"SUM(H930:Z930)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[923,4114,"Investment Tax Credit Adjustment",null,null,"Rate Base",{"$f":"'ROR-Model'!W944","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!D$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!E$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!F$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!G$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!H$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!I$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!J$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!K$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!L$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!M$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!N$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!O$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!P$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!Q$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!R$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!S$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!T$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!U$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!V$9,FALSE)*$G932","v":{"$error":"#REF!"}},{"$f":"SUM(H932:Z932)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[925,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W946","v":0},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!D$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!E$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!F$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!G$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!H$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!I$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!J$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!K$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!L$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!M$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!N$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!O$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!P$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!Q$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!R$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!S$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!T$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!U$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors'!V$9,FALSE)*$G934","v":{"$error":"#REF!"}},{"$f":"SUM(H934:Z934)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[927,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W948","v":0},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!D$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!E$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!F$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!G$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!H$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!I$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!J$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!K$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!L$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!M$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!N$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!O$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!P$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!Q$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!R$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!S$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!T$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!U$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!V$9,FALSE)*$G936","v":{"$error":"#REF!"}},{"$f":"SUM(H936:Z936)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[929,null,"Total Tax Expenses",null,null,null,{"$f":"G922+G924+G926+G928+G930+G932+G934+G936","v":40210760.089086436},{"$f":"H922+H924+H926+H928+H930+H932+H934+H936","v":{"$error":"#REF!"}},{"$f":"I922+I924+I926+I928+I930+I932+I934+I936","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA922+AA924+AA926+AA928+AA930+AA932+AA934+AA936","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[932,null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"G914+G938","v":83066111.872723311},{"$f":"H914+H938","v":{"$error":"#REF!"}},{"$f":"I914+I938","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA914+AA938","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[935,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"G638+G893+G941","v":204993137.83307993},{"$f":"H638+H893+H941","v":{"$error":"#N/A"}},{"$f":"I638+I893+I941","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA638+AA893+AA941","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[938,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA947-G947","v":0}]
[939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[940,"NET UTILITY PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[942,"101  Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[943,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[944,null,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[945,null,null,"Distribution - Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W966","v":0},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!D$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!E$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!F$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!G$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!H$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!I$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!J$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!K$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!L$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!M$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!N$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!O$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!P$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!Q$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!R$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!S$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!T$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!U$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F954,range,'COS Alloc Factors'!V$9,FALSE)*$G954","v":{"$error":"#REF!"}},{"$f":"SUM(H954:Z954)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[946,null,null,"Distribution - Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W967","v":58742.880000000005},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!D$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!E$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!F$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!G$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!H$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!I$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!J$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!K$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!L$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!M$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!N$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!O$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!P$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!Q$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!R$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!S$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!T$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!U$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F955,range,'COS Alloc Factors'!V$9,FALSE)*$G955","v":{"$error":"#REF!"}},{"$f":"SUM(H955:Z955)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[948,null,null,"Total Intangible Plant",null,null,{"$f":"SUM(G954:G955)","v":58742.880000000005},{"$f":"SUM(H954:H955)","v":{"$error":"#REF!"}},{"$f":"SUM(I954:I955)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H957:Z957)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[950,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[951,null,"325","Land & Land Rights",null,"Firm Sales",{"$f":"'ROR-Model'!W972","v":5668415.5770450346},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!D$9,FALSE)*$G960","v":5268352.9987459872},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!E$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!F$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!G$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!H$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!I$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!J$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!K$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!L$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!M$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!N$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!O$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!P$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!Q$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!R$9,FALSE)*$G960","v":376380.78741557838},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!S$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!T$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!U$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!V$9,FALSE)*$G960","v":23681.790883469228},{"$f":"SUM(H960:Z960)","v":5668415.5770450346},null,0]
[952,null,"326...9","Structures",null,"Firm Sales",{"$f":"'ROR-Model'!W973","v":1313653.804070316},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!D$9,FALSE)*$G961","v":1220939.4078328598},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!E$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!F$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!G$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!H$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!I$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!J$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!K$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!L$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!M$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!N$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!O$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!P$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!Q$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!R$9,FALSE)*$G961","v":87226.147491678043},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!S$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!T$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!U$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!V$9,FALSE)*$G961","v":5488.2487457782099},1313653.804070316,null,0]
[953,null,"330","Gas Wells - Construction",null,"Firm Sales",{"$f":"'ROR-Model'!W974","v":49227544.162617922},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!D$9,FALSE)*$G962","v":45753187.356320776},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!E$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!F$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!G$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!H$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!I$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!J$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!K$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!L$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!M$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!N$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!O$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!P$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!Q$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!R$9,FALSE)*$G962","v":3268691.5034059947},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!S$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!T$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!U$9,FALSE)*$G962","v":0},{"$f":"VLOOKUP($F962,range,'COS Alloc Factors'!V$9,FALSE)*$G962","v":205665.30289114718},49227544.162617922,null,0]
[954,null,"331","Gas Wells - Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W975","v":16160551.015674448},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!D$9,FALSE)*$G963","v":15019979.789343445},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!E$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!F$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!G$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!H$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!I$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!J$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!K$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!L$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!M$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!N$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!O$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!P$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!Q$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!R$9,FALSE)*$G963","v":1073054.8658043195},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!S$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!T$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!U$9,FALSE)*$G963","v":0},{"$f":"VLOOKUP($F963,range,'COS Alloc Factors'!V$9,FALSE)*$G963","v":67516.360526683013},16160551.015674448,null,0]
[955,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,"Firm Sales",{"$f":"'ROR-Model'!W976","v":2605111.3889826117},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!D$9,FALSE)*$G964","v":2421249.1500788257},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!E$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!F$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!G$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!H$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!I$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!J$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!K$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!L$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!M$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!N$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!O$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!P$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!Q$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!R$9,FALSE)*$G964","v":172978.47388982584},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!S$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!T$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!U$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!V$9,FALSE)*$G964","v":10883.765013960288},2605111.3889826117,null,0]
[956,null,"336","Purification Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W977","v":51569.840702981572},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!D$9,FALSE)*$G965","v":47930.170471734855},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!E$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!F$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!G$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!H$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!I$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!J$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!K$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!L$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!M$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!N$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!O$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!P$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!Q$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!R$9,FALSE)*$G965","v":3424.2191643970109},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!S$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!T$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!U$9,FALSE)*$G965","v":0},{"$f":"VLOOKUP($F965,range,'COS Alloc Factors'!V$9,FALSE)*$G965","v":215.4510668497033},51569.840702981564,null,0]
[957,null,"337","Other Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W978","v":109613.38230837564},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!D$9,FALSE)*$G966","v":101877.14424567025},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!E$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!F$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!G$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!H$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!I$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!J$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!K$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!L$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!M$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!N$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!O$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!P$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!Q$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!R$9,FALSE)*$G966","v":7278.2897767030609},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!S$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!T$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!U$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!V$9,FALSE)*$G966","v":457.94828600233626},109613.38230837566,null,0]
[958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[959,null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(G960:G966)","v":75136459.17140168},{"$f":"SUM(H960:H966)","v":69833516.017039284},{"$f":"SUM(I960:I966)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4989034.2869484965,0,0,0,313908.86741388997,{"$f":"SUM(H968:Z968)","v":75136459.17140168},null,0]
[960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[961,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[962,null,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[963,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W984","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!D$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!E$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!F$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!G$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!H$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!I$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!J$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!K$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!L$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!M$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!N$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!O$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!P$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!Q$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!R$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!S$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!T$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!U$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!V$9,FALSE)*$G972","v":{"$error":"#REF!"}},{"$f":"SUM(H972:Z972)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[964,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W985","v":7134591.6808333332},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!D$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!E$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!F$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!G$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!H$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!I$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!J$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!K$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!L$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!M$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!N$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!O$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!P$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!Q$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!R$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!S$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!T$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!U$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!V$9,FALSE)*$G973","v":{"$error":"#REF!"}},{"$f":"SUM(H973:Z973)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[965,null,null,null,"Total",null,{"$f":"SUM(G972:G973)","v":7134591.6808333332},{"$f":"SUM(H972:H973)","v":{"$error":"#REF!"}},{"$f":"SUM(I972:I973)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA972:AA973)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[967,null,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[968,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W989","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!D$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!E$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!F$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!G$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!H$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!I$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!J$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!K$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!L$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!M$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!N$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!O$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!P$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!Q$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!R$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!S$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!T$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!U$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!V$9,FALSE)*$G977","v":{"$error":"#REF!"}},{"$f":"SUM(H977:Z977)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[969,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W990","v":7072269.4991666684},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!D$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!E$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!F$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!G$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!H$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!I$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!J$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!K$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!L$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!M$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!N$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!O$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!P$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!Q$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!R$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!S$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!T$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!U$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!V$9,FALSE)*$G978","v":{"$error":"#REF!"}},{"$f":"SUM(H978:Z978)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[970,null,null,null,"Total",null,{"$f":"SUM(G977:G978)","v":7072269.4991666684},{"$f":"SUM(H977:H978)","v":{"$error":"#REF!"}},{"$f":"SUM(I977:I978)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA977:AA978)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[972,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[973,null,null,null,"Dist - Wy - Mains - SD","SD Mains",{"$f":"'ROR-Model'!W994","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!D$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!E$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!F$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!G$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!H$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!I$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!J$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!K$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!L$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!M$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!N$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!O$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!P$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!Q$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!R$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!S$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!T$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!U$9,FALSE)*$G982","v":0},{"$f":"VLOOKUP($F982,range,'COS Alloc Factors'!V$9,FALSE)*$G982","v":0},{"$f":"SUM(H982:Z982)","v":0},null,0]
[974,null,null,null,"Dist - Wy - Mains - LD","Distribution Throughput",{"$f":"'ROR-Model'!W995","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!D$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!E$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!F$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!G$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!H$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!I$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!J$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!K$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!L$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!M$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!N$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!O$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!P$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!Q$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!R$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!S$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!T$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!U$9,FALSE)*$G983","v":0},{"$f":"VLOOKUP($F983,range,'COS Alloc Factors'!V$9,FALSE)*$G983","v":0},{"$f":"SUM(H983:Z983)","v":0},null,0]
[975,null,null,null,"Dist - Wy - Mains - Feeders",{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W996","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!D$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!E$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!F$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!G$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!H$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!I$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!J$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!K$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!L$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!M$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!N$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!O$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!P$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!Q$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!R$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!S$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!T$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!U$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!V$9,FALSE)*$G984","v":0},{"$f":"SUM(H984:Z984)","v":0},null,0]
[976,null,null,null,"Total Wyoming",null,{"$f":"SUM(G982:G984)","v":0},{"$f":"SUM(H982:H984)","v":0},{"$f":"SUM(I982:I984)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA982:AA984)","v":0},null,0]
[977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[978,null,null,null,"Dist - Ut - Mains - SD","SD Mains",{"$f":"'COS Input'!E46","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!D$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!E$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!F$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!G$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!H$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!I$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!J$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!K$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!L$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!M$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!N$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!O$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!P$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!Q$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!R$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!S$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!T$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!U$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors'!V$9,FALSE)*$G987","v":{"$error":"#REF!"}},{"$f":"SUM(H987:Z987)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[979,null,null,null,"Dist - Ut - Mains - LD","Distribution Throughput",{"$f":"'COS Input'!F46","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!D$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!E$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!F$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!G$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!H$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!I$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!J$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!K$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!L$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!M$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!N$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!O$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!P$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!Q$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!R$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!S$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!T$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!U$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors'!V$9,FALSE)*$G988","v":{"$error":"#REF!"}},{"$f":"SUM(H988:Z988)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[980,null,null,null,"Dist - Ut - Mains - Feeders",{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'COS Input'!R46","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!D$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!E$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!F$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!G$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!H$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!I$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!J$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!K$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!L$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!M$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!N$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!O$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!P$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!Q$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!R$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!S$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!T$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!U$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!V$9,FALSE)*$G989","v":{"$error":"#REF!"}},{"$f":"SUM(H989:Z989)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[981,null,null,null,"Total Utah",null,{"$f":"SUM(G987:G989)","v":{"$error":"#REF!"}},{"$f":"SUM(H987:H989)","v":{"$error":"#REF!"}},{"$f":"SUM(I987:I989)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA987:AA989)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[983,null,null,null,"Total Mains",null,{"$f":"G990+G985","v":{"$error":"#REF!"}},{"$f":"H985+H990","v":{"$error":"#REF!"}},{"$f":"I985+I990","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA985+AA990","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[985,null,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[986,null,null,null,"Wyoming",{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W1005","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!D$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!E$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!F$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!G$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!H$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!I$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!J$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!K$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!L$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!M$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!N$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!O$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!P$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!Q$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!R$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!S$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!T$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!U$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!V$9,FALSE)*$G995","v":0},{"$f":"SUM(H995:Z995)","v":0},null,0]
[987,null,null,null,"Utah",{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!$W$1006","v":4573574.7300000004},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!D$9,FALSE)*$G996","v":3233440.5091933142},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!E$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!F$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!G$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!H$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!I$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!J$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!K$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!L$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!M$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!N$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!O$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!P$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!Q$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!R$9,FALSE)*$G996","v":152723.44435367789},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!S$9,FALSE)*$G996","v":29959.282626969602},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!T$9,FALSE)*$G996","v":566674.19457914704},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!U$9,FALSE)*$G996","v":582833.55368017033},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!V$9,FALSE)*$G996","v":7943.7455667207096},{"$f":"SUM(H996:Z996)","v":4573574.7300000004},null,0]
[988,null,null,null,"Total",null,{"$f":"SUM(G995:G996)","v":4573574.7300000004},{"$f":"SUM(H995:H996)","v":3233440.5091933142},{"$f":"SUM(I995:I996)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,152723.44435367789,29959.282626969602,566674.19457914704,582833.55368017033,7943.7455667207096,{"$f":"SUM(AA995:AA996)","v":4573574.7300000004},null,0]
[989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[990,null,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[991,null,null,null,"Wyoming",{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W1010","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!D$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!E$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!F$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!G$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!H$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!I$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!J$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!K$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!L$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!M$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!N$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!O$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!P$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!Q$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!R$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!S$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!T$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!U$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!V$9,FALSE)*$G1000","v":0},{"$f":"SUM(H1000:Z1000)","v":0},null,0]
[992,null,null,null,"Utah",{"$f":"'COS Input'!$S$8&\" Peak Day \"&'COS Input'!$T$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W1011","v":41890036.57333333},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!D$9,FALSE)*$G1001","v":29615552.206753921},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!E$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!F$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!G$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!H$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!I$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!J$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!K$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!L$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!M$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!N$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!O$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!P$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!Q$9,FALSE)*$G1001","v":0},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!R$9,FALSE)*$G1001","v":1398816.2536443355},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!S$9,FALSE)*$G1001","v":274401.42974434054},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!T$9,FALSE)*$G1001","v":5190251.4198307795},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!U$9,FALSE)*$G1001","v":5338257.3416108079},{"$f":"VLOOKUP($F1001,range,'COS Alloc Factors'!V$9,FALSE)*$G1001","v":72757.921749140194},{"$f":"SUM(H1001:Z1001)","v":41890036.573333316},null,0]
[993,null,null,null,"Total",null,{"$f":"SUM(G1000:G1001)","v":41890036.57333333},{"$f":"SUM(H1000:H1001)","v":29615552.206753921},{"$f":"SUM(I1000:I1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1398816.2536443355,274401.42974434054,5190251.4198307795,5338257.3416108079,72757.921749140194,{"$f":"SUM(AA1000:AA1001)","v":41890036.573333316},null,0]
[994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[995,null,"380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[996,null,null,null,"Wyoming","Service Lines",{"$f":"'ROR-Model'!W1015","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!D$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!E$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!F$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!G$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!H$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!I$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!J$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!K$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!L$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!M$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!N$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!O$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!P$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!Q$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!R$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!S$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!T$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!U$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!V$9,FALSE)*$G1005","v":0},{"$f":"SUM(H1005:Z1005)","v":0},null,0]
[997,null,null,null,"Utah","Service Lines",{"$f":"'ROR-Model'!W1016","v":293405096.51791668},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!D$9,FALSE)*$G1006","v":291092632.70553249},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!E$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!F$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!G$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!H$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!I$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!J$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!K$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!L$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!M$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!N$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!O$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!P$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!Q$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!R$9,FALSE)*$G1006","v":847212.52426198137},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!S$9,FALSE)*$G1006","v":138247.43492825385},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!T$9,FALSE)*$G1006","v":974834.2811063464},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!U$9,FALSE)*$G1006","v":317494.20538691682},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!V$9,FALSE)*$G1006","v":34675.366700736187},{"$f":"SUM(H1006:Z1006)","v":293405096.51791674},null,0]
[998,null,null,null,"Total",null,{"$f":"SUM(G1005:G1006)","v":293405096.51791668},{"$f":"SUM(H1005:H1006)","v":291092632.70553249},{"$f":"SUM(I1005:I1006)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,847212.52426198137,138247.43492825385,974834.2811063464,317494.20538691682,34675.366700736187,{"$f":"SUM(AA1005:AA1006)","v":293405096.51791674},null,0]
[999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1000,null,"381.2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1001,null,null,null,"Wyoming","Meters & Regulators",{"$f":"'ROR-Model'!W1020","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!D$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!E$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!F$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!G$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!H$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!I$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!J$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!K$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!L$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!M$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!N$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!O$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!P$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!Q$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!R$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!S$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!T$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!U$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!V$9,FALSE)*$G1010","v":0},{"$f":"SUM(H1010:Z1010)","v":0},null,0]
[1002,null,null,null,"Utah","Meters & Regulators",{"$f":"'ROR-Model'!W1021","v":236948554.02333334},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!D$9,FALSE)*$G1011","v":223145559.28276241},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!E$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!F$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!G$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!H$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!I$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!J$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!K$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!L$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!M$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!N$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!O$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!P$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!Q$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!R$9,FALSE)*$G1011","v":3881040.4969660514},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!S$9,FALSE)*$G1011","v":1287396.5973793573},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!T$9,FALSE)*$G1011","v":6888515.5020162538},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!U$9,FALSE)*$G1011","v":1746042.1442092722},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!V$9,FALSE)*$G1011","v":0},{"$f":"SUM(H1011:Z1011)","v":236948554.02333334},null,{"$f":"AA1011-G1011","v":0}]
[1003,null,null,null,"Total",null,{"$f":"SUM(G1010:G1011)","v":236948554.02333334},{"$f":"SUM(H1010:H1011)","v":223145559.28276241},{"$f":"SUM(I1010:I1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3881040.4969660514,1287396.5973793573,6888515.5020162538,1746042.1442092722,0,{"$f":"SUM(AA1010:AA1011)","v":236948554.02333334},null,0]
[1004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1005,null,"383.4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1006,null,null,null,"Wyoming","Meters & Regulators",{"$f":"'ROR-Model'!W1025","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!D$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!E$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!F$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!G$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!H$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!I$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!J$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!K$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!L$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!M$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!N$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!O$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!P$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!Q$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!R$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!S$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!T$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!U$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!V$9,FALSE)*$G1015","v":0},{"$f":"SUM(H1015:Z1015)","v":0},null,0]
[1007,null,null,null,"Utah","Meters & Regulators",{"$f":"'ROR-Model'!W1026","v":14181887.632083336},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!D$9,FALSE)*$G1016","v":13355748.298995286},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!E$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!F$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!G$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!H$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!I$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!J$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!K$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!L$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!M$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!N$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!O$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!P$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!Q$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!R$9,FALSE)*$G1016","v":232288.73647448947},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!S$9,FALSE)*$G1016","v":77053.493561993047},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!T$9,FALSE)*$G1016","v":412292.67342073959},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!U$9,FALSE)*$G1016","v":104504.42963082741},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!V$9,FALSE)*$G1016","v":0},{"$f":"SUM(H1016:Z1016)","v":14181887.632083336},null,0]
[1008,null,null,null,"Total",null,{"$f":"SUM(G1015:G1016)","v":14181887.632083336},{"$f":"SUM(H1015:H1016)","v":13355748.298995286},{"$f":"SUM(I1015:I1016)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,232288.73647448947,77053.493561993047,412292.67342073959,104504.42963082741,0,{"$f":"SUM(AA1015:AA1016)","v":14181887.632083336},null,0]
[1009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1010,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1011,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1030","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!D$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!E$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!F$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!G$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!H$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!I$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!J$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!K$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!L$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!M$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!N$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!O$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!P$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!Q$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!R$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!S$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!T$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!U$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!V$9,FALSE)*$G1020","v":{"$error":"#REF!"}},{"$f":"SUM(H1020:Z1020)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1012,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1031","v":1329986.7341666666},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!D$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!E$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!F$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!G$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!H$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!I$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!J$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!K$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!L$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!M$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!N$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!O$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!P$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!Q$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!R$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!S$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!T$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!U$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!V$9,FALSE)*$G1021","v":{"$error":"#REF!"}},{"$f":"SUM(H1021:Z1021)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1013,null,null,null,"Total",null,{"$f":"SUM(G1020:G1021)","v":1329986.7341666666},{"$f":"SUM(H1020:H1021)","v":{"$error":"#REF!"}},{"$f":"SUM(I1020:I1021)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1020:AA1021)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1015,null,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1016,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1035","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!D$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!E$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!F$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!G$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!H$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!I$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!J$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!K$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!L$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!M$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!N$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!O$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!P$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!Q$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!R$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!S$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!T$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!U$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!V$9,FALSE)*$G1025","v":{"$error":"#REF!"}},{"$f":"SUM(H1025:Z1025)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1017,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1036","v":344170.66666666669},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!D$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!E$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!F$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!G$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!H$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!I$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!J$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!K$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!L$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!M$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!N$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!O$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!P$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!Q$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!R$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!S$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!T$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!U$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!V$9,FALSE)*$G1026","v":{"$error":"#REF!"}},{"$f":"SUM(H1026:Z1026)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1018,null,null,null,"Total",null,{"$f":"SUM(G1025:G1026)","v":344170.66666666669},{"$f":"SUM(H1025:H1026)","v":{"$error":"#REF!"}},{"$f":"SUM(I1025:I1026)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1025:AA1026)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1020,null,"Total Distribution Plant",null,null,null,{"$f":"+G1027+G1022+G1017+G1012+G1007+G1002+G997+G992+G979+G974+G955","v":{"$error":"#REF!"}},{"$f":"+H1027+H1022+H1017+H1012+H1007+H1002+H997+H992+H979+H974+H955","v":{"$error":"#REF!"}},{"$f":"+I1027+I1022+I1017+I1012+I1007+I1002+I997+I992+I979+I974+I955","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+AA1027+AA1022+AA1017+AA1012+AA1007+AA1002+AA997+AA992+AA979+AA974+AA955","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1022,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1023,null,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1024,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1043","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!D$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!E$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!F$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!G$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!H$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!I$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!J$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!K$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!L$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!M$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!N$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!O$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!P$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!Q$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!R$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!S$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!T$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!U$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!V$9,FALSE)*$G1033","v":{"$error":"#REF!"}},{"$f":"SUM(H1033:Z1033)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1025,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1044","v":688045.47750000004},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!D$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!E$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!F$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!G$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!H$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!I$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!J$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!K$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!L$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!M$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!N$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!O$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!P$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!Q$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!R$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!S$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!T$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!U$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!V$9,FALSE)*$G1034","v":{"$error":"#REF!"}},{"$f":"SUM(H1034:Z1034)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1026,null,null,null,"Total",null,{"$f":"SUM(G1033:G1034)","v":688045.47750000004},{"$f":"SUM(H1033:H1034)","v":{"$error":"#REF!"}},{"$f":"SUM(I1033:I1034)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1033:AA1034)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1028,null,"390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1029,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1048","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!D$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!E$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!F$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!G$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!H$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!I$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!J$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!K$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!L$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!M$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!N$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!O$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!P$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!Q$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!R$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!S$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!T$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!U$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!V$9,FALSE)*$G1038","v":{"$error":"#REF!"}},{"$f":"SUM(H1038:Z1038)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1030,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1049","v":8272312.3116666675},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!D$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!E$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!F$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!G$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!H$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!I$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!J$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!K$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!L$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!M$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!N$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!O$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!P$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!Q$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!R$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!S$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!T$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!U$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!V$9,FALSE)*$G1039","v":{"$error":"#REF!"}},{"$f":"SUM(H1039:Z1039)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1050","v":46345122.852377877},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!D$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!E$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!F$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!G$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!H$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!I$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!J$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!K$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!L$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!M$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!N$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!O$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!P$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!Q$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!R$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!S$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!T$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!U$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!V$9,FALSE)*$G1040","v":{"$error":"#REF!"}},{"$f":"SUM(H1040:Z1040)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1031,null,null,null,"Total",null,{"$f":"SUM(G1038:G1040)","v":54617435.164044544},{"$f":"SUM(H1038:H1040)","v":{"$error":"#REF!"}},{"$f":"SUM(I1038:I1040)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1038:AA1040)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1033,null,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1034,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1054","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!D$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!E$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!F$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!G$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!H$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!I$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!J$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!K$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!L$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!M$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!N$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!O$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!P$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!Q$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!R$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!S$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!T$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!U$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!V$9,FALSE)*$G1044","v":{"$error":"#REF!"}},{"$f":"SUM(H1044:Z1044)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1035,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1055","v":17363076.526249994},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!D$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!E$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!F$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!G$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!H$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!I$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!J$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!K$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!L$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!M$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!N$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!O$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!P$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!Q$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!R$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!S$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!T$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!U$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!V$9,FALSE)*$G1045","v":{"$error":"#REF!"}},{"$f":"SUM(H1045:Z1045)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1036,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1056","v":40873072.173167229},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!D$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!E$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!F$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!G$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!H$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!I$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!J$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!K$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!L$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!M$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!N$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!O$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!P$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!Q$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!R$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!S$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!T$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!U$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1046,range,'COS Alloc Factors'!V$9,FALSE)*$G1046","v":{"$error":"#REF!"}},{"$f":"SUM(H1046:Z1046)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1037,null,null,null,"Total",null,{"$f":"SUM(G1044:G1046)","v":58236148.699417219},{"$f":"SUM(H1044:H1046)","v":{"$error":"#REF!"}},{"$f":"SUM(I1044:I1046)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1044:AA1046)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1039,null,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1040,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1060","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!D$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!E$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!F$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!G$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!H$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!I$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!J$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!K$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!L$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!M$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!N$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!O$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!P$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!Q$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!R$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!S$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!T$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!U$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!V$9,FALSE)*$G1050","v":{"$error":"#REF!"}},{"$f":"SUM(H1050:Z1050)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1041,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1061","v":35283457.880416654},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!D$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!E$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!F$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!G$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!H$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!I$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!J$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!K$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!L$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!M$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!N$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!O$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!P$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!Q$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!R$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!S$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!T$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!U$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!V$9,FALSE)*$G1051","v":{"$error":"#REF!"}},{"$f":"SUM(H1051:Z1051)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1042,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1062","v":0},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!D$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!E$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!F$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!G$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!H$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!I$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!J$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!K$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!L$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!M$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!N$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!O$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!P$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!Q$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!R$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!S$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!T$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!U$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1052,range,'COS Alloc Factors'!V$9,FALSE)*$G1052","v":{"$error":"#REF!"}},{"$f":"SUM(H1052:Z1052)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1043,null,null,null,"Total",null,{"$f":"SUM(G1050:G1052)","v":35283457.880416654},{"$f":"SUM(H1050:H1052)","v":{"$error":"#REF!"}},{"$f":"SUM(I1050:I1052)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1050:AA1052)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1045,null,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1046,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1066","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!D$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!E$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!F$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!G$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!H$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!I$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!J$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!K$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!L$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!M$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!N$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!O$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!P$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!Q$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!R$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!S$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!T$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!U$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!V$9,FALSE)*$G1056","v":{"$error":"#REF!"}},{"$f":"SUM(H1056:Z1056)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1047,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1067","v":12314.763333333334},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!D$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!E$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!F$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!G$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!H$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!I$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!J$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!K$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!L$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!M$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!N$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!O$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!P$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!Q$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!R$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!S$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!T$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!U$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors'!V$9,FALSE)*$G1057","v":{"$error":"#REF!"}},{"$f":"SUM(H1057:Z1057)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1048,null,null,null,"Total",null,{"$f":"SUM(G1056:G1057)","v":12314.763333333334},{"$f":"SUM(H1056:H1057)","v":{"$error":"#REF!"}},{"$f":"SUM(I1056:I1057)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1056:AA1057)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1050,null,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1051,null,null,null,"Wyoming","NGV Plant",{"$f":"'ROR-Model'!W1071","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!D$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!E$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!F$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!G$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!H$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!I$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!J$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!K$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!L$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!M$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!N$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!O$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!P$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!Q$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!R$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!S$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!T$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!U$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!V$9,FALSE)*$G1061","v":{"$error":"#REF!"}},{"$f":"SUM(H1061:Z1061)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1052,null,null,null,"Utah","NGV Plant",{"$f":"'ROR-Model'!W1072","v":18263507.530833334},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!D$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!E$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!F$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!G$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!H$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!I$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!J$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!K$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!L$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!M$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!N$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!O$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!P$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!Q$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!R$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!S$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!T$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!U$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!V$9,FALSE)*$G1062","v":{"$error":"#REF!"}},{"$f":"SUM(H1062:Z1062)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1053,null,null,null,"General","NGV Plant",{"$f":"'ROR-Model'!W1073","v":0},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!D$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!E$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!F$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!G$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!H$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!I$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!J$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!K$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!L$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!M$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!N$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!O$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!P$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!Q$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!R$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!S$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!T$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!U$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors'!V$9,FALSE)*$G1063","v":{"$error":"#REF!"}},{"$f":"SUM(H1063:Z1063)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1054,null,null,null,"Total",null,{"$f":"SUM(G1061:G1063)","v":18263507.530833334},{"$f":"SUM(H1061:H1063)","v":{"$error":"#REF!"}},{"$f":"SUM(I1061:I1063)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1061:AA1063)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1056,null,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1057,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1077","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!D$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!E$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!F$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!G$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!H$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!I$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!J$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!K$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!L$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!M$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!N$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!O$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!P$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!Q$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!R$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!S$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!T$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!U$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!V$9,FALSE)*$G1067","v":{"$error":"#REF!"}},{"$f":"SUM(H1067:Z1067)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1058,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1078","v":79185.199583333335},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!D$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!E$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!F$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!G$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!H$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!I$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!J$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!K$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!L$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!M$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!N$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!O$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!P$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!Q$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!R$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!S$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!T$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!U$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors'!V$9,FALSE)*$G1068","v":{"$error":"#REF!"}},{"$f":"SUM(H1068:Z1068)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1059,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1079","v":0},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!D$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!E$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!F$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!G$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!H$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!I$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!J$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!K$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!L$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!M$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!N$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!O$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!P$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!Q$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!R$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!S$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!T$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!U$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors'!V$9,FALSE)*$G1069","v":{"$error":"#REF!"}},{"$f":"SUM(H1069:Z1069)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1060,null,null,null,"Total",null,{"$f":"SUM(G1067:G1069)","v":79185.199583333335},{"$f":"SUM(H1067:H1069)","v":{"$error":"#REF!"}},{"$f":"SUM(I1067:I1069)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1067:AA1069)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1062,null,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1063,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1083","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!D$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!E$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!F$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!G$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!H$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!I$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!J$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!K$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!L$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!M$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!N$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!O$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!P$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!Q$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!R$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!S$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!T$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!U$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!V$9,FALSE)*$G1073","v":{"$error":"#REF!"}},{"$f":"SUM(H1073:Z1073)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1064,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1084","v":8558699.3550000023},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!D$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!E$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!F$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!G$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!H$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!I$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!J$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!K$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!L$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!M$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!N$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!O$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!P$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!Q$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!R$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!S$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!T$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!U$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors'!V$9,FALSE)*$G1074","v":{"$error":"#REF!"}},{"$f":"SUM(H1074:Z1074)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1065,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1085","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!D$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!E$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!F$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!G$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!H$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!I$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!J$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!K$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!L$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!M$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!N$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!O$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!P$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!Q$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!R$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!S$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!T$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!U$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!V$9,FALSE)*$G1075","v":{"$error":"#REF!"}},{"$f":"SUM(H1075:Z1075)","v":{"$error":"#REF!"}},null,{"$f":"AA1075-G1075","v":{"$error":"#REF!"}}]
[1066,null,null,null,"Total",null,{"$f":"SUM(G1073:G1075)","v":8558699.3550000023},{"$f":"SUM(H1073:H1075)","v":{"$error":"#REF!"}},{"$f":"SUM(I1073:I1075)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1073:AA1075)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1068,null,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1069,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1089","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!D$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!E$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!F$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!G$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!H$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!I$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!J$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!K$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!L$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!M$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!N$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!O$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!P$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!Q$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!R$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!S$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!T$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!U$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!V$9,FALSE)*$G1079","v":{"$error":"#REF!"}},{"$f":"SUM(H1079:Z1079)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1070,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1090","v":6813639.3079166673},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!D$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!E$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!F$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!G$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!H$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!I$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!J$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!K$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!L$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!M$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!N$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!O$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!P$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!Q$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!R$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!S$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!T$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!U$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors'!V$9,FALSE)*$G1080","v":{"$error":"#REF!"}},{"$f":"SUM(H1080:Z1080)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1071,null,null,null,"Total",null,{"$f":"SUM(G1079:G1080)","v":6813639.3079166673},{"$f":"SUM(H1079:H1080)","v":{"$error":"#REF!"}},{"$f":"SUM(I1079:I1080)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1079:AA1080)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1073,null,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1074,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1094","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!D$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!E$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!F$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!G$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!H$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!I$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!J$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!K$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!L$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!M$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!N$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!O$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!P$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!Q$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!R$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!S$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!T$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!U$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!V$9,FALSE)*$G1084","v":{"$error":"#REF!"}},{"$f":"SUM(H1084:Z1084)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1075,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1095","v":179937.36124999993},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!D$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!E$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!F$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!G$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!H$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!I$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!J$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!K$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!L$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!M$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!N$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!O$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!P$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!Q$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!R$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!S$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!T$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!U$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!V$9,FALSE)*$G1085","v":{"$error":"#REF!"}},{"$f":"SUM(H1085:Z1085)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1076,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1096","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!D$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!E$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!F$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!G$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!H$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!I$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!J$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!K$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!L$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!M$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!N$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!O$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!P$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!Q$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!R$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!S$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!T$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!U$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors'!V$9,FALSE)*$G1086","v":{"$error":"#REF!"}},{"$f":"SUM(H1086:Z1086)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1077,null,null,null,"Total",null,{"$f":"SUM(G1084:G1086)","v":179937.36124999993},{"$f":"SUM(H1084:H1086)","v":{"$error":"#REF!"}},{"$f":"SUM(I1084:I1086)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1084:AA1086)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1079,null,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1080,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1100","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!D$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!E$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!F$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!G$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!H$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!I$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!J$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!K$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!L$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!M$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!N$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!O$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!P$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!Q$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!R$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!S$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!T$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!U$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!V$9,FALSE)*$G1090","v":{"$error":"#REF!"}},{"$f":"SUM(H1090:Z1090)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1081,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1101","v":69328.875},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!D$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!E$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!F$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!G$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!H$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!I$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!J$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!K$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!L$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!M$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!N$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!O$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!P$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!Q$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!R$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!S$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!T$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!U$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors'!V$9,FALSE)*$G1091","v":{"$error":"#REF!"}},{"$f":"SUM(H1091:Z1091)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1082,null,null,null,"Total",null,{"$f":"SUM(G1090:G1091)","v":69328.875},{"$f":"SUM(H1090:H1091)","v":{"$error":"#REF!"}},{"$f":"SUM(I1090:I1091)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1090:AA1091)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1085,null,"Total General Plant",null,null,null,{"$f":"G1092+G1087+G1081+G1076+G1070+G1064+G1058+G1053+G1047+G1041+G1034","v":182801699.6142951},{"$f":"H1092+H1087+H1081+H1076+H1070+H1064+H1058+H1053+H1047+H1041+H1034","v":{"$error":"#REF!"}},{"$f":"I1092+I1087+I1081+I1076+I1070+I1064+I1058+I1053+I1047+I1041+I1034","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA1092+AA1087+AA1081+AA1076+AA1070+AA1064+AA1058+AA1053+AA1047+AA1041+AA1035","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1088,"101","Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1089,null,null,"Production",null,"Firm Sales",{"$f":"G968","v":75136459.17140168},{"$f":"H968","v":69833516.017039284},{"$f":"I968","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4989034.2869484965,0,0,0,313908.86741388997,{"$f":"SUM(H1099:Z1099)","v":75136459.17140168},null,0]
[1090,null,null,"Distribution - Wyoming",null,"Gross Plant",{"$f":"+G1020+G1015+G1010+G1005+G1000+G995+G985+G977+G972+G954+G1025","v":0},{"$f":"+H1020+H1015+H1010+H1005+H1000+H995+H985+H977+H972+H954+H1025","v":{"$error":"#REF!"}},{"$f":"+I1020+I1015+I1010+I1005+I1000+I995+I985+I977+I972+I954+I1025","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H1100:Z1100)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1091,null,null,"Distribution - Utah",null,"Gross Plant",{"$f":"G1021+G1016+G1011+G1006+G1001+G996+G990+G978+G973+G955+G1026","v":{"$error":"#REF!"}},{"$f":"H1021+H1016+H1011+H1006+H1001+H996+H990+H978+H973+H955+H1026","v":{"$error":"#REF!"}},{"$f":"I1021+I1016+I1011+I1006+I1001+I996+I990+I978+I973+I955+I1026","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H1101:Z1101)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1092,null,null,"General",null,"Gross Plant",{"$f":"G1095","v":182801699.6142951},{"$f":"H1095","v":{"$error":"#REF!"}},{"$f":"I1095","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H1102:Z1102)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1093,null,null,"Gas Plant in Service",null,null,{"$f":"SUM(G1099:G1102)","v":{"$error":"#REF!"}},{"$f":"SUM(H1099:H1102)","v":{"$error":"#REF!"}},{"$f":"SUM(I1099:I1102)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1099:AA1102)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1095,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1096,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1116","v":5036.83},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!D$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!E$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!F$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!G$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!H$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!I$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!J$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!K$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!L$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!M$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!N$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!O$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!P$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!Q$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!R$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!S$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!T$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!U$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!V$9,FALSE)*$G1106","v":{"$error":"#REF!"}},{"$f":"SUM(H1106:Z1106)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1097,null,null,"Total",null,null,{"$f":"SUM(G1106)","v":5036.83},{"$f":"SUM(H1106)","v":{"$error":"#REF!"}},{"$f":"SUM(I1106)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1106)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1098,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1099,106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1100,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1120","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!D$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!E$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!F$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!G$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!H$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!I$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!J$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!K$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!L$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!M$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!N$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!O$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!P$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!Q$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!R$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!S$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!T$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!U$9,FALSE)*$G1110","v":0},{"$f":"VLOOKUP($F1110,range,'COS Alloc Factors'!V$9,FALSE)*$G1110","v":0},{"$f":"SUM(H1110:Z1110)","v":0},null,0]
[1101,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1121","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!D$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!E$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!F$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!G$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!H$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!I$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!J$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!K$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!L$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!M$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!N$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!O$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!P$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!Q$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!R$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!S$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!T$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!U$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!V$9,FALSE)*$G1111","v":{"$error":"#REF!"}},{"$f":"SUM(H1111:Z1111)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1102,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1122","v":6133110.1299999999},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!D$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!E$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!F$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!G$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!H$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!I$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!J$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!K$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!L$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!M$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!N$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!O$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!P$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!Q$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!R$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!S$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!T$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!U$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!V$9,FALSE)*$G1112","v":{"$error":"#REF!"}},{"$f":"SUM(H1112:Z1112)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1103,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1123","v":518589.74621172115},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!D$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!E$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!F$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!G$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!H$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!I$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!J$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!K$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!L$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!M$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!N$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!O$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!P$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!Q$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!R$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!S$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!T$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!U$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!V$9,FALSE)*$G1113","v":{"$error":"#REF!"}},{"$f":"SUM(H1113:Z1113)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1104,null,null,"Total",null,null,{"$f":"SUM(G1110:G1113)","v":6651699.8762117215},{"$f":"SUM(H1110:H1113)","v":{"$error":"#REF!"}},{"$f":"SUM(I1110:I1113)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1110:AA1113)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1106,108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1107,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1127","v":-61564584.705832534},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!D$9,FALSE)*$G1117","v":-57219510.468674175},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!E$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!F$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!G$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!H$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!I$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!J$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!K$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!L$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!M$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!N$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!O$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!P$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!Q$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!R$9,FALSE)*$G1117","v":-4087866.6275512967},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!S$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!T$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!U$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!V$9,FALSE)*$G1117","v":-257207.60960705593},{"$f":"SUM(H1117:Z1117)","v":-61564584.705832526},null,0]
[1108,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1128","v":0},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!D$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!E$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!F$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!G$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!H$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!I$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!J$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!K$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!L$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!M$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!N$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!O$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!P$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!Q$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!R$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!S$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!T$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!U$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!V$9,FALSE)*$G1118","v":{"$error":"#REF!"}},{"$f":"SUM(H1118:Z1118)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1109,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1129","v":-505789297.36583334},{"$f":"'Dist Plant'!F48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!G48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!H48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!J48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!K48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!L48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!M48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!N48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!O48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!Q48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!R48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!S48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W48","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X48","v":{"$error":"#REF!"}},{"$f":"SUM(H1119:Z1119)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1110,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1130","v":-128019113.43156774},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!D$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!E$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!F$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!G$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!H$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!I$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!J$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!K$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!L$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!M$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!N$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!O$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!P$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!Q$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!R$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!S$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!T$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!U$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!V$9,FALSE)*$G1120","v":{"$error":"#REF!"}},{"$f":"SUM(H1120:Z1120)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1111,null,null,"Total",null,null,{"$f":"SUM(G1117:G1120)","v":-695372995.50323367},{"$f":"SUM(H1117:H1120)","v":{"$error":"#REF!"}},{"$f":"SUM(I1117:I1120)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1117:AA1120)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1113,111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1114,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1134","v":-5461911.2370394524},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!D$9,FALSE)*$G1124","v":-5076423.2179923998},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!E$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!F$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!G$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!H$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!I$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!J$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!K$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!L$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!M$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!N$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!O$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!P$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!Q$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!R$9,FALSE)*$G1124","v":-362668.9723519847},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!S$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!T$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!U$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!V$9,FALSE)*$G1124","v":-22819.046695067569},{"$f":"SUM(H1124:Z1124)","v":-5461911.2370394524},null,0]
[1115,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1135","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!D$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!E$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!F$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!G$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!H$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!I$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!J$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!K$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!L$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!M$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!N$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!O$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!P$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!Q$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!R$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!S$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!T$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!U$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!V$9,FALSE)*$G1125","v":{"$error":"#REF!"}},{"$f":"SUM(H1125:Z1125)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1116,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1136","v":-69325.96999999987},{"$f":"'Dist Plant'!F79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!G79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!H79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!J79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!K79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!L79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!M79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!N79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!O79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!Q79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!R79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!S79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W79","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X79","v":{"$error":"#REF!"}},{"$f":"SUM(H1126:Z1126)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1117,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1137","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!D$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!E$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!F$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!G$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!H$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!I$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!J$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!K$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!L$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!M$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!N$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!O$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!P$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!Q$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!R$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!S$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!T$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!U$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!V$9,FALSE)*$G1127","v":{"$error":"#REF!"}},{"$f":"SUM(H1127:Z1127)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1118,null,null,"Total",null,null,{"$f":"SUM(G1124:G1127)","v":-5531237.2070394522},{"$f":"SUM(H1124:H1127)","v":{"$error":"#REF!"}},{"$f":"SUM(I1124:I1127)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1124:AA1127)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1121,"Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1122,null,"Production",null,null,null,{"$f":"G1099+G1110+G1117+G1124","v":8109963.2285296936},{"$f":"H1099+H1110+H1117+H1124","v":7537582.3303727088},{"$f":"I1099+I1110+I1117+I1124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,538498.68704521505,0,0,0,33882.211111766468,{"$f":"AA1099+AA1110+AA1117+AA1124","v":8109963.228529701},null,7.4505805969238281E-9]
[1123,null,"Distribution - Wyoming",null,null,null,{"$f":"G1100+G1111+G1118+G1125","v":0},{"$f":"H1100+H1111+H1118+H1125","v":{"$error":"#REF!"}},{"$f":"I1100+I1111+I1118+I1125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA1100+AA1111+AA1118+AA1125","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1124,null,"Distribution - Utah",null,null,null,{"$f":"G1101+G1106+G1112+G1119+G1126","v":{"$error":"#REF!"}},{"$f":"H1101+H1106+H1112+H1119+H1126","v":{"$error":"#REF!"}},{"$f":"I1101+I1106+I1112+I1119+I1126","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA1101+AA1106+AA1112+AA1119+AA1126","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1125,null,"General",null,null,null,{"$f":"G1102+G1113+G1120+G1127","v":55301175.928939059},{"$f":"H1102+H1113+H1120+H1127","v":{"$error":"#REF!"}},{"$f":"I1102+I1113+I1120+I1127","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA1102+AA1113+AA1120+AA1127","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1128,null,"Net Utility Plant",null,null,null,{"$f":"SUM(G1132:G1136)","v":{"$error":"#REF!"}},{"$f":"SUM(H1132:H1136)","v":{"$error":"#REF!"}},{"$f":"SUM(I1132:I1136)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1132:AA1136)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1139-G1139","v":0}]
[1130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1131,"OTHER RATE BASE ACCOUNTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1133,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1134,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1154","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!D$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!E$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!F$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!G$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!H$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!I$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!J$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!K$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!L$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!M$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!N$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!O$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!P$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!Q$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!R$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!S$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!T$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!U$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!V$9,FALSE)*$G1144","v":{"$error":"#REF!"}},{"$f":"SUM(H1144:Z1144)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1135,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1155","v":11578040.730819253},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!D$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!E$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!F$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!G$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!H$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!I$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!J$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!K$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!L$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!M$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!N$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!O$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!P$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!Q$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!R$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!S$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!T$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!U$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1145,range,'COS Alloc Factors'!V$9,FALSE)*$G1145","v":{"$error":"#REF!"}},{"$f":"SUM(H1145:Z1145)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1136,null,null,"Total",null,null,{"$f":"SUM(G1144:G1145)","v":11578040.730819253},{"$f":"SUM(H1144:H1145)","v":{"$error":"#REF!"}},{"$f":"SUM(I1144:I1145)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1144:AA1145)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1138,1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1139,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1159","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!D$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!E$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!F$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!G$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!H$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!I$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!J$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!K$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!L$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!M$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!N$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!O$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!P$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!Q$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!R$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!S$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!T$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!U$9,FALSE)*$G1149","v":0},{"$f":"VLOOKUP($F1149,range,'COS Alloc Factors'!V$9,FALSE)*$G1149","v":0},{"$f":"SUM(H1149:Z1149)","v":0},null,0]
[1140,null,null,"Total",null,null,{"$f":"SUM(G1149)","v":0},{"$f":"SUM(H1149)","v":0},{"$f":"SUM(I1149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA1149)","v":0},null,0]
[1141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1142,165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1143,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1163","v":2636976.1417763378},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!D$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!E$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!F$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!G$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!H$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!I$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!J$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!K$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!L$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!M$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!N$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!O$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!P$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!Q$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!R$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!S$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!T$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!U$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1153,range,'COS Alloc Factors'!V$9,FALSE)*$G1153","v":{"$error":"#REF!"}},{"$f":"SUM(H1153:Z1153)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1144,null,null,"Total",null,null,{"$f":"SUM(G1153)","v":2636976.1417763378},{"$f":"SUM(H1153)","v":{"$error":"#REF!"}},{"$f":"SUM(I1153)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1153)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1146,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1147,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1167","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!D$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!E$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!F$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!G$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!H$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!I$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!J$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!K$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!L$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!M$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!N$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!O$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!P$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!Q$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!R$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!S$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!T$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!U$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!V$9,FALSE)*$G1157","v":0},{"$f":"SUM(H1157:Z1157)","v":0},null,0]
[1148,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1168","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!D$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!E$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!F$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!G$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!H$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!I$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!J$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!K$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!L$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!M$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!N$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!O$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!P$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!Q$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!R$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!S$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!T$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!U$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!V$9,FALSE)*$G1158","v":{"$error":"#REF!"}},{"$f":"SUM(H1158:Z1158)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1149,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1169","v":3903029.7567856666},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!D$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!E$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!F$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!G$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!H$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!I$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!J$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!K$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!L$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!M$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!N$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!O$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!P$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!Q$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!R$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!S$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!T$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!U$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!V$9,FALSE)*$G1159","v":{"$error":"#REF!"}},{"$f":"SUM(H1159:Z1159)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1150,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1170","v":0},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!D$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!E$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!F$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!G$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!H$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!I$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!J$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!K$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!L$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!M$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!N$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!O$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!P$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!Q$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!R$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!S$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!T$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!U$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1160,range,'COS Alloc Factors'!V$9,FALSE)*$G1160","v":{"$error":"#REF!"}},{"$f":"SUM(H1160:Z1160)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1151,null,null,"Total",null,null,{"$f":"SUM(G1157:G1160)","v":3903029.7567856666},{"$f":"SUM(H1157:H1160)","v":{"$error":"#REF!"}},{"$f":"SUM(I1157:I1160)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1157:AA1160)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1153,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1154,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1174","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!D$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!E$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!F$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!G$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!H$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!I$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!J$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!K$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!L$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!M$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!N$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!O$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!P$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!Q$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!R$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!S$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!T$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!U$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!V$9,FALSE)*$G1164","v":0},{"$f":"SUM(H1164:Z1164)","v":0},null,0]
[1155,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1175","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!D$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!E$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!F$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!G$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!H$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!I$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!J$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!K$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!L$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!M$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!N$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!O$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!P$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!Q$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!R$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!S$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!T$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!U$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!V$9,FALSE)*$G1165","v":{"$error":"#REF!"}},{"$f":"SUM(H1165:Z1165)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1156,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1176","v":345868.36000000004},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!D$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!E$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!F$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!G$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!H$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!I$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!J$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!K$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!L$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!M$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!N$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!O$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!P$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!Q$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!R$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!S$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!T$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!U$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!V$9,FALSE)*$G1166","v":{"$error":"#REF!"}},{"$f":"SUM(H1166:Z1166)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1157,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1177","v":0},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!D$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!E$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!F$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!G$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!H$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!I$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!J$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!K$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!L$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!M$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!N$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!O$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!P$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!Q$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!R$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!S$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!T$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!U$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!V$9,FALSE)*$G1167","v":{"$error":"#REF!"}},{"$f":"SUM(H1167:Z1167)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1158,null,null,"Total",null,null,{"$f":"SUM(G1164:G1167)","v":345868.36000000004},{"$f":"SUM(H1164:H1167)","v":{"$error":"#REF!"}},{"$f":"SUM(I1164:I1167)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1164:AA1167)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1160,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1161,null,null,"Wyoming",null,"Deposits",{"$f":"'ROR-Model'!W1181","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!D$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!E$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!F$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!G$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!H$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!I$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!J$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!K$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!L$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!M$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!N$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!O$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!P$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!Q$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!R$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!S$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!T$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!U$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!V$9,FALSE)*$G1171","v":0},{"$f":"SUM(H1171:Z1171)","v":0},null,0]
[1162,null,null,"Utah",null,"Deposits",{"$f":"'ROR-Model'!W1182","v":-7497428.7283333344},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!D$9,FALSE)*$G1172","v":-7434882.4470061064},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!E$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!F$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!G$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!H$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!I$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!J$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!K$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!L$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!M$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!N$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!O$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!P$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!Q$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!R$9,FALSE)*$G1172","v":-56812.593069950679},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!S$9,FALSE)*$G1172","v":-5733.6882572775139},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!T$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!U$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!V$9,FALSE)*$G1172","v":0},{"$f":"SUM(H1172:Z1172)","v":-7497428.7283333354},null,0]
[1163,null,null,"Total",null,null,{"$f":"SUM(G1171:G1172)","v":-7497428.7283333344},{"$f":"SUM(H1171:H1172)","v":-7434882.4470061064},{"$f":"SUM(I1171:I1172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-56812.593069950679,-5733.6882572775139,0,0,0,{"$f":"SUM(AA1171:AA1172)","v":-7497428.7283333354},null,0]
[1164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1165,252,"Contributions in Aid of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1166,null,null,"General",null,"Contributions",{"$f":"'ROR-Model'!W1187","v":-38729946.649166659},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!D$9,FALSE)*$G1176","v":-38729946.649166659},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!E$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!F$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!G$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!H$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!I$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!J$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!K$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!L$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!M$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!N$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!O$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!P$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!Q$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!R$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!S$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!T$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!U$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!V$9,FALSE)*$G1176","v":0},{"$f":"SUM(H1176:Z1176)","v":-38729946.649166659},null,0]
[1167,null,null,"Total",null,null,{"$f":"SUM(G1176)","v":-38729946.649166659},{"$f":"SUM(H1176)","v":-38729946.649166659},{"$f":"SUM(I1176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA1176)","v":-38729946.649166659},null,0]
[1168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1169,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1170,null,null,"General",null,"Customers",{"$f":"'ROR-Model'!W1191","v":-107365.14878530405},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!D$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!E$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!F$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!G$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!H$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!I$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!J$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!K$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!L$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!M$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!N$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!O$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!P$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!Q$9,FALSE)*$G1180","v":0},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!R$9,FALSE)*$G1180","v":-80077.003311569715},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!S$9,FALSE)*$G1180","v":-8937.1655481662638},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!T$9,FALSE)*$G1180","v":-15491.086950154857},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!U$9,FALSE)*$G1180","v":-595.81103654441756},{"$f":"VLOOKUP($F1180,range,'COS Alloc Factors'!V$9,FALSE)*$G1180","v":-2264.0819388687869},{"$f":"SUM(H1180:Z1180)","v":-107365.14878530403},null,0]
[1171,null,null,"Total",null,null,{"$f":"SUM(G1180)","v":-107365.14878530405},{"$f":"SUM(H1180)","v":0},{"$f":"SUM(I1180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-80077.003311569715,-8937.1655481662638,-15491.086950154857,-595.81103654441756,-2264.0819388687869,{"$f":"SUM(AA1180)","v":-107365.14878530403},null,0]
[1172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1173,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1174,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1195","v":-90807.980752795484},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!D$9,FALSE)*$G1184","v":-84398.98084509428},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!E$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!F$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!G$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!H$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!I$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!J$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!K$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!L$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!M$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!N$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!O$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!P$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!Q$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!R$9,FALSE)*$G1184","v":-6029.6177714572514},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!S$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!T$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!U$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!V$9,FALSE)*$G1184","v":-379.3821362439453},{"$f":"SUM(H1184:Z1184)","v":-90807.980752795484},null,0]
[1175,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1196","v":0},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!D$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!E$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!F$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!G$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!H$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!I$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!J$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!K$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!L$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!M$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!N$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!O$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!P$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!Q$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!R$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!S$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!T$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!U$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1185,range,'COS Alloc Factors'!V$9,FALSE)*$G1185","v":{"$error":"#REF!"}},{"$f":"SUM(H1185:Z1185)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1176,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1197","v":-1148055.7549303749},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!D$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!E$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!F$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!G$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!H$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!I$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!J$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!K$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!L$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!M$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!N$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!O$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!P$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!Q$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!R$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!S$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!T$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!U$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1186,range,'COS Alloc Factors'!V$9,FALSE)*$G1186","v":{"$error":"#REF!"}},{"$f":"SUM(H1186:Z1186)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1177,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1198","v":-8568.6972967958063},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!D$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!E$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!F$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!G$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!H$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!I$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!J$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!K$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!L$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!M$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!N$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!O$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!P$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!Q$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!R$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!S$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!T$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!U$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1187,range,'COS Alloc Factors'!V$9,FALSE)*$G1187","v":{"$error":"#REF!"}},{"$f":"SUM(H1187:Z1187)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1178,null,null,"Total",null,null,{"$f":"SUM(G1184:G1187)","v":-1247432.4329799663},{"$f":"SUM(H1184:H1187)","v":{"$error":"#REF!"}},{"$f":"SUM(I1184:I1187)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1184:AA1187)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1180,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1181,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1202","v":-2251154.8764452366},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!D$9,FALSE)*$G1191","v":-2092274.0019256864},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!E$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!F$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!G$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!H$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!I$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!J$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!K$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!L$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!M$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!N$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!O$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!P$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!Q$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!R$9,FALSE)*$G1191","v":-149475.88677550232},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!S$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!T$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!U$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors'!V$9,FALSE)*$G1191","v":-9404.9877440477849},{"$f":"SUM(H1191:Z1191)","v":-2251154.8764452366},null,0]
[1182,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1203","v":0},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!D$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!E$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!F$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!G$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!H$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!I$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!J$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!K$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!L$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!M$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!N$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!O$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!P$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!Q$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!R$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!S$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!T$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!U$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1192,range,'COS Alloc Factors'!V$9,FALSE)*$G1192","v":{"$error":"#REF!"}},{"$f":"SUM(H1192:Z1192)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1183,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1204","v":-195328105.75077218},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!D$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!E$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!F$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!G$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!H$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!I$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!J$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!K$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!L$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!M$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!N$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!O$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!P$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!Q$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!R$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!S$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!T$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!U$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!V$9,FALSE)*$G1193","v":{"$error":"#REF!"}},{"$f":"SUM(H1193:Z1193)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1184,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1205","v":-1596635.6685944849},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!D$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!E$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!F$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!G$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!H$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!I$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!J$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!K$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!L$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!M$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!N$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!O$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!P$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!Q$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!R$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!S$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!T$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!U$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!V$9,FALSE)*$G1194","v":{"$error":"#REF!"}},{"$f":"SUM(H1194:Z1194)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1185,null,null,"Total",null,null,{"$f":"SUM(G1191:G1194)","v":-199175896.29581189},{"$f":"SUM(H1191:H1194)","v":{"$error":"#REF!"}},{"$f":"SUM(I1191:I1194)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1191:AA1194)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1187,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1188,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1209","v":-1145364.5883783859},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!D$9,FALSE)*$G1198","v":-1064527.6236056027},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!E$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!F$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!G$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!H$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!I$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!J$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!K$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!L$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!M$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!N$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!O$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!P$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!Q$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!R$9,FALSE)*$G1198","v":-76051.803152461725},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!S$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!T$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!U$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors'!V$9,FALSE)*$G1198","v":-4785.1616203213753},{"$f":"SUM(H1198:Z1198)","v":-1145364.5883783859},null,0]
[1189,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1210","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!D$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!E$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!F$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!G$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!H$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!I$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!J$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!K$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!L$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!M$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!N$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!O$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!P$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!Q$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!R$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!S$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!T$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!U$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!V$9,FALSE)*$G1199","v":{"$error":"#REF!"}},{"$f":"SUM(H1199:Z1199)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1190,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1211","v":-18014802.526666667},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!D$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!E$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!F$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!G$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!H$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!I$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!J$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!K$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!L$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!M$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!N$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!O$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!P$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!Q$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!R$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!S$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!T$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!U$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!V$9,FALSE)*$G1200","v":{"$error":"#REF!"}},{"$f":"SUM(H1200:Z1200)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1191,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1212","v":-136508.35181638782},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!D$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!E$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!F$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!G$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!H$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!I$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!J$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!K$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!L$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!M$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!N$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!O$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!P$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!Q$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!R$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!S$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!T$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!U$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1201,range,'COS Alloc Factors'!V$9,FALSE)*$G1201","v":{"$error":"#REF!"}},{"$f":"SUM(H1201:Z1201)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1192,null,null,"Total",null,null,{"$f":"SUM(G1198:G1201)","v":-19296675.466861438},{"$f":"SUM(H1198:H1201)","v":{"$error":"#REF!"}},{"$f":"SUM(I1198:I1201)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1198:AA1201)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1203-G1203","v":0}]
[1194,"282006","Accum Deferred IncomeTaxes - Sec 29 Cr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1195,null,"General",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1216","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!D$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!E$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!F$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!G$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!H$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!I$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!J$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!K$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!L$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!M$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!N$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!O$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!P$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!Q$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!R$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!S$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!T$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!U$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!V$9,FALSE)*$G1205","v":{"$error":"#REF!"}},{"$f":"SUM(H1205:Z1205)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1196,null,"Total",null,null,null,{"$f":"SUM(G1205)","v":0},{"$f":"SUM(H1205)","v":{"$error":"#REF!"}},{"$f":"SUM(I1205)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1205)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1198,"Total Other Rate Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1199,null,"Production",null,null,null,{"$f":"G1149+G1157+G1164+G1184+G1191+G1198","v":-3487327.4455764182},{"$f":"H1149+H1157+H1164+H1184+H1191+H1198","v":-3241200.6063763835},{"$f":"I1149+I1157+I1164+I1184+I1191+I1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-231557.3076994213,0,0,0,-14569.531500613106,{"$f":"SUM(H1209:Z1209)","v":-3487327.4455764182},null,0]
[1200,null,"Distribution - Wyoming",null,null,null,{"$f":"G1144+G1171+G1185+G1192+G1199","v":0},{"$f":"H1144+H1171+H1185+H1192+H1199","v":{"$error":"#REF!"}},{"$f":"I1144+I1171+I1185+I1192+I1199","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H1210:Z1210)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1201,null,"Distribution - Utah",null,null,null,{"$f":"G1145+G1172+G1186+G1193+G1200+G1166+G1159","v":-206161453.91309762},{"$f":"H1145+H1172+H1186+H1193+H1200+H1166+H1159","v":{"$error":"#REF!"}},{"$f":"I1145+I1172+I1186+I1193+I1200+I1166+I1159","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H1211:Z1211)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1202,null,"General",null,null,null,{"$f":"G1153+G1160+G1167+G1177+G1180+G1187+G1194+G1201+G1205","v":-37942048.373883292},{"$f":"H1153+H1160+H1167+H1177+H1180+H1187+H1194+H1201+H1205","v":{"$error":"#REF!"}},{"$f":"I1153+I1160+I1167+I1177+I1180+I1187+I1194+I1201+I1205","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H1212:Z1212)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1205,null,"Total Other Rate Base",null,null,null,{"$f":"SUM(G1209:G1214)","v":-247590829.73255736},{"$f":"SUM(H1209:H1214)","v":{"$error":"#REF!"}},{"$f":"SUM(I1209:I1214)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(H1215:Z1215)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1207,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1208,null,"Production",null,null,null,{"$f":"G1132+G1209","v":4622635.7829532754},4296381.7239963254,{"$f":"I1132+I1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,306941.37934579374,0,0,0,19312.679611153362,{"$f":"AA1132+AA1209","v":4622635.7829532828},null,7.4505805969238281E-9]
[1209,null,"Distribution - Wyoming",null,null,null,0,{"$error":"#REF!"},{"$f":"I1133+I1210","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA1133+AA1210","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1210,null,"Distribution - Utah",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"I1134+I1211","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA1134+AA1211","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1211,null,"General",null,null,null,17359127.555055767,{"$error":"#REF!"},{"$f":"I1135+I1212","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA1135+AA1212","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1214,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"SUM(G1218:G1223)","v":{"$error":"#REF!"}},{"$f":"SUM(H1218:H1223)","v":{"$error":"#REF!"}},{"$f":"SUM(I1218:I1223)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1218:AA1223)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1216,"WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1218,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1219,null,null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1220,null,null,"Operation & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1221,null,null,"Deprec, Depl, & Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1222,null,null,"Taxes - Excluding Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1223,null,null,"Income Taxes - Federal & State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1224,null,null,"Deferred Income Tax Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1225,null,null,"Investment Tax Credit Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1226,null,null,"South Georgia Amortization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1227,null,null,"Section 29 Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1229,null,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1231,null,null,"Daily Cost of Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1233,null,"Working Capital - Cash Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1236,null,"WORKING CAPITAL - CASH",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1257","v":5780438.9004857251},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!D$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!E$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!F$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!G$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!H$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!I$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!J$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!K$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!L$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!M$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!N$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!O$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!P$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!Q$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!R$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!S$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!T$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!U$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F1246,range,'COS Alloc Factors'!V$9,FALSE)*$G1246","v":{"$error":"#REF!"}},{"$f":"SUM(H1246:Z1246)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1238,null,null,null,null,null,{"$f":"G1215+G1246","v":-241810390.83207163},{"$f":"H1215+H1246","v":{"$error":"#REF!"}},{"$f":"I1215+I1246","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA1215+AA1246","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1239,"TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1240,null,"Production",null,null,null,{"$f":"G1218","v":4622635.7829532754},4296381.7239963254,{"$f":"I1218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,306941.37934579374,0,0,0,19312.679611153362,{"$f":"AA1218","v":4622635.7829532828},null,7.4505805969238281E-9]
[1241,null,"Distribution - Wyoming",null,null,null,0,{"$error":"#REF!"},{"$f":"I1219","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA1219","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1242,null,"Distribution - Utah",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"I1220","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA1220","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1243,null,"General",null,null,null,{"$f":"G1221+G1246","v":23139566.455541492},{"$f":"H1221+H1246","v":{"$error":"#REF!"}},{"$f":"I1221+I1246","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA1221+AA1246","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[1244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1246,null,"TOTAL RATE BASE",null,null,null,{"$f":"SUM(G1250:G1255)","v":{"$error":"#REF!"}},{"$f":"SUM(H1250:H1255)","v":{"$error":"#REF!"}},{"$f":"SUM(I1250:I1255)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AA1250:AA1255)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]

{"sheet":"Taxes by Class","index":37,"n_rows":18,"n_cols":24,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,null,"Imputed Tax Adjustment"]
[null,null,"B"]
[null,null,{"$f":"+Report!J6","v":"Utah"}]
[null,null,"Jurisdiction","GS","GSR","GSC","GS1 0-10","GS2 10-25","GS3 25-50","GS4 50-100 ","GS5 100-200 ","GS6 200-400","GS7 400+ ","BSF1","BSF2","BSF3","BSF4","FS","IS","TS","FT-1","NGV","Total","Check"]
[1,"Utah Average Rate Base",{"$f":"Report!J72","v":789274814.56498051},{"$f":"+'COS Detail'!H1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1256","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1256","v":{"$error":"#REF!"}},{"$f":"SUM(D5:V5)","v":{"$error":"#REF!"}},{"$f":"W5-C5","v":{"$error":"#REF!"}}]
[2,"Adj System Return On Rate Base",{"$f":"JurisRORNumber","v":8.3983269417925277E-2},{"$f":"'COS Sum'!G77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!H77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!I77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!J77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!K77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!L77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!M77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!N77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!O77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!P77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!Q77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!R77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!S77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!T77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!U77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!V77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!W77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!X77","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!Y77","v":{"$error":"#REF!"}}]
[3,"Allowed Return",{"$f":"+C5*C6","v":66285879.396393768},{"$f":"+D5*D6","v":{"$error":"#REF!"}},{"$f":"+E5*E6","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+N5*N6","v":{"$error":"#REF!"}},{"$f":"+O5*O6","v":{"$error":"#REF!"}},{"$f":"+P5*P6","v":{"$error":"#REF!"}},{"$f":"+Q5*Q6","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+U5*U6","v":{"$error":"#REF!"}},{"$f":"+V5*V6","v":{"$error":"#REF!"}},{"$f":"SUM(D7:V7)","v":{"$error":"#REF!"}},{"$f":"W7-C7","v":{"$error":"#REF!"}}]
[]
[4,"Utah Average Rate Base",{"$f":"C5","v":789274814.56498051},{"$f":"D5","v":{"$error":"#REF!"}},{"$f":"E5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N5","v":{"$error":"#REF!"}},{"$f":"O5","v":{"$error":"#REF!"}},{"$f":"P5","v":{"$error":"#REF!"}},{"$f":"Q5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"U5","v":{"$error":"#REF!"}},{"$f":"V5","v":{"$error":"#REF!"}},{"$f":"SUM(D9:V9)","v":{"$error":"#REF!"}},{"$f":"W9-C9","v":{"$error":"#REF!"}}]
[5,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2},{"$f":"+'Capital Str'!$F$12","v":3.0468333670092222E-2}]
[6,"Imputed Interest Cost",{"$f":"+C9*C10","v":24047888.407565989},{"$f":"+D9*D10","v":{"$error":"#REF!"}},{"$f":"+E9*E10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+N9*N10","v":{"$error":"#REF!"}},{"$f":"+O9*O10","v":{"$error":"#REF!"}},{"$f":"+P9*P10","v":{"$error":"#REF!"}},{"$f":"+Q9*Q10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+U9*U10","v":{"$error":"#REF!"}},{"$f":"+V9*V10","v":{"$error":"#REF!"}},{"$f":"SUM(D11:V11)","v":{"$error":"#REF!"}},{"$f":"W11-C11","v":{"$error":"#REF!"}}]
[]
[7,"Taxable Return",{"$f":"+C7-C11","v":42237990.98882778},{"$f":"+D7-D11","v":{"$error":"#REF!"}},{"$f":"+E7-E11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+N7-N11","v":{"$error":"#REF!"}},{"$f":"+O7-O11","v":{"$error":"#REF!"}},{"$f":"+P7-P11","v":{"$error":"#REF!"}},{"$f":"+Q7-Q11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+U7-U11","v":{"$error":"#REF!"}},{"$f":"+V7-V11","v":{"$error":"#REF!"}},{"$f":"SUM(D13:V13)","v":{"$error":"#REF!"}},{"$f":"W13-C13","v":{"$error":"#REF!"}}]
[8,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175},{"$f":"Taxes!$L$27","v":0.6148690684345175}]
[9,"Income Tax",{"$f":"+C13*C14","v":25970834.171846081},{"$f":"+D13*D14","v":{"$error":"#REF!"}},{"$f":"+E13*E14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+N13*N14","v":{"$error":"#REF!"}},{"$f":"+O13*O14","v":{"$error":"#REF!"}},{"$f":"+P13*P14","v":{"$error":"#REF!"}},{"$f":"+Q13*Q14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+U13*U14","v":{"$error":"#REF!"}},{"$f":"+V13*V14","v":{"$error":"#REF!"}},{"$f":"SUM(D15:V15)","v":{"$error":"#REF!"}},{"$f":"W15-C15","v":{"$error":"#REF!"}}]
[]
[null,"COS Detail Income Taxes",{"$f":"'COS Detail'!G924","v":25970834.171846073},{"$f":"'COS Detail'!H924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!J924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!L924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!M924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!N924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!O924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!P924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Q924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!S924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!T924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!U924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z924","v":{"$error":"#N/A"}},{"$f":"SUM(D17:V17)","v":{"$error":"#N/A"}},{"$f":"W17-C17","v":{"$error":"#N/A"}}]
[null,"Difference",{"$f":"C17-C15","v":0},{"$f":"D17-D15","v":{"$error":"#N/A"}},{"$f":"E17-E15","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"N17-N15","v":{"$error":"#N/A"}},{"$f":"O17-O15","v":{"$error":"#N/A"}},{"$f":"P17-P15","v":{"$error":"#N/A"}},{"$f":"Q17-Q15","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"U17-U15","v":{"$error":"#N/A"}},{"$f":"V17-V15","v":{"$error":"#N/A"}},{"$f":"SUM(D18:V18)","v":{"$error":"#N/A"}},{"$f":"W18-C18","v":{"$error":"#N/A"}}]

{"sheet":"COS Sum","index":38,"n_rows":93,"n_cols":30,"rows_kept":93,"cut":false,"hidden":false,"merged":[[12,1,12,4],[48,1,48,4],[8,27,8,29],[10,1,10,4],[5,5,5,24],[9,6,9,24]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 09-057-16"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 4.6"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2011"}]
[null,null,null,null,null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[]
[null,null,null,null,"(A)","(B)","(C)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(K)","(L)","(M)","(N)","(D)","(E)","(F)","(G)","(H)","(I)"]
[null,null,null,null,null,{"$f":"+Report!J6","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check with Report"]
[null,null,null,null,null,{"$f":"+Report!J7","v":"Jurisdiction"},"Allocations to Rate Classes"]
[null,"Description",null,null,null,{"$f":"+Report!J8","v":"DNG Related"},"GS",{"$f":"'COS Detail'!I9","v":"GSR"},{"$f":"'COS Detail'!J9","v":"GSC"},{"$f":"'COS Detail'!K9","v":"GS1 0-10"},{"$f":"'COS Detail'!L9","v":"GS2 10-25"},{"$f":"'COS Detail'!M9","v":"GS3 25-50"},{"$f":"'COS Detail'!N9","v":"GS4 50-100 "},{"$f":"'COS Detail'!O9","v":"GS5 100-200 "},{"$f":"'COS Detail'!P9","v":"GS6 200-400"},{"$f":"'COS Detail'!Q9","v":"GS7 400+ "},"BSF1","BSF2","BSF3","BSF4",{"$f":"'COS Detail'!V9","v":"FS"},{"$f":"'COS Detail'!W9","v":"IS"},{"$f":"'COS Detail'!X9","v":"TS"},{"$f":"'COS Detail'!Y9","v":"FT-1"},{"$f":"'COS Detail'!Z9","v":"NGV"},{"$f":"'COS Detail'!AA9","v":"Total"},null,"COS Sum","Report","Difference"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A13+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A15+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,{"$f":"SUM(G16:Y16)","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!H361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!J361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!L361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!M361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!N361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!O361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!P361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Q361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!S361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!T361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!U361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z361","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!AA361","v":{"$error":"#N/A"}},null,{"$f":"SUM(G16:Y16)","v":{"$error":"#N/A"}},{"$f":"Report!J13","v":266298262.8694737},{"$f":"AC16-AB16","v":{"$error":"#N/A"}}]
[4,null,null,"System Supplier Non-Gas Revenue",null,{"$f":"SUM(G17:Y17)","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!H362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!J362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!L362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!M362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!N362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!O362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!P362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Q362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!S362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!T362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!U362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z362","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!AA362","v":{"$error":"#N/A"}},null,{"$f":"SUM(G17:Y17)","v":{"$error":"#N/A"}},{"$f":"Report!J14","v":0},{"$f":"AC17-AB17","v":{"$error":"#N/A"}}]
[5,null,null,"System Commodity Revenue",null,{"$f":"SUM(G18:Y18)","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!H364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!I364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!J364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!K364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!L364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!M364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!N364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!O364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!P364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!Q364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!R364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!S364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!T364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!U364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!V364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!W364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!X364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!Y364","v":{"$error":"#N/A"}},{"$f":"+'COS Detail'!Z364","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!AA363","v":0},null,{"$f":"SUM(G18:Y18)","v":{"$error":"#N/A"}},{"$f":"Report!J15","v":0},{"$f":"AC18-AB18","v":{"$error":"#N/A"}}]
[6,null,null,"Pass-Through Related Other Revenue",null,{"$f":"SUM(G19:Y19)","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!H499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!J499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!L499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!M499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!N499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!O499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!P499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Q499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!S499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!T499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!U499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z499","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!AA499","v":{"$error":"#N/A"}},null,{"$f":"SUM(G19:Y19)","v":{"$error":"#N/A"}},{"$f":"Report!J16","v":0},{"$f":"AC19-AB19","v":{"$error":"#N/A"}}]
[7,null,null,"General Related Other Revenue",null,{"$f":"SUM(G20:Y20)","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!H500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!J500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!L500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!M500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!N500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!O500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!P500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Q500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!S500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!T500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!U500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z500","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!AA500","v":{"$error":"#N/A"}},null,{"$f":"SUM(G20:Y20)","v":{"$error":"#N/A"}},{"$f":"Report!J17","v":4980754.3599999994},{"$f":"AC20-AB20","v":{"$error":"#N/A"}}]
[8,null,"Total Utility Operating Revenue",null,null,{"$f":"SUM(F16:F20)","v":{"$error":"#N/A"}},{"$f":"SUM(G16:G20)","v":{"$error":"#N/A"}},{"$f":"SUM(H16:H20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Q16:Q20)","v":{"$error":"#N/A"}},{"$f":"SUM(R16:R20)","v":{"$error":"#N/A"}},{"$f":"SUM(S16:S20)","v":{"$error":"#N/A"}},{"$f":"SUM(T16:T20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Z16:Z20)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AB16:AB20)","v":{"$error":"#N/A"}},{"$f":"SUM(AC16:AC20)","v":271279017.22947371},{"$f":"SUM(AD16:AD20)","v":{"$error":"#N/A"}}]
[]
[{"$f":"+A21+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A23+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A24+1","v":11},null,null,"Utah","Value of Peaking Supply",{"$f":"'COS Detail'!G627","v":0},{"$f":"'COS Detail'!H627","v":273362.2601129635},{"$f":"'COS Detail'!I627","v":0},{"$f":"'COS Detail'!J627","v":0},{"$f":"'COS Detail'!K627","v":0},{"$f":"'COS Detail'!L627","v":0},{"$f":"'COS Detail'!M627","v":0},{"$f":"'COS Detail'!N627","v":0},{"$f":"'COS Detail'!O627","v":0},{"$f":"'COS Detail'!P627","v":0},{"$f":"'COS Detail'!Q627","v":0},{"$f":"'COS Detail'!R627","v":0},{"$f":"'COS Detail'!S627","v":0},{"$f":"'COS Detail'!T627","v":0},{"$f":"'COS Detail'!U627","v":0},{"$f":"'COS Detail'!V627","v":19529.500535653096},{"$f":"'COS Detail'!W627","v":-27157.915311880253},{"$f":"'COS Detail'!X627","v":-266962.63693080161},{"$f":"'COS Detail'!Y627","v":0},{"$f":"'COS Detail'!Z627","v":1228.7915940652881},{"$f":"'COS Detail'!AA627","v":-2.6560087462712545E-11},null,{"$f":"SUM(G25:Y25)","v":2.7966962079517543E-11},{"$f":"Report!J24","v":0},{"$f":"AC25-AB25","v":-2.7966962079517543E-11}]
[{"$f":"+A25+1","v":12},null,null,"Total Gas Purchase Expenses",null,{"$f":"SUM(F24:F25)","v":0},{"$f":"SUM(G24:G25)","v":273362.2601129635},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q24:Q25)","v":0},{"$f":"SUM(R24:R25)","v":0},{"$f":"SUM(S24:S25)","v":0},{"$f":"SUM(T24:T25)","v":0},19529.500535653096,-27157.915311880253,-266962.63693080161,0,1228.7915940652881,{"$f":"SUM(Z24:Z25)","v":-2.6560087462712545E-11},null,{"$f":"AB25","v":2.7966962079517543E-11},{"$f":"AC25","v":0},{"$f":"AD25","v":-2.7966962079517543E-11}]
[]
[{"$f":"+A26+1","v":13},null,"O&M Expenses"]
[{"$f":"+A28+1","v":14},null,null,"Production",null,{"$f":"SUM(G29:Y29)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z648","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA648","v":{"$error":"#REF!"}},null,{"$f":"SUM(G29:Y29)","v":{"$error":"#REF!"}},{"$f":"Report!J27","v":-1204990.8175571919},{"$f":"AC29-AB29","v":{"$error":"#REF!"}}]
[15,null,null,"Distribution",null,{"$f":"SUM(G30:Y30)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z751","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA751","v":{"$error":"#REF!"}},null,{"$f":"SUM(G30:Y30)","v":{"$error":"#REF!"}},{"$f":"Report!J28","v":47217591.860000007},{"$error":"#REF!"}]
[16,null,null,"Customer Accounts",null,{"$f":"SUM(G31:Y31)","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!H794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!J794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!L794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!M794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!N794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!O794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!P794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Q794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!S794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!T794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!U794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z794","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!AA794","v":{"$error":"#N/A"}},null,{"$f":"SUM(G31:Y31)","v":{"$error":"#N/A"}},{"$f":"Report!J29","v":22759528.170897868},{"$error":"#N/A"}]
[17,null,null,"Customer Service & Information",null,{"$f":"SUM(G32:Y32)","v":4966770.2560816323},{"$f":"'COS Detail'!H822","v":3073559.9317995035},{"$f":"'COS Detail'!I822","v":0},{"$f":"'COS Detail'!J822","v":0},{"$f":"'COS Detail'!K822","v":0},{"$f":"'COS Detail'!L822","v":0},{"$f":"'COS Detail'!M822","v":0},{"$f":"'COS Detail'!N822","v":0},{"$f":"'COS Detail'!O822","v":0},{"$f":"'COS Detail'!P822","v":0},{"$f":"'COS Detail'!Q822","v":0},{"$f":"'COS Detail'!R822","v":0},{"$f":"'COS Detail'!S822","v":0},{"$f":"'COS Detail'!T822","v":0},{"$f":"'COS Detail'!U822","v":0},{"$f":"'COS Detail'!V822","v":1023824.6078091246},{"$f":"'COS Detail'!W822","v":179521.80634255361},{"$f":"'COS Detail'!X822","v":403609.05303863686},{"$f":"'COS Detail'!Y822","v":94030.353470732152},{"$f":"'COS Detail'!Z822","v":192224.50362108089},{"$f":"'COS Detail'!AA822","v":4966770.2560816323},null,{"$f":"SUM(G32:Y32)","v":4966770.2560816323},{"$f":"Report!J30","v":4966770.2560816323},0]
[18,null,null,"Administrative & General",null,{"$f":"SUM(G33:Y33)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z890","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA890","v":{"$error":"#REF!"}},null,{"$f":"SUM(G33:Y33)","v":{"$error":"#REF!"}},{"$f":"Report!J31","v":48188126.490934305},{"$error":"#REF!"}]
[19,null,null,"Total O&M Expense",null,{"$f":"SUM(F29:F33)","v":{"$error":"#REF!"}},{"$f":"SUM(G29:G33)","v":{"$error":"#REF!"}},{"$f":"SUM(H29:H33)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(Q29:Q33)","v":{"$error":"#REF!"}},{"$f":"SUM(R29:R33)","v":{"$error":"#REF!"}},{"$f":"SUM(S29:S33)","v":{"$error":"#REF!"}},{"$f":"SUM(T29:T33)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(Z29:Z33)","v":{"$error":"#REF!"}},null,{"$f":"SUM(AB29:AB33)","v":{"$error":"#REF!"}},{"$f":"SUM(AC29:AC33)","v":121927025.96035662},{"$error":"#REF!"}]
[]
[{"$f":"+A34+1","v":20},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":21},null,null,"Depreciation, Depletion, Amortization",null,{"$f":"SUM(G37:Y37)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z914","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA914","v":{"$error":"#REF!"}},null,{"$f":"SUM(G37:Y37)","v":{"$error":"#REF!"}},{"$f":"Report!J35","v":42855351.783636875},{"$f":"AC37-AB37","v":{"$error":"#REF!"}}]
[{"$f":"+A37+1","v":22},null,null,"Taxes Other Than Income Taxes",null,{"$f":"SUM(G38:Y38)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z922","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA922","v":{"$error":"#REF!"}},null,{"$f":"SUM(G38:Y38)","v":{"$error":"#REF!"}},{"$f":"Report!J36","v":14239925.917240363},{"$f":"AC38-AB38","v":{"$error":"#REF!"}}]
[{"$f":"+A38+1","v":23},null,null,"Income Taxes",null,{"$f":"SUM(G39:Y39)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!H924:H932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!I924:I932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!J924:J932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!K924:K932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!L924:L932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!M924:M932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!N924:N932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!O924:O932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!P924:P932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!Q924:Q932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!R924:R932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!S924:S932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!T924:T932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!U924:U932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!V924:V932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!W924:W932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!X924:X932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!Y924:Y932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!Z924:Z932)","v":{"$error":"#N/A"}},{"$f":"SUM('COS Detail'!W924:AA932)","v":{"$error":"#N/A"}},null,{"$f":"SUM(G39:Y39)","v":{"$error":"#N/A"}},{"$f":"Report!J37","v":25970834.171846073},{"$f":"AC39-AB39","v":{"$error":"#N/A"}}]
[{"$f":"+A39+1","v":24},null,null,"Total Other Operating Expenses",null,{"$f":"SUM(F37:F39)","v":{"$error":"#REF!"}},{"$f":"SUM(G37:G39)","v":{"$error":"#REF!"}},{"$f":"SUM(H37:H39)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(Q37:Q39)","v":{"$error":"#REF!"}},{"$f":"SUM(R37:R39)","v":{"$error":"#REF!"}},{"$f":"SUM(S37:S39)","v":{"$error":"#REF!"}},{"$f":"SUM(T37:T39)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(Z37:Z39)","v":{"$error":"#REF!"}},null,{"$f":"SUM(AB37:AB39)","v":{"$error":"#REF!"}},{"$f":"SUM(AC37:AC39)","v":83066111.872723311},{"$f":"AC40-AB40","v":{"$error":"#REF!"}}]
[]
[]
[{"$f":"+A40+1","v":25},null,"Total Utility Operating Expenses",null,null,{"$f":"SUM(G43:Y43)","v":{"$error":"#REF!"}},{"$f":"G26+G34+G40","v":{"$error":"#REF!"}},{"$f":"H26+H34+H40","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Q26+Q34+Q40","v":{"$error":"#REF!"}},{"$f":"R26+R34+R40","v":{"$error":"#REF!"}},{"$f":"S26+S34+S40","v":{"$error":"#REF!"}},{"$f":"T26+T34+T40","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Z26+Z34+Z40","v":{"$error":"#REF!"}},null,{"$f":"AB26+AB34+AB40","v":{"$error":"#REF!"}},{"$f":"AC26+AC34+AC40","v":204993137.83307993},{"$f":"AC43-AB43","v":{"$error":"#REF!"}}]
[]
[]
[{"$f":"+A43+1","v":26},"NET OPERATING INCOME",null,null,null,{"$f":"+F21-F43","v":{"$error":"#N/A"}},{"$f":"+G21-G43","v":{"$error":"#N/A"}},{"$f":"+H21-H43","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+Q21-Q43","v":{"$error":"#N/A"}},{"$f":"+R21-R43","v":{"$error":"#N/A"}},{"$f":"+S21-S43","v":{"$error":"#N/A"}},{"$f":"+T21-T43","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+Z21-Z43","v":{"$error":"#N/A"}},null,{"$f":"+AB21-AB43","v":{"$error":"#N/A"}},{"$f":"+AC21-AC43","v":66285879.396393776},{"$f":"AC46-AB46","v":{"$error":"#N/A"}}]
[]
[]
[{"$f":"+A46+1","v":27},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":28},"Net Utility Plant"]
[{"$f":"+A51+1","v":29},null,101,"Gas Plant In Service",null,{"$f":"SUM(G52:Y52)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1103","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1103","v":{"$error":"#REF!"}},null,{"$f":"SUM(G52:Y52)","v":{"$error":"#REF!"}},{"$f":"Report!J50","v":1725332701.4011137},{"$f":"AC52-AB52","v":{"$error":"#REF!"}}]
[30,null,105,"Gas Plant Held For Future Use",null,{"$f":"SUM(G53:Y53)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1107","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1107","v":{"$error":"#REF!"}},null,{"$f":"SUM(G53:Y53)","v":{"$error":"#REF!"}},{"$f":"Report!J51","v":5036.83},{"$error":"#REF!"}]
[31,null,106,"Completed Construction Not Classified",null,{"$f":"SUM(G54:Y54)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1114","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1114","v":{"$error":"#REF!"}},null,{"$f":"SUM(G54:Y54)","v":{"$error":"#REF!"}},{"$f":"Report!J52","v":6651699.8762117215},{"$error":"#REF!"}]
[32,null,108,"Accumulated Depreciation",null,{"$f":"SUM(G55:Y55)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1121","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1121","v":{"$error":"#REF!"}},null,{"$f":"SUM(G55:Y55)","v":{"$error":"#REF!"}},{"$f":"Report!J53","v":-695372995.50323367},{"$error":"#REF!"}]
[33,null,111,"Accumulated Amort & Depletion",null,{"$f":"SUM(G56:Y56)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1128","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1128","v":{"$error":"#REF!"}},null,{"$f":"SUM(G56:Y56)","v":{"$error":"#REF!"}},{"$f":"Report!J54","v":-5531237.2070394522},{"$error":"#REF!"}]
[34,null,"Total Net Utility Plant",null,null,{"$f":"SUM(F52:F56)","v":{"$error":"#REF!"}},{"$f":"SUM(G52:G56)","v":{"$error":"#REF!"}},{"$f":"SUM(H52:H56)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(Q52:Q56)","v":{"$error":"#REF!"}},{"$f":"SUM(R52:R56)","v":{"$error":"#REF!"}},{"$f":"SUM(S52:S56)","v":{"$error":"#REF!"}},{"$f":"SUM(T52:T56)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(Z52:Z56)","v":{"$error":"#REF!"}},null,{"$f":"SUM(AB52:AB56)","v":{"$error":"#REF!"}},{"$f":"SUM(AC52:AC56)","v":1031085205.3970522},{"$error":"#REF!"}]
[]
[{"$f":"+A57+1","v":35},"Other Rate Base Accounts"]
[{"$f":"+A59+1","v":36},null,154,"Materials & Supplies",null,{"$f":"SUM(G60:Y60)","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1146","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1146","v":{"$error":"#REF!"}},null,{"$f":"SUM(G60:Y60)","v":{"$error":"#REF!"}},{"$f":"Report!J58","v":11578040.730819253},{"$f":"AC60-AB60","v":{"$error":"#REF!"}}]
[37,null,"164-1","Gas Stored Underground",null,0,{"$f":"'COS Detail'!H1150","v":0},{"$f":"'COS Detail'!I1150","v":0},{"$f":"'COS Detail'!J1150","v":0},{"$f":"'COS Detail'!K1150","v":0},{"$f":"'COS Detail'!L1150","v":0},{"$f":"'COS Detail'!M1150","v":0},{"$f":"'COS Detail'!N1150","v":0},{"$f":"'COS Detail'!O1150","v":0},{"$f":"'COS Detail'!P1150","v":0},{"$f":"'COS Detail'!Q1150","v":0},{"$f":"'COS Detail'!R1150","v":0},{"$f":"'COS Detail'!S1150","v":0},{"$f":"'COS Detail'!T1150","v":0},{"$f":"'COS Detail'!U1150","v":0},{"$f":"'COS Detail'!V1150","v":0},{"$f":"'COS Detail'!W1150","v":0},{"$f":"'COS Detail'!X1150","v":0},{"$f":"'COS Detail'!Y1150","v":0},{"$f":"'COS Detail'!Z1150","v":0},{"$f":"'COS Detail'!AA1150","v":0},null,0,{"$f":"Report!J59","v":0},0]
[38,null,165,"Prepayments",null,{"$error":"#REF!"},{"$f":"'COS Detail'!H1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1154","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1154","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"Report!J60","v":2636976.1417763378},{"$error":"#REF!"}]
[39,null,"190008","Accum Deferred Income Tax Federal",null,{"$error":"#REF!"},{"$f":"'COS Detail'!H1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1161","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1161","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"Report!J61","v":3903029.7567856666},{"$error":"#REF!"}]
[40,null,"190008","Accum Deferred Income Tax State",null,{"$error":"#REF!"},{"$f":"'COS Detail'!H1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1168","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"Report!J62","v":345868.36000000004},{"$error":"#REF!"}]
[41,null,"235-1","Customer Deposits",null,-7497428.7283333354,{"$f":"'COS Detail'!H1173","v":-7434882.4470061064},{"$f":"'COS Detail'!I1173","v":0},{"$f":"'COS Detail'!J1173","v":0},{"$f":"'COS Detail'!K1173","v":0},{"$f":"'COS Detail'!L1173","v":0},{"$f":"'COS Detail'!M1173","v":0},{"$f":"'COS Detail'!N1173","v":0},{"$f":"'COS Detail'!O1173","v":0},{"$f":"'COS Detail'!P1173","v":0},{"$f":"'COS Detail'!Q1173","v":0},{"$f":"'COS Detail'!R1173","v":0},{"$f":"'COS Detail'!S1173","v":0},{"$f":"'COS Detail'!T1173","v":0},{"$f":"'COS Detail'!U1173","v":0},{"$f":"'COS Detail'!V1173","v":-56812.593069950679},{"$f":"'COS Detail'!W1173","v":-5733.6882572775139},{"$f":"'COS Detail'!X1173","v":0},{"$f":"'COS Detail'!Y1173","v":0},{"$f":"'COS Detail'!Z1173","v":0},{"$f":"'COS Detail'!AA1173","v":-7497428.7283333354},null,-7497428.7283333354,{"$f":"Report!J63","v":-7497428.7283333344},0]
[42,null,252,"Misc Customer Credits",null,-38729946.649166659,{"$f":"'COS Detail'!H1177","v":-38729946.649166659},{"$f":"'COS Detail'!I1177","v":0},{"$f":"'COS Detail'!J1177","v":0},{"$f":"'COS Detail'!K1177","v":0},{"$f":"'COS Detail'!L1177","v":0},{"$f":"'COS Detail'!M1177","v":0},{"$f":"'COS Detail'!N1177","v":0},{"$f":"'COS Detail'!O1177","v":0},{"$f":"'COS Detail'!P1177","v":0},{"$f":"'COS Detail'!Q1177","v":0},{"$f":"'COS Detail'!R1177","v":0},{"$f":"'COS Detail'!S1177","v":0},{"$f":"'COS Detail'!T1177","v":0},{"$f":"'COS Detail'!U1177","v":0},{"$f":"'COS Detail'!V1177","v":0},{"$f":"'COS Detail'!W1177","v":0},{"$f":"'COS Detail'!X1177","v":0},{"$f":"'COS Detail'!Y1177","v":0},{"$f":"'COS Detail'!Z1177","v":0},{"$f":"'COS Detail'!AA1177","v":-38729946.649166659},null,-38729946.649166659,{"$f":"Report!J64","v":-38729946.649166659},{"$f":"AC66-AB66","v":0}]
[43,null,"253-1","Unclaimed Customer Deposits",null,-107365.14878530403,{"$f":"'COS Detail'!H1181","v":0},{"$f":"'COS Detail'!I1181","v":0},{"$f":"'COS Detail'!J1181","v":0},{"$f":"'COS Detail'!K1181","v":0},{"$f":"'COS Detail'!L1181","v":0},{"$f":"'COS Detail'!M1181","v":0},{"$f":"'COS Detail'!N1181","v":0},{"$f":"'COS Detail'!O1181","v":0},{"$f":"'COS Detail'!P1181","v":0},{"$f":"'COS Detail'!Q1181","v":0},{"$f":"'COS Detail'!R1181","v":0},{"$f":"'COS Detail'!S1181","v":0},{"$f":"'COS Detail'!T1181","v":0},{"$f":"'COS Detail'!U1181","v":0},{"$f":"'COS Detail'!V1181","v":-80077.003311569715},{"$f":"'COS Detail'!W1181","v":-8937.1655481662638},{"$f":"'COS Detail'!X1181","v":-15491.086950154857},{"$f":"'COS Detail'!Y1181","v":-595.81103654441756},{"$f":"'COS Detail'!Z1181","v":-2264.0819388687869},{"$f":"'COS Detail'!AA1181","v":-107365.14878530403},null,-107365.14878530403,{"$f":"Report!J65","v":-107365.14878530405},{"$f":"AC67-AB67","v":0}]
[44,null,255,"Deferred Investment Tax Credits",null,{"$error":"#REF!"},{"$f":"'COS Detail'!H1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1188","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"Report!J66","v":-1247432.4329799663},{"$f":"AC68-AB68","v":{"$error":"#REF!"}}]
[45,null,282,"Accum Deferred Income Taxes",null,{"$error":"#REF!"},{"$f":"'COS Detail'!H1195+'COS Detail'!H1202+'COS Detail'!H1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1195+'COS Detail'!I1202+'COS Detail'!I1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1195+'COS Detail'!J1202+'COS Detail'!J1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1195+'COS Detail'!K1202+'COS Detail'!K1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1195+'COS Detail'!L1202+'COS Detail'!L1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1195+'COS Detail'!M1202+'COS Detail'!M1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1195+'COS Detail'!N1202+'COS Detail'!N1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1195+'COS Detail'!O1202+'COS Detail'!O1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1195+'COS Detail'!P1202+'COS Detail'!P1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1195+'COS Detail'!Q1202+'COS Detail'!Q1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1195+'COS Detail'!R1202+'COS Detail'!R1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1195+'COS Detail'!S1202+'COS Detail'!S1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1195+'COS Detail'!T1202+'COS Detail'!T1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1195+'COS Detail'!U1202+'COS Detail'!U1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1195+'COS Detail'!V1202+'COS Detail'!V1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1195+'COS Detail'!W1202+'COS Detail'!W1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1195+'COS Detail'!X1202+'COS Detail'!X1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1195+'COS Detail'!Y1202+'COS Detail'!Y1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1195+'COS Detail'!Z1202+'COS Detail'!Z1206","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1195+'COS Detail'!AA1202+'COS Detail'!AA1206","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"Report!J67","v":-218472571.76267332},{"$f":"AC69-AB69","v":{"$error":"#REF!"}}]
[46,null,null,"Working Capital - Cash",null,{"$error":"#REF!"},{"$f":"'COS Detail'!H1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!J1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!L1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!M1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!N1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!O1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!P1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Q1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!S1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!T1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!U1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!AA1246","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"Report!J68","v":5780438.9004857251},{"$f":"AC70-AB70","v":{"$error":"#REF!"}}]
[47,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F60:F70)","v":{"$error":"#REF!"}},{"$f":"SUM(G60:G70)","v":{"$error":"#REF!"}},{"$f":"SUM(H60:H70)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(Q60:Q70)","v":{"$error":"#REF!"}},{"$f":"SUM(R60:R70)","v":{"$error":"#REF!"}},{"$f":"SUM(S60:S70)","v":{"$error":"#REF!"}},{"$f":"SUM(T60:T70)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(Z60:Z70)","v":{"$error":"#REF!"}},null,{"$f":"SUM(AB60:AB70)","v":{"$error":"#REF!"}},{"$f":"SUM(AC60:AC70)","v":-241810390.8320716},{"$f":"SUM(AD60:AD70)","v":{"$error":"#REF!"}}]
[]
[]
[{"$f":"+A71+1","v":48},"TOTAL RATE BASE",null,null,null,{"$f":"F57+F71","v":{"$error":"#REF!"}},{"$f":"G57+G71","v":{"$error":"#REF!"}},{"$f":"H57+H71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Q57+Q71","v":{"$error":"#REF!"}},{"$f":"R57+R71","v":{"$error":"#REF!"}},{"$f":"S57+S71","v":{"$error":"#REF!"}},{"$f":"T57+T71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Z57+Z71","v":{"$error":"#REF!"}},null,{"$f":"AB57+AB71","v":{"$error":"#REF!"}},{"$f":"AC57+AC71","v":789274814.56498051},{"$f":"AC74-AB74","v":{"$error":"#REF!"}}]
[]
[]
[{"$f":"A74+1","v":49},"Return On Rate Base- Actual",null,null,null,{"$f":"Report!J75","v":8.3983269417925277E-2},{"$f":"IF(G74=0,0,G46/G74)","v":{"$error":"#REF!"}},{"$f":"IF(H74=0,0,H46/H74)","v":{"$error":"#REF!"}},{"$f":"IF(I74=0,0,I46/I74)","v":{"$error":"#REF!"}},{"$f":"IF(J74=0,0,J46/J74)","v":{"$error":"#REF!"}},{"$f":"IF(K74=0,0,K46/K74)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O74=0,0,O46/O74)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(Q74=0,0,Q46/Q74)","v":{"$error":"#REF!"}},{"$f":"IF(R74=0,0,R46/R74)","v":{"$error":"#REF!"}},{"$f":"IF(S74=0,0,S46/S74)","v":{"$error":"#REF!"}},{"$f":"IF(T74=0,0,T46/T74)","v":{"$error":"#REF!"}},{"$f":"IF(U74=0,\" \",U46/U74)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"IF(AB74=0,\" \",AB46/AB74)","v":{"$error":"#REF!"}},{"$f":"IF(AC74=0,\" \",AC46/AC74)","v":8.3983269417925277E-2},{"$f":"IF(AD74=0,\" \",AD46/AD74)","v":{"$error":"#REF!"}}]
[]
[{"$f":"+A77+1","v":50},"Return On Equity - Actual",null,null,null,{"$f":"Report!J77","v":9.8373742626501198E-2},{"$f":"IF(G77=\" \",\" \",((G77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(H77=\" \",\" \",((H77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(I77=\" \",\" \",((I77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(J77=\" \",\" \",((J77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(K77=\" \",\" \",((K77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(L77=\" \",\" \",((L77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(M77=\" \",\" \",((M77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(N77=\" \",\" \",((N77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(O77=\" \",\" \",((O77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(P77=\" \",\" \",((P77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(Q77=\" \",\" \",((Q77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(R77=\" \",\" \",((R77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(S77=\" \",\" \",((S77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(T77=\" \",\" \",((T77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(U77=\" \",\" \",((U77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(V77=\" \",\" \",((V77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(W77=\" \",\" \",((W77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(X77=\" \",\" \",((X77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(Y77=\" \",\" \",((Y77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(Z77=\" \",\" \",((Z77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},null,{"$f":"IF(AB77=\" \",\" \",((AB77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}},{"$f":"IF(AC77=\" \",\" \",((AC77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":9.8373742626501198E-2},{"$f":"IF(AD77=\" \",\" \",((AD77-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":{"$error":"#REF!"}}]
[]
[]
[{"$f":"A79+1","v":51},"Cost of Service (Line 32 + Line 33)",null,null,null,{"$f":"F43+F46","v":{"$error":"#REF!"}},{"$f":"G43+G46","v":{"$error":"#REF!"}},{"$f":"H43+H46","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Q43+Q46","v":{"$error":"#REF!"}},{"$f":"R43+R46","v":{"$error":"#REF!"}},{"$f":"S43+S46","v":{"$error":"#REF!"}},{"$f":"T43+T46","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Z43+Z46","v":{"$error":"#REF!"}},null,{"$f":"SUM(G82:Y82)","v":{"$error":"#REF!"}},{"$f":"Report!J41+Report!J44","v":271279017.22947371},{"$f":"AC82-AB82","v":{"$error":"#REF!"}}]
[]
[{"$f":"A82+1","v":52},"Deficiency (((Line 52 * Line 58) - Line 33) * Tax Factor)",null,null,null,{"$f":"(($F92*F74)-F46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*G74)-G46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*H74)-H46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*I74)-I46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*J74)-J46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*K74)-K46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*L74)-L46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*M74)-M46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*N74)-N46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*O74)-O46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*P74)-P46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*Q74)-Q46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*R74)-R46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*S74)-S46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*T74)-T46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*U74)-U46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*V74)-V46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*W74)-W46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*X74)-X46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(($F92*Y74)-Y46)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"SUM(G84:Y84)","v":{"$error":"#REF!"}},null,{"$f":"(($F92*AB74)-AB46)*Taxes!L29","v":{"$error":"#REF!"}},{"$f":"Report!K13","v":3565665.3070525229},{"$f":"AC84-AB84","v":{"$error":"#REF!"}}]
[]
[{"$f":"A84+1","v":53},"COS Adjustment",null,null,null,{"$f":"SUM(G86:Y86)","v":{"$error":"#N/A"}},{"$f":"'COS Input'!D53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!E53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!F53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!G53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!H53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!I53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!J53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!K53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!L53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!M53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!N53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!O53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!P53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!Q53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!R53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!S53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!T53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!U53","v":{"$error":"#N/A"}},{"$f":"'COS Input'!V53","v":{"$error":"#REF!"}},{"$f":"SUM(G86:Y86)","v":{"$error":"#N/A"}}]
[]
[]
[{"$f":"A86+1","v":54},"Total Cost Of Service incl./Deficiency",null,null,null,{"$f":"F84+F46+F43+F86","v":{"$error":"#REF!"}},{"$f":"G84+G46+G43+G86","v":{"$error":"#REF!"}},{"$f":"H84+H46+H43+H86","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Q84+Q46+Q43+Q86","v":{"$error":"#REF!"}},{"$f":"R84+R46+R43+R86","v":{"$error":"#REF!"}},{"$f":"S84+S46+S43+S86","v":{"$error":"#REF!"}},{"$f":"T84+T46+T43+T86","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Z84+Z46+Z43+Z86","v":{"$error":"#REF!"}},null,{"$f":"AB84+AB46+AB43","v":{"$error":"#REF!"}},{"$f":"AC84+AC46+AC43","v":274844682.5365262},{"$f":"AC89-AB89","v":{"$error":"#REF!"}}]
[{"$f":"A89+1","v":55},"General Related Revenue Class Allocation",null,null,null,{"$f":"F20","v":{"$error":"#N/A"}},{"$f":"G20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A90+1","v":56},"Net Cost of Service Collected in Rates",null,null,null,{"$f":"F89-F90","v":{"$error":"#REF!"}},{"$f":"G89-G90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A91+1","v":57},"Return On Rate Base - Allowed",null,null,null,{"$f":"Report!$L$75","v":8.6771933614744612E-2},{"$f":"$F$92","v":8.6771933614744612E-2},8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2,8.6771933614744612E-2]
[{"$f":"A92+1","v":58},"Return On Equity - Allowed",null,null,null,{"$f":"Report!$L$77","v":0.10349999999999999},{"$f":"$F$93","v":0.10349999999999999},0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999,0.10349999999999999]

{"sheet":"Page 2","index":39,"n_rows":41,"n_cols":12,"rows_kept":41,"cut":false,"hidden":false,"merged":[[7,1,7,11],[8,1,8,11],[13,6,13,11],[14,1,14,4]]}
[null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,null,null,"Docket No. 09-057-16"]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 4.6"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,"PROPOSED CHANGE IN REVENUE BY RATE CLASS"]
[]
[]
[null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[]
[null,null,null,null,null,"Utah"]
[null,null,null,null,null,"Jurisdiction","Allocations to Rate Classes"]
[null,"Description",null,null,null,"DNG Related","GS","FS","IS","TS","FT-1","NGV"]
[]
[1,"Total Cost Of Service (Rev Requirement)  \\1",null,null,null,{"$f":"SUM(G17:L17)","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!G91","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!U91","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!V91","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!W91","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!X91","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!Y91","v":{"$error":"#REF!"}}]
[]
[{"$f":"A17+1","v":2},"Volumetric Revenue by Rate Class (New FT-1 criteria)  \\2",null,null,null,{"$f":"SUM(G19:L19)","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!G16","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!U16","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!V16","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!W16","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!X16","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!Y16","v":{"$error":"#N/A"}}]
[]
[]
[{"$f":"A19+1","v":3},"Total Revenue per Class Change (Line 1 - Line 2)",null,null,null,{"$f":"F17-F19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$f":"+A22+1","v":4},"% Change (Line 3 / Line 2)",null,null,null,{"$f":"F22/F19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[5,"Existing Rates with Volumetric and New FT-1 Criteria",null,null,null,null,null,null,null,{"$f":"'Rate Design'!G148","v":7817191.5549994996},{"$f":"'Rate Design'!G111","v":1704516}]
[]
[6,"Deficiency with Volumetric and New Ft-1 Criteria",null,null,null,null,null,null,null,{"$f":"J17-J26","v":{"$error":"#REF!"}},{"$f":"K17-K26","v":{"$error":"#REF!"}}]
[]
[7,"% Change (Line 6 / Line 7)",null,null,null,null,null,null,null,{"$f":"J28/J26","v":{"$error":"#REF!"}},{"$f":"K28/K26","v":{"$error":"#REF!"}}]
[]
[7,"Test-year Customers \\3",null,null,null,null,{"$f":"'COS Input'!D25","v":0}]
[]
[]
[{"$f":"+A32+1","v":8},"Proposed Allowed Revenue per Customer (CET)",null,null,null,null,{"$f":"G17/G32","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,"\\1","QGC Exhibit 4.5, Page 1, Line 54."]
[null,"\\2","Current Revenues from Rate Design tab of 09-057-16 Model.xls"]
[null,"\\3","Test-year Customers"]

{"sheet":"Rate Design","index":40,"n_rows":217,"n_cols":16,"rows_kept":217,"cut":false,"hidden":false,"merged":[[150,8,150,10],[0,8,0,10],[185,12,185,13],[184,12,184,13],[116,8,116,10],[174,8,174,10],[32,4,32,6],[84,8,84,10],[32,8,32,10],[40,8,40,10],[64,8,64,10]]}
["Utah GS",null,null,null,"From Revenue Run Output",null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,"Dth","Prop. Rate","Revenues",null,"Flat Rate","Difference"]
["Winter","Block 1",{"$f":"Rates!G96","v":"First"},{"$f":"Rates!H96","v":45},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!T$2,Winter_UT_GSR)","v":51608830},{"$f":"Rates!M96","v":2.2534100000000001},{"$f":"ROUND(E3*F3,0)","v":116295854},null,{"$f":"BlockScenario!I3","v":53385680},{"$f":"((K10)+(I4*Rules!F5)+(I5*(Rules!F5+Rules!F7))+(I7*Rules!F3)+(I8*(Rules!F3+Rules!F5))+(I9*(Rules!F3+Rules!F5+Rules!F7)))/I10","v":{"$error":"#REF!"}},{"$f":"ROUND(I3*J3,0)","v":{"$error":"#REF!"}},null,{"$f":"(K10+SUM(I7:I9)*Rules!F3)/'Rate Design'!I10","v":{"$error":"#REF!"}},{"$f":"J3-M3","v":{"$error":"#REF!"}},null,{"$f":"(J3+J7)/2","v":{"$error":"#REF!"}}]
[null,"Block 2",{"$f":"Rates!G97","v":"Next"},{"$f":"Rates!H97","v":155},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!U$2,Winter_UT_GSR)","v":6993678},{"$f":"Rates!M97","v":0.93554999999999999},{"$f":"ROUND(E4*F4,0)","v":6542935},null,{"$f":"BlockScenario!I4","v":7268342},{"$f":"J3-Rules!F5","v":{"$error":"#REF!"}},{"$f":"ROUND(I4*J4,0)","v":{"$error":"#REF!"}},null,{"$f":"M3","v":{"$error":"#REF!"}},{"$f":"J4-M4","v":{"$error":"#REF!"}},null,{"$f":"(J4+J8)/2","v":{"$error":"#REF!"}}]
[null,"Block 3",{"$f":"Rates!G98","v":"All Over"},{"$f":"Rates!H98","v":200},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!V$2,Winter_UT_GSR)","v":7669761},{"$f":"Rates!M98","v":0.93554999999999999},{"$f":"ROUND(E5*F5,0)","v":7175445},null,{"$f":"BlockScenario!I5","v":8101567},{"$f":"J4-Rules!F7","v":{"$error":"#REF!"}},{"$f":"ROUND(I5*J5,0)","v":{"$error":"#REF!"}},null,{"$f":"M3","v":{"$error":"#REF!"}},{"$f":"J5-M5","v":{"$error":"#REF!"}},null,{"$f":"(J5+J9)/2","v":{"$error":"#REF!"}}]
[]
["Summer","Block 1",{"$f":"C3","v":"First"},45,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!T$2,Summer_UT_GSR)","v":22850977},{"$f":"Rates!M93","v":1.89791},{"$f":"ROUND(E7*F7,0)","v":43369098},null,{"$f":"BlockScenario!I7","v":22718373},{"$f":"J3-Rules!F3","v":{"$error":"#REF!"}},{"$f":"ROUND(I7*J7,0)","v":{"$error":"#REF!"}},null,{"$f":"M3-Rules!F3","v":{"$error":"#REF!"}},{"$f":"J7-M7","v":{"$error":"#REF!"}}]
[null,"Block 2","Next",155,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!U$2,Summer_UT_GSR)","v":2571874},{"$f":"Rates!M94","v":0.70455000000000001},{"$f":"ROUND(E8*F8,0)","v":1812014},null,{"$f":"BlockScenario!I8","v":2553500},{"$f":"J7-Rules!F5","v":{"$error":"#REF!"}},{"$f":"ROUND(I8*J8,0)","v":{"$error":"#REF!"}},null,{"$f":"M7","v":{"$error":"#REF!"}},{"$f":"J8-M8","v":{"$error":"#REF!"}}]
[null,"Block 3","All Over",200,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!V$2,Summer_UT_GSR)","v":2092237},{"$f":"Rates!M95","v":0.70455000000000001},{"$f":"ROUND(E9*F9,0)","v":1474086},null,{"$f":"BlockScenario!I9","v":2077115},{"$f":"J8-Rules!F7","v":{"$error":"#REF!"}},{"$f":"ROUND(I9*J9,0)","v":{"$error":"#REF!"}},null,{"$f":"M7","v":{"$error":"#REF!"}},{"$f":"J9-M9","v":{"$error":"#REF!"}}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E3:E9)","v":93787357},null,{"$f":"SUM(G3:G9)","v":176669432},null,{"$f":"BlockScenario!I10","v":96104577},null,{"$f":"K30-K27","v":{"$error":"#REF!"}}]
[]
["Fixed Charges",null,null,null,"Customers","Curr. Rate","Revenues",null,"Customers","Prop. Rate","Revenues"]
["BSF","Avg customers",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!E$2,UT_GSR)/12","v":883424},null,null,null,{"$f":"Revenue!K373","v":0}]
[null,"Annual customers",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!E$2,UT_GSR)","v":10601088},null,null,null,{"$f":"BlockScenario!I14","v":10601088}]
[null,"% getting BSF",null,null,{"$f":"Rates!M41","v":0.99163000000000001},null,null,null,{"$f":"E15","v":0.99163000000000001}]
[null,"Adjusted customers",null,null,{"$f":"E14*E15","v":10512356.893440001},null,null,null,{"$f":"BlockScenario!I16","v":10512356.893440001}]
[null,null,"%"]
[null,"BSF #1",{"$f":"Rates!M52","v":0.96740999999999999},null,{"$f":"$E$16*C18","v":10169759.182282791},{"$f":"Rates!M8","v":5},{"$f":"E18*F18","v":50848795.911413953},null,{"$f":"E18","v":10169759.182282791},{"$f":"Rates!O8","v":5},{"$f":"I18*J18","v":50848795.911413953}]
[null,"BSF #2",{"$f":"Rates!M53","v":2.4153999999999998E-2},null,{"$f":"$E$16*C19","v":253915.46840414975},{"$f":"Rates!M9","v":21},{"$f":"E19*F19","v":5332224.8364871452},null,{"$f":"E19","v":253915.46840414975},{"$f":"Rates!O9","v":21},{"$f":"I19*J19","v":5332224.8364871452}]
[null,"BSF #3",{"$f":"Rates!M54","v":8.293E-3},null,{"$f":"$E$16*C20","v":87178.97571729793},{"$f":"Rates!M10","v":55},{"$f":"E20*F20","v":4794843.6644513858},null,{"$f":"E20","v":87178.97571729793},{"$f":"Rates!O10","v":55},{"$f":"I20*J20","v":4794843.6644513858}]
[null,"BSF #4",{"$f":"Rates!M55","v":1.44E-4},null,{"$f":"$E$16*C21","v":1513.7793926553602},{"$f":"Rates!M11","v":244},{"$f":"E21*F21","v":369362.17180790787},null,{"$f":"E21","v":1513.7793926553602},{"$f":"Rates!O11","v":244},{"$f":"I21*J21","v":369362.17180790787}]
[null,"Meter Differential",{"$f":"Rates!M56","v":2.0999999999999999E-5},null,{"$f":"$E$16*C22","v":220.75949476224},{"$f":"Rates!M12","v":0},{"$f":"E22*F22","v":0},null,{"$f":"E22","v":220.75949476224},{"$f":"Rates!O12","v":0},{"$f":"I22*J22","v":0}]
[null,"Total BSF Revenues",null,null,{"$f":"SUM(E18:E22)","v":10512588.165291658},null,{"$f":"SUM(G18:G22)","v":61345226.584160388},null,{"$f":"SUM(I18:I22)","v":10512588.165291658},{"$f":"K23/I23","v":5.8354066210543358},{"$f":"SUM(K18:K22)","v":61345226.584160388}]
[]
[null,"EAC Charges",null,null,null,null,297252,null,null,null,{"$f":"G25","v":297252}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G23+G25","v":61642478.584160388},null,null,null,{"$f":"K23+K25","v":61642478.584160388}]
[]
[]
["Utah GS Total",null,null,null,null,null,{"$f":"G10+G27","v":238311910.58416039},null,null,null,{"$f":"'COS Sum'!G91","v":{"$error":"#REF!"}},null,{"$f":"K10+K23-K30","v":{"$error":"#REF!"}}]
[]
[]
["Utah NGV",null,null,null,"From Revenue Run Output",null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,"Dth","Prop. Rate","Revenues"]
["All Usage",null,{"$f":"Rates!G193","v":"All Over"},{"$f":"Rates!H193","v":0},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!T$2,UT_NGV)","v":432000},{"$f":"Rates!M193","v":4.9603099999999998},{"$f":"ROUND(E35*F35,0)","v":2142854},null,{"$f":"BlockScenario!I35","v":432000},{"$f":"K38/I35","v":{"$error":"#REF!"}},{"$f":"ROUND(I35*J35,0)","v":{"$error":"#REF!"}}]
[]
[]
["Utah NGV Total",null,null,null,null,null,{"$f":"G35","v":2142854},null,null,null,{"$f":"'COS Sum'!Y91","v":{"$error":"#REF!"}}]
[]
[]
["Utah FS",null,null,null,"From Revenue Run Output",null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,"Dth","Prop. Rate","Revenues"]
["Winter","Block 1",{"$f":"Rates!G135","v":"First"},{"$f":"Rates!H135","v":200},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!T$2,WINTER_UT_F1)","v":632607},{"$f":"Rates!$M$138","v":0.73516000000000004},{"$f":"ROUND(E43*F43,0)","v":465067},null,{"$f":"BlockScenario!I43","v":634275},{"$f":"((K50)+(I44*Rules!F9)+(I45*(Rules!F9+Rules!F11))+(I47*Rules!F13)+(I48*(Rules!F13+Rules!F9))+(I49*(Rules!F9+Rules!F11+Rules!F13)))/I50","v":{"$error":"#REF!"}},{"$f":"ROUND(I43*J43,0)","v":{"$error":"#REF!"}}]
[null,"Block 2",{"$f":"Rates!G136","v":"Next"},{"$f":"Rates!H136","v":1800},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!U$2,WINTER_UT_F1)","v":1665635},{"$f":"Rates!$M$139","v":0.58813000000000004},{"$f":"ROUND(E44*F44,0)","v":979610},null,{"$f":"BlockScenario!I44","v":1695743},{"$f":"J43-Rules!$F$9","v":{"$error":"#REF!"}},{"$f":"ROUND(I44*J44,0)","v":{"$error":"#REF!"}}]
[null,"Block 3",{"$f":"Rates!G137","v":"All Over"},{"$f":"Rates!H137","v":2000},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!V$2,WINTER_UT_F1)","v":1107471},{"$f":"Rates!$M$140","v":0.52932000000000001},{"$f":"ROUND(E45*F45,0)","v":586207},null,{"$f":"BlockScenario!I45","v":1145592},{"$f":"J44-Rules!$F$11","v":{"$error":"#REF!"}},{"$f":"ROUND(I45*J45,0)","v":{"$error":"#REF!"}}]
["Total Winter"]
["Summer","Block 1",{"$f":"C43","v":"First"},200,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!T$2,SUMMER_UT_F1)","v":836214},{"$f":"Rates!$M$135","v":0.65741000000000005},{"$f":"ROUND(E47*F47,0)","v":549735},null,{"$f":"BlockScenario!I47","v":835316},{"$f":"J43-Rules!F13","v":{"$error":"#REF!"}},{"$f":"ROUND(I47*J47,0)","v":{"$error":"#REF!"}}]
[null,"Block 2","Next",1800,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!U$2,SUMMER_UT_F1)","v":1728863},{"$f":"Rates!$M$136","v":0.51415},{"$f":"ROUND(E48*F48,0)","v":888895},null,{"$f":"BlockScenario!I48","v":1722396},{"$f":"J47-Rules!$F$9","v":{"$error":"#REF!"}},{"$f":"ROUND(I48*J48,0)","v":{"$error":"#REF!"}}]
[null,"Block 3","All Over",2000,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!V$2,SUMMER_UT_F1)","v":839351},{"$f":"Rates!$M$137","v":0.44675999999999999},{"$f":"ROUND(E49*F49,0)","v":374988},null,{"$f":"BlockScenario!I49","v":832565},{"$f":"J48-Rules!$F$11","v":{"$error":"#REF!"}},{"$f":"ROUND(I49*J49,0)","v":{"$error":"#REF!"}}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E43:E49)","v":6810141},null,{"$f":"SUM(G43:G49)","v":3844502},null,{"$f":"BlockScenario!I50","v":6865887},null,{"$f":"K62-K59","v":{"$error":"#REF!"}}]
[]
[]
["Fixed Charges",null,null,null,"Customers","Curr. Rate","Revenues",null,"Customers","Prop. Rate","Revenues"]
["BSF","BSF #1",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!J$2,UT_F1)","v":540},{"$f":"Rates!$M$8","v":5},{"$f":"E54*F54","v":2700},null,{"$f":"BlockScenario!I54","v":540},{"$f":"Rates!O8","v":5},{"$f":"I54*J54","v":2700}]
[null,"BSF #2",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!K$2,UT_F1)","v":1752},{"$f":"Rates!$M$9","v":21},{"$f":"E55*F55","v":36792},null,{"$f":"BlockScenario!I55","v":1752},{"$f":"Rates!O9","v":21},{"$f":"I55*J55","v":36792}]
[null,"BSF #3",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!L$2,UT_F1)","v":6492},{"$f":"Rates!$M$10","v":55},{"$f":"E56*F56","v":357060},null,{"$f":"BlockScenario!I56","v":6492},{"$f":"Rates!O10","v":55},{"$f":"I56*J56","v":357060}]
[null,"BSF #4",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!M$2,UT_F1)","v":564},{"$f":"Rates!$M$11","v":244},{"$f":"E57*F57","v":137616},null,{"$f":"BlockScenario!I57","v":564},{"$f":"Rates!O11","v":244},{"$f":"I57*J57","v":137616}]
[null,"Meter Differential",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!N$2,UT_F1)","v":420},{"$f":"Rates!$M$12","v":0},{"$f":"E58*F58","v":0},null,{"$f":"BlockScenario!I58","v":420},{"$f":"Rates!O12","v":0},{"$f":"I58*J58","v":0}]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E54:E58)","v":9768},null,{"$f":"SUM(G54:G58)","v":534168},null,{"$f":"SUM(I54:I58)","v":9768},{"$f":"K59/I59","v":54.685503685503683},{"$f":"SUM(K54:K58)","v":534168}]
[]
[]
["Utah FS Total",null,null,null,null,null,{"$f":"G50+G59","v":4378670},null,null,null,{"$f":"'COS Sum'!U91","v":{"$error":"#REF!"}},null,{"$f":"K50+K59-K62","v":{"$error":"#REF!"}}]
[]
[]
["Utah IS",null,null,null,"From Revenue Run Output",null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,"Dth","Prop. Rate","Revenues"]
[null,"Block 1",{"$f":"Rates!G199","v":"First"},{"$f":"Rates!H199","v":2000},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!T$2,UT_I2I4)","v":957239},{"$f":"Rates!M199","v":0.23461000000000001},{"$f":"ROUND(E67*F67,0)","v":224578},null,{"$f":"BlockScenario!I67","v":957555},{"$f":"(K70+(I68*Rules!F15)+('Rate Design'!I69*(Rules!F15+Rules!F17)))/I70","v":{"$error":"#REF!"}},{"$f":"ROUND(I67*J67,0)","v":{"$error":"#REF!"}}]
[null,"Block 2",{"$f":"Rates!G200","v":"Next"},{"$f":"Rates!H200","v":18000},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!U$2,UT_I2I4)","v":813212},{"$f":"Rates!M200","v":0.21584},{"$f":"ROUND(E68*F68,0)","v":175524},null,{"$f":"BlockScenario!I68","v":813595},{"$f":"J67-Rules!F15","v":{"$error":"#REF!"}},{"$f":"ROUND(I68*J68,0)","v":{"$error":"#REF!"}}]
[null,"Block 3",{"$f":"Rates!G201","v":"All Over"},{"$f":"Rates!H201","v":20000},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!V$2,UT_I2I4)","v":42843},{"$f":"Rates!M201","v":0.19857},{"$f":"ROUND(E69*F69,0)","v":8507},null,{"$f":"BlockScenario!I69","v":42761},{"$f":"J68-Rules!F17","v":{"$error":"#REF!"}},{"$f":"ROUND(I69*J69,0)","v":{"$error":"#REF!"}}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E67:E69)","v":1813294},null,{"$f":"SUM(G67:G69)","v":408609},null,{"$f":"SUM(I67:I69)","v":1813911},null,{"$f":"K82-K79","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Annual",null,null,null,"Annual"]
["Fixed Charges",null,null,null,"Customers","Curr. Rate","Revenues",null,"Customers","Prop. Rate","Revenues"]
["BSF","BSF #1",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!J$2,UT_I2I4)","v":12},{"$f":"Rates!M14","v":5},{"$f":"E74*F74","v":60},null,{"$f":"BlockScenario!I74","v":12},{"$f":"Rates!O14","v":5},{"$f":"I74*J74","v":60}]
[null,"BSF #2",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!K$2,UT_I2I4)","v":36},{"$f":"Rates!M15","v":29},{"$f":"E75*F75","v":1044},null,{"$f":"BlockScenario!I75","v":36},{"$f":"Rates!O15","v":29},{"$f":"I75*J75","v":1044}]
[null,"BSF #3",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!L$2,UT_I2I4)","v":588},{"$f":"Rates!M16","v":67},{"$f":"E76*F76","v":39396},null,{"$f":"BlockScenario!I76","v":588},{"$f":"Rates!O16","v":67},{"$f":"I76*J76","v":39396}]
[null,"BSF #4",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!M$2,UT_I2I4)","v":384},{"$f":"Rates!M17","v":274},{"$f":"E77*F77","v":105216},null,{"$f":"BlockScenario!I77","v":384},{"$f":"Rates!O17","v":274},{"$f":"I77*J77","v":105216}]
[null,"Meter Differential",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!N$2,UT_I2I4)","v":108},{"$f":"Rates!M18","v":0},{"$f":"E78*F78","v":0},null,{"$f":"BlockScenario!I78","v":108},{"$f":"Rates!O18","v":0},{"$f":"I78*J78","v":0}]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E74:E77)","v":1020},null,{"$f":"SUM(G75:G78)","v":145656},null,{"$f":"SUM(I74:I77)","v":1020},{"$f":"K79/I79","v":142.85882352941175},{"$f":"SUM(K74:K78)","v":145716}]
[]
[]
["Utah IS Total",null,null,null,null,null,{"$f":"G70+G79","v":554265},null,null,null,{"$f":"'COS Sum'!V91","v":{"$error":"#REF!"}},null,{"$f":"K70+K79-K82","v":{"$error":"#REF!"}}]
[]
[]
["Utah FT-1",null,null,null,"From Revenue Run Output",null,null,null,"@ Full Cost of Service",null,null,null,null,"FT-1 Block Dth"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,"Dth","Prop. Rate","Revenues",null,null,"W/ TS blocks"]
[null,"Block 1",{"$f":"Rates!G245","v":"First"},{"$f":"Rates!H253","v":10000},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_FT1)","v":600000},{"$f":"Rates!M245","v":0.20352999999999999},{"$f":"ROUND(E87*F87,0)","v":122118},null,{"$f":"BlockScenario!I87","v":600000},{"$f":"F87*$M$144","v":{"$error":"#REF!"}},{"$f":"ROUND(I87*J87,0)","v":{"$error":"#REF!"}},null,null,1130989]
[null,"Block 2",{"$f":"Rates!G246","v":"Next"},{"$f":"Rates!H254","v":112500},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!U$2,UT_FT1)","v":4536851},{"$f":"Rates!M246","v":0.18876000000000001},{"$f":"ROUND(E88*F88,0)","v":856376},null,{"$f":"BlockScenario!I88","v":4536851},{"$f":"F88*$M$144","v":{"$error":"#REF!"}},{"$f":"ROUND(I88*J88,0)","v":{"$error":"#REF!"}},null,null,3196110]
[null,"Block 3",{"$f":"Rates!G247","v":"Next"},{"$f":"Rates!H255","v":477500},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!V$2,UT_FT1)","v":5425944},{"$f":"Rates!M247","v":0.12551000000000001},{"$f":"ROUND(E89*F89,0)","v":681010},null,{"$f":"BlockScenario!I89","v":5425944},{"$f":"F89*$M$144","v":{"$error":"#REF!"}},{"$f":"ROUND(I89*J89,0)","v":{"$error":"#REF!"}},null,null,6231990]
[null,"Block 4",{"$f":"Rates!G248","v":"All Over"},{"$f":"Rates!H256","v":600000},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!W$2,UT_FT1)","v":0},{"$f":"Rates!M248","v":2.7730000000000001E-2},{"$f":"ROUND(E90*F90,0)","v":0},null,{"$f":"BlockScenario!I90","v":0},{"$f":"F90*$M$144","v":{"$error":"#REF!"}},{"$f":"ROUND(I90*J90,0)","v":{"$error":"#REF!"}},null,null,3706]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E87:E90)","v":10562795},null,{"$f":"SUM(G87:G90)","v":1659504},null,{"$f":"SUM(I87:I90)","v":10562795},null,{"$f":"SUM(K87:K90)","v":{"$error":"#REF!"}},null,null,10562795]
[]
[null,null,null,null,"Annual",null,null,null,"Annual"]
["Fixed Charges",null,null,null,"Customers","Curr. Rate","Revenues",null,"Customers","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!Z$2,UT_FT1)","v":36},{"$f":"Rates!$M$24","v":375},{"$f":"E95*F95","v":13500},null,{"$f":"BlockScenario!I95","v":36},{"$f":"Rates!$O$24","v":375},{"$f":"I95*J95","v":13500}]
[null,null,"Secondary",null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!AA$2,UT_FT1)","v":24},{"$f":"Rates!$M$25","v":187.5},{"$f":"E96*F96","v":4500},null,{"$f":"BlockScenario!I96","v":36},{"$f":"Rates!O25","v":187.5},{"$f":"I96*J96","v":6750}]
[null,null,null,null,{"$f":"SUM(E95:E96)","v":60},null,{"$f":"SUM(G95:G96)","v":18000},null,{"$f":"SUM(I95:I96)","v":72},null,{"$f":"SUM(K95:K96)","v":20250}]
[]
["BSF","BSF #1",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!J$2,UT_FT1)","v":0},{"$f":"Rates!$M$8","v":5},{"$f":"E99*F99","v":0},null,{"$f":"BlockScenario!I99","v":0},{"$f":"Rates!$O$8","v":5},{"$f":"I99*J99","v":0}]
[null,"BSF #2",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!K$2,UT_FT1)","v":0},{"$f":"Rates!$M$9","v":21},{"$f":"E100*F100","v":0},null,{"$f":"BlockScenario!I100","v":0},{"$f":"Rates!$O$9","v":21},{"$f":"I100*J100","v":0}]
[null,"BSF #3",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!L$2,UT_FT1)","v":12},{"$f":"Rates!$M$10","v":55},{"$f":"E101*F101","v":660},null,{"$f":"BlockScenario!I101","v":12},{"$f":"Rates!$O$10","v":55},{"$f":"I101*J101","v":660}]
[null,"BSF #4",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!M$2,UT_FT1)","v":108},{"$f":"Rates!$M$11","v":244},{"$f":"E102*F102","v":26352},null,{"$f":"BlockScenario!I102","v":108},{"$f":"Rates!$O$11","v":244},{"$f":"I102*J102","v":26352}]
[null,"Meter Differential",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!N$2,UT_FT1)","v":120},{"$f":"Rates!$M$112","v":0},{"$f":"E103*F103","v":0},null,{"$f":"BlockScenario!I103","v":120},{"$f":"Rates!$O$12","v":0},{"$f":"I103*J103","v":0}]
[null,null,null,null,{"$f":"SUM(E99:E102)","v":120},null,{"$f":"SUM(G99:G103)","v":27012},null,{"$f":"SUM(I99:I102)","v":120},null,{"$f":"SUM(K99:K103)","v":27012}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G97+G104","v":45012},null,null,null,{"$f":"K97+K104","v":47262}]
[]
[]
["Utah FT-1 SubTotal",null,null,null,null,null,{"$f":"G91+G106","v":1704516},null,null,null,{"$f":"K106+K91","v":{"$error":"#REF!"}}]
["Utah FT-1 Lakeside",null,null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_FT1L)+DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$U$2,UT_FT1L)+DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$V$2,UT_FT1L)+DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$W$2,UT_FT1L)","v":18839702},null,{"$f":"'ROR-Model'!W115","v":0},null,{"$f":"BlockScenario!I110","v":18839702},null,{"$f":"G110","v":0}]
["Utah FT-1 Total",null,null,null,null,null,{"$f":"SUM(G109:G110)","v":1704516},null,null,null,{"$f":"K109+K110","v":{"$error":"#REF!"}},null,{"$f":"K111-SUM('COS Sum'!X82:X86)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
["Utah TS",null,null,null,"From Revenue Run Output",null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,"Dth","Prop. Rate","Revenues"]
[null,"Block 1",{"$f":"Rates!G289","v":"First"},{"$f":"Rates!H289","v":20000},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!T$2,UT_IT)","v":15301442},{"$f":"Rates!$M$289","v":0.19939999999999999},{"$f":"ROUND(E119*F119,0)","v":3051108},null,{"$f":"BlockScenario!I120","v":15301507},{"$f":"(K123+(I120*Rules!F25)+(I121*(Rules!F25+Rules!F27))+(I122*(Rules!F25+Rules!F27+Rules!F29)))/I123","v":{"$error":"#REF!"}},{"$f":"ROUND(I119*J119,0)","v":{"$error":"#REF!"}}]
[null,"Block 2",{"$f":"Rates!G290","v":"Next"},{"$f":"Rates!H290","v":80000},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!U$2,UT_IT)","v":10650320},{"$f":"Rates!$M$290","v":0.14954999999999999},{"$f":"ROUND(E120*F120,0)","v":1592755},null,{"$f":"BlockScenario!I121","v":10650428},{"$f":"J119-Rules!F25","v":{"$error":"#REF!"}},{"$f":"ROUND(I120*J120,0)","v":{"$error":"#REF!"}}]
[null,"Block 3",{"$f":"Rates!G291","v":"Next"},{"$f":"Rates!H291","v":400000},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!V$2,UT_IT)","v":6246768},{"$f":"Rates!$M$291","v":0.11964},{"$f":"ROUND(E121*F121,0)","v":747363},null,{"$f":"BlockScenario!I122","v":6246882},{"$f":"J120-Rules!F27","v":{"$error":"#REF!"}},{"$f":"ROUND(I121*J121,0)","v":{"$error":"#REF!"}}]
[null,"Block 4",{"$f":"Rates!G292","v":"All Over"},{"$f":"Rates!H292","v":500000},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!W$2,UT_IT)","v":28123},{"$f":"Rates!$M$292","v":4.786E-2},{"$f":"ROUND(E122*F122,0)","v":1346},null,{"$f":"BlockScenario!I123","v":28131},{"$f":"J121-Rules!F29","v":{"$error":"#REF!"}},{"$f":"ROUND(I122*J122,0)","v":{"$error":"#REF!"}}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E119:E122)","v":32226653},null,{"$f":"SUM(G119:G122)","v":5392572},null,{"$f":"SUM(I119:I122)","v":32226948},null,{"$f":"K144-K141","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Annual",null,null,null,"Annual"]
["Fixed Charges",null,null,null,"Customers","Curr. Rate","Revenues",null,"Customers","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!Z$2,UT_IT)","v":1164},{"$f":"Rates!$M$24","v":375},{"$f":"E127*F127","v":436500},null,{"$f":"BlockScenario!I128","v":1164},{"$f":"Rates!$O$24","v":375},{"$f":"I127*J127","v":436500}]
[null,null,"Secondary",null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!AA$2,UT_IT)","v":396},{"$f":"Rates!$M$25","v":187.5},{"$f":"E128*F128","v":74250},null,{"$f":"BlockScenario!I129","v":396},{"$f":"Rates!$O$25","v":187.5},{"$f":"I128*J128","v":74250}]
[null,null,null,null,{"$f":"SUM(E127:E128)","v":1560},null,{"$f":"SUM(G127:G128)","v":510750},null,{"$f":"SUM(I127:I128)","v":1560},{"$f":"K129/I129","v":327.40384615384613},{"$f":"SUM(K127:K128)","v":510750}]
[]
["BSF","BSF #1",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!J$2,UT_IT)","v":24},{"$f":"Rates!$M$14","v":5},{"$f":"E131*F131","v":120},null,{"$f":"BlockScenario!I132","v":24},{"$f":"Rates!$O$14","v":5},{"$f":"I131*J131","v":120}]
[null,"BSF #2",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!K$2,UT_IT)","v":0},{"$f":"Rates!$M$15","v":29},{"$f":"E132*F132","v":0},null,{"$f":"BlockScenario!I133","v":0},{"$f":"Rates!$O$15","v":29},{"$f":"I132*J132","v":0}]
[null,"BSF #3",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!L$2,UT_IT)","v":624},{"$f":"Rates!$M$16","v":67},{"$f":"E133*F133","v":41808},null,{"$f":"BlockScenario!I134","v":624},{"$f":"Rates!$O$16","v":67},{"$f":"I133*J133","v":41808}]
[null,"BSF #4",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!M$2,UT_IT)","v":1164},{"$f":"Rates!$M$17","v":274},{"$f":"E134*F134","v":318936},null,{"$f":"BlockScenario!I135","v":1164},{"$f":"Rates!$O$17","v":274},{"$f":"I134*J134","v":318936}]
[null,"Meter Differential",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!N$2,UT_IT)","v":1824},{"$f":"Rates!$M$18","v":0},{"$f":"E135*F135","v":0},null,{"$f":"BlockScenario!I136","v":1824},{"$f":"Rates!$O$18","v":0},{"$f":"I135*J135","v":0}]
[null,null,null,null,{"$f":"SUM(E131:E135)","v":3636},null,{"$f":"SUM(G131:G135)","v":360864},null,{"$f":"SUM(I131:I135)","v":3636},{"$f":"K136/I136","v":99.247524752475243},{"$f":"SUM(K131:K135)","v":360864}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate",null,null,"Contract Dth","Rate"]
["Contract Firm Transportation",null,null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!AB$2,UT_IT)/12","v":58204.5},{"$f":"Rates!$M$34","v":18.79},{"$f":"E139*F139","v":1093662.5549999999},null,{"$f":"BlockScenario!I140","v":58204.5},{"$f":"Rates!$O$34","v":{"$error":"#REF!"}},{"$f":"I139*J139","v":{"$error":"#REF!"}}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G129+G136+G139","v":1965276.5549999999},null,null,null,{"$f":"K129+K136+K139","v":{"$error":"#REF!"}}]
[]
[]
["Utah TS Total",null,null,null,null,null,{"$f":"G123+G141","v":7357848.5549999997},null,null,null,{"$f":"K148-K147-K146-K145","v":{"$error":"#REF!"}},null,{"$f":"K144/G144","v":{"$error":"#REF!"}}]
["Utah FT2-C Total",null,null,null,{"$f":"'ROR-Model'!I140","v":0},null,{"$f":"K145","v":0},null,null,null,{"$f":"'ROR-Model'!W178","v":0}]
["Utah MT Total",null,null,null,{"$f":"'ROR-Model'!W149","v":32262},null,{"$f":"'ROR-Model'!W142","v":28862},null,{"$f":"BlockScenario!I147","v":22893},null,{"$f":"K172","v":{"$error":"#REF!"}}]
["Utah P&G Total",null,null,null,null,null,430480.9999995,null,0,null,430480.9999995]
["Utah TS, FT2-C, MT and P&G Total",null,null,null,null,null,{"$f":"SUM(G144:G147)","v":7817191.5549994996},null,null,null,{"$f":"'COS Sum'!W91","v":{"$error":"#REF!"}},null,{"$f":"K123+K141+K145+K146+K147-K148","v":{"$error":"#REF!"}}]
[]
[]
["Utah MT",null,null,null,"From Revenue Run Output",null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,"Dth","Prop. Rate","Revenues",null,"Total Change %"]
["All Usage",null,"All Over",0,{"$f":"'ROR-Model'!W149","v":32262},0.64222000000000001,{"$f":"E153*F153","v":20719.301640000001},null,{"$f":"BlockScenario!I147","v":22893},{"$f":"F153*(1+M153)","v":{"$error":"#REF!"}},{"$f":"I153*J153","v":{"$error":"#REF!"}},null,{"$f":"'COS Sum'!F84/'COS Sum'!F82","v":{"$error":"#REF!"}}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E153)","v":32262},null,{"$f":"SUM(G153)","v":20719.301640000001},null,{"$f":"SUM(I153)","v":22893},null,{"$f":"SUM(K153)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Annual",null,null,null,"Annual"]
["Fixed Charges",null,null,null,"Customers","Curr. Rate","Revenues",null,"Customers","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",null,12,375,{"$f":"E158*F158","v":4500},null,12,375,4500]
[null,null,"Secondary",null,0,187.5,0,null,0,187.5,0]
[null,null,null,null,12,null,{"$f":"SUM(G158:G159)","v":4500},null,{"$f":"SUM(I158:I159)","v":12},null,{"$f":"SUM(K158:K159)","v":4500}]
[]
["BSF","BSF #1",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!J$2,UT_MT)","v":0},{"$f":"Rates!M8","v":5},{"$f":"F162*E162","v":0},null,{"$f":"BlockScenario!I148","v":0},{"$f":"Rates!O8","v":5},0]
[null,"BSF #2",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!K$2,UT_MT)","v":0},{"$f":"Rates!M9","v":21},{"$f":"F163*E163","v":0},null,{"$f":"BlockScenario!I149","v":0},{"$f":"Rates!O9","v":21},0]
[null,"BSF #3",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!L$2,UT_MT)","v":0},{"$f":"Rates!M10","v":55},{"$f":"F164*E164","v":0},null,{"$f":"BlockScenario!I150","v":0},{"$f":"Rates!O10","v":55},0]
[null,"BSF #4",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!M$2,UT_MT)","v":12},{"$f":"Rates!M11","v":244},{"$f":"F165*E165","v":2928},null,{"$f":"BlockScenario!I151","v":12},{"$f":"Rates!O11","v":244},{"$f":"I165*J165","v":2928}]
[null,"BSF #5",null,null,{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!N$2,UT_MT)","v":12},{"$f":"Rates!M12","v":0},{"$f":"F166*E166","v":0},null,{"$f":"BlockScenario!I152","v":12},{"$f":"Rates!O12","v":0},{"$f":"I166*J166","v":0}]
[null,null,null,null,{"$f":"SUM(E162:E166)","v":24},null,{"$f":"SUM(G162:G166)","v":2928},null,24,null,6612]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G167+G160","v":7428},null,null,null,{"$f":"K160+K167","v":11112}]
[]
[]
["Utah MT Total",null,null,null,null,null,{"$f":"G169+G154","v":28147.301640000001},null,null,null,{"$f":"K169+K154","v":{"$error":"#REF!"}}]
[]
[]
["Utah E-1",null,null,null,"From Revenue Run Output",null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,"Dth","Prop. Rate","Revenues"]
[null,"Block 1",{"$f":"Rates!G239","v":"All Over"},{"$f":"Rates!H239","v":0},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!T$2,UT_E1)","v":0},{"$f":"Rates!$M$239","v":1.7550300000000001},{"$f":"ROUND(E177*F177,0)","v":0},null,{"$f":"E177","v":0},{"$f":"$F$177*(1+Rules!$F$31)","v":{"$error":"#N/A"}},{"$f":"I177*J177","v":{"$error":"#N/A"}}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E177:E177)","v":0},null,{"$f":"SUM(G177:G177)","v":0},null,{"$f":"SUM(I177:I177)","v":0},null,{"$f":"SUM(K177:K177)","v":{"$error":"#N/A"}}]
[]
[]
["Utah E-1 Total",null,null,null,null,null,{"$f":"G178","v":0},null,null,null,{"$f":"K178","v":{"$error":"#N/A"}}]
[]
[]
[]
["UTAH",null,null,null,null,"@ Current Rates",null,null,null,"@ Proposed Rates",null,null,"Check"]
[null,"Firm",null,null,"Dth",null,"Revenues",null,"Dth",null,"Revenues",null,"Revenue Allocation"]
[null,null,"GSC",null,{"$f":"E10","v":93787357},null,{"$f":"G30","v":238311910.58416039},null,{"$f":"I10","v":96104577},null,{"$f":"K30","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"M187-G187","v":{"$error":"#REF!"}}]
[null,null,"NGV",null,{"$f":"E35","v":432000},null,{"$f":"G38","v":2142854},null,{"$f":"I35","v":432000},null,{"$f":"K38","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"M188-G188","v":{"$error":"#REF!"}}]
[null,null,"F-S",null,{"$f":"E50","v":6810141},null,{"$f":"G62","v":4378670},null,{"$f":"I50","v":6865887},null,{"$f":"K62","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"M189-G189","v":{"$error":"#REF!"}}]
[null,"Total Utah Firm",null,null,{"$f":"SUM(E187:E189)","v":101029498},null,{"$f":"SUM(G187:G189)","v":244833434.58416039},null,{"$f":"SUM(I187:I189)","v":103402464},null,{"$f":"SUM(K187:K189)","v":{"$error":"#REF!"}},null,{"$f":"SUM(M187:M189)","v":{"$error":"#REF!"}},{"$f":"M190-G190","v":{"$error":"#REF!"}}]
[]
[null,"Interruptible"]
[null,null,"IS",null,{"$f":"E70","v":1813294},null,{"$f":"G82","v":554265},null,{"$f":"I70","v":1813911},null,{"$f":"K82","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"M193-G193","v":{"$error":"#REF!"}}]
[null,null,"E-1",null,{"$f":"E178","v":0},null,{"$f":"G181","v":0},null,{"$f":"I178","v":0},null,{"$f":"K181","v":{"$error":"#N/A"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"M194-G194","v":{"$error":"#REF!"}}]
[null,"Total Utah Interruptible",null,null,{"$f":"SUM(E193:E194)","v":1813294},null,{"$f":"SUM(G193:G194)","v":554265},null,{"$f":"SUM(I193:I194)","v":1813911},null,{"$f":"SUM(K193:K194)","v":{"$error":"#REF!"}},null,{"$f":"SUM(M193:M194)","v":{"$error":"#REF!"}},{"$f":"M195-G195","v":{"$error":"#REF!"}}]
[]
[]
[null,"Total Utah Sales",null,null,{"$f":"E190+E195","v":102842792},null,{"$f":"G190+G195","v":245387699.58416039},null,{"$f":"I190+I195","v":105216375},null,{"$f":"K190+K195","v":{"$error":"#REF!"}}]
[]
[null,"Transportation"]
[null,"FT-1","FT-1",null,{"$f":"E91","v":10562795},null,{"$f":"G109","v":1704516},null,{"$f":"I91","v":10562795},null,{"$f":"K109","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"M201-G201","v":{"$error":"#REF!"}}]
[null,"FT-1L","FT-1L",null,{"$f":"E110","v":18839702},null,{"$f":"G110","v":0},null,null,null,{"$f":"K110","v":0},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"FT-2C","FT-2C",null,{"$f":"E145","v":0},null,{"$f":"G145","v":0},null,null,null,{"$f":"K145","v":0},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"MT","MT",null,{"$f":"E146","v":32262},null,{"$f":"G146","v":28862},null,null,null,{"$f":"G146","v":28862},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"TS","TS P&G",null,null,null,null,null,null,null,{"$f":"K147","v":430480.9999995}]
[null,"IT","TS",null,{"$f":"E123","v":32226653},null,{"$f":"G144","v":7357848.5549999997},null,{"$f":"I123","v":32226948},null,{"$f":"K144","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"Total Utah Transportation",null,null,{"$f":"SUM(E201:E206)","v":61661412},null,{"$f":"SUM(G201:G206)","v":9091226.5549999997},null,{"$f":"SUM(I201:I206)","v":42789743},null,{"$f":"SUM(K201:K206)","v":{"$error":"#REF!"}},null,{"$f":"SUM(M201:M206)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(+M207+M195+M190)-#REF!","v":{"$error":"#REF!"}}]
[null,"Utah Total Tariff DNG Revenues",null,null,{"$f":"E198+E207","v":164504204},null,{"$f":"G198+G207","v":254478926.13916039},null,{"$f":"I198+I207","v":148006118},null,{"$f":"K198+K207","v":{"$error":"#REF!"}},null,"CHECK MUST BE (0)"]
[null,"Utah Other DNG Revenues",null,null,null,null,{"$f":"Functionalization!$G$157","v":4980754.3599999994},null,null,null,{"$f":"SUM(Functionalization!H157:Q157)","v":{"$error":"#N/A"}}]
[]
[]
[null,"Utah Total DNG Revenues",null,null,null,null,{"$f":"SUM(G210:G213)","v":259459680.49916041},null,null,null,{"$f":"SUM(K210:K213)","v":{"$error":"#REF!"}}]
[]
[null,"Total Utah Cost of Service",null,null,null,null,null,null,null,null,{"$f":"Functionalization!G93","v":{"$error":"#N/A"}}]
[null,"Difference",null,null,null,null,null,null,null,null,{"$f":"K214-K216","v":{"$error":"#REF!"}}]

{"sheet":"BlockScenario","index":41,"n_rows":167,"n_cols":10,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
["Utah GS",null,null,null,{"$f":"TRANSPOSE('COS Input'!C78:C81)","v":"FT-1 (E) Temp (E) "},"FT-1 (N) Temp (E) ","FT-1 (E) Temp (N)","FT-1 (N) Temp (N) ",{"$f":"'COS Input'!D4","v":"FT-1 (N) Temp (N) "},1]
["Volumetric Rates",null,null,"Dth",null,null,null,null,"HOT",{"$f":"J1+1","v":2}]
["Winter","Block 1",{"$f":"Rates!G96","v":"First"},{"$f":"Rates!H96","v":45},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$T$2,Winter_UT_GSR)","v":51608830},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,Winter_UT_GSR)","v":51608830},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$T$2,Winter_UT_GSR)","v":53385680},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$T$2,Winter_UT_GSR)","v":53385680},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J3,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J3,FALSE))","v":53385680},{"$f":"J2+1","v":3}]
[null,"Block 2",{"$f":"Rates!G97","v":"Next"},{"$f":"Rates!H97","v":155},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$U$2,Winter_UT_GSR)","v":6993678},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$U$2,Winter_UT_GSR)","v":6993678},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$U$2,Winter_UT_GSR)","v":7268342},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$U$2,Winter_UT_GSR)","v":7268342},7268342,4]
[null,"Block 3",{"$f":"Rates!G98","v":"All Over"},{"$f":"Rates!H98","v":200},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$V$2,Winter_UT_GSR)","v":7669761},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$V$2,Winter_UT_GSR)","v":7669761},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$V$2,Winter_UT_GSR)","v":8101567},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$V$2,Winter_UT_GSR)","v":8101567},8101567,5]
[null,null,null,null,null,null,null,null,"",6]
["Summer","Block 1",{"$f":"C3","v":"First"},45,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$T$2,Summer_UT_GSR)","v":22850977},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,Summer_UT_GSR)","v":22850977},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$T$2,Summer_UT_GSR)","v":22718373},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$T$2,Summer_UT_GSR)","v":22718373},22718373,7]
[null,"Block 2","Next",155,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$U$2,Summer_UT_GSR)","v":2571874},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$U$2,Summer_UT_GSR)","v":2571874},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$U$2,Summer_UT_GSR)","v":2553500},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$U$2,Summer_UT_GSR)","v":2553500},2553500,8]
[null,"Block 3","All Over",200,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$V$2,Summer_UT_GSR)","v":2092237},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$V$2,Summer_UT_GSR)","v":2092237},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$V$2,Summer_UT_GSR)","v":2077115},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$V$2,Summer_UT_GSR)","v":2077115},2077115,9]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E3:E9)","v":93787357},{"$f":"SUM(F3:F9)","v":93787357},{"$f":"SUM(G3:G9)","v":96104577},{"$f":"SUM(H3:H9)","v":96104577},96104577,10]
[null,null,null,null,null,null,null,null,null,11]
["Fixed Charges",null,null,null,"Customers","Customers","Customers","Customers","Customers",12]
["BSF","Avg customers",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_GSR)/12","v":883424},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_GSR)/12","v":883424},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_GSR)/12","v":883424},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_GSR)/12","v":883424},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J13,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J13,FALSE))","v":883424},13]
[null,"Annual customers",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_GSR)","v":10601088},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_GSR)","v":10601088},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_GSR)","v":10601088},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_GSR)","v":10601088},10601088,14]
[null,"% getting BSF",null,null,{"$f":"Rates!$M$41","v":0.99163000000000001},{"$f":"Rates!$M$41","v":0.99163000000000001},{"$f":"Rates!$M$41","v":0.99163000000000001},{"$f":"Rates!$M$41","v":0.99163000000000001},0.99163000000000001,15]
[null,"Adjusted customers",null,null,{"$f":"E14*E15","v":10512356.893440001},{"$f":"F14*F15","v":10512356.893440001},{"$f":"G14*G15","v":10512356.893440001},{"$f":"H14*H15","v":10512356.893440001},10512356.893440001,16]
[null,null,"%",null,null,null,null,null,"",17]
[null,"BSF #1",null,null,null,null,null,null,"",18]
[null,"BSF #2",null,null,null,null,null,null,"",19]
[null,"BSF #3",null,null,null,null,null,null,"",20]
[null,"BSF #4",null,null,null,null,null,null,"",21]
[null,"Meter Differential",null,null,null,null,null,null,"",22]
[null,"Total BSF Revenues",null,null,null,null,null,null,"",23]
[null,null,null,null,null,null,null,null,"",24]
["Monthly Base Rev",null,null,null,null,null,null,null,"",25]
[null,null,null,null,null,null,null,null,"",26]
["Total Fixed Charges",null,null,null,null,null,null,null,"",27]
[null,null,null,null,null,null,null,null,"",28]
[null,null,null,null,null,null,null,null,"",29]
["Utah GS Total",null,null,null,null,null,null,null,"",30]
[null,null,null,null,null,null,null,null,"",31]
[null,null,null,null,null,null,null,null,null,32]
["Utah NGV",null,null,null,"From Revenue Run Output","From Revenue Run Output","From Revenue Run Output","From Revenue Run Output","From Revenue Run Output",33]
["Volumetric Rates",null,null,"Dth","Dth","Dth","Dth","Dth","Dth",34]
["All Usage",null,{"$f":"Rates!G193","v":"All Over"},{"$f":"Rates!H193","v":0},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_NGV)","v":432000},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_NGV)","v":432000},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_NGV)","v":432000},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_NGV)","v":432000},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J35,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J35,FALSE))","v":432000},35]
[null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J36,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J36,FALSE))","v":""},36]
[null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J37,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J37,FALSE))","v":""},37]
["Utah NGV Total",null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J38,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J38,FALSE))","v":""},38]
[null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J39,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J39,FALSE))","v":""},39]
[null,null,null,null,null,null,null,null,null,40]
["Utah FS",null,null,null,"From Revenue Run Output","From Revenue Run Output","From Revenue Run Output","From Revenue Run Output","From Revenue Run Output",41]
["Volumetric Rates",null,null,"Dth","Dth","Dth","Dth","Dth","Dth",42]
["Winter","Block 1",{"$f":"Rates!G135","v":"First"},{"$f":"Rates!H135","v":200},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$T$2,WINTER_UT_F1)","v":632607},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,WINTER_UT_F1)","v":632607},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$T$2,WINTER_UT_F1)","v":634275},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$T$2,WINTER_UT_F1)","v":634275},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J43,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J43,FALSE))","v":634275},43]
[null,"Block 2",{"$f":"Rates!G136","v":"Next"},{"$f":"Rates!H136","v":1800},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$U$2,WINTER_UT_F1)","v":1665635},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$U$2,WINTER_UT_F1)","v":1665635},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$U$2,WINTER_UT_F1)","v":1695743},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$U$2,WINTER_UT_F1)","v":1695743},1695743,44]
[null,"Block 3",{"$f":"Rates!G137","v":"All Over"},{"$f":"Rates!H137","v":2000},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$V$2,WINTER_UT_F1)","v":1107471},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$V$2,WINTER_UT_F1)","v":1107471},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$V$2,WINTER_UT_F1)","v":1145592},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$V$2,WINTER_UT_F1)","v":1145592},1145592,45]
["Total Winter",null,null,null,null,null,null,null,"",46]
["Summer","Block 1",{"$f":"C43","v":"First"},200,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$T$2,SUMMER_UT_F1)","v":836214},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,SUMMER_UT_F1)","v":836214},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$T$2,SUMMER_UT_F1)","v":835316},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$T$2,SUMMER_UT_F1)","v":835316},835316,47]
[null,"Block 2","Next",1800,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$U$2,SUMMER_UT_F1)","v":1728863},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$U$2,SUMMER_UT_F1)","v":1728863},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$U$2,SUMMER_UT_F1)","v":1722396},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$U$2,SUMMER_UT_F1)","v":1722396},1722396,48]
[null,"Block 3","All Over",2000,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$V$2,SUMMER_UT_F1)","v":839351},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$V$2,SUMMER_UT_F1)","v":839351},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$V$2,SUMMER_UT_F1)","v":832565},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$V$2,SUMMER_UT_F1)","v":832565},832565,49]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E43:E49)","v":6810141},{"$f":"SUM(F43:F49)","v":6810141},{"$f":"SUM(G43:G49)","v":6865887},{"$f":"SUM(H43:H49)","v":6865887},6865887,50]
[null,null,null,null,null,null,null,null,"",51]
[null,null,null,null,null,null,null,null,"",52]
["Fixed Charges",null,null,null,"Customers","Customers","Customers","Customers","Customers",53]
["BSF","BSF #1",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$J$2,UT_F1)","v":540},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$J$2,UT_F1)","v":540},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$J$2,UT_F1)","v":540},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$J$2,UT_F1)","v":540},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J54,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J54,FALSE))","v":540},54]
[null,"BSF #2",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$K$2,UT_F1)","v":1752},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$K$2,UT_F1)","v":1752},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$K$2,UT_F1)","v":1752},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$K$2,UT_F1)","v":1752},1752,55]
[null,"BSF #3",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$L$2,UT_F1)","v":6492},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$L$2,UT_F1)","v":6492},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$L$2,UT_F1)","v":6492},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$L$2,UT_F1)","v":6492},6492,56]
[null,"BSF #4",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$M$2,UT_F1)","v":564},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$M$2,UT_F1)","v":564},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$M$2,UT_F1)","v":564},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$M$2,UT_F1)","v":564},564,57]
[null,"Meter Differential",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$N$2,UT_F1)","v":420},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$N$2,UT_F1)","v":420},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$N$2,UT_F1)","v":420},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$N$2,UT_F1)","v":420},420,58]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E54:E58)","v":9768},{"$f":"SUM(F54:F58)","v":9768},{"$f":"SUM(G54:G58)","v":9768},{"$f":"SUM(H54:H58)","v":9768},9768,59]
["Total Customers",null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_F1)/12","v":672},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_F1)/12","v":672},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_F1)/12","v":672},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_F1)/12","v":672},672,60]
[null,null,null,null,null,null,null,null,"",61]
["Utah FS Total",null,null,null,null,null,null,null,"",62]
[null,null,null,null,null,null,null,null,"",63]
[null,null,null,null,null,null,null,null,null,64]
["Utah IS",null,null,null,"From Revenue Run Output","From Revenue Run Output","From Revenue Run Output","From Revenue Run Output","From Revenue Run Output",65]
["Volumetric Rates",null,null,"Dth","Dth","Dth","Dth","Dth","Dth",66]
[null,"Block 1",{"$f":"Rates!G199","v":"First"},{"$f":"Rates!H199","v":2000},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_I2I4)","v":957239},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_I2I4)","v":957239},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_I2I4)","v":957555},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_I2I4)","v":957555},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J67,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J67,FALSE))","v":957555},{"$f":"J66+1","v":67}]
[null,"Block 2",{"$f":"Rates!G200","v":"Next"},{"$f":"Rates!H200","v":18000},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$U$2,UT_I2I4)","v":813212},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$U$2,UT_I2I4)","v":813212},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$U$2,UT_I2I4)","v":813595},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$U$2,UT_I2I4)","v":813595},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J68,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J68,FALSE))","v":813595},68]
[null,"Block 3",{"$f":"Rates!G201","v":"All Over"},{"$f":"Rates!H201","v":20000},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$V$2,UT_I2I4)","v":42843},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$V$2,UT_I2I4)","v":42843},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$V$2,UT_I2I4)","v":42761},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$V$2,UT_I2I4)","v":42761},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J69,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J69,FALSE))","v":42761},69]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E67:E69)","v":1813294},{"$f":"SUM(F67:F69)","v":1813294},{"$f":"SUM(G67:G69)","v":1813911},{"$f":"SUM(H67:H69)","v":1813911},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J70,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J70,FALSE))","v":1813911},70]
[null,null,null,null,null,null,null,null,null,71]
[null,null,null,null,"Annual","Annual","Annual","Annual","Annual",72]
["Fixed Charges",null,null,null,"Customers","Customers","Customers","Customers","Customers",73]
["BSF","BSF #1",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$J$2,UT_I2I4)","v":12},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$J$2,UT_I2I4)","v":12},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$J$2,UT_I2I4)","v":12},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$J$2,UT_I2I4)","v":12},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J74,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J74,FALSE))","v":12},74]
[null,"BSF #2",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$K$2,UT_I2I4)","v":36},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$K$2,UT_I2I4)","v":36},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$K$2,UT_I2I4)","v":36},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$K$2,UT_I2I4)","v":36},36,75]
[null,"BSF #3",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$L$2,UT_I2I4)","v":588},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$L$2,UT_I2I4)","v":588},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$L$2,UT_I2I4)","v":588},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$L$2,UT_I2I4)","v":588},588,76]
[null,"BSF #4",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$M$2,UT_I2I4)","v":384},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$M$2,UT_I2I4)","v":384},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$M$2,UT_I2I4)","v":384},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$M$2,UT_I2I4)","v":384},384,77]
[null,"Meter Differential",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$N$2,UT_I2I4)","v":108},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$N$2,UT_I2I4)","v":108},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$N$2,UT_I2I4)","v":108},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$N$2,UT_I2I4)","v":108},108,78]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E74:E77)","v":1020},{"$f":"SUM(F74:F77)","v":1020},{"$f":"SUM(G74:G77)","v":1020},{"$f":"SUM(H74:H77)","v":1020},1020,79]
["Customers",null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_I2I4)/12","v":75},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_I2I4)/12","v":75},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_I2I4)/12","v":75},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_I2I4)/12","v":75},75,80]
[null,null,null,null,null,null,null,null,"",81]
["Utah IS Total",null,null,null,null,null,null,null,"",82]
[null,null,null,null,null,null,null,null,"",83]
[null,null,null,null,null,null,null,null,null,84]
["Utah FT-1",null,null,null,"From Revenue Run Output","From Revenue Run Output","From Revenue Run Output","From Revenue Run Output","From Revenue Run Output",85]
["Volumetric Rates",null,null,"Dth","Dth","Dth","Dth","Dth","Dth",86]
[null,"Block 1",{"$f":"Rates!G245","v":"First"},{"$f":"Rates!H253","v":10000},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_FT1)","v":1851192},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_FT1)","v":600000},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_FT1)","v":1851192},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_FT1)","v":600000},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J87,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J87,FALSE))","v":600000},87]
[null,"Block 2",{"$f":"Rates!G246","v":"Next"},{"$f":"Rates!H246","v":112500},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$U$2,UT_FT1)","v":5835361},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$U$2,UT_FT1)","v":4536851},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$U$2,UT_FT1)","v":5835361},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$U$2,UT_FT1)","v":4536851},4536851,88]
[null,"Block 3",{"$f":"Rates!G247","v":"Next"},{"$f":"Rates!H247","v":477500},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$V$2,UT_FT1)","v":5425944},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$V$2,UT_FT1)","v":5425944},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$V$2,UT_FT1)","v":5425944},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$V$2,UT_FT1)","v":5425944},5425944,89]
[null,"Block 4",{"$f":"Rates!G248","v":"All Over"},{"$f":"Rates!H248","v":600000},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$W$2,UT_FT1)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$W$2,UT_FT1)","v":0},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$W$2,UT_FT1)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$W$2,UT_FT1)","v":0},0,90]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E87:E90)","v":13112497},{"$f":"SUM(F87:F90)","v":10562795},{"$f":"SUM(G87:G90)","v":13112497},{"$f":"SUM(H87:H90)","v":10562795},10562795,91]
[null,null,null,null,null,null,null,null,"",92]
[null,null,null,null,"Annual","Annual","Annual","Annual","Annual",93]
["Fixed Charges",null,null,null,"Customers","Customers","Customers","Customers","Customers",94]
["Administrative Fee",null,"Primary",null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_FT1)","v":108},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_FT1)","v":36},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_FT1)","v":108},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_FT1)","v":36},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J95,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J95,FALSE))","v":36},95]
[null,null,"Secondary",null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_FT1)","v":108},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_FT1)","v":36},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_FT1)","v":108},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_FT1)","v":36},36,96]
[null,null,null,null,{"$f":"SUM(E95:E96)","v":216},{"$f":"SUM(F95:F96)","v":72},{"$f":"SUM(G95:G96)","v":216},{"$f":"SUM(H95:H96)","v":72},72,97]
[null,null,null,null,null,null,null,null,"",98]
["BSF","BSF #1",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$J$2,UT_FT1)","v":12},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$J$2,UT_FT1)","v":0},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$J$2,UT_FT1)","v":12},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$J$2,UT_FT1)","v":0},0,99]
[null,"BSF #2",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$K$2,UT_FT1)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$K$2,UT_FT1)","v":0},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$K$2,UT_FT1)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$K$2,UT_FT1)","v":0},0,100]
[null,"BSF #3",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$L$2,UT_FT1)","v":36},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$L$2,UT_FT1)","v":12},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$L$2,UT_FT1)","v":36},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$L$2,UT_FT1)","v":12},12,101]
[null,"BSF #4",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$M$2,UT_FT1)","v":252},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$M$2,UT_FT1)","v":108},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$M$2,UT_FT1)","v":252},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$M$2,UT_FT1)","v":108},108,102]
[null,null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$N$2,UT_FT1)","v":300},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$N$2,UT_FT1)","v":120},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$N$2,UT_FT1)","v":300},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$N$2,UT_FT1)","v":120},120,103]
[null,null,null,null,{"$f":"SUM(E99:E102)","v":300},{"$f":"SUM(F99:F102)","v":120},{"$f":"SUM(G99:G102)","v":300},{"$f":"SUM(H99:H102)","v":120},120,104]
["Total Customers",null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_FT1)/12","v":16},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_FT1)/12","v":5},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_FT1)/12","v":16},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_FT1)/12","v":5},5,105]
["Total Fixed Charges",null,null,null,null,null,null,null,"",106]
[null,null,null,null,null,null,null,null,"",107]
[null,null,null,null,null,null,null,null,"",108]
["Utah FT-1 SubTotal",null,null,null,null,null,null,null,"",109]
["Utah FT-1 Lakeside",null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_FT1L)+DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$U$2,UT_FT1L)+DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$V$2,UT_FT1L)+DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$W$2,UT_FT1L)","v":18839702},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_FT1L)+DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$U$2,UT_FT1L)+DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$V$2,UT_FT1L)+DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$W$2,UT_FT1L)","v":18839702},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_FT1L)+DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$U$2,UT_FT1L)+DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$V$2,UT_FT1L)+DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$W$2,UT_FT1L)","v":18839702},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_FT1L)+DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$U$2,UT_FT1L)+DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$V$2,UT_FT1L)+DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$W$2,UT_FT1L)","v":18839702},18839702,110]
["Utah FT-1 Total",null,null,null,null,null,null,null,"",111]
[null,null,null,null,null,null,null,null,"",112]
[null,null,null,null,null,null,null,null,"",113]
[null,null,null,null,null,null,null,null,"",114]
[null,null,null,null,null,null,null,null,null,115]
[null,null,null,null,null,null,null,null,null,116]
[null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J117,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J117,FALSE))","v":""},117]
["Utah TS",null,null,null,"From Revenue Run Output","From Revenue Run Output","From Revenue Run Output","From Revenue Run Output",null,118]
["Volumetric Rates",null,null,"Dth","Dth","Dth","Dth","Dth",null,119]
[null,"Block 1",{"$f":"Rates!G289","v":"First"},{"$f":"Rates!H289","v":20000},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_IT)","v":13502011},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_IT)","v":15301442},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_IT)","v":13502076},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_IT)","v":15301507},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J120,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J120,FALSE))","v":15301507},120]
[null,"Block 2",{"$f":"Rates!G290","v":"Next"},{"$f":"Rates!H290","v":80000},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$U$2,UT_IT)","v":9900049},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$U$2,UT_IT)","v":10650320},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$U$2,UT_IT)","v":9900157},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$U$2,UT_IT)","v":10650428},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J121,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J121,FALSE))","v":10650428},121]
[null,"Block 3",{"$f":"Rates!G291","v":"Next"},{"$f":"Rates!H291","v":400000},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$V$2,UT_IT)","v":6246768},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$V$2,UT_IT)","v":6246768},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$V$2,UT_IT)","v":6246882},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$V$2,UT_IT)","v":6246882},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J122,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J122,FALSE))","v":6246882},122]
[null,"Block 4",{"$f":"Rates!G292","v":"All Over"},{"$f":"Rates!H292","v":500000},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$W$2,UT_IT)","v":28123},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$W$2,UT_IT)","v":28123},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$W$2,UT_IT)","v":28131},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$W$2,UT_IT)","v":28131},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J123,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J123,FALSE))","v":28131},123]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E120:E123)","v":29676951},{"$f":"SUM(F120:F123)","v":32226653},{"$f":"SUM(G120:G123)","v":29677246},{"$f":"SUM(H120:H123)","v":32226948},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J124,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J124,FALSE))","v":32226948},124]
[null,null,null,null,null,null,null,null,null,125]
[null,null,null,null,"Annual","Annual","Annual","Annual","Annual",126]
["Fixed Charges",null,null,null,"Customers","Customers","Customers","Customers","Customers",127]
["Administrative Fee",null,"Primary",null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_IT)","v":1092},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_IT)","v":1164},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_IT)","v":1092},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$Z$2,UT_IT)","v":1164},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J128,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J128,FALSE))","v":1164},128]
[null,null,"Secondary",null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$AA$2,UT_IT)","v":336},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$AA$2,UT_IT)","v":396},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$AA$2,UT_IT)","v":336},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$AA$2,UT_IT)","v":396},396,129]
[null,null,null,null,{"$f":"SUM(E128:E129)","v":1428},{"$f":"SUM(F128:F129)","v":1560},{"$f":"SUM(G128:G129)","v":1428},{"$f":"SUM(H128:H129)","v":1560},1560,130]
[null,null,null,null,null,null,null,null,"",131]
["BSF","BSF #1",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$J$2,UT_IT)","v":12},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$J$2,UT_IT)","v":24},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$J$2,UT_IT)","v":12},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$J$2,UT_IT)","v":24},24,132]
[null,"BSF #2",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$K$2,UT_IT)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$K$2,UT_IT)","v":0},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$K$2,UT_IT)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$K$2,UT_IT)","v":0},0,133]
[null,"BSF #3",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$L$2,UT_IT)","v":600},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$L$2,UT_IT)","v":624},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$L$2,UT_IT)","v":600},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$L$2,UT_IT)","v":624},624,{"$f":"J133+1","v":134}]
[null,"BSF #4",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$M$2,UT_IT)","v":1020},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$M$2,UT_IT)","v":1164},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$M$2,UT_IT)","v":1020},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$M$2,UT_IT)","v":1164},1164,135]
[null,"BSF #5",null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$N$2,UT_IT)","v":1644},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$N$2,UT_IT)","v":1824},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$N$2,UT_IT)","v":1644},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$N$2,UT_IT)","v":1824},1824,136]
[null,null,null,null,{"$f":"SUM(E132:E136)","v":3276},{"$f":"SUM(F132:F136)","v":3636},{"$f":"SUM(G132:G136)","v":3276},{"$f":"SUM(H132:H136)","v":3636},3636,137]
["Total Customers",null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_IT)/12","v":119},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$E$2,UT_IT)/12","v":130},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_IT)/12","v":119},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$E$2,UT_IT)/12","v":130},130,138]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Contract Dth","Contract Dth","Contract Dth","Contract Dth",139]
["Contract Firm Transportation",null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$AB$2,UT_IT)/12","v":47068.5},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$AB$2,UT_IT)/12","v":58204.5},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$AB$2,UT_IT)/12","v":47068.5},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$AB$2,UT_IT)/12","v":58204.5},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J140,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J140,FALSE))","v":58204.5},140]
[null,null,null,null,null,null,null,null,"",141]
["Total Fixed Charges",null,null,null,null,null,null,null,"",142]
[null,null,null,null,null,null,null,null,"",143]
[null,null,null,null,null,null,null,null,"",144]
["Utah TS Total",null,null,null,null,null,null,null,"",145]
["Utah FT2-C Total",null,null,null,null,null,null,null,"",146]
["Utah MT Total",null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_MT)","v":22893},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_MT)","v":22893},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_MT)","v":22893},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_MT)","v":22893},22893,147]
[null,null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$J$2,UT_MT)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$J$2,UT_MT)","v":0},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$J$2,UT_MT)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$J$2,UT_MT)","v":0},0,148]
[null,null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$K$2,UT_MT)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$K$2,UT_MT)","v":0},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$K$2,UT_MT)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$K$2,UT_MT)","v":0},0,149]
[null,null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$L$2,UT_MT)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$L$2,UT_MT)","v":0},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$L$2,UT_MT)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$L$2,UT_MT)","v":0},0,150]
[null,null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$M$2,UT_MT)","v":12},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$M$2,UT_MT)","v":12},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$M$2,UT_MT)","v":12},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$M$2,UT_MT)","v":12},12,151]
[null,null,null,null,{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$N$2,UT_MT)","v":12},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$N$2,UT_MT)","v":12},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$N$2,UT_MT)","v":12},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$N$2,UT_MT)","v":12},12,152]
["Utah P&G Total",null,null,null,null,null,null,null,"",153]
["Utah TS, FT2-C, MT and P&G Total",null,null,null,null,null,null,null,"",154]
[null,null,null,null,null,null,null,null,"",155]
[null,null,null,null,null,null,null,null,"",156]
[null,null,null,null,null,null,null,null,"",157]
[null,null,null,null,null,null,null,null,"",158]
[null,null,null,null,null,null,null,null,"",159]
[null,null,null,null,null,null,null,null,"",160]
["Utah E-1",null,null,null,"From Revenue Run Output","From Revenue Run Output","From Revenue Run Output","From Revenue Run Output","From Revenue Run Output",161]
["Volumetric Rates",null,null,"Dth","Dth","Dth","Dth","Dth","Dth",162]
[null,"Block 1",{"$f":"Rates!G239","v":"All Over"},{"$f":"Rates!H239","v":0},{"$f":"DSUM(Bill_Block_FT1ETempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_E1)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempE,'Block_Out FT1(N) Temp(E)'!$T$2,UT_E1)","v":0},{"$f":"DSUM(Bill_Block_FT1ETempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_E1)","v":0},{"$f":"DSUM(Bill_Block_FT1NTempN,'Block_Out FT1(N) Temp(E)'!$T$2,UT_E1)","v":0},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J163,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J163,FALSE))","v":0},163]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E163:E163)","v":0},{"$f":"SUM(F163:F163)","v":0},{"$f":"SUM(G163:G163)","v":0},{"$f":"SUM(H163:H163)","v":0},{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J164,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J164,FALSE))","v":0},164]
[null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J165,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J165,FALSE))","v":""},165]
[null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J166,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J166,FALSE))","v":""},166]
["Utah E-1 Total",null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($I$1,$E$1:$H$167,J167,FALSE)=\"\",\"\",HLOOKUP($I$1,$E$1:$H$167,J167,FALSE))","v":""},167]

{"sheet":"Rates","index":42,"n_rows":324,"n_cols":22,"rows_kept":324,"cut":false,"hidden":false,"merged":[]}
["\"R\" File",null,null,null,null,null,null,null,null,null,null,null,"Hot",null,"Input",null,null,null,null,"No CET","DNG base only"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Calculated",null,null,null,null,"Rates"]
["Line #",null,"Rate",null,null,null,null,null,null,null,"Model","Model","Rates",null,"Proposed",null,"Proposed Changes",null,null,"Effective","Effective"]
[1,"State","Class","Component","Season","Block","Desc","Dth","Code",null,"Check","Check","2009-04-01",null,"Rates",null,"$","%",null,"2007-11-01","2009-04-01"]
[{"$f":"A4+1","v":2}]
[3,"FIXED CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,1]
[4]
[5,"UT","Firm","BSF1",null,null,null,null,{"$f":"B8&C8&D8&E8&F8","v":"UTFirmBSF1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A8,FALSE)","v":5},null,{"$f":"M8","v":5},null,{"$f":"O8-M8","v":0},{"$f":"(O8-M8)/M8","v":0},null,5,5,{"$f":"T8-M8","v":0}]
[6,"UT","Firm","BSF2",null,null,null,null,{"$f":"B9&C9&D9&E9&F9","v":"UTFirmBSF2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A9,FALSE)","v":21},null,{"$f":"M9","v":21},null,{"$f":"O9-M9","v":0},{"$f":"(O9-M9)/M9","v":0},null,5,21,{"$f":"T9-M9","v":-16}]
[7,"UT","Firm","BSF3",null,null,null,null,{"$f":"B10&C10&D10&E10&F10","v":"UTFirmBSF3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A10,FALSE)","v":55},null,{"$f":"M10","v":55},null,{"$f":"O10-M10","v":0},{"$f":"(O10-M10)/M10","v":0},null,21,55,-34]
[8,"UT","Firm","BSF4",null,null,null,null,{"$f":"B11&C11&D11&E11&F11","v":"UTFirmBSF4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A11,FALSE)","v":244},null,{"$f":"M11","v":244},null,{"$f":"O11-M11","v":0},{"$f":"(O11-M11)/M11","v":0},null,55,244,-189]
[9,"UT","Firm","BSF5",null,null,null,null,{"$f":"B12&C12&D12&E12&F12","v":"UTFirmBSF5"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A12,FALSE)","v":0},null,{"$f":"M12","v":0},null,{"$f":"O12-M12","v":0},{"$f":"(O12-M12)/M12","v":{"$error":"#DIV/0!"}},null,244,0,244]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[11,"UT","Int","BSF1",null,null,null,null,{"$f":"B14&C14&D14&E14&F14","v":"UTIntBSF1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A14,FALSE)","v":5},null,{"$f":"M14","v":5},null,{"$f":"O14-M14","v":0},{"$f":"(O14-M14)/M14","v":0},null,5,5,0]
[12,"UT","Int","BSF2",null,null,null,null,"UTIntBSF2",null,null,null,{"$f":"HLOOKUP($M$4,rates,A15,FALSE)","v":29},null,29,null,0,0,null,5,29,-24]
[13,"UT","Int","BSF3",null,null,null,null,"UTIntBSF3",null,null,null,{"$f":"HLOOKUP($M$4,rates,A16,FALSE)","v":67},null,67,null,0,0,null,29,67,-38]
[14,"UT","Int","BSF4",null,null,null,null,"UTIntBSF4",null,null,null,{"$f":"HLOOKUP($M$4,rates,A17,FALSE)","v":274},null,274,null,0,0,null,67,274,-207]
[15,"UT","Int","BSF5",null,null,null,null,"UTIntBSF5",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,274,29,274]
[16,"UT","Int","BSF6",null,null,null,null,"UTIntBSF6",null,null,null,{"$f":"HLOOKUP($M$4,rates,A19,FALSE)","v":67},null,67,null,0,0,null,67,67,0]
[17,"UT","Int","BSF7",null,null,null,null,"UTIntBSF7",null,null,null,{"$f":"HLOOKUP($M$4,rates,A20,FALSE)","v":274},null,274,null,0,0,null,274,274,0]
[{"$f":"A20+1","v":18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[19,"UT","Int","BSF","Expans",null,null,null,{"$f":"B22&C22&D22&E22&F22","v":"UTIntBSFExpans"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A22,FALSE)","v":0},null,{"$f":"M22","v":0},null,{"$f":"O22-M22","v":0},{"$f":"(O22-M22)/M22","v":{"$error":"#DIV/0!"}},null,67,null,67]
[20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[21,"UT","Trans","Admin","Primary",null,null,null,{"$f":"B24&C24&D24&E24&F24","v":"UTTransAdminPrimary"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A24,FALSE)","v":375},null,{"$f":"M24","v":375},null,{"$f":"O24-M24","v":0},{"$f":"(O24-M24)/M24","v":0},null,566.66999999999996,375,191.66999999999996]
[22,"UT","Trans","Admin","Second",null,null,null,{"$f":"B25&C25&D25&E25&F25","v":"UTTransAdminSecond"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A25,FALSE)","v":187.5},null,{"$f":"M25","v":187.5},null,{"$f":"O25-M25","v":0},{"$f":"(O25-M25)/M25","v":0},null,212.5,187.5,25]
[23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[24,"UT","MT","Admin","Primary",null,null,null,{"$f":"B27&C27&D27&E27&F27","v":"UTMTAdminPrimary"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A27,FALSE)","v":375},null,{"$f":"M27","v":375},null,{"$f":"O27-M27","v":0},{"$f":"(O27-M27)/M27","v":0},null,666.67,375,291.66999999999996]
[25,"UT","MT","Admin","Second",null,null,null,{"$f":"B28&C28&D28&E28&F28","v":"UTMTAdminSecond"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A28,FALSE)","v":187.5},null,{"$f":"M28","v":187.5},null,{"$f":"O28-M28","v":0},{"$f":"(O28-M28)/M28","v":0},null,250,187.5,62.5]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[27,"UT","Trans","Admin","Expans",null,null,null,{"$f":"B30&C30&D30&E30&F30","v":"UTTransAdminExpans"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A30,FALSE)","v":375},null,{"$f":"M30","v":375},null,{"$f":"O30-M30","v":0},{"$f":"(O30-M30)/M30","v":0},null,2077,375,1702]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[29,"UT","F-1","MinDth",null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($M$4,rates,A32,FALSE)","v":0},null,{"$f":"M32","v":0},null,{"$f":"O32-M32","v":0},{"$f":"(O32-M32)/M32","v":{"$error":"#DIV/0!"}},null,175,null,175]
[30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[31,"UT","IT","Demand",null,null,null,null,{"$f":"B34&C34&D34&E34&F34","v":"UTITDemand"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A34,FALSE)","v":18.79},null,{"$f":"'Sum-Wint'!D22","v":{"$error":"#REF!"}},null,null,null,null,21.98,18.79,3.1900000000000013]
[32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[34,"BLOCK ALLOCATION AND OTHER FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[36,"Percent of GS-1 customers that get charged BSF each month.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[37,"UT","GSR","BSF",null,null,null,null,null,null,null,null,0.99163000000000001,null,0.99238649999999995,null,{"$f":"O40-M40","v":7.5649999999993778E-4},{"$f":"(O40-M40)/M40","v":7.6288535038264048E-4},null,0.99270400000000003,null,1.0740000000000194E-3]
[38,"UT","GSC","BSF",null,null,null,null,null,null,null,null,0.99163000000000001,null,0.98989499999999997,null,{"$f":"O41-M41","v":-1.7350000000000421E-3},{"$f":"(O41-M41)/M41","v":-1.7496445246715428E-3},null,0.99270400000000003,null,1.0740000000000194E-3]
[39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[40,"Percent of GSR and GSC BSF charges in each BSF category.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[41,"UT","GSR","BSF1",null,null,null,null,{"$f":"B44&C44&D44&E44&F44","v":"UTGSRBSF1"},null,null,null,0.17202600000000001,null,0.17202600000000001,null,{"$f":"O44-M44","v":0},{"$f":"(O44-M44)/M44","v":0},null,0,null,-0.17202600000000001]
[42,"UT","GSR","BSF2",null,null,null,null,"UTGSRBSF2",null,null,null,0.82435700000000001,null,0.82435700000000001,null,0,0,null,0.98901300000000003,null,0.16465600000000002]
[43,"UT","GSR","BSF3",null,null,null,null,"UTGSRBSF3",null,null,null,3.5539999999999999E-3,null,3.5539999999999999E-3,null,0,0,null,9.8169999999999993E-3,null,6.2629999999999995E-3]
[44,"UT","GSR","BSF4",null,null,null,null,"UTGSRBSF4",null,null,null,6.3999999999999997E-5,null,6.3999999999999997E-5,null,0,0,null,1.1689999999999999E-3,null,1.1049999999999999E-3]
[45,"UT","GSR","BSF5",null,null,null,null,"UTGSRBSF5",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,9.9999999999999995E-7,null,9.9999999999999995E-7]
[46,"UT","GSR","BSF6",null,null,null,null,"UTGSRBSF6",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,0,null,0]
[47,"UT","GSR","BSF7",null,null,null,null,"UTGSRBSF7",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,0,null,0]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[49,"UT","GS","BSF1",null,null,null,null,{"$f":"B52&C52&D52&E52&F52","v":"UTGSBSF1"},null,null,null,0.96740999999999999,null,0,null,{"$f":"O52-M52","v":-0.96740999999999999},{"$f":"(O52-M52)/M52","v":-1},null,0,null,-0.96740999999999999]
[50,"UT","GS","BSF2",null,null,null,null,"UTGSBSF2",null,null,null,2.4153999999999998E-2,null,0.81084500000000004,null,0.78669100000000003,32.56980210317132,null,0.70379400000000003,null,0.67964000000000002]
[51,"UT","GS","BSF3",null,null,null,null,"UTGSBSF3",null,null,null,8.293E-3,null,0.17529700000000001,null,0.16700400000000001,20.137947666706864,null,0.193713,null,0.18542]
[52,"UT","GS","BSF4",null,null,null,null,"UTGSBSF4",null,null,null,1.44E-4,null,9.3439999999999999E-3,null,9.1999999999999998E-3,63.888888888888886,null,0.101539,null,0.101395]
[53,"UT","GS","BSF5",null,null,null,null,"UTGSBSF5",null,null,null,2.0999999999999999E-5,null,0,null,-2.0999999999999999E-5,-1,null,9.5399999999999999E-4,null,9.3300000000000002E-4]
[54,"UT","GS","BSF6",null,null,null,null,"UTGSBSF6",null,null,null,0,null,4.2680000000000001E-3,null,4.2680000000000001E-3,{"$error":"#DIV/0!"},null,0,null,0]
[55,"UT","GS","BSF7",null,null,null,null,"UTGSBSF7",null,null,null,0,null,2.4600000000000002E-4,null,2.4600000000000002E-4,{"$error":"#DIV/0!"},null,0,null,0]
[56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[57,"Percent of GS-1 customers that get EAC and average EAC charge.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[58,"UT","GSR","EACpercent",null,null,null,null,{"$f":"B61&C61&D61&E61&F61","v":"UTGSREACpercent"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A61,FALSE)","v":0},null,1.8523999999999999E-3,null,{"$f":"O61-M61","v":1.8523999999999999E-3},{"$f":"(O61-M61)/M61","v":{"$error":"#DIV/0!"}},null,1.8523999999999999E-3,null,1.8523999999999999E-3]
[59,"UT","GSR","AvgEAC",null,null,null,null,{"$f":"B62&C62&D62&E62&F62","v":"UTGSRAvgEAC"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A62,FALSE)","v":0},null,27.61,null,{"$f":"O62-M62","v":27.61},{"$f":"(O62-M62)/M62","v":{"$error":"#DIV/0!"}},null,27.61,null,27.61]
[60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[61,"UT","GSC","EACpercent",null,null,null,null,{"$f":"B64&C64&D64&E64&F64","v":"UTGSCEACpercent"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A64,FALSE)","v":0},null,0,null,{"$f":"O64-M64","v":0},{"$f":"(O64-M64)/M64","v":{"$error":"#DIV/0!"}},null,0,null,0]
[{"$f":"A64+1","v":62},"UT","GSC","AvgEAC",null,null,null,null,{"$f":"B65&C65&D65&E65&F65","v":"UTGSCAvgEAC"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A65,FALSE)","v":0},null,0,null,{"$f":"O65-M65","v":0},{"$f":"(O65-M65)/M65","v":{"$error":"#DIV/0!"}},null,0,null,0]
[63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[64,"Block Allocation Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[65,"UT","GSR","BlkAlloc","Int","Blk1",null,null,{"$f":"B68&C68&D68&E68&F68","v":"UTGSRBlkAllocIntBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A68,FALSE)","v":0},null,0,null,{"$f":"O68-M68","v":0},{"$f":"(O68-M68)/M68","v":{"$error":"#DIV/0!"}},null,0,null,0]
[66,"UT","GSR","BlkAlloc","Slope","Blk1",null,null,{"$f":"B69&C69&D69&E69&F69","v":"UTGSRBlkAllocSlopeBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A69,FALSE)","v":0},null,1.7933000000000001E-3,null,{"$f":"O69-M69","v":1.7933000000000001E-3},{"$f":"(O69-M69)/M69","v":{"$error":"#DIV/0!"}},null,0,null,{"$f":"T69-M69","v":0}]
[67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[68,"UT","GSC","BlkAlloc","Int","Blk1",null,null,{"$f":"B71&C71&D71&E71&F71","v":"UTGSCBlkAllocIntBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A71,FALSE)","v":0},null,0,null,{"$f":"O71-M71","v":0},{"$f":"(O71-M71)/M71","v":{"$error":"#DIV/0!"}},null,0,null,0]
[69,"UT","GSC","BlkAlloc","Slope","Blk1",null,null,{"$f":"B72&C72&D72&E72&F72","v":"UTGSCBlkAllocSlopeBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A72,FALSE)","v":0},null,1.7933000000000001E-3,null,{"$f":"O72-M72","v":1.7933000000000001E-3},{"$f":"(O72-M72)/M72","v":{"$error":"#DIV/0!"}},null,1.7933000000000001E-3,null,1.7933000000000001E-3]
[70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[71,"UT","GSR","BaseRev",null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($M$4,rates,A74,FALSE)","v":0},null,0,null,{"$f":"O74-M74","v":0},{"$f":"(O74-M74)/M74","v":{"$error":"#DIV/0!"}},null,null,null,0]
[72,"UT","GSC","BaseRev",null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($M$4,rates,A75,FALSE)","v":0},null,0,null,{"$f":"O75-M75","v":0},{"$f":"(O75-M75)/M75","v":{"$error":"#DIV/0!"}},null,null,null,0]
[73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[75,"BLOCK RATES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[77,"UT","GSR","DNG","Sum","Blk1","All Over",0,{"$f":"B80&C80&D80&E80&F80","v":"UTGSRDNGSumBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A80,FALSE)","v":1.89791},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O80-M80","v":{"$error":"#REF!"}},{"$f":"(O80-M80)/M80","v":{"$error":"#REF!"}},null,1.65073,1.89791,-0.24717999999999996]
[78,"UT","GSR","DNG","Wint","Blk1",{"$f":"G80","v":"All Over"},{"$f":"H80","v":0},{"$f":"B81&C81&D81&E81&F81","v":"UTGSRDNGWintBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A81,FALSE)","v":2.46184},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O81-M81","v":{"$error":"#REF!"}},{"$f":"(O81-M81)/M81","v":{"$error":"#REF!"}},null,1.9599299999999999,2.46184,-0.50191000000000008]
[79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[80,"UT","GSR","SNG","Sum","Blk1","All Over",0,{"$f":"B83&C83&D83&E83&F83","v":"UTGSRSNGSumBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A83,FALSE)","v":0},null,{"$f":"M83","v":0},null,{"$f":"O83-M83","v":0},{"$f":"(O83-M83)/M83","v":{"$error":"#DIV/0!"}},null,0.38163999999999998,null,0.38163999999999998]
[81,"UT","GSR","SNG","Wint","Blk1",{"$f":"G83","v":"All Over"},{"$f":"H83","v":0},{"$f":"B84&C84&D84&E84&F84","v":"UTGSRSNGWintBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A84,FALSE)","v":0},null,{"$f":"M84","v":0},null,{"$f":"O84-M84","v":0},{"$f":"(O84-M84)/M84","v":{"$error":"#DIV/0!"}},null,0.81283000000000005,null,0.81283000000000005]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[83,"UT","GSR","Com","Sum","Blk1","All Over",0,{"$f":"B86&C86&D86&E86&F86","v":"UTGSRComSumBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A86,FALSE)","v":0},null,{"$f":"M86","v":0},null,{"$f":"O86-M86","v":0},{"$f":"(O86-M86)/M86","v":{"$error":"#DIV/0!"}},null,4.8110400000000002,null,4.8110400000000002]
[84,"UT","GSR","Com","Wint","Blk1","All Over",0,{"$f":"B87&C87&D87&E87&F87","v":"UTGSRComWintBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A87,FALSE)","v":0},null,{"$f":"M87","v":0},null,{"$f":"O87-M87","v":0},{"$f":"(O87-M87)/M87","v":{"$error":"#DIV/0!"}},null,{"$f":"T86","v":4.8110400000000002},null,4.8110400000000002]
[85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[86,"UT","GSR","Total","Sum","Blk1","All Over",0,{"$f":"B89&C89&D89&E89&F89","v":"UTGSRTotalSumBlk1"},null,{"$f":"M80+M83+M86","v":1.89791},{"$f":"M89","v":0},{"$f":"HLOOKUP($M$4,rates,A89,FALSE)","v":0},null,{"$f":"O80+O83+O86","v":{"$error":"#REF!"}},null,{"$f":"O89-M89","v":{"$error":"#REF!"}},{"$f":"(O89-M89)/M89","v":{"$error":"#REF!"}},null,{"$f":"T80+T83+T86","v":6.8434100000000004},null,6.8434100000000004]
[87,"UT","GSR","Total","Wint","Blk1",{"$f":"G89","v":"All Over"},{"$f":"H89","v":0},{"$f":"B90&C90&D90&E90&F90","v":"UTGSRTotalWintBlk1"},null,{"$f":"M81+M84+M87","v":2.46184},{"$f":"M90","v":0},{"$f":"HLOOKUP($M$4,rates,A90,FALSE)","v":0},null,{"$f":"O81+O84+O87","v":{"$error":"#REF!"}},null,{"$f":"O90-M90","v":{"$error":"#REF!"}},{"$f":"(O90-M90)/M90","v":{"$error":"#REF!"}},null,{"$f":"T81+T84+T87","v":7.5838000000000001},null,7.5838000000000001]
[88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[90,"UT","GSC","DNG","Sum","Blk1","First",45,{"$f":"B93&C93&D93&E93&F93","v":"UTGSCDNGSumBlk1"},null,null,null,1.89791,null,{"$f":"'Rate Design'!J7","v":{"$error":"#REF!"}},null,{"$f":"O93-M93","v":{"$error":"#REF!"}},{"$f":"(O93-M93)/M93","v":{"$error":"#REF!"}},null,1.65073,1.89791,-0.24717999999999996]
[91,"UT","GSC","DNG","Sum","Blk2","Next",155,"UTGSCDNGSumBlk2",null,null,null,0.70455000000000001,null,{"$f":"'Rate Design'!J8","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,0.61278999999999995,0.70455000000000001,-9.1760000000000064E-2]
[92,"UT","GSC","DNG","Sum","Blk3","All Over",200,"UTGSCDNGSumBlk3",null,null,null,0.70455000000000001,null,{"$f":"'Rate Design'!J9","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,0.61278999999999995,null,-9.1760000000000064E-2]
[93,"UT","GSC","DNG","Wint","Blk1",{"$f":"G93","v":"First"},45,"UTGSCDNGWintBlk1",null,null,null,2.2534100000000001,null,{"$f":"'Rate Design'!J3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,1.9599299999999999,2.2534100000000001,-0.29348000000000019]
[94,"UT","GSC","DNG","Wint","Blk2","Next",155,"UTGSCDNGWintBlk2",null,null,null,0.93554999999999999,null,{"$f":"'Rate Design'!J4","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,0.81369999999999998,1.14056,-0.12185000000000001]
[95,"UT","GSC","DNG","Wint","Blk3","All Over",200,"UTGSCDNGWintBlk3",null,null,null,0.93554999999999999,null,{"$f":"'Rate Design'!J5","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,0.81369999999999998,null,-0.12185000000000001]
[96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[97,"UT","GSC","SNG","Sum","Blk1","First",45,{"$f":"B100&C100&D100&E100&F100","v":"UTGSCSNGSumBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A100,FALSE)","v":0},null,{"$f":"M100","v":0},null,{"$f":"O100-M100","v":0},{"$f":"(O100-M100)/M100","v":{"$error":"#DIV/0!"}},null,0.38163999999999998,null,0.38163999999999998]
[98,"UT","GSC","SNG","Sum","Blk2","Next",155,"UTGSCSNGSumBlk2",null,null,null,0,null,{"$f":"M101","v":0},null,{"$f":"O101-M101","v":0},{"$f":"(O101-M101)/M101","v":{"$error":"#DIV/0!"}},null,{"$f":"T100","v":0.38163999999999998},null,0.38163999999999998]
[99,"UT","GSC","SNG","Sum","Blk3","All Over",200,"UTGSCSNGSumBlk3",null,null,null,0,null,null,null,null,null,null,{"$f":"T101","v":0.38163999999999998},null,0.38163999999999998]
[100,"UT","GSC","SNG","Wint","Blk1",{"$f":"G100","v":"First"},45,"UTGSCSNGWintBlk1",null,null,null,0,null,{"$f":"M103","v":0},null,{"$f":"O103-M103","v":0},{"$f":"(O103-M103)/M103","v":{"$error":"#DIV/0!"}},null,0.81283000000000005,null,0.81283000000000005]
[101,"UT","GSC","SNG","Wint","Blk2","Next",155,"UTGSCSNGWintBlk2",null,null,null,0,null,{"$f":"M104","v":0},null,{"$f":"O104-M104","v":0},{"$f":"(O104-M104)/M104","v":{"$error":"#DIV/0!"}},null,{"$f":"T103","v":0.81283000000000005},null,0.81283000000000005]
[102,"UT","GSC","SNG","Wint","Blk3","All Over",200,"UTGSCSNGWintBlk3",null,null,null,0,null,null,null,null,null,null,{"$f":"T104","v":0.81283000000000005},null,0.81283000000000005]
[103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[104,"UT","GSC","Com","Sum","Blk1","First",45,{"$f":"B107&C107&D107&E107&F107","v":"UTGSCComSumBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A107,FALSE)","v":0},null,{"$f":"M107","v":0},null,{"$f":"O107-M107","v":0},{"$f":"(O107-M107)/M107","v":{"$error":"#DIV/0!"}},null,4.8583400000000001,null,4.8583400000000001]
[105,"UT","GSC","Com","Sum","Blk2","Next",155,"UTGSCComSumBlk2",null,null,null,0,null,{"$f":"M108","v":0},null,{"$f":"O108-M108","v":0},{"$f":"(O108-M108)/M108","v":{"$error":"#DIV/0!"}},null,{"$f":"T107","v":4.8583400000000001},null,4.8583400000000001]
[106,"UT","GSC","Com","Sum","Blk3","All Over",200,"UTGSCComSumBlk3",null,null,null,0,null,null,null,null,null,null,{"$f":"T108","v":4.8583400000000001},null,4.8583400000000001]
[107,"UT","GSC","Com","Wint","Blk1",{"$f":"G107","v":"First"},45,"UTGSCComWintBlk1",null,null,null,0,null,{"$f":"M110","v":0},null,{"$f":"O110-M110","v":0},{"$f":"(O110-M110)/M110","v":{"$error":"#DIV/0!"}},null,{"$f":"T108","v":4.8583400000000001},null,4.8583400000000001]
[108,"UT","GSC","Com","Wint","Blk2","Next",155,"UTGSCComWintBlk2",null,null,null,0,null,{"$f":"M111","v":0},null,{"$f":"O111-M111","v":0},{"$f":"(O111-M111)/M111","v":{"$error":"#DIV/0!"}},null,{"$f":"T110","v":4.8583400000000001},null,4.8583400000000001]
[109,"UT","GSC","Com","Wint","Blk3","All Over",200,"UTGSCComWintBlk3",null,null,null,0,null,null,null,null,null,null,{"$f":"T111","v":4.8583400000000001},null,4.8583400000000001]
[110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[111,"UT","GSC","Total","Sum","Blk1","First",45,{"$f":"B114&C114&D114&E114&F114","v":"UTGSCTotalSumBlk1"},null,{"$f":"M93+M100+M107","v":1.89791},{"$f":"M114","v":0},{"$f":"HLOOKUP($M$4,rates,A114,FALSE)","v":0},null,{"$f":"O93+O100+O107","v":{"$error":"#REF!"}},null,{"$f":"O114-M114","v":{"$error":"#REF!"}},{"$f":"(O114-M114)/M114","v":{"$error":"#REF!"}},null,{"$f":"T93+T100+T107","v":6.8907100000000003},null,6.8907100000000003]
[112,"UT","GSC","Total","Sum","Blk2","Next",155,"UTGSCTotalSumBlk2",null,null,null,0,null,{"$f":"O94+O101+O108","v":{"$error":"#REF!"}},null,{"$f":"O115-M115","v":{"$error":"#REF!"}},{"$f":"(O115-M115)/M115","v":{"$error":"#REF!"}},null,5.8527699999999996,null,5.8527699999999996]
[113,"UT","GSC","Total","Sum","Blk3","All Over",200,"UTGSCTotalSumBlk3",null,null,null,0,null,null,null,null,null,null,5.8527699999999996,null,5.8527699999999996]
[114,"UT","GSC","Total","Wint","Blk1",{"$f":"G114","v":"First"},45,"UTGSCTotalWintBlk1",null,{"$f":"M96+M103+M110","v":2.2534100000000001},{"$f":"M117","v":0},0,null,{"$f":"O96+O103+O110","v":{"$error":"#REF!"}},null,{"$f":"O117-M117","v":{"$error":"#REF!"}},{"$f":"(O117-M117)/M117","v":{"$error":"#REF!"}},null,7.6311,null,7.6311]
[115,"UT","GSC","Total","Wint","Blk2","Next",155,"UTGSCTotalWintBlk2",null,null,null,0,null,{"$f":"O97+O104+O111","v":{"$error":"#REF!"}},null,{"$f":"O118-M118","v":{"$error":"#REF!"}},{"$f":"(O118-M118)/M118","v":{"$error":"#REF!"}},null,6.4848699999999999,null,6.4848699999999999]
[116,"UT","GSC","Total","Wint","Blk3","All Over",200,"UTGSCTotalWintBlk3",null,null,null,0,null,null,null,null,null,null,6.4848699999999999,null,6.4848699999999999]
[117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[119,"UT","GSS","DNG","Sum","Blk1","All Over",0,{"$f":"B122&C122&D122&E122&F122","v":"UTGSSDNGSumBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A122,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O122-M122","v":{"$error":"#REF!"}},{"$f":"(O122-M122)/M122","v":{"$error":"#REF!"}},null,3.7384400000000002,null,3.7384400000000002]
[120,"UT","GSS","DNG","Wint","Blk1",{"$f":"G122","v":"All Over"},{"$f":"H122","v":0},{"$f":"B123&C123&D123&E123&F123","v":"UTGSSDNGWintBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A123,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O123-M123","v":{"$error":"#REF!"}},{"$f":"(O123-M123)/M123","v":{"$error":"#REF!"}},null,3.8490500000000001,null,3.8490500000000001]
[121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[122,"UT","GSS","SNG","Sum","Blk1","All Over",0,{"$f":"B125&C125&D125&E125&F125","v":"UTGSSSNGSumBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A125,FALSE)","v":0},null,{"$f":"M125","v":0},null,{"$f":"O125-M125","v":0},{"$f":"(O125-M125)/M125","v":{"$error":"#DIV/0!"}},null,0.57752999999999999,null,0.57752999999999999]
[123,"UT","GSS","SNG","Wint","Blk1",{"$f":"G125","v":"All Over"},{"$f":"H125","v":0},{"$f":"B126&C126&D126&E126&F126","v":"UTGSSSNGWintBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A126,FALSE)","v":0},null,{"$f":"M126","v":0},null,{"$f":"O126-M126","v":0},{"$f":"(O126-M126)/M126","v":{"$error":"#DIV/0!"}},null,1.2300500000000001,null,1.2300500000000001]
[124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[125,"UT","GSS","Com","Sum","Blk1","All Over",0,{"$f":"B128&C128&D128&E128&F128","v":"UTGSSComSumBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A128,FALSE)","v":0},null,{"$f":"M128","v":0},null,{"$f":"O128-M128","v":0},{"$f":"(O128-M128)/M128","v":{"$error":"#DIV/0!"}},null,5.3721199999999998,null,5.3721199999999998]
[{"$f":"A128+1","v":126},"UT","GSS","Com","Wint","Blk1","All Over",0,{"$f":"B129&C129&D129&E129&F129","v":"UTGSSComWintBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A129,FALSE)","v":0},null,{"$f":"M129","v":0},null,{"$f":"O129-M129","v":0},{"$f":"(O129-M129)/M129","v":{"$error":"#DIV/0!"}},null,{"$f":"T128","v":5.3721199999999998},null,5.3721199999999998]
[127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[128,"UT","GSS","Total","Sum","Blk1","All Over",0,{"$f":"B131&C131&D131&E131&F131","v":"UTGSSTotalSumBlk1"},null,{"$f":"M122+M125+M128","v":0},{"$f":"M131","v":0},{"$f":"HLOOKUP($M$4,rates,A131,FALSE)","v":0},null,{"$f":"O122+O125+O128","v":{"$error":"#REF!"}},null,{"$f":"O131-M131","v":{"$error":"#REF!"}},{"$f":"(O131-M131)/M131","v":{"$error":"#REF!"}},null,{"$f":"T122+T125+T128","v":9.688089999999999},null,9.688089999999999]
[129,"UT","GSS","Total","Wint","Blk1",{"$f":"G131","v":"All Over"},{"$f":"H131","v":0},{"$f":"B132&C132&D132&E132&F132","v":"UTGSSTotalWintBlk1"},null,{"$f":"M123+M126+M129","v":0},{"$f":"M132","v":0},{"$f":"HLOOKUP($M$4,rates,A132,FALSE)","v":0},null,{"$f":"O123+O126+O129","v":{"$error":"#REF!"}},null,{"$f":"O132-M132","v":{"$error":"#REF!"}},{"$f":"(O132-M132)/M132","v":{"$error":"#REF!"}},null,{"$f":"T123+T126+T129","v":10.451219999999999},null,10.451219999999999]
[130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T133-M133","v":0}]
[131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[132,"UT","FS","DNG","Sum","Blk1","First",200,{"$f":"B135&C135&D135&E135&F135","v":"UTFSDNGSumBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A135,FALSE)","v":0.65741000000000005},null,{"$f":"'Rate Design'!J47","v":{"$error":"#REF!"}},null,{"$f":"O135-M135","v":{"$error":"#REF!"}},{"$f":"(O135-M135)/M135","v":{"$error":"#REF!"}},null,0.49676999999999999,0.65741000000000005,-0.16064000000000006]
[133,"UT","FS","DNG","Sum","Blk2","Next",1800,"UTFSDNGSumBlk2",null,null,null,0.51415,null,{"$f":"'Rate Design'!J48","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,0.43926999999999999,0.51415,-7.4880000000000002E-2]
[134,"UT","FS","DNG","Sum","Blk3","All Over",2000,"UTFSDNGSumBlk3",null,null,null,0.44675999999999999,null,{"$f":"'Rate Design'!J49","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,0.35787000000000002,0.44675999999999999,-8.8889999999999969E-2]
[135,"UT","FS","DNG","Wint","Blk1",{"$f":"G135","v":"First"},200,"UTFSDNGWintBlk1",null,null,null,0.73516000000000004,null,{"$f":"'Rate Design'!J43","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,0.55552000000000001,0.73516000000000004,-0.17964000000000002]
[136,"UT","FS","DNG","Wint","Blk2","Next",1800,"UTFSDNGWintBlk2",null,null,null,0.58813000000000004,null,{"$f":"'Rate Design'!J44","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,0.50246999999999997,0.58813000000000004,-8.5660000000000069E-2]
[137,"UT","FS","DNG","Wint","Blk3","All Over",2000,"UTFSDNGWintBlk3",null,null,null,0.52932000000000001,null,{"$f":"'Rate Design'!J45","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,0.42399999999999999,0.52932000000000001,-0.10532000000000002]
[138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[139,"UT","F-1","SNG","Sum","Blk1","First",200,{"$f":"B142&C142&D142&E142&F142","v":"UTF-1SNGSumBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A142,FALSE)","v":0},null,{"$f":"M142","v":0},null,{"$f":"O142-M142","v":0},{"$f":"(O142-M142)/M142","v":{"$error":"#DIV/0!"}},null,0.57750999999999997,null,0.57750999999999997]
[140,"UT","F-1","SNG","Sum","Blk2","Next",1800,"UTF-1SNGSumBlk2",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,{"$f":"T142","v":0.57750999999999997},null,0.57750999999999997]
[141,"UT","F-1","SNG","Sum","Blk3","All Over",2000,"UTF-1SNGSumBlk3",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,{"$f":"T143","v":0.57750999999999997},null,0.57750999999999997]
[142,"UT","F-1","SNG","Wint","Blk1",{"$f":"G142","v":"First"},200,"UTF-1SNGWintBlk1",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,1.1980200000000001,null,1.1980200000000001]
[143,"UT","F-1","SNG","Wint","Blk2",{"$f":"G143","v":"Next"},1800,"UTF-1SNGWintBlk2",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,{"$f":"T145","v":1.1980200000000001},null,1.1980200000000001]
[144,"UT","F-1","SNG","Wint","Blk3",{"$f":"G144","v":"All Over"},2000,"UTF-1SNGWintBlk3",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,{"$f":"T146","v":1.1980200000000001},null,1.1980200000000001]
[145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[146,"UT","F-1","Com","Sum","Blk1","First",200,{"$f":"B149&C149&D149&E149&F149","v":"UTF-1ComSumBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A149,FALSE)","v":0},null,{"$f":"M149","v":0},null,{"$f":"O149-M149","v":0},{"$f":"(O149-M149)/M149","v":{"$error":"#DIV/0!"}},null,5.3326399999999996,null,5.3326399999999996]
[147,"UT","F-1","Com","Sum","Blk2","Next",1800,"UTF-1ComSumBlk2",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,{"$f":"T149","v":5.3326399999999996},null,5.3326399999999996]
[148,"UT","F-1","Com","Sum","Blk3","All Over",2000,"UTF-1ComSumBlk3",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,{"$f":"T150","v":5.3326399999999996},null,5.3326399999999996]
[149,"UT","F-1","Com","Wint","Blk1",{"$f":"G149","v":"First"},200,"UTF-1ComWintBlk1",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,{"$f":"T151","v":5.3326399999999996},null,5.3326399999999996]
[150,"UT","F-1","Com","Wint","Blk2",{"$f":"G150","v":"Next"},1800,"UTF-1ComWintBlk2",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,{"$f":"T152","v":5.3326399999999996},null,5.3326399999999996]
[151,"UT","F-1","Com","Wint","Blk3",{"$f":"G151","v":"All Over"},2000,"UTF-1ComWintBlk3",null,null,null,0,null,0,null,0,{"$error":"#DIV/0!"},null,{"$f":"T153","v":5.3326399999999996},null,5.3326399999999996]
[152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[153,"UT","F-1","Total","Sum","Blk1","First",200,{"$f":"B156&C156&D156&E156&F156","v":"UTF-1TotalSumBlk1"},null,{"$f":"M135+M142+M149","v":0.65741000000000005},{"$f":"M156","v":0},{"$f":"HLOOKUP($M$4,rates,A156,FALSE)","v":0},null,{"$f":"O135+O142+O149","v":{"$error":"#REF!"}},null,{"$f":"O156-M156","v":{"$error":"#REF!"}},{"$f":"(O156-M156)/M156","v":{"$error":"#REF!"}},null,{"$f":"T135+T142+T149","v":6.4069199999999995},null,6.4069199999999995]
[154,"UT","F-1","Total","Sum","Blk2","Next",1800,"UTF-1TotalSumBlk2",null,0.51415,0,0,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,6.3494199999999994,null,6.3494199999999994]
[155,"UT","F-1","Total","Sum","Blk3","All Over",2000,"UTF-1TotalSumBlk3",null,0.44675999999999999,0,0,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,6.2680199999999999,null,6.2680199999999999]
[156,"UT","F-1","Total","Wint","Blk1",{"$f":"G156","v":"First"},200,"UTF-1TotalWintBlk1",null,0.73516000000000004,0,0,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,7.0861799999999997,null,7.0861799999999997]
[157,"UT","F-1","Total","Wint","Blk2",{"$f":"G157","v":"Next"},1800,"UTF-1TotalWintBlk2",null,0.58813000000000004,0,0,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,7.0331299999999999,null,7.0331299999999999]
[158,"UT","F-1","Total","Wint","Blk3",{"$f":"G158","v":"All Over"},2000,"UTF-1TotalWintBlk3",null,0.52932000000000001,0,0,null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,6.9546599999999996,null,6.9546599999999996]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[160,"UT","F-1","DNG","Sum","Min",null,null,{"$f":"B163&C163&D163&E163&F163","v":"UTF-1DNGSumMin"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A163,FALSE)","v":0},null,{"$f":"ROUND(O135*$O$32,0)","v":{"$error":"#REF!"}},null,{"$f":"O163-M163","v":{"$error":"#REF!"}},{"$f":"(O163-M163)/M163","v":{"$error":"#REF!"}},null,87,null,87]
[161,"UT","F-1","DNG","Wint","Min",null,null,{"$f":"B164&C164&D164&E164&F164","v":"UTF-1DNGWintMin"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A164,FALSE)","v":0},null,{"$f":"ROUND(O138*$O$32,0)","v":{"$error":"#REF!"}},null,{"$f":"O164-M164","v":{"$error":"#REF!"}},{"$f":"(O164-M164)/M164","v":{"$error":"#REF!"}},null,97,null,97]
[162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[164,"UT","F-3","DNG",null,null,"All Over",0,{"$f":"B167&C167&D167&E167&F167","v":"UTF-3DNG"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A167,FALSE)","v":0},null,null,null,null,null,null,7.5230000000000005E-2,null,7.5230000000000005E-2]
[165,"UT","F-3","SNG",null,null,"All Over",0,{"$f":"B168&C168&D168&E168&F168","v":"UTF-3SNG"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A168,FALSE)","v":0},null,null,null,null,null,null,0.54837999999999998,null,0.54837999999999998]
[166,"UT","F-3","Com",null,null,"All Over",0,{"$f":"B169&C169&D169&E169&F169","v":"UTF-3Com"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A169,FALSE)","v":0},null,null,null,null,null,null,7.9944699999999997,null,7.9944699999999997]
[167,"UT","F-3","Total",null,null,"All Over",0,{"$f":"B170&C170&D170&E170&F170","v":"UTF-3Total"},null,{"$f":"SUM(M167:M169)","v":0},{"$f":"M170","v":0},{"$f":"HLOOKUP($M$4,rates,A170,FALSE)","v":0},null,null,null,null,null,null,{"$f":"SUM(T167:T169)","v":8.6180799999999991},null,8.6180799999999991]
[168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[169,"UT","F-3","DNG","Demand",null,null,null,{"$f":"B172&C172&D172&E172&F172","v":"UTF-3DNGDemand"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A172,FALSE)","v":0},null,null,null,null,null,null,43.38,null,43.38]
[170,"UT","F-3","SNG","Demand",null,null,null,{"$f":"B173&C173&D173&E173&F173","v":"UTF-3SNGDemand"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A173,FALSE)","v":0},null,null,null,null,null,null,11.65,null,11.65]
[171,"UT","F-3","Com","Demand",null,null,null,{"$f":"B174&C174&D174&E174&F174","v":"UTF-3ComDemand"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A174,FALSE)","v":0},null,null,null,null,null,null,18.25,null,18.25]
[172,"UT","F-3","Total","Demand",null,null,null,{"$f":"B175&C175&D175&E175&F175","v":"UTF-3TotalDemand"},null,{"$f":"SUM(M172:M174)","v":0},{"$f":"M175","v":0},{"$f":"HLOOKUP($M$4,rates,A175,FALSE)","v":0},null,null,null,null,null,null,{"$f":"SUM(T172:T174)","v":73.28},null,73.28]
[173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[175,"UT","F-4","DNG",null,"Blk1","First",10000,{"$f":"B178&C178&D178&E178&F178","v":"UTF-4DNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A178,FALSE)","v":0},null,null,null,null,null,null,0.32236999999999999,null,0.32236999999999999]
[176,"UT","F-4","DNG",null,"Blk2","All Over",10000,{"$f":"B179&C179&D179&E179&F179","v":"UTF-4DNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A179,FALSE)","v":0},null,null,null,null,null,null,0.31041000000000002,null,0.31041000000000002]
[177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[178,"UT","F-4","SNG",null,"Blk1","First",10000,{"$f":"B181&C181&D181&E181&F181","v":"UTF-4SNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A181,FALSE)","v":0},null,null,null,null,null,null,0.83808000000000005,null,0.83808000000000005]
[179,"UT","F-4","SNG",null,"Blk2","All Over",10000,{"$f":"B182&C182&D182&E182&F182","v":"UTF-4SNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A182,FALSE)","v":0},null,null,null,null,null,null,{"$f":"T181","v":0.83808000000000005},null,0.83808000000000005]
[180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[181,"UT","F-4","Com",null,"Blk1","First",10000,{"$f":"B184&C184&D184&E184&F184","v":"UTF-4ComBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A184,FALSE)","v":0},null,null,null,null,null,null,5.3326399999999996,null,5.3326399999999996]
[182,"UT","F-4","Com",null,"Blk2","All Over",10000,{"$f":"B185&C185&D185&E185&F185","v":"UTF-4ComBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A185,FALSE)","v":0},null,null,null,null,null,null,{"$f":"T184","v":5.3326399999999996},null,5.3326399999999996]
[183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[184,"UT","F-4","Total",null,"Blk1","First",10000,{"$f":"B187&C187&D187&E187&F187","v":"UTF-4TotalBlk1"},null,{"$f":"M178+M181+M184","v":0},{"$f":"M187","v":0},{"$f":"HLOOKUP($M$4,rates,A187,FALSE)","v":0},null,null,null,null,null,null,{"$f":"T178+T181+T184","v":6.4930899999999996},null,6.4930899999999996]
[185,"UT","F-4","Total",null,"Blk2","All Over",10000,{"$f":"B188&C188&D188&E188&F188","v":"UTF-4TotalBlk2"},null,{"$f":"M179+M182+M185","v":0},{"$f":"M188","v":0},{"$f":"HLOOKUP($M$4,rates,A188,FALSE)","v":0},null,null,null,null,null,null,{"$f":"T179+T182+T185","v":6.4811299999999994},null,6.4811299999999994]
[186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[187,"UT","F-4","DNG","Yearly","Min",null,null,{"$f":"B190&C190&D190&E190&F190","v":"UTF-4DNGYearlyMin"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A190,FALSE)","v":0},null,null,null,null,null,null,38700,null,38700]
[188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"A192+1","v":190},"UT","NGV","DNG",null,null,"All Over",0,{"$f":"B193&C193&D193&E193&F193","v":"UTNGVDNG"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A193,FALSE)","v":4.9603099999999998},null,{"$f":"'Rate Design'!J35","v":{"$error":"#REF!"}},null,{"$f":"O193-M193","v":{"$error":"#REF!"}},{"$f":"(O193-M193)/M193","v":{"$error":"#REF!"}},null,2.5567000000000002,4.9603099999999998,-2.4036099999999996]
[191,"UT","NGV","SNG",null,null,"All Over",0,{"$f":"B194&C194&D194&E194&F194","v":"UTNGVSNG"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A194,FALSE)","v":0},null,{"$f":"M194","v":0},null,{"$f":"O194-M194","v":0},{"$f":"(O194-M194)/M194","v":{"$error":"#DIV/0!"}},null,0.88763999999999998,null,0.88763999999999998]
[192,"UT","NGV","Com",null,null,"All Over",0,{"$f":"B195&C195&D195&E195&F195","v":"UTNGVCom"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A195,FALSE)","v":0},null,{"$f":"M195","v":0},null,{"$f":"O195-M195","v":0},{"$f":"(O195-M195)/M195","v":{"$error":"#DIV/0!"}},null,5.3326399999999996,null,5.3326399999999996]
[193,"UT","NGV","Total",null,null,"All Over",0,{"$f":"B196&C196&D196&E196&F196","v":"UTNGVTotal"},null,{"$f":"SUM(M193:M195)","v":4.9603099999999998},{"$f":"M196","v":0},{"$f":"HLOOKUP($M$4,rates,A196,FALSE)","v":0},null,{"$f":"SUM(O193:O195)","v":{"$error":"#REF!"}},null,{"$f":"O196-M196","v":{"$error":"#REF!"}},{"$f":"(O196-M196)/M196","v":{"$error":"#REF!"}},null,{"$f":"SUM(T193:T195)","v":8.77698},null,8.77698]
[194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T197-M197","v":0}]
[195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[196,"UT","IS","DNG",null,"Blk1","First",2000,{"$f":"B199&C199&D199&E199&F199","v":"UTISDNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A199,FALSE)","v":0.23461000000000001},null,{"$f":"'Rate Design'!J67","v":{"$error":"#REF!"}},null,{"$f":"O199-M199","v":{"$error":"#REF!"}},{"$f":"(O199-M199)/M199","v":{"$error":"#REF!"}},null,0.14505999999999999,0.23461000000000001,-8.9550000000000018E-2]
[197,"UT","IS","DNG",null,"Blk2","Next",18000,{"$f":"B200&C200&D200&E200&F200","v":"UTISDNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A200,FALSE)","v":0.21584},null,{"$f":"'Rate Design'!J68","v":{"$error":"#REF!"}},null,{"$f":"O200-M200","v":{"$error":"#REF!"}},{"$f":"(O200-M200)/M200","v":{"$error":"#REF!"}},null,0.13083,0.21584,-8.5010000000000002E-2]
[198,"UT","IS","DNG",null,"Blk3","All Over",20000,{"$f":"B201&C201&D201&E201&F201","v":"UTISDNGBlk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A201,FALSE)","v":0.19857},null,{"$f":"'Rate Design'!J69","v":{"$error":"#REF!"}},null,{"$f":"O201-M201","v":{"$error":"#REF!"}},{"$f":"(O201-M201)/M201","v":{"$error":"#REF!"}},null,0.12053,0.19857,-7.8039999999999998E-2]
[199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[200,"UT","I-4","SNG",null,"Blk1","First",2000,{"$f":"B203&C203&D203&E203&F203","v":"UTI-4SNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A203,FALSE)","v":0},null,{"$f":"M203","v":0},null,{"$f":"O203-M203","v":0},{"$f":"(O203-M203)/M203","v":{"$error":"#DIV/0!"}},null,0.18268000000000001,null,0.18268000000000001]
[201,"UT","I-4","SNG",null,"Blk2","Next",18000,{"$f":"B204&C204&D204&E204&F204","v":"UTI-4SNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A204,FALSE)","v":0},null,{"$f":"M204","v":0},null,{"$f":"O204-M204","v":0},{"$f":"(O204-M204)/M204","v":{"$error":"#DIV/0!"}},null,{"$f":"T203","v":0.18268000000000001},null,0.18268000000000001]
[202,"UT","I-4","SNG",null,"Blk3","All Over",20000,{"$f":"B205&C205&D205&E205&F205","v":"UTI-4SNGBlk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A205,FALSE)","v":0},null,{"$f":"M205","v":0},null,{"$f":"O205-M205","v":0},{"$f":"(O205-M205)/M205","v":{"$error":"#DIV/0!"}},null,{"$f":"T204","v":0.18268000000000001},null,0.18268000000000001]
[203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[204,"UT","I-4","Com",null,"Blk1","First",2000,{"$f":"B207&C207&D207&E207&F207","v":"UTI-4ComBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A207,FALSE)","v":0},null,{"$f":"M207","v":0},null,{"$f":"O207-M207","v":0},{"$f":"(O207-M207)/M207","v":{"$error":"#DIV/0!"}},null,1.83989,null,1.83989]
[205,"UT","I-4","Com",null,"Blk2","Next",18000,{"$f":"B208&C208&D208&E208&F208","v":"UTI-4ComBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A208,FALSE)","v":0},null,{"$f":"M208","v":0},null,{"$f":"O208-M208","v":0},{"$f":"(O208-M208)/M208","v":{"$error":"#DIV/0!"}},null,{"$f":"T207","v":1.83989},null,1.83989]
[206,"UT","I-4","Com",null,"Blk3","All Over",20000,{"$f":"B209&C209&D209&E209&F209","v":"UTI-4ComBlk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A209,FALSE)","v":0},null,{"$f":"M209","v":0},null,{"$f":"O209-M209","v":0},{"$f":"(O209-M209)/M209","v":{"$error":"#DIV/0!"}},null,{"$f":"T208","v":1.83989},null,1.83989]
[207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[208,"UT","I-4","Total",null,"Blk1","First",2000,{"$f":"B211&C211&D211&E211&F211","v":"UTI-4TotalBlk1"},null,{"$f":"M199+M203+M207","v":0.23461000000000001},{"$f":"M211","v":0},{"$f":"HLOOKUP($M$4,rates,A211,FALSE)","v":0},null,{"$f":"O199+O203+O207","v":{"$error":"#REF!"}},null,{"$f":"O211-M211","v":{"$error":"#REF!"}},{"$f":"(O211-M211)/M211","v":{"$error":"#REF!"}},null,{"$f":"T199+T203+T207","v":2.1676299999999999},null,2.1676299999999999]
[209,"UT","I-4","Total",null,"Blk2","Next",18000,{"$f":"B212&C212&D212&E212&F212","v":"UTI-4TotalBlk2"},null,{"$f":"M200+M204+M208","v":0.21584},{"$f":"M212","v":0},{"$f":"HLOOKUP($M$4,rates,A212,FALSE)","v":0},null,{"$f":"O200+O204+O208","v":{"$error":"#REF!"}},null,{"$f":"O212-M212","v":{"$error":"#REF!"}},{"$f":"(O212-M212)/M212","v":{"$error":"#REF!"}},null,{"$f":"T200+T204+T208","v":2.1534},null,2.1534]
[210,"UT","I-4","Total",null,"Blk3","All Over",20000,{"$f":"B213&C213&D213&E213&F213","v":"UTI-4TotalBlk3"},null,{"$f":"M201+M205+M209","v":0.19857},{"$f":"M213","v":0},{"$f":"HLOOKUP($M$4,rates,A213,FALSE)","v":0},null,{"$f":"O201+O205+O209","v":{"$error":"#REF!"}},null,{"$f":"O213-M213","v":{"$error":"#REF!"}},{"$f":"(O213-M213)/M213","v":{"$error":"#REF!"}},null,{"$f":"T201+T205+T209","v":2.1431},null,2.1431]
[211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[213,"UT","IS-4","DNG",null,"Blk1","First",875,{"$f":"B216&C216&D216&E216&F216","v":"UTIS-4DNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A216,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O216-M216","v":{"$error":"#REF!"}},{"$f":"(O216-M216)/M216","v":{"$error":"#REF!"}},null,2.7627299999999999,null,2.7627299999999999]
[214,"UT","IS-4","DNG",null,"Blk2","Next",19125,{"$f":"B217&C217&D217&E217&F217","v":"UTIS-4DNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A217,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O217-M217","v":{"$error":"#REF!"}},{"$f":"(O217-M217)/M217","v":{"$error":"#REF!"}},null,0.13825999999999999,null,0.13825999999999999]
[215,"UT","IS-4","DNG",null,"Blk3","All Over",20000,{"$f":"B218&C218&D218&E218&F218","v":"UTIS-4DNGBlk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A218,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O218-M218","v":{"$error":"#REF!"}},{"$f":"(O218-M218)/M218","v":{"$error":"#REF!"}},null,0.12770000000000001,null,0.12770000000000001]
[216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[217,"UT","IS-4","SNG",null,"Blk1","First",875,{"$f":"B220&C220&D220&E220&F220","v":"UTIS-4SNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A220,FALSE)","v":0},null,{"$f":"M220","v":0},null,{"$f":"O220-M220","v":0},{"$f":"(O220-M220)/M220","v":{"$error":"#DIV/0!"}},null,0.18268000000000001,null,0.18268000000000001]
[218,"UT","IS-4","SNG",null,"Blk2","Next",19125,{"$f":"B221&C221&D221&E221&F221","v":"UTIS-4SNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A221,FALSE)","v":0},null,{"$f":"M221","v":0},null,{"$f":"O221-M221","v":0},{"$f":"(O221-M221)/M221","v":{"$error":"#DIV/0!"}},null,{"$f":"T220","v":0.18268000000000001},null,0.18268000000000001]
[219,"UT","IS-4","SNG",null,"Blk3","All Over",20000,{"$f":"B222&C222&D222&E222&F222","v":"UTIS-4SNGBlk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A222,FALSE)","v":0},null,{"$f":"M222","v":0},null,{"$f":"O222-M222","v":0},{"$f":"(O222-M222)/M222","v":{"$error":"#DIV/0!"}},null,{"$f":"T221","v":0.18268000000000001},null,0.18268000000000001]
[220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[221,"UT","IS-4","Com",null,"Blk1","First",875,{"$f":"B224&C224&D224&E224&F224","v":"UTIS-4ComBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A224,FALSE)","v":0},null,{"$f":"M224","v":0},null,{"$f":"O224-M224","v":0},{"$f":"(O224-M224)/M224","v":{"$error":"#DIV/0!"}},null,1.83989,null,1.83989]
[222,"UT","IS-4","Com",null,"Blk2","Next",19125,{"$f":"B225&C225&D225&E225&F225","v":"UTIS-4ComBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A225,FALSE)","v":0},null,{"$f":"M225","v":0},null,{"$f":"O225-M225","v":0},{"$f":"(O225-M225)/M225","v":{"$error":"#DIV/0!"}},null,{"$f":"T224","v":1.83989},null,1.83989]
[223,"UT","IS-4","Com",null,"Blk3","All Over",20000,{"$f":"B226&C226&D226&E226&F226","v":"UTIS-4ComBlk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A226,FALSE)","v":0},null,{"$f":"M226","v":0},null,{"$f":"O226-M226","v":0},{"$f":"(O226-M226)/M226","v":{"$error":"#DIV/0!"}},null,{"$f":"T225","v":1.83989},null,1.83989]
[224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[225,"UT","IS-4","Total",null,"Blk1","First",875,{"$f":"B228&C228&D228&E228&F228","v":"UTIS-4TotalBlk1"},null,{"$f":"M216+M220+M224","v":0},{"$f":"M228","v":0},{"$f":"HLOOKUP($M$4,rates,A228,FALSE)","v":0},null,{"$f":"O216+O220+O224","v":{"$error":"#REF!"}},null,{"$f":"O228-M228","v":{"$error":"#REF!"}},{"$f":"(O228-M228)/M228","v":{"$error":"#REF!"}},null,{"$f":"T216+T220+T224","v":4.7852999999999994},null,4.7852999999999994]
[226,"UT","IS-4","Total",null,"Blk2","Next",19125,{"$f":"B229&C229&D229&E229&F229","v":"UTIS-4TotalBlk2"},null,{"$f":"M217+M221+M225","v":0},{"$f":"M229","v":0},{"$f":"HLOOKUP($M$4,rates,A229,FALSE)","v":0},null,{"$f":"O217+O221+O225","v":{"$error":"#REF!"}},null,{"$f":"O229-M229","v":{"$error":"#REF!"}},{"$f":"(O229-M229)/M229","v":{"$error":"#REF!"}},null,{"$f":"T217+T221+T225","v":2.1608299999999998},null,2.1608299999999998]
[227,"UT","IS-4","Total",null,"Blk3","All Over",20000,{"$f":"B230&C230&D230&E230&F230","v":"UTIS-4TotalBlk3"},null,{"$f":"M218+M222+M226","v":0},{"$f":"M230","v":0},{"$f":"HLOOKUP($M$4,rates,A230,FALSE)","v":0},null,{"$f":"O218+O222+O226","v":{"$error":"#REF!"}},null,{"$f":"O230-M230","v":{"$error":"#REF!"}},{"$f":"(O230-M230)/M230","v":{"$error":"#REF!"}},null,{"$f":"T218+T222+T226","v":2.1502699999999999},null,2.1502699999999999]
[228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[230,"UT","T-1","DNG",null,null,"All Over",0,{"$f":"B233&C233&D233&E233&F233","v":"UTT-1DNG"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A233,FALSE)","v":0},null,null,null,null,null,null,2.3334999999999999,null,2.3334999999999999]
[231,"UT","T-1","SNG",null,null,"All Over",0,{"$f":"B234&C234&D234&E234&F234","v":"UTT-1SNG"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A234,FALSE)","v":0},null,null,null,null,null,null,1.2300500000000001,null,1.2300500000000001]
[232,"UT","T-1","Com",null,null,"All Over",0,{"$f":"B235&C235&D235&E235&F235","v":"UTT-1Com"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A235,FALSE)","v":0},null,null,null,null,null,null,{"$f":"T207","v":1.83989},null,1.83989]
[233,"UT","T-1","Total",null,null,"All Over",0,{"$f":"B236&C236&D236&E236&F236","v":"UTT-1Total"},null,{"$f":"SUM(M233:M235)","v":0},{"$f":"M236","v":0},{"$f":"HLOOKUP($M$4,rates,A236,FALSE)","v":0},null,null,null,null,null,null,{"$f":"SUM(T233:T235)","v":5.4034399999999998},null,5.4034399999999998]
[234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[236,"UT","ES","DNG",null,null,"All Over",0,{"$f":"B239&C239&D239&E239&F239","v":"UTESDNG"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A239,FALSE)","v":1.7550300000000001},null,{"$f":"'Rate Design'!J177","v":{"$error":"#N/A"}},null,{"$f":"O239-M239","v":{"$error":"#N/A"}},{"$f":"(O239-M239)/M239","v":{"$error":"#N/A"}},null,1.6682900000000001,1.7550300000000001,-8.6740000000000039E-2]
[237,"UT","E-1","SNG",null,null,"All Over",0,{"$f":"B240&C240&D240&E240&F240","v":"UTE-1SNG"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A240,FALSE)","v":0},null,{"$f":"M240","v":0},null,{"$f":"O240-M240","v":0},{"$f":"(O240-M240)/M240","v":{"$error":"#DIV/0!"}},null,6.3759600000000001,null,6.3759600000000001]
[238,"UT","E-1","Com",null,null,"All Over",0,{"$f":"B241&C241&D241&E241&F241","v":"UTE-1Com"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A241,FALSE)","v":0},null,{"$f":"M241","v":0},null,{"$f":"O241-M241","v":0},{"$f":"(O241-M241)/M241","v":{"$error":"#DIV/0!"}},null,{"$f":"T235","v":1.83989},null,1.83989]
[239,"UT","E-1","Total",null,null,"All Over",0,{"$f":"B242&C242&D242&E242&F242","v":"UTE-1Total"},null,{"$f":"SUM(M239:M241)","v":1.7550300000000001},{"$f":"M242","v":0},{"$f":"HLOOKUP($M$4,rates,A242,FALSE)","v":0},null,{"$f":"SUM(O239:O241)","v":{"$error":"#N/A"}},null,{"$f":"O242-M242","v":{"$error":"#N/A"}},{"$f":"(O242-M242)/M242","v":{"$error":"#N/A"}},null,{"$f":"SUM(T239:T241)","v":9.8841400000000004},null,9.8841400000000004]
[240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[242,"UT","FT-1","DNG",null,"Blk1","First",10000,{"$f":"B245&C245&D245&E245&F245","v":"UTFT-1DNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A245,FALSE)","v":0.20352999999999999},null,{"$f":"'Rate Design'!J87","v":{"$error":"#REF!"}},null,{"$f":"O245-M245","v":{"$error":"#REF!"}},{"$f":"(O245-M245)/M245","v":{"$error":"#REF!"}},null,0.17344999999999999,0.20352999999999999,-3.0079999999999996E-2]
[243,"UT","FT-1","DNG",null,"Blk2","Next",112500,{"$f":"B246&C246&D246&E246&F246","v":"UTFT-1DNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A246,FALSE)","v":0.18876000000000001},null,{"$f":"'Rate Design'!J88","v":{"$error":"#REF!"}},null,{"$f":"O246-M246","v":{"$error":"#REF!"}},{"$f":"(O246-M246)/M246","v":{"$error":"#REF!"}},null,0.16086,0.18876000000000001,-2.7900000000000008E-2]
[244,"UT","FT-1","DNG",null,"Blk3","Next",477500,{"$f":"B247&C247&D247&E247&F247","v":"UTFT-1DNGBlk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A247,FALSE)","v":0.12551000000000001},null,{"$f":"'Rate Design'!J89","v":{"$error":"#REF!"}},null,{"$f":"O247-M247","v":{"$error":"#REF!"}},{"$f":"(O247-M247)/M247","v":{"$error":"#REF!"}},null,0.10696,0.12551000000000001,-1.8550000000000011E-2]
[245,"UT","FT-1","DNG",null,"Blk4","All Over",600000,{"$f":"B248&C248&D248&E248&F248","v":"UTFT-1DNGBlk4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A248,FALSE)","v":2.7730000000000001E-2},null,{"$f":"'Rate Design'!J90","v":{"$error":"#REF!"}},null,{"$f":"O248-M248","v":{"$error":"#REF!"}},{"$f":"(O248-M248)/M248","v":{"$error":"#REF!"}},null,2.3630000000000002E-2,2.7730000000000001E-2,-4.0999999999999995E-3]
[246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[247,"UT","FT-1","DNG","Yearly","Min",null,null,{"$f":"B250&C250&D250&E250&F250","v":"UTFT-1DNGYearlyMin"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A250,FALSE)","v":20400},null,{"$f":"ROUND(O245*H245*12,-2)","v":{"$error":"#REF!"}},null,{"$f":"O250-M250","v":{"$error":"#REF!"}},{"$f":"(O250-M250)/M250","v":{"$error":"#REF!"}},null,20800,20400,400]
[248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[250,"UT","FT-1L","DNG",null,"Blk1","First",10000,{"$f":"B253&C253&D253&E253&F253","v":"UTFT-1LDNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A253,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O253-M253","v":{"$error":"#REF!"}},{"$f":"(O253-M253)/M253","v":{"$error":"#REF!"}},null,0,null,0]
[251,"UT","FT-1L","DNG",null,"Blk2","Next",112500,{"$f":"B254&C254&D254&E254&F254","v":"UTFT-1LDNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A254,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O254-M254","v":{"$error":"#REF!"}},{"$f":"(O254-M254)/M254","v":{"$error":"#REF!"}},null,0,null,0]
[252,"UT","FT-1L","DNG",null,"Blk3","Next",477500,{"$f":"B255&C255&D255&E255&F255","v":"UTFT-1LDNGBlk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A255,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O255-M255","v":{"$error":"#REF!"}},{"$f":"(O255-M255)/M255","v":{"$error":"#REF!"}},null,0,null,0]
[253,"UT","FT-1L","DNG",null,"Blk4","All Over",600000,{"$f":"B256&C256&D256&E256&F256","v":"UTFT-1LDNGBlk4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A256,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O256-M256","v":{"$error":"#REF!"}},{"$f":"(O256-M256)/M256","v":{"$error":"#REF!"}},null,0,null,0]
[{"$f":"A256+1","v":254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[255,"UT","FT-1L","DNG","Monthly","Min",null,null,"UTFT-1LDNGMonthlyMin",null,null,null,248000,null,248000,null,{"$f":"O258-M258","v":0},{"$f":"(O258-M258)/M258","v":0},null,248000,null,0]
[256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[258,"UT","FT-2","DNG",null,"Blk1","First",10000,{"$f":"B261&C261&D261&E261&F261","v":"UTFT-2DNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A261,FALSE)","v":0},null,null,null,null,null,null,0.19352,null,{"$f":"T261-M261","v":0.19352}]
[259,"UT","FT-2","DNG",null,"Blk2","Next",112500,{"$f":"B262&C262&D262&E262&F262","v":"UTFT-2DNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A262,FALSE)","v":0},null,null,null,null,null,null,0.17946999999999999,null,0.17946999999999999]
[260,"UT","FT-2","DNG",null,"Blk3","Next",477500,{"$f":"B263&C263&D263&E263&F263","v":"UTFT-2DNGBlk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A263,FALSE)","v":0},null,null,null,null,null,null,0.11149000000000001,null,0.11149000000000001]
[261,"UT","FT-2","DNG",null,"Blk4","All Over",600000,{"$f":"B264&C264&D264&E264&F264","v":"UTFT-2DNGBlk4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A264,FALSE)","v":0},null,null,null,null,null,null,2.4639999999999999E-2,null,2.4639999999999999E-2]
[262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[263,"UT","FT-2","CO2",null,"Blk1","First",10000,{"$f":"B266&C266&D266&E266&F266","v":"UTFT-2CO2Blk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A266,FALSE)","v":0},null,null,null,null,null,null,4.45E-3,null,4.45E-3]
[264,"UT","FT-2","CO2",null,"Blk2","Next",112500,{"$f":"B267&C267&D267&E267&F267","v":"UTFT-2CO2Blk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A267,FALSE)","v":0},null,null,null,null,null,null,{"$f":"T266","v":4.45E-3},null,4.45E-3]
[265,"UT","FT-2","CO2",null,"Blk3","Next",477500,{"$f":"B268&C268&D268&E268&F268","v":"UTFT-2CO2Blk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A268,FALSE)","v":0},null,null,null,null,null,null,{"$f":"T267","v":4.45E-3},null,4.45E-3]
[266,"UT","FT-2","CO2",null,"Blk4","All Over",600000,{"$f":"B269&C269&D269&E269&F269","v":"UTFT-2CO2Blk4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A269,FALSE)","v":0},null,null,null,null,null,null,{"$f":"T268","v":4.45E-3},null,4.45E-3]
[267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[268,"UT","FT-2","Total",null,"Blk1","First",10000,{"$f":"B271&C271&D271&E271&F271","v":"UTFT-2TotalBlk1"},null,{"$f":"M261+M266","v":0},{"$f":"M271","v":0},{"$f":"HLOOKUP($M$4,rates,A271,FALSE)","v":0},null,null,null,null,null,null,0.19797000000000001,null,0.19797000000000001]
[269,"UT","FT-2","Total",null,"Blk2","Next",112500,{"$f":"B272&C272&D272&E272&F272","v":"UTFT-2TotalBlk2"},null,{"$f":"M262+M267","v":0},{"$f":"M272","v":0},{"$f":"HLOOKUP($M$4,rates,A272,FALSE)","v":0},null,null,null,null,null,null,0.18392,null,0.18392]
[270,"UT","FT-2","Total",null,"Blk3","Next",477500,{"$f":"B273&C273&D273&E273&F273","v":"UTFT-2TotalBlk3"},null,{"$f":"M263+M268","v":0},{"$f":"M273","v":0},{"$f":"HLOOKUP($M$4,rates,A273,FALSE)","v":0},null,null,null,null,null,null,0.11594,null,0.11594]
[271,"UT","FT-2","Total",null,"Blk4","All Over",600000,{"$f":"B274&C274&D274&E274&F274","v":"UTFT-2TotalBlk4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A274,FALSE)","v":0},null,null,null,null,null,null,2.9090000000000001E-2,null,2.9090000000000001E-2]
[272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[273,"UT","FT-2","DNG","Yearly","Min",null,null,{"$f":"B276&C276&D276&E276&F276","v":"UTFT-2DNGYearlyMin"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A276,FALSE)","v":0},null,null,null,null,null,null,23200,null,23200]
[274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[276,"UT","FT-2C","DNG",null,"Blk1","First",100000,{"$f":"B279&C279&D279&E279&F279","v":"UTFT-2CDNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A279,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O279-M279","v":{"$error":"#REF!"}},{"$f":"(O279-M279)/M279","v":{"$error":"#REF!"}},null,0.1,null,0.1]
[277,"UT","FT-2C","DNG",null,"Blk2","All Over",100000,{"$f":"B280&C280&D280&E280&F280","v":"UTFT-2CDNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A280,FALSE)","v":0},null,0.02,null,{"$f":"O280-M280","v":0.02},{"$f":"(O280-M280)/M280","v":{"$error":"#DIV/0!"}},null,0.02,null,0.02]
[278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[279,"UT","FT-2C","DNG","Monthly","Min",null,null,"UTFT-1LDNGMonthlyMin",null,null,null,{"$f":"HLOOKUP($M$4,rates,A282,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O282-M282","v":{"$error":"#REF!"}},{"$f":"(O282-M282)/M282","v":{"$error":"#REF!"}},null,0,null,0]
[280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[282,"UT","MT","DNG",null,null,"All Over",0,{"$f":"B285&C285&D285&E285&F285","v":"UTMTDNG"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A285,FALSE)","v":0.64222000000000001},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O285-M285","v":{"$error":"#REF!"}},{"$f":"(O285-M285)/M285","v":{"$error":"#REF!"}},null,0.29776999999999998,0.64222000000000001,-0.34445000000000003]
[283,"UT","MT","Balancing",null,null,"All Over",0,{"$f":"B286&C286&D286&E286&F286","v":"UTMTBalancing"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A286,FALSE)","v":0.06},null,{"$f":"M286","v":0.06},null,{"$f":"O286-M286","v":0},{"$f":"(O286-M286)/M286","v":0},null,0.06,0.06,0]
[284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[286,"UT","TS","DNG",null,"Blk1","First",20000,{"$f":"B289&C289&D289&E289&F289","v":"UTTSDNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A289,FALSE)","v":0.19939999999999999},null,{"$f":"'Rate Design'!J119","v":{"$error":"#REF!"}},null,{"$f":"O289-M289","v":{"$error":"#REF!"}},{"$f":"(O289-M289)/M289","v":{"$error":"#REF!"}},null,0.12059,0.19939999999999999,-7.8809999999999991E-2]
[287,"UT","TS","DNG",null,"Blk2","Next",80000,{"$f":"B290&C290&D290&E290&F290","v":"UTTSDNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A290,FALSE)","v":0.14954999999999999},null,{"$f":"'Rate Design'!J120","v":{"$error":"#REF!"}},null,{"$f":"O290-M290","v":{"$error":"#REF!"}},{"$f":"(O290-M290)/M290","v":{"$error":"#REF!"}},null,0.11151999999999999,0.14954999999999999,-3.8029999999999994E-2]
[288,"UT","TS","DNG",null,"Blk3","Next",400000,{"$f":"B291&C291&D291&E291&F291","v":"UTTSDNGBlk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A291,FALSE)","v":0.11964},null,{"$f":"'Rate Design'!J121","v":{"$error":"#REF!"}},null,{"$f":"O291-M291","v":{"$error":"#REF!"}},{"$f":"(O291-M291)/M291","v":{"$error":"#REF!"}},null,2.4649999999999998E-2,0.11964,-9.4989999999999991E-2]
[289,"UT","TS","DNG",null,"Blk4","All Over",500000,{"$f":"B292&C292&D292&E292&F292","v":"UTTSDNGBlk4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A292,FALSE)","v":4.786E-2},null,{"$f":"'Rate Design'!J122","v":{"$error":"#REF!"}},null,{"$f":"O292-M292","v":{"$error":"#REF!"}},{"$f":"(O292-M292)/M292","v":{"$error":"#REF!"}},null,2.4649999999999998E-2,4.786E-2,-2.3210000000000001E-2]
[290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[291,"UT","IT","CO2",null,"Blk1","First",20000,{"$f":"B294&C294&D294&E294&F294","v":"UTITCO2Blk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A294,FALSE)","v":0},null,{"$f":"M294","v":0},null,{"$f":"O294-M294","v":0},{"$f":"(O294-M294)/M294","v":{"$error":"#DIV/0!"}},null,4.3E-3,null,4.3E-3]
[292,"UT","IT","CO2",null,"Blk2","Next",80000,{"$f":"B295&C295&D295&E295&F295","v":"UTITCO2Blk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A295,FALSE)","v":0},null,{"$f":"M295","v":0},null,{"$f":"O295-M295","v":0},{"$f":"(O295-M295)/M295","v":{"$error":"#DIV/0!"}},null,{"$f":"T294","v":4.3E-3},null,4.3E-3]
[293,"UT","IT","CO2",null,"Blk3","Next",400000,{"$f":"B296&C296&D296&E296&F296","v":"UTITCO2Blk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A296,FALSE)","v":0},null,{"$f":"M296","v":0},null,{"$f":"O296-M296","v":0},{"$f":"(O296-M296)/M296","v":{"$error":"#DIV/0!"}},null,{"$f":"T295","v":4.3E-3},null,4.3E-3]
[294,"UT","IT","CO2",null,"Blk4","All Over",500000,{"$f":"B297&C297&D297&E297&F297","v":"UTITCO2Blk4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A297,FALSE)","v":0},null,{"$f":"M297","v":0},null,{"$f":"O297-M297","v":0},{"$f":"(O297-M297)/M297","v":{"$error":"#DIV/0!"}},null,{"$f":"T296","v":4.3E-3},null,4.3E-3]
[295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[296,"UT","IT","Total",null,"Blk1","First",20000,{"$f":"B299&C299&D299&E299&F299","v":"UTITTotalBlk1"},null,{"$f":"M289+M294","v":0.19939999999999999},{"$f":"M299","v":0},{"$f":"HLOOKUP($M$4,rates,A299,FALSE)","v":0},null,{"$f":"O289+O294","v":{"$error":"#REF!"}},null,{"$f":"O299-M299","v":{"$error":"#REF!"}},{"$f":"(O299-M299)/M299","v":{"$error":"#REF!"}},null,0.12489,null,0.12489]
[297,"UT","IT","Total",null,"Blk2","Next",80000,{"$f":"B300&C300&D300&E300&F300","v":"UTITTotalBlk2"},null,{"$f":"M290+M295","v":0.14954999999999999},{"$f":"M300","v":0},{"$f":"HLOOKUP($M$4,rates,A300,FALSE)","v":0},null,{"$f":"O290+O295","v":{"$error":"#REF!"}},null,{"$f":"O300-M300","v":{"$error":"#REF!"}},{"$f":"(O300-M300)/M300","v":{"$error":"#REF!"}},null,0.11582000000000001,null,0.11582000000000001]
[298,"UT","IT","Total",null,"Blk3","Next",400000,{"$f":"B301&C301&D301&E301&F301","v":"UTITTotalBlk3"},null,{"$f":"M291+M296","v":0.11964},{"$f":"M301","v":0},{"$f":"HLOOKUP($M$4,rates,A301,FALSE)","v":0},null,{"$f":"O291+O296","v":{"$error":"#REF!"}},null,{"$f":"O301-M301","v":{"$error":"#REF!"}},{"$f":"(O301-M301)/M301","v":{"$error":"#REF!"}},null,2.895E-2,null,2.895E-2]
[299,"UT","IT","Total",null,"Blk4","All Over",500000,{"$f":"B302&C302&D302&E302&F302","v":"UTITTotalBlk4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A302,FALSE)","v":0},null,{"$f":"O292+O297","v":{"$error":"#REF!"}},null,{"$f":"O302-M302","v":{"$error":"#REF!"}},{"$f":"(O302-M302)/M302","v":{"$error":"#REF!"}},null,2.895E-2,null,2.895E-2]
[300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[302,"UT","IT-S","DNG",null,"Blk1","First",875,{"$f":"B305&C305&D305&E305&F305","v":"UTIT-SDNGBlk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A305,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O305-M305","v":{"$error":"#REF!"}},{"$f":"(O305-M305)/M305","v":{"$error":"#REF!"}},null,2.7159300000000002,null,2.7159300000000002]
[303,"UT","IT-S","DNG",null,"Blk2","Next",99125,{"$f":"B306&C306&D306&E306&F306","v":"UTIT-SDNGBlk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A306,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O306-M306","v":{"$error":"#REF!"}},{"$f":"(O306-M306)/M306","v":{"$error":"#REF!"}},null,0.11652999999999999,null,0.11652999999999999]
[304,"UT","IT-S","DNG",null,"Blk3","Next",400000,{"$f":"B307&C307&D307&E307&F307","v":"UTIT-SDNGBlk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A307,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O307-M307","v":{"$error":"#REF!"}},{"$f":"(O307-M307)/M307","v":{"$error":"#REF!"}},null,0.10777,null,0.10777]
[305,"UT","IT-S","DNG",null,"Blk4","All Over",500000,{"$f":"B308&C308&D308&E308&F308","v":"UTIT-SDNGBlk4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A308,FALSE)","v":0},null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"O308-M308","v":{"$error":"#REF!"}},{"$f":"(O308-M308)/M308","v":{"$error":"#REF!"}},null,0.10777,null,0.10777]
[306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[307,"UT","IT-S","CO2",null,"Blk1","First",875,{"$f":"B310&C310&D310&E310&F310","v":"UTIT-SCO2Blk1"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A310,FALSE)","v":0},null,{"$f":"M310","v":0},null,{"$f":"O310-M310","v":0},{"$f":"(O310-M310)/M310","v":{"$error":"#DIV/0!"}},null,4.3E-3,null,4.3E-3]
[308,"UT","IT-S","CO2",null,"Blk2","Next",99125,{"$f":"B311&C311&D311&E311&F311","v":"UTIT-SCO2Blk2"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A311,FALSE)","v":0},null,{"$f":"M311","v":0},null,{"$f":"O311-M311","v":0},{"$f":"(O311-M311)/M311","v":{"$error":"#DIV/0!"}},null,{"$f":"T310","v":4.3E-3},null,4.3E-3]
[309,"UT","IT-S","CO2",null,"Blk3","Next",400000,{"$f":"B312&C312&D312&E312&F312","v":"UTIT-SCO2Blk3"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A312,FALSE)","v":0},null,{"$f":"M312","v":0},null,{"$f":"O312-M312","v":0},{"$f":"(O312-M312)/M312","v":{"$error":"#DIV/0!"}},null,{"$f":"T311","v":4.3E-3},null,4.3E-3]
[310,"UT","IT-S","CO3",null,"Blk4","All Over",500000,{"$f":"B313&C313&D313&E313&F313","v":"UTIT-SCO3Blk4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A313,FALSE)","v":0},null,{"$f":"M313","v":0},null,{"$f":"O313-M313","v":0},{"$f":"(O313-M313)/M313","v":{"$error":"#DIV/0!"}},null,{"$f":"T312","v":4.3E-3},null,4.3E-3]
[311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[312,"UT","IT-S","Total",null,"Blk1","First",875,{"$f":"B315&C315&D315&E315&F315","v":"UTIT-STotalBlk1"},null,{"$f":"M305+M310","v":0},{"$f":"M315","v":0},{"$f":"HLOOKUP($M$4,rates,A315,FALSE)","v":0},null,{"$f":"O305+O310","v":{"$error":"#REF!"}},null,{"$f":"O315-M315","v":{"$error":"#REF!"}},{"$f":"(O315-M315)/M315","v":{"$error":"#REF!"}},null,{"$f":"T305+T310","v":2.7202300000000004},null,2.7202300000000004]
[313,"UT","IT-S","Total",null,"Blk2","Next",99125,{"$f":"B316&C316&D316&E316&F316","v":"UTIT-STotalBlk2"},null,{"$f":"M306+M311","v":0},{"$f":"M316","v":0},{"$f":"HLOOKUP($M$4,rates,A316,FALSE)","v":0},null,{"$f":"O306+O311","v":{"$error":"#REF!"}},null,{"$f":"O316-M316","v":{"$error":"#REF!"}},{"$f":"(O316-M316)/M316","v":{"$error":"#REF!"}},null,{"$f":"T306+T311","v":0.12082999999999999},null,0.12082999999999999]
[314,"UT","IT-S","Total",null,"Blk3","Next",400000,{"$f":"B317&C317&D317&E317&F317","v":"UTIT-STotalBlk3"},null,{"$f":"M307+M312","v":0},{"$f":"M317","v":0},{"$f":"HLOOKUP($M$4,rates,A317,FALSE)","v":0},null,{"$f":"O307+O312","v":{"$error":"#REF!"}},null,{"$f":"O317-M317","v":{"$error":"#REF!"}},{"$f":"(O317-M317)/M317","v":{"$error":"#REF!"}},null,{"$f":"T307+T312","v":0.11207},null,0.11207]
[315,"UT","IT-S","Total",null,"Blk4","All Over",500000,{"$f":"B318&C318&D318&E318&F318","v":"UTIT-STotalBlk4"},null,null,null,{"$f":"HLOOKUP($M$4,rates,A318,FALSE)","v":0},null,{"$f":"O308+O313","v":{"$error":"#REF!"}},null,{"$f":"O318-M318","v":{"$error":"#REF!"}},{"$f":"(O318-M318)/M318","v":{"$error":"#REF!"}},null,{"$f":"T308+T313","v":0.11207},null,0.11207]
[316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[317]
[318]
[319,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($M$4,rates,A322,FALSE)","v":0},null,{"$f":"SUM(O5:O317)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"SUM(T5:T317)","v":336508.74977369967},null,{"$f":"SUM(V8:V321)","v":65520.697800700058}]
[320,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M5:M318)","v":270988.16404299991}]
[321,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M323-M322","v":270988.16404299991}]

{"sheet":"Blocks","index":43,"n_rows":130,"n_cols":22,"rows_kept":130,"cut":false,"hidden":false,"merged":[[1,1,1,21],[3,16,3,17],[4,10,4,13],[3,2,3,7],[4,20,4,21]]}
[]
[null,"COMPARISON OF CURRENT AND PROPOSED BLOCK STRUCTURES AND RATES"]
[]
[null,null,"Current DNG Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change"]
[null,null,null,"Effective:",null,{"$f":"Rates!M4","v":"2009-04-01"},"Code",null,null,null,"Proposed DNG Rates",null,null,null,null,null,null,null,null,null,"% Change"]
[]
[null,"GS",null,null,null,null,null,null,null,null,"GS"]
[null,null,null,"Dth","Code","Summer",null,"Winter",null,null,null,"Dth","Summer","Winter",null,null,"Summer","Winter",null,null,"Summer","Winter"]
[null,null,"First",45,null,null,null,null,null,null,"First",45]
[1,null,"Base Rate",null,"UTGSRDNGSumBlk1",{"$f":"'Rate Design'!F7","v":1.89791},"UTGSRDNGWintBlk1",{"$f":"'Rate Design'!F3","v":2.2534100000000001},null,null,"Base Rate",null,{"$f":"'Rate Design'!J7","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!J3","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G10,rates2,5,FALSE)","v":2.46184},null,{"$f":"(M10-F10)/F10","v":{"$error":"#REF!"}},{"$f":"(N10-H10)/H10","v":{"$error":"#REF!"}},null,null,{"$f":"(M10-F10)/F10","v":{"$error":"#REF!"}},{"$f":"(N10-H10)/H10","v":{"$error":"#REF!"}}]
[{"$f":"A10+1","v":2},null,"CET Amortization",null,null,1.9619999999999999E-2,null,2.3300000000000001E-2,null,null,"CET Amortization",null,1.9619999999999999E-2,2.3300000000000001E-2]
[{"$f":"A11+1","v":3},null,"DSM Amortization",null,null,0.44996000000000003,null,0.44996000000000003,null,null,"DSM Amortization",null,0.44996000000000003,0.44996000000000003]
[{"$f":"A12+1","v":4},null,"First",45,null,{"$f":"SUM(F10:F12)","v":2.3674900000000001},null,{"$f":"SUM(H10:H12)","v":2.7266699999999999},null,null,"First",45,{"$f":"SUM(M10:M12)","v":{"$error":"#REF!"}},{"$f":"SUM(N10:N12)","v":{"$error":"#REF!"}}]
[]
[{"$f":"A13+1","v":5},null,"All Over",45,null,null,null,null,null,null,"Next ",155]
[{"$f":"A15+1","v":6},null,"Base Rate",null,"UTGSCDNGSumBlk2",{"$f":"'Rate Design'!F8","v":0.70455000000000001},"UTGSRDNGWintBlk2",{"$f":"'Rate Design'!F4","v":0.93554999999999999},null,null,"Base Rate",null,{"$f":"'Rate Design'!J8","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!J4","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G16,rates2,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"(M16-#REF!)/#REF!","v":{"$error":"#REF!"}},{"$f":"(N16-#REF!)/#REF!","v":{"$error":"#REF!"}}]
[{"$f":"A16+1","v":7},null,"CET Amortization",null,null,7.28E-3,null,9.6699999999999998E-3,null,null,"CET Amortization",null,7.28E-3,9.6699999999999998E-3]
[{"$f":"A17+1","v":8},null,"DSM Amortization",null,null,0.44996000000000003,null,0.44996000000000003,null,null,"DSM Amortization",null,0.44996000000000003,0.44996000000000003]
[{"$f":"A18+1","v":9},null,"All Over",45,null,{"$f":"SUM(F16:F18)","v":1.1617899999999999},null,{"$f":"SUM(H16:H18)","v":1.3951799999999999},null,null,"Next",155,{"$f":"SUM(M16:M18)","v":{"$error":"#REF!"}},{"$f":"SUM(N16:N18)","v":{"$error":"#REF!"}}]
[]
[{"$f":"A19+1","v":10},null,null,null,null,null,null,null,null,null,"All Over ",200]
[{"$f":"A21+1","v":11},null,null,null,null,null,null,null,null,null,"Base Rate",null,{"$f":"'Rate Design'!J9","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!J5","v":{"$error":"#REF!"}}]
[{"$f":"A22+1","v":12},null,null,null,null,null,null,null,null,null,"CET Amortization",null,7.28E-3,9.6699999999999998E-3]
[{"$f":"A23+1","v":13},null,null,null,null,null,null,null,null,null,"DSM Amortization",null,0.44996000000000003,0.44996000000000003]
[{"$f":"A24+1","v":14},null,null,null,null,null,null,null,null,null,"All Over",200,{"$f":"SUM(M22:M24)","v":{"$error":"#REF!"}},{"$f":"SUM(N22:N24)","v":{"$error":"#REF!"}}]
[]
[{"$f":"A25+1","v":15},null,"BSF 1",null,"UTFirmBSF1",{"$f":"VLOOKUP($E27,rates2,5,FALSE)","v":5},null,null,null,null,"BSF 1",null,{"$f":"VLOOKUP($E27,rates2,7,FALSE)","v":5},null,null,null,null,null,null,null,"N/A"]
[{"$f":"A27+1","v":16},null,"BSF 2",null,"UTFirmBSF2",{"$f":"VLOOKUP($E28,rates2,5,FALSE)","v":21},null,null,null,null,"BSF 2",null,{"$f":"VLOOKUP($E28,rates2,7,FALSE)","v":21},null,null,null,{"$f":"(M28-#REF!)/#REF!","v":{"$error":"#REF!"}},null,null,null,"N/A"]
[{"$f":"A28+1","v":17},null,"BSF 3",null,"UTFirmBSF3",{"$f":"VLOOKUP($E29,rates2,5,FALSE)","v":55},null,null,null,null,"BSF 3",null,{"$f":"VLOOKUP($E29,rates2,7,FALSE)","v":55},null,null,null,{"$f":"(M29-F27)/F27","v":10},null,null,null,"N/A"]
[{"$f":"A29+1","v":18},null,"BSF 4",null,"UTFirmBSF4",{"$f":"VLOOKUP($E30,rates2,5,FALSE)","v":244},null,null,null,null,"BSF 4",null,{"$f":"VLOOKUP($E30,rates2,7,FALSE)","v":244},null,null,null,{"$f":"(M30-F28)/F28","v":10.619047619047619},null,null,null,"N/A"]
[null,null,null,null,"UTFirmBSF5",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(M31-F29)/F29","v":-1},null,null,null,"N/A"]
[]
[]
[]
[]
[null,"FS",null,null,null,null,null,null,null,null,"FS (Firm Service)"]
[null,null,null,"Dth",null,"Summer",null,"Winter",null,null,null,"Dth","Summer","Winter",null,null,"Summer","Winter",null,null,"Summer","Winter"]
[{"$f":"A30+1","v":19},null,"First",200,"UTFSDNGSumBlk1",{"$f":"VLOOKUP($E38,rates2,5,FALSE)","v":0.65741000000000005},"UTFSDNGWintBlk1",{"$f":"VLOOKUP($G38,rates2,5,FALSE)","v":0.73516000000000004},null,null,"First",200,{"$f":"VLOOKUP($E38,rates2,7,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G38,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,{"$f":"(M38-F38)/F38","v":{"$error":"#REF!"}},{"$f":"(N38-H38)/H38","v":{"$error":"#REF!"}},null,null,{"$f":"(M38-F38)/F38","v":{"$error":"#REF!"}},{"$f":"(N38-H38)/H38","v":{"$error":"#REF!"}}]
[{"$f":"A38+1","v":20},null,"Next",1800,"UTFSDNGSumBlk2",{"$f":"VLOOKUP($E39,rates2,5,FALSE)","v":0.51415},"UTFSDNGWintBlk2",{"$f":"VLOOKUP($G39,rates2,5,FALSE)","v":0.58813000000000004},null,null,"Next",1800,{"$f":"VLOOKUP($E39,rates2,7,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G39,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,{"$f":"(M39-F39)/F39","v":{"$error":"#REF!"}},{"$f":"(N39-H39)/H39","v":{"$error":"#REF!"}},null,null,{"$f":"(M39-F39)/F39","v":{"$error":"#REF!"}},{"$f":"(N39-H39)/H39","v":{"$error":"#REF!"}}]
[{"$f":"A39+1","v":21},null,"All Over",2000,"UTFSDNGSumBlk3",{"$f":"VLOOKUP($E40,rates2,5,FALSE)","v":0.44675999999999999},"UTFSDNGWintBlk3",{"$f":"VLOOKUP($G40,rates2,5,FALSE)","v":0.52932000000000001},null,null,"All Over",2000,{"$f":"VLOOKUP($E40,rates2,7,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($G40,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,{"$f":"(M40-F40)/F40","v":{"$error":"#REF!"}},{"$f":"(N40-H40)/H40","v":{"$error":"#REF!"}},null,null,{"$f":"(M40-F40)/F40","v":{"$error":"#REF!"}},{"$f":"(N40-H40)/H40","v":{"$error":"#REF!"}}]
[]
[{"$f":"A40+1","v":22},null,"BSF 1",null,"UTFirmBSF1",{"$f":"VLOOKUP($E42,rates2,5,FALSE)","v":5},null,null,null,null,"BSF 1",null,{"$f":"VLOOKUP($E42,rates2,7,FALSE)","v":5},null,null,null,null,null,null,null,"N/A"]
[{"$f":"A42+1","v":23},null,"BSF 2",null,"UTFirmBSF2",{"$f":"VLOOKUP($E43,rates2,5,FALSE)","v":21},null,null,null,null,"BSF 2",null,{"$f":"VLOOKUP($E43,rates2,7,FALSE)","v":21},null,null,null,{"$f":"(M43-F42)/F42","v":3.2},null,null,null,"N/A"]
[{"$f":"A43+1","v":24},null,"BSF 3",null,"UTFirmBSF3",{"$f":"VLOOKUP($E44,rates2,5,FALSE)","v":55},null,null,null,null,"BSF 3",null,{"$f":"VLOOKUP($E44,rates2,7,FALSE)","v":55},null,null,null,{"$f":"(M44-F43)/F43","v":1.6190476190476191},null,null,null,"N/A"]
[{"$f":"A44+1","v":25},null,"BSF 4",null,"UTFirmBSF4",{"$f":"VLOOKUP($E45,rates2,5,FALSE)","v":244},null,null,null,null,"BSF 4",null,{"$f":"VLOOKUP($E45,rates2,7,FALSE)","v":244},null,null,null,{"$f":"(M45-F44)/F44","v":3.4363636363636365},null,null,null,"N/A"]
[{"$f":"A45+1","v":26},null,null,null,"UTFirmBSF5",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(M46-F45)/F45","v":-1},null,null,null,"N/A"]
[]
[]
[]
[]
[null,"NGV",null,null,null,null,null,null,null,null,"NGV (Natural Gas Vehicles)"]
[null,null,null,"Dth",null,"All Year",null,null,null,null,null,"Dth","All Year",null,null,null,"All Year",null,null,null,"All Year"]
[{"$f":"A46+1","v":27},null,"All",0,"UTNGVDNG",{"$f":"VLOOKUP($E53,rates2,5,FALSE)","v":4.9603099999999998},null,null,null,null,"All ",0,{"$f":"VLOOKUP($E53,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M53-F53)/F53","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M53-F53)/F53","v":{"$error":"#REF!"}}]
[]
[]
[null,"IS",null,null,null,null,null,null,null,null,"IS (Interruptible Service)"]
[null,null,null,"Dth",null,"All Year",null,null,null,null,null,"Dth","All Year",null,null,null,"All Year",null,null,null,"All Year"]
[{"$f":"A53+1","v":28},null,"First",2000,"UTISDNGBlk1",{"$f":"VLOOKUP($E58,rates2,5,FALSE)","v":0.23461000000000001},null,null,null,null,"First",2000,{"$f":"VLOOKUP($E58,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M58-F58)/F58","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M58-F58)/F58","v":{"$error":"#REF!"}}]
[{"$f":"A58+1","v":29},null,"Next",18000,"UTISDNGBlk2",{"$f":"VLOOKUP($E59,rates2,5,FALSE)","v":0.21584},null,null,null,null,"Next",18000,{"$f":"VLOOKUP($E59,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M59-F59)/F59","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M59-F59)/F59","v":{"$error":"#REF!"}}]
[{"$f":"A59+1","v":30},null,"All Over",20000,"UTISDNGBlk3",{"$f":"VLOOKUP($E60,rates2,5,FALSE)","v":0.19857},null,null,null,null,"All Over ",20000,{"$f":"VLOOKUP($E60,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M60-F60)/F60","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M60-F60)/F60","v":{"$error":"#REF!"}}]
[]
[{"$f":"A60+1","v":31},null,"BSF 1",null,"UTIntBSF1",{"$f":"VLOOKUP($E62,rates2,5,FALSE)","v":5},null,null,null,null,"BSF 1",null,{"$f":"VLOOKUP($E62,rates2,7,FALSE)","v":5},null,null,null,null,null,null,null,"N/A"]
[{"$f":"A62+1","v":32},null,"BSF 2",null,"UTIntBSF2",{"$f":"VLOOKUP($E63,rates2,5,FALSE)","v":29},null,null,null,null,"BSF 2",null,{"$f":"VLOOKUP($E63,rates2,7,FALSE)","v":29},null,null,null,{"$f":"(M62-F62)/F62","v":0},null,null,null,"N/A"]
[{"$f":"A63+1","v":33},null,"BSF 3",null,"UTIntBSF3",{"$f":"VLOOKUP($E64,rates2,5,FALSE)","v":67},null,null,null,null,"BSF 3",null,{"$f":"VLOOKUP($E64,rates2,7,FALSE)","v":67},null,null,null,{"$f":"(M64-F63)/F63","v":1.3103448275862069},null,null,null,"N/A"]
[{"$f":"A64+1","v":34},null,"BSF 4",null,"UTIntBSF4",{"$f":"VLOOKUP($E65,rates2,5,FALSE)","v":274},null,null,null,null,"BSF 4",null,{"$f":"VLOOKUP($E65,rates2,7,FALSE)","v":274},null,null,null,{"$f":"(M65-F64)/F64","v":3.08955223880597},null,null,null,"N/A"]
[null,null,null,null,"UTIntBSF5",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(M66-F65)/F65","v":-1}]
[]
[]
[null,"FT-1 (Firm Transportation #1)",null,null,null,null,null,null,null,null,"FT (Firm Transportation)"]
[null,null,null,"Dth",null,"All Year",null,null,null,null,null,"Dth","All Year",null,null,null,"All Year",null,null,null,"All Year"]
[{"$f":"A65+1","v":35},null,"First",10000,"UTFT-1DNGBlk1",{"$f":"VLOOKUP($E71,rates2,5,FALSE)","v":0.20352999999999999},null,null,null,null,"First",10000,{"$f":"VLOOKUP($E71,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M71-F71)/F71","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M71-F71)/F71","v":{"$error":"#REF!"}}]
[{"$f":"A71+1","v":36},null,"Next",112500,"UTFT-1DNGBlk2",{"$f":"VLOOKUP($E72,rates2,5,FALSE)","v":0.18876000000000001},null,null,null,null,"Next",112500,{"$f":"VLOOKUP($E72,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M72-F72)/F72","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M72-F72)/F72","v":{"$error":"#REF!"}}]
[{"$f":"A72+1","v":37},null,"Next",477500,"UTFT-1DNGBlk3",{"$f":"VLOOKUP($E73,rates2,5,FALSE)","v":0.12551000000000001},null,null,null,null,"Next",477500,{"$f":"VLOOKUP($E73,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M73-F73)/F73","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M73-F73)/F73","v":{"$error":"#REF!"}}]
[{"$f":"A73+1","v":38},null,"All Over",600000,"UTFT-1DNGBlk4",{"$f":"VLOOKUP($E74,rates2,5,FALSE)","v":2.7730000000000001E-2},null,null,null,null,"All Over",600000,{"$f":"VLOOKUP($E74,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"(M74-F74)/F74","v":{"$error":"#REF!"}}]
[]
[{"$f":"A74+1","v":39},null,"BSF 1",null,"UTFirmBSF1",{"$f":"VLOOKUP($E76,rates2,5,FALSE)","v":5},null,null,null,null,"BSF 1",null,{"$f":"VLOOKUP($E76,rates2,7,FALSE)","v":5},null,null,null,null,null,null,null,"N/A"]
[{"$f":"A76+1","v":40},null,"BSF 2",null,"UTFirmBSF2",{"$f":"VLOOKUP($E77,rates2,5,FALSE)","v":21},null,null,null,null,"BSF 2",null,{"$f":"VLOOKUP($E77,rates2,7,FALSE)","v":21},null,null,null,null,null,null,null,"N/A"]
[{"$f":"A77+1","v":41},null,"BSF 3",null,"UTFirmBSF3",{"$f":"VLOOKUP($E78,rates2,5,FALSE)","v":55},null,null,null,null,"BSF 3",null,{"$f":"VLOOKUP($E78,rates2,7,FALSE)","v":55},null,null,null,{"$f":"(M78-F77)/F77","v":1.6190476190476191},null,null,null,"N/A"]
[{"$f":"A78+1","v":42},null,"BSF 4",null,"UTFirmBSF4",{"$f":"VLOOKUP($E79,rates2,5,FALSE)","v":244},null,null,null,null,"BSF 4",null,{"$f":"VLOOKUP($E79,rates2,7,FALSE)","v":244},null,null,null,null,null,null,null,"N/A"]
[null,null,null,null,"UTFirmBSF5"]
[]
[]
[]
[{"$f":"A79+1","v":43},null,"Admin Primary",null,"UTTransAdminPrimary",{"$f":"VLOOKUP($E84,rates2,5,FALSE)","v":375},null,null,null,null,"Admin Primary",null,{"$f":"VLOOKUP($E84,rates2,7,FALSE)","v":375},null,{"$f":"VLOOKUP($E84,rates2,5,FALSE)","v":375},null,{"$f":"(L84-F84)/F84","v":-1},null,null,null,{"$f":"(M84-F84)/F84","v":0}]
[{"$f":"A84+1","v":44},null,"Admin Secondary",null,"UTTransAdminSecond",{"$f":"VLOOKUP($E85,rates2,5,FALSE)","v":187.5},null,null,null,null,"Admin Secondary",null,{"$f":"VLOOKUP($E85,rates2,7,FALSE)","v":187.5},null,{"$f":"VLOOKUP($E85,rates2,5,FALSE)","v":187.5},null,{"$f":"(L85-F85)/F85","v":-1},null,null,null,{"$f":"(M85-F85)/F85","v":0}]
[]
[]
[{"$f":"A85+1","v":45},"MT (Municipal Transportation)",null,null,null,null,null,null,null,null,"MT (Municipal Transportation)"]
[{"$f":"A88+1","v":46},null,null,"Dth",null,"All Year",null,null,null,null,null,"Dth","All Year",null,null,null,"All Year",null,null,null,"All Year"]
[47,null,"All Over",0,"UTMTDNG",{"$f":"VLOOKUP($E90,rates2,5,FALSE)","v":0.64222000000000001},null,null,null,null,"All Over",0,{"$f":"'Rate Design'!J153","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M90-F90)/F90","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M90-F90)/F90","v":{"$error":"#REF!"}}]
[]
[{"$f":"A90+1","v":48},null,"BSF 1",null,"UTFirmBSF1",{"$f":"VLOOKUP($E92,rates2,5,FALSE)","v":5},null,null,null,null,"BSF 1",null,{"$f":"VLOOKUP($E92,rates2,7,FALSE)","v":5},null,null,null,null,null,null,null,"N/A"]
[49,null,"BSF 2",null,"UTFirmBSF2",{"$f":"VLOOKUP($E93,rates2,5,FALSE)","v":21},null,null,null,null,"BSF 2",null,{"$f":"VLOOKUP($E93,rates2,7,FALSE)","v":21},null,null,null,{"$f":"(M93-F92)/F92","v":3.2},null,null,null,"N/A"]
[50,null,"BSF 3",null,"UTFirmBSF3",{"$f":"VLOOKUP($E94,rates2,5,FALSE)","v":55},null,null,null,null,"BSF 3",null,{"$f":"VLOOKUP($E94,rates2,7,FALSE)","v":55},null,null,null,{"$f":"(M94-F93)/F93","v":1.6190476190476191},null,null,null,"N/A"]
[51,null,"BSF 4",null,"UTFirmBSF4",{"$f":"VLOOKUP($E95,rates2,5,FALSE)","v":244},null,null,null,null,"BSF 4",null,{"$f":"VLOOKUP($E95,rates2,7,FALSE)","v":244},null,null,null,{"$f":"(M95-F94)/F94","v":3.4363636363636365},null,null,null,"N/A"]
[null,null,null,null,"UTFirmBSF5",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(M96-F95)/F95","v":-1}]
[]
[]
[]
[{"$f":"A95+1","v":52},null,"Admin Primary",null,"UTMTAdminPrimary",{"$f":"VLOOKUP($E100,rates2,5,FALSE)","v":375},null,null,null,null,"Admin Primary",null,{"$f":"VLOOKUP($E100,rates2,7,FALSE)","v":375},null,null,null,{"$f":"(M100-F100)/F100","v":0},null,null,null,{"$f":"(M100-F100)/F100","v":0}]
[{"$f":"A100+1","v":53},null,"Admin Secondary",null,"UTMTAdminSecond",{"$f":"VLOOKUP($E101,rates2,5,FALSE)","v":187.5},null,null,null,null,"Admin Secondary",null,{"$f":"VLOOKUP($E101,rates2,7,FALSE)","v":187.5},null,null,null,{"$f":"(M101-F101)/F101","v":0},null,null,null,{"$f":"(M101-F101)/F101","v":0}]
[]
[]
[null,"TS",null,null,null,null,null,null,null,null,"TS (Transportation Service)"]
[null,null,null,"Dth",null,"All Year",null,null,null,null,null,"Dth","All Year",null,null,null,"All Year",null,null,null,"All Year"]
[{"$f":"A101+1","v":54},null,"First",20000,"UTTSDNGBlk1",{"$f":"VLOOKUP($E106,rates2,5,FALSE)","v":0.19939999999999999},null,null,null,null,"First",20000,{"$f":"VLOOKUP($E106,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M106-F106)/F106","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M106-F106)/F106","v":{"$error":"#REF!"}}]
[{"$f":"A106+1","v":55},null,"Next",80000,"UTTSDNGBlk2",{"$f":"VLOOKUP($E107,rates2,5,FALSE)","v":0.14954999999999999},null,null,null,null,"Next",80000,{"$f":"VLOOKUP($E107,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M107-F107)/F107","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M107-F107)/F107","v":{"$error":"#REF!"}}]
[{"$f":"A107+1","v":56},null,"Next",400000,"UTTSDNGBlk3",{"$f":"VLOOKUP($E108,rates2,5,FALSE)","v":0.11964},null,null,null,null,"Next",400000,{"$f":"VLOOKUP($E108,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M108-F108)/F108","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M108-F108)/F108","v":{"$error":"#REF!"}}]
[{"$f":"A108+1","v":57},null,"All Over",500000,"UTTSDNGBlk4",{"$f":"VLOOKUP($E109,rates2,5,FALSE)","v":4.786E-2},null,null,null,null,"All Over",500000,{"$f":"VLOOKUP($E109,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M109-F109)/F109","v":{"$error":"#REF!"}},null,null,null,{"$f":"(M109-F109)/F109","v":{"$error":"#REF!"}}]
[]
[{"$f":"A109+1","v":58},null,"BSF 1",null,"UTIntBSF1",{"$f":"VLOOKUP($E112,rates2,5,FALSE)","v":29},null,null,null,null,"BSF 1",null,{"$f":"VLOOKUP($E111,rates2,7,FALSE)","v":5},null,null,null,null,null,null,null,"N/A"]
[{"$f":"A111+1","v":59},null,"BSF 2",null,"UTIntBSF2",{"$f":"VLOOKUP($E113,rates2,5,FALSE)","v":67},null,null,null,null,"BSF 2",null,{"$f":"VLOOKUP($E112,rates2,7,FALSE)","v":29},null,null,null,{"$f":"(M112-F111)/F111","v":0},null,null,null,"N/A"]
[{"$f":"A112+1","v":60},null,"BSF 3",null,"UTIntBSF3",{"$f":"VLOOKUP($E114,rates2,5,FALSE)","v":274},null,null,null,null,"BSF 3",null,{"$f":"VLOOKUP($E113,rates2,7,FALSE)","v":67},null,null,null,{"$f":"(M113-F112)/F112","v":0},null,null,null,"N/A"]
[{"$f":"A113+1","v":61},null,"BSF 4",null,"UTIntBSF4",{"$f":"VLOOKUP($E115,rates2,5,FALSE)","v":0},null,null,null,null,"BSF 4",null,{"$f":"VLOOKUP($E114,rates2,7,FALSE)","v":274},null,null,null,{"$f":"(M114-F113)/F113","v":0},null,null,null,"N/A"]
[null,null,null,null,"UTFirmBSF5",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(M115-F114)/F114","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"UTIntBSF6"]
[null,null,null,null,"UTIntBSF7"]
[]
[{"$f":"A114+1","v":62},null,"Admin Primary",null,"UTTransAdminPrimary",{"$f":"VLOOKUP($E119,rates2,5,FALSE)","v":375},null,null,null,null,"Admin Primary",null,{"$f":"VLOOKUP($E119,rates2,7,FALSE)","v":375},null,null,null,{"$f":"(M119-F119)/F119","v":0},null,null,null,{"$f":"(M119-F119)/F119","v":0}]
[{"$f":"A119+1","v":63},null,"Admin Secondary",null,"UTTransAdminSecond",{"$f":"VLOOKUP($E120,rates2,5,FALSE)","v":187.5},null,null,null,null,"Admin Secondary",null,{"$f":"VLOOKUP($E120,rates2,7,FALSE)","v":187.5},null,null,null,{"$f":"(M120-F120)/F120","v":0},null,null,null,{"$f":"(M120-F120)/F120","v":0}]
[]
[{"$f":"A120+1","v":64},null,"Demand per Dth \\1",null,"UTITDemand",{"$f":"VLOOKUP($E122,rates2,5,FALSE)","v":18.79},null,null,null,null,"Demand per Dth \\1",null,{"$f":"VLOOKUP($E122,rates2,7,FALSE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"(M122-F122)/F122","v":{"$error":"#REF!"}}]
[]
[null,null,"\\1 Annual demand charge for the amount"]
[null,null,"of firm decatherms per day contracted for."]
[]
[]
[null,"ES",null,null,null,null,null,null,null,null,"Emergency Service"]
[null,null,null,"Dth",null,"All Year",null,null,null,null,null,"Dth","All Year",null,null,null,"All Year",null,null,null,"All Year"]
[{"$f":"A122+1","v":65},null,"All",null,"UTESDNG",{"$f":"VLOOKUP($E130,rates2,5,FALSE)","v":1.7550300000000001},null,null,null,null,"All",null,{"$f":"VLOOKUP($E130,rates2,7,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"(M130-F130)/F130","v":{"$error":"#N/A"}},null,null,null,{"$f":"(M130-F130)/F130","v":{"$error":"#N/A"}}]

{"sheet":"Functionalization","index":44,"n_rows":837,"n_cols":27,"rows_kept":837,"cut":false,"hidden":false,"merged":[[1,5,1,10],[0,5,0,10],[119,1,119,4],[11,1,11,4],[8,1,8,4],[3,1,3,14],[5,1,5,2],[5,8,5,11],[5,24,5,26],[600,1,600,5],[532,1,532,5],[6,1,6,2],[6,3,6,4],[349,1,349,2],[349,3,349,4],[755,1,755,4],[754,1,754,5],[161,1,161,4],[671,1,671,4],[670,1,670,5]]}
[null,{"$f":"+'Control Panel'!B1","v":"Questar Gas Company"},null,null,null,"12 Months Ending June 2009 Test Year",null,null,null,null,null,null,null,"Deficiency",null,null,null,null,null,"Total"]
[null,{"$f":"'Control Panel'!B2","v":"Utah - DEC 2011 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G89","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"J348+J470","v":{"$error":"#REF!"}}]
[null,{"$f":"'Control Panel'!B3","v":"12 Months Ended : Dec-2011"}]
[null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[null,null,null,null,null,null,{"$f":"'COS Sum'!F9","v":"Utah"},{"$f":"IF('COS Alloc Factors'!$B$5=1,1,0)","v":1},null,{"$f":"IF('COS Alloc Factors'!$B$5=2,1,0)","v":0},{"$f":"IF('COS Alloc Factors'!$B$5=3,1,0)","v":0},{"$f":"IF('COS Alloc Factors'!$B$5=4,1,0)","v":0},null,null,null,null,null,null,null,"Total"]
[null,"FERC",null,null,null,"Allocation",{"$f":"'COS Sum'!F10","v":"Jurisdiction"},null,"Silos",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T8:T1299)","v":{"$error":"#N/A"}},null,null,null,null,"Silo Test"]
[null,"Account",null,"Description",null,"Factor",{"$f":"'COS Sum'!F11","v":"DNG Related"},"GS","Sum of Silos"," GSR&C","GS USAGE 1-6","GS BSF 1-4","FS","IS","TS","FT-1","NGV",null,"Total","Diff",null,null,null,"GS","R&C","Usage","BSF"]
[]
[1,"UTAH UTILITY OPERATING REVENUE"]
[{"$f":"A9+1","v":2},"Total Utah Utility Operating Revenue (Line 87)",null,null,null,null,{"$f":"G160","v":{"$error":"#N/A"}},{"$f":"H160","v":{"$error":"#N/A"}},{"$f":"+J10+K10+L10","v":{"$error":"#N/A"}},{"$f":"J160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(H10:Q10)","v":{"$error":"#N/A"}},{"$f":"S10-G10","v":{"$error":"#N/A"}},null,null,null,241162120.1320059,{"$f":"X10-J10","v":{"$error":"#N/A"}},{"$f":"X10-K10","v":{"$error":"#N/A"}},{"$f":"X10-L10","v":{"$error":"#N/A"}}]
[]
[{"$f":"A10+1","v":3},"UTILITY OPERATING EXPENSES"]
[{"$f":"A12+1","v":4},"Value of Gas Purchased During Interruption"]
[{"$f":"A13+1","v":5},"I-T","Interruptible Transportation",null,null,{"$f":"'COS Detail'!F625","v":"TS Value of Gas Purchase"},{"$f":"'COS Detail'!G625","v":0},{"$f":"'COS Detail'!H625","v":248121.0824631729},{"$f":"+J14+K14+L14","v":0},{"$f":"'COS Detail'!I625+'COS Detail'!J625","v":0},{"$f":"'COS Detail'!K625+'COS Detail'!L625+'COS Detail'!M625+'COS Detail'!N625+'COS Detail'!O625+'COS Detail'!P625+'COS Detail'!Q625","v":0},{"$f":"'COS Detail'!R625+'COS Detail'!S625+'COS Detail'!T625+'COS Detail'!U625","v":0},{"$f":"'COS Detail'!V625","v":17726.224574193035},{"$f":"'COS Detail'!W625","v":0},{"$f":"'COS Detail'!X625","v":-266962.63693080161},{"$f":"'COS Detail'!Y625","v":0},{"$f":"'COS Detail'!Z625","v":1115.3298934356758},null,{"$f":"SUM(H14:Q14)","v":-2.5011104298755527E-11},{"$f":"S14-G14","v":-2.5011104298755527E-11},null,null,null,258352.24130840361,{"$f":"X14-J14","v":258352.24130840361},{"$f":"X14-K14","v":258352.24130840361},{"$f":"X14-L14","v":258352.24130840361}]
[{"$f":"A14+1","v":6},"I-4","Interruptible Sales",null,null,{"$f":"'COS Detail'!F626","v":"IS Value of Gas Purchase"},{"$f":"'COS Detail'!G626","v":0},{"$f":"'COS Detail'!H626","v":25241.177649790578},{"$f":"+J15+K15+L15","v":0},{"$f":"'COS Detail'!I626+'COS Detail'!J626","v":0},{"$f":"'COS Detail'!K626+'COS Detail'!L626+'COS Detail'!M626+'COS Detail'!N626+'COS Detail'!O626+'COS Detail'!P626+'COS Detail'!Q626","v":0},{"$f":"'COS Detail'!R626+'COS Detail'!S626+'COS Detail'!T626+'COS Detail'!U626","v":0},{"$f":"'COS Detail'!V626","v":1803.2759614600632},{"$f":"'COS Detail'!W626","v":-27157.915311880253},{"$f":"'COS Detail'!X626","v":0},{"$f":"'COS Detail'!Y626","v":0},{"$f":"'COS Detail'!Z626","v":113.46170062961237},null,{"$f":"SUM(H15:Q15)","v":-1.5489831639570184E-12},{"$f":"S15-G15","v":-1.5489831639570184E-12},null,null,null,26281.986014045659,{"$f":"X15-J15","v":26281.986014045659},{"$f":"X15-K15","v":26281.986014045659},{"$f":"X15-L15","v":26281.986014045659}]
[{"$f":"A15+1","v":7},null,"Total Value of Gas Purchased ",null,null,null,{"$f":"SUM(G14:G15)","v":0},{"$f":"SUM(H14:H15)","v":273362.2601129635},{"$f":"+J16+K16+L16","v":0},{"$f":"SUM(J14:J15)","v":0},0,0,19529.500535653096,-27157.915311880253,-266962.63693080161,0,1228.7915940652881,null,{"$f":"SUM(H16:Q16)","v":2.7966962079517543E-11},{"$f":"S16-G16","v":2.7966962079517543E-11},null,null,null,284634.22732244927,{"$f":"X16-J16","v":284634.22732244927},{"$f":"X16-K16","v":284634.22732244927},{"$f":"X16-L16","v":284634.22732244927}]
[]
[{"$f":"A16+1","v":8},"Production Expenses"]
[{"$f":"A18+1","v":9},810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"'COS Detail'!F645","v":"Distribution O&M Expense"},{"$f":"'COS Detail'!G645","v":-27868.658463010812},{"$f":"'COS Detail'!H645","v":{"$error":"#REF!"}},{"$f":"+J19+K19+L19","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I645+'COS Detail'!J645","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K645+'COS Detail'!L645+'COS Detail'!M645+'COS Detail'!N645+'COS Detail'!O645+'COS Detail'!P645+'COS Detail'!Q645","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R645+'COS Detail'!S645+'COS Detail'!T645+'COS Detail'!U645","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V645","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W645","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X645","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y645","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z645","v":{"$error":"#REF!"}},null,{"$f":"SUM(H19:Q19)","v":{"$error":"#REF!"}},{"$f":"S19-G19","v":{"$error":"#REF!"}},null,null,null,-223888.25236351154,{"$f":"X19-J19","v":{"$error":"#REF!"}},{"$f":"X19-K19","v":{"$error":"#REF!"}},{"$f":"X19-L19","v":{"$error":"#REF!"}}]
[{"$f":"A19+1","v":10},812,"Gas Used for Other Utility Operations",null,null,{"$f":"'COS Detail'!F646","v":"Distribution O&M Expense"},{"$f":"'COS Detail'!G646","v":-1177122.1590941811},{"$f":"'COS Detail'!H646","v":{"$error":"#REF!"}},{"$f":"+J20+K20+L20","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I646+'COS Detail'!J646","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K646+'COS Detail'!L646+'COS Detail'!M646+'COS Detail'!N646+'COS Detail'!O646+'COS Detail'!P646+'COS Detail'!Q646","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R646+'COS Detail'!S646+'COS Detail'!T646+'COS Detail'!U646","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V646","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W646","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X646","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y646","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z646","v":{"$error":"#REF!"}},null,{"$f":"SUM(H20:Q20)","v":{"$error":"#REF!"}},{"$f":"S20-G20","v":{"$error":"#REF!"}},null,null,null,-1120762.0129508469,{"$f":"X20-J20","v":{"$error":"#REF!"}},{"$f":"X20-K20","v":{"$error":"#REF!"}},{"$f":"X20-L20","v":{"$error":"#REF!"}}]
[{"$f":"A20+1","v":11},null,"Total Production Expenses",null,null,null,{"$f":"SUM(G19:G20)","v":-1204990.8175571919},{"$f":"SUM(H19:H20)","v":{"$error":"#REF!"}},{"$f":"+J21+K21+L21","v":{"$error":"#REF!"}},{"$f":"SUM(J19:J20)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H21:Q21)","v":{"$error":"#REF!"}},{"$f":"S21-G21","v":{"$error":"#REF!"}},null,null,null,-1344650.2653143585,{"$f":"X21-J21","v":{"$error":"#REF!"}},{"$f":"X21-K21","v":{"$error":"#REF!"}},{"$f":"X21-L21","v":{"$error":"#REF!"}}]
[]
[{"$f":"A21+1","v":12},"Distribution Operations & Maintenance Expenses"]
[{"$f":"A23+1","v":13},870,"Operation Supervision & Engineering",null,null,{"$f":"'COS Detail'!F653","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G653","v":11010188.969999999},{"$f":"'COS Detail'!H653","v":{"$error":"#REF!"}},{"$f":"+J24+K24+L24","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I653+'COS Detail'!J653","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K653+'COS Detail'!L653+'COS Detail'!M653+'COS Detail'!N653+'COS Detail'!O653+'COS Detail'!P653+'COS Detail'!Q653","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R653+'COS Detail'!S653+'COS Detail'!T653+'COS Detail'!U653","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V653","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W653","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X653","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y653","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z653","v":{"$error":"#REF!"}},null,{"$f":"SUM(H24:Q24)","v":{"$error":"#REF!"}},{"$f":"S24-G24","v":{"$error":"#REF!"}},null,null,null,10151733.509873131,{"$f":"X24-J24","v":{"$error":"#REF!"}},{"$f":"X24-K24","v":{"$error":"#REF!"}},{"$f":"X24-L24","v":{"$error":"#REF!"}}]
[14,871,"Distribution Load Dispatching",null,null,{"$f":"'COS Detail'!F658","v":"Throughput"},{"$f":"'COS Detail'!G658","v":1614735.12},{"$f":"'COS Detail'!H658","v":929973.22796301695},{"$f":"+J25+K25+L25","v":0},{"$f":"'COS Detail'!I658+'COS Detail'!J658","v":0},{"$f":"'COS Detail'!K658+'COS Detail'!L658+'COS Detail'!M658+'COS Detail'!N658+'COS Detail'!O658+'COS Detail'!P658+'COS Detail'!Q658","v":0},{"$f":"'COS Detail'!R658+'COS Detail'!S658+'COS Detail'!T658+'COS Detail'!U658","v":0},{"$f":"'COS Detail'!V658","v":66438.990686357371},{"$f":"'COS Detail'!W658","v":17552.636102936325},{"$f":"'COS Detail'!X658","v":312071.38798461232},{"$f":"'COS Detail'!Y658","v":284518.55154893326},{"$f":"'COS Detail'!Z658","v":4180.3257141439099},null,1614735.12,0,null,null,null,946524.46151383163,946524.46151383163,946524.46151383163,946524.46151383163]
[15,872,"Compressor Station Labor & Expenses",null,null,{"$f":"'COS Detail'!F663","v":"60% Peak Day 40% Throughput"},{"$f":"'COS Detail'!G663","v":0},{"$f":"'COS Detail'!H663","v":0},{"$f":"+J26+K26+L26","v":0},{"$f":"'COS Detail'!I663+'COS Detail'!J663","v":0},{"$f":"'COS Detail'!K663+'COS Detail'!L663+'COS Detail'!M663+'COS Detail'!N663+'COS Detail'!O663+'COS Detail'!P663+'COS Detail'!Q663","v":0},{"$f":"'COS Detail'!R663+'COS Detail'!S663+'COS Detail'!T663+'COS Detail'!U663","v":0},{"$f":"'COS Detail'!V663","v":0},{"$f":"'COS Detail'!W663","v":0},{"$f":"'COS Detail'!X663","v":0},{"$f":"'COS Detail'!Y663","v":0},{"$f":"'COS Detail'!Z663","v":0},null,0,0,null,null,null,0,0,0,0]
[16,873,"Compressor Station Fuel & Power",null,null,{"$f":"'COS Detail'!F668","v":"60% Peak Day 40% Throughput"},{"$f":"'COS Detail'!G668","v":28810},{"$f":"'COS Detail'!H668","v":20368.186062165725},{"$f":"+J27+K27+L27","v":0},{"$f":"'COS Detail'!I668+'COS Detail'!J668","v":0},{"$f":"'COS Detail'!K668+'COS Detail'!L668+'COS Detail'!M668+'COS Detail'!N668+'COS Detail'!O668+'COS Detail'!P668+'COS Detail'!Q668","v":0},{"$f":"'COS Detail'!R668+'COS Detail'!S668+'COS Detail'!T668+'COS Detail'!U668","v":0},{"$f":"'COS Detail'!V668","v":962.04013087798808},{"$f":"'COS Detail'!W668","v":188.72041749342841},{"$f":"'COS Detail'!X668","v":3569.6111924742122},{"$f":"'COS Detail'!Y668","v":3671.4027151198875},{"$f":"'COS Detail'!Z668","v":50.039481868753377},null,28809.999999999989,0,null,null,null,190813.96297915161,190813.96297915161,190813.96297915161,190813.96297915161]
[17,874,"Mains & Service Expenses",null,null,{"$f":"'COS Detail'!F673","v":"Mains & Service Lines"},{"$f":"'COS Detail'!G673","v":7028068.1199999992},{"$f":"'COS Detail'!H673","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I673+'COS Detail'!J673","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K673+'COS Detail'!L673+'COS Detail'!M673+'COS Detail'!N673+'COS Detail'!O673+'COS Detail'!P673+'COS Detail'!Q673","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R673+'COS Detail'!S673+'COS Detail'!T673+'COS Detail'!U673","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V673","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W673","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X673","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y673","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z673","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,6396261.2653642613,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,875,"Measuring & Regulating Station Expenses",null,null,{"$f":"'COS Detail'!F678","v":"60% Peak Day 40% Throughput"},{"$f":"'COS Detail'!G678","v":1520861.11},{"$f":"'COS Detail'!H678","v":1075223.258007355},0,{"$f":"'COS Detail'!I678+'COS Detail'!J678","v":0},{"$f":"'COS Detail'!K678+'COS Detail'!L678+'COS Detail'!M678+'COS Detail'!N678+'COS Detail'!O678+'COS Detail'!P678+'COS Detail'!Q678","v":0},{"$f":"'COS Detail'!R678+'COS Detail'!S678+'COS Detail'!T678+'COS Detail'!U678","v":0},{"$f":"'COS Detail'!V678","v":50785.471062535311},{"$f":"'COS Detail'!W678","v":9962.4277552488365},{"$f":"'COS Detail'!X678","v":188437.44673567353},{"$f":"'COS Detail'!Y678","v":193810.95482729076},{"$f":"'COS Detail'!Z678","v":2641.5516118964642},null,1520861.1099999999,0,null,null,null,1903762.7309385377,1903762.7309385377,1903762.7309385377,1903762.7309385377]
[19,878,"Meter & House Regulator Expenses",null,null,{"$f":"'COS Detail'!F683","v":"Meters & Regulators"},{"$f":"'COS Detail'!G683","v":4672675.9000000004},{"$f":"'COS Detail'!H683","v":4400477.9069042448},0,{"$f":"'COS Detail'!I683+'COS Detail'!J683","v":0},{"$f":"'COS Detail'!K683+'COS Detail'!L683+'COS Detail'!M683+'COS Detail'!N683+'COS Detail'!O683+'COS Detail'!P683+'COS Detail'!Q683","v":0},{"$f":"'COS Detail'!R683+'COS Detail'!S683+'COS Detail'!T683+'COS Detail'!U683","v":0},{"$f":"'COS Detail'!V683","v":76534.944354678257},{"$f":"'COS Detail'!W683","v":25387.734814892119},{"$f":"'COS Detail'!X683","v":135842.99134350524},{"$f":"'COS Detail'!Y683","v":34432.322582679997},{"$f":"'COS Detail'!Z683","v":0},null,4672675.9000000013,0,null,null,null,2788370.6184109421,2788370.6184109421,2788370.6184109421,2788370.6184109421]
[20,879,"Customer Installations Expenses",null,null,{"$f":"'COS Detail'!F688","v":"Customers"},{"$f":"'COS Detail'!G688","v":3070797.28},{"$f":"'COS Detail'!H688","v":0},0,{"$f":"'COS Detail'!I688+'COS Detail'!J688","v":0},{"$f":"'COS Detail'!K688+'COS Detail'!L688+'COS Detail'!M688+'COS Detail'!N688+'COS Detail'!O688+'COS Detail'!P688+'COS Detail'!Q688","v":0},{"$f":"'COS Detail'!R688+'COS Detail'!S688+'COS Detail'!T688+'COS Detail'!U688","v":0},{"$f":"'COS Detail'!V688","v":2290317.1722086566},{"$f":"'COS Detail'!W688","v":255615.75582685904},{"$f":"'COS Detail'!X688","v":443067.310099889},{"$f":"'COS Detail'!Y688","v":17041.050388457268},{"$f":"'COS Detail'!Z688","v":64755.99147613762},null,3070797.2799999993,0,null,null,null,1756753.4987220454,1756753.4987220454,1756753.4987220454,1756753.4987220454]
[21,880,"Other Expenses",null,null,{"$f":"'COS Detail'!F693","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G693","v":7156060.330000001},{"$f":"'COS Detail'!H693","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I693+'COS Detail'!J693","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K693+'COS Detail'!L693+'COS Detail'!M693+'COS Detail'!N693+'COS Detail'!O693+'COS Detail'!P693+'COS Detail'!Q693","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R693+'COS Detail'!S693+'COS Detail'!T693+'COS Detail'!U693","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V693","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W693","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X693","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y693","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z693","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,5556075.854673502,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,"881","Rents",null,null,{"$f":"'COS Detail'!F698","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G698","v":71085.67},{"$f":"'COS Detail'!H698","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I698+'COS Detail'!J698","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K698+'COS Detail'!L698+'COS Detail'!M698+'COS Detail'!N698+'COS Detail'!O698+'COS Detail'!P698+'COS Detail'!Q698","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R698+'COS Detail'!S698+'COS Detail'!T698+'COS Detail'!U698","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V698","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W698","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X698","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y698","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z698","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,82159.914657397763,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,885,"Maintenance Supervision & Engineering",null,null,{"$f":"'COS Detail'!F703","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G703","v":520225.19000000006},{"$f":"'COS Detail'!H703","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I703+'COS Detail'!J703","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K703+'COS Detail'!L703+'COS Detail'!M703+'COS Detail'!N703+'COS Detail'!O703+'COS Detail'!P703+'COS Detail'!Q703","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R703+'COS Detail'!S703+'COS Detail'!T703+'COS Detail'!U703","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V703","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W703","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X703","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y703","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z703","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,433643.28951998428,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[24,886,"Maintenance of Structures & Improvements",null,null,{"$f":"'COS Detail'!F708","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G708","v":71541.849999999991},{"$f":"'COS Detail'!H708","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I708+'COS Detail'!J708","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K708+'COS Detail'!L708+'COS Detail'!M708+'COS Detail'!N708+'COS Detail'!O708+'COS Detail'!P708+'COS Detail'!Q708","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R708+'COS Detail'!S708+'COS Detail'!T708+'COS Detail'!U708","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V708","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W708","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X708","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y708","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z708","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,30254.593916035294,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[25,887,"Maintenance of Mains",null,null,{"$f":"'COS Detail'!F713","v":"Mains"},{"$f":"'COS Detail'!G713","v":6885773.3700000001},{"$f":"'COS Detail'!H713","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I713+'COS Detail'!J713","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K713+'COS Detail'!L713+'COS Detail'!M713+'COS Detail'!N713+'COS Detail'!O713+'COS Detail'!P713+'COS Detail'!Q713","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R713+'COS Detail'!S713+'COS Detail'!T713+'COS Detail'!U713","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V713","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W713","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X713","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y713","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z713","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,6758697.0811960008,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[26,888,"Maint of Compressor Station Equipment",null,null,{"$f":"'COS Detail'!F718","v":"NGV"},{"$f":"'COS Detail'!G718","v":1317999.99},{"$f":"'COS Detail'!H718","v":0},0,{"$f":"'COS Detail'!I718+'COS Detail'!J718","v":0},{"$f":"'COS Detail'!K718+'COS Detail'!L718+'COS Detail'!M718+'COS Detail'!N718+'COS Detail'!O718+'COS Detail'!P718+'COS Detail'!Q718","v":0},{"$f":"'COS Detail'!R718+'COS Detail'!S718+'COS Detail'!T718+'COS Detail'!U718","v":0},{"$f":"'COS Detail'!V718","v":0},{"$f":"'COS Detail'!W718","v":0},{"$f":"'COS Detail'!X718","v":0},{"$f":"'COS Detail'!Y718","v":0},{"$f":"'COS Detail'!Z718","v":1317999.99},null,1317999.99,0,null,null,null,0,0,0,0]
[27,889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"'COS Detail'!F723","v":"60% Peak Day 40% Throughput"},{"$f":"'COS Detail'!G723","v":117854.51999999996},{"$f":"'COS Detail'!H723","v":83321.165971094451},0,{"$f":"'COS Detail'!I723+'COS Detail'!J723","v":0},{"$f":"'COS Detail'!K723+'COS Detail'!L723+'COS Detail'!M723+'COS Detail'!N723+'COS Detail'!O723+'COS Detail'!P723+'COS Detail'!Q723","v":0},{"$f":"'COS Detail'!R723+'COS Detail'!S723+'COS Detail'!T723+'COS Detail'!U723","v":0},{"$f":"'COS Detail'!V723","v":3935.4660827963357},{"$f":"'COS Detail'!W723","v":772.00812974271435},{"$f":"'COS Detail'!X723","v":14602.388534386524},{"$f":"'COS Detail'!Y723","v":15018.792249814334},{"$f":"'COS Detail'!Z723","v":204.69903216558939},null,117854.51999999995,0,null,null,null,161795.59290939727,161795.59290939727,161795.59290939727,161795.59290939727]
[28,892,"Maintenance of Services",null,null,{"$f":"'COS Detail'!F728","v":"Service Lines"},{"$f":"'COS Detail'!G728","v":1122887.3500000001},{"$f":"'COS Detail'!H728","v":1114037.3457121556},0,{"$f":"'COS Detail'!I728+'COS Detail'!J728","v":0},{"$f":"'COS Detail'!K728+'COS Detail'!L728+'COS Detail'!M728+'COS Detail'!N728+'COS Detail'!O728+'COS Detail'!P728+'COS Detail'!Q728","v":0},{"$f":"'COS Detail'!R728+'COS Detail'!S728+'COS Detail'!T728+'COS Detail'!U728","v":0},{"$f":"'COS Detail'!V728","v":3242.3575375666819},{"$f":"'COS Detail'!W728","v":529.08520572138389},{"$f":"'COS Detail'!X728","v":3730.7773300175695},{"$f":"'COS Detail'!Y728","v":1215.078508036416},{"$f":"'COS Detail'!Z728","v":132.70570650258034},null,1122887.3500000003,0,null,null,null,4594140.5907841036,4594140.5907841036,4594140.5907841036,4594140.5907841036]
[29,893,"Maintenance of Meters & House Regulators",null,null,{"$f":"'COS Detail'!F733","v":"Meters & Regulators"},{"$f":"'COS Detail'!G733","v":1008027.0900000001},{"$f":"'COS Detail'!H733","v":949306.35764958081},0,{"$f":"'COS Detail'!I733+'COS Detail'!J733","v":0},{"$f":"'COS Detail'!K733+'COS Detail'!L733+'COS Detail'!M733+'COS Detail'!N733+'COS Detail'!O733+'COS Detail'!P733+'COS Detail'!Q733","v":0},{"$f":"'COS Detail'!R733+'COS Detail'!S733+'COS Detail'!T733+'COS Detail'!U733","v":0},{"$f":"'COS Detail'!V733","v":16510.731514924511},{"$f":"'COS Detail'!W733","v":5476.8456008574003},{"$f":"'COS Detail'!X733","v":29305.13868100477},{"$f":"'COS Detail'!Y733","v":7428.0165536326194},{"$f":"'COS Detail'!Z733","v":0},null,1008027.0900000001,0,null,null,null,892911.79104238877,892911.79104238877,892911.79104238877,892911.79104238877]
[30,null,"Total Distribution O&M Expenses",null,null,null,{"$f":"SUM(G24:G40)","v":47217591.860000007},{"$f":"SUM(H24:H40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(J24:J40)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,42643898.756500706,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$f":"A41+1","v":31},"Customer Accounts Expense"]
[{"$f":"A43+1","v":32},901,"Supervision",null,null,{"$f":"'COS Detail'!F756","v":"75% Customers 25% DNG Rev"},{"$f":"'COS Detail'!G756","v":1078236.8199999998},{"$f":"'COS Detail'!H756","v":{"$error":"#N/A"}},{"$f":"+J44+K44+L44","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I756+'COS Detail'!J756","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K756+'COS Detail'!L756+'COS Detail'!M756+'COS Detail'!N756+'COS Detail'!O756+'COS Detail'!P756+'COS Detail'!Q756","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R756+'COS Detail'!S756+'COS Detail'!T756+'COS Detail'!U756","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V756","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W756","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X756","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y756","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z756","v":{"$error":"#N/A"}},null,{"$f":"SUM(H44:Q44)","v":{"$error":"#N/A"}},{"$f":"S44-G44","v":{"$error":"#N/A"}},null,null,null,876640.34452045581,{"$f":"X44-J44","v":{"$error":"#N/A"}},{"$f":"X44-K44","v":{"$error":"#N/A"}},{"$f":"X44-L44","v":{"$error":"#N/A"}}]
[33,902,"Meter Reading Expense",null,null,{"$f":"'COS Detail'!F761","v":"Customers"},{"$f":"'COS Detail'!G761","v":3208926.87},{"$f":"'COS Detail'!H761","v":0},0,{"$f":"'COS Detail'!I761+'COS Detail'!J761","v":0},{"$f":"'COS Detail'!K761+'COS Detail'!L761+'COS Detail'!M761+'COS Detail'!N761+'COS Detail'!O761+'COS Detail'!P761+'COS Detail'!Q761","v":0},{"$f":"'COS Detail'!R761+'COS Detail'!S761+'COS Detail'!T761+'COS Detail'!U761","v":0},{"$f":"'COS Detail'!V761","v":2393339.4635294117},{"$f":"'COS Detail'!W761","v":267113.7794117647},{"$f":"'COS Detail'!X761","v":462997.21764705883},{"$f":"'COS Detail'!Y761","v":17807.585294117649},{"$f":"'COS Detail'!Z761","v":67668.824117647062},null,3208926.87,0,null,null,null,3166984.7468652227,3166984.7468652227,3166984.7468652227,3166984.7468652227]
[34,9031,"Customer Records Expense",null,null,{"$f":"'COS Detail'!F766","v":"75% Customers 25% DNG Rev"},{"$f":"'COS Detail'!G766","v":16125588.690000001},{"$f":"'COS Detail'!H766","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'COS Detail'!I766+'COS Detail'!J766","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K766+'COS Detail'!L766+'COS Detail'!M766+'COS Detail'!N766+'COS Detail'!O766+'COS Detail'!P766+'COS Detail'!Q766","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R766+'COS Detail'!S766+'COS Detail'!T766+'COS Detail'!U766","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V766","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W766","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X766","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y766","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z766","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,17910967.142223988,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[35,9032,"Collection Expense",null,null,{"$f":"'COS Detail'!F771","v":"DNG Revenue"},{"$f":"'COS Detail'!G771","v":1060565.46},{"$f":"'COS Detail'!H771","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'COS Detail'!I771+'COS Detail'!J771","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K771+'COS Detail'!L771+'COS Detail'!M771+'COS Detail'!N771+'COS Detail'!O771+'COS Detail'!P771+'COS Detail'!Q771","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R771+'COS Detail'!S771+'COS Detail'!T771+'COS Detail'!U771","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V771","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W771","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X771","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y771","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z771","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,987559.32767108688,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[36,9033,"Interest Exp - Customer Security Deposits",null,null,{"$f":"'COS Detail'!F776","v":"DNG Revenue"},{"$f":"'COS Detail'!G776","v":442109.95000000007},{"$f":"'COS Detail'!H776","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'COS Detail'!I776+'COS Detail'!J776","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K776+'COS Detail'!L776+'COS Detail'!M776+'COS Detail'!N776+'COS Detail'!O776+'COS Detail'!P776+'COS Detail'!Q776","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R776+'COS Detail'!S776+'COS Detail'!T776+'COS Detail'!U776","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V776","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W776","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X776","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y776","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z776","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,296323.50780490361,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[37,904,"Uncollectible Accounts",null,null,{"$f":"'COS Detail'!F781","v":"DNG Revenue"},{"$f":"'COS Detail'!G781","v":844100.38089786691},{"$f":"'COS Detail'!H781","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'COS Detail'!I781+'COS Detail'!J781","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K781+'COS Detail'!L781+'COS Detail'!M781+'COS Detail'!N781+'COS Detail'!O781+'COS Detail'!P781+'COS Detail'!Q781","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R781+'COS Detail'!S781+'COS Detail'!T781+'COS Detail'!U781","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V781","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W781","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X781","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y781","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z781","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,499287.02754414233,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[38,905,"Miscellaneous Expense",null,null,{"$f":"'COS Detail'!F786","v":"DNG Revenue"},{"$f":"'COS Detail'!G786","v":0},{"$f":"'COS Detail'!H786","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'COS Detail'!I786+'COS Detail'!J786","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K786+'COS Detail'!L786+'COS Detail'!M786+'COS Detail'!N786+'COS Detail'!O786+'COS Detail'!P786+'COS Detail'!Q786","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R786+'COS Detail'!S786+'COS Detail'!T786+'COS Detail'!U786","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V786","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W786","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X786","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y786","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z786","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[39,null,"Total Customer Accounts Exp",null,null,null,{"$f":"SUM(G44:G50)","v":22759528.170897871},{"$f":"SUM(H44:H50)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(J44:J50)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,23737762.096629798,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"A51+1","v":40},"Customer Service & Information Expense"]
[{"$f":"A53+1","v":41},907,"Supervision",null,null,{"$f":"'COS Detail'!F799","v":"Customers"},{"$f":"'COS Detail'!G799","v":497578.4},{"$f":"'COS Detail'!H799","v":0},{"$f":"+J54+K54+L54","v":0},{"$f":"'COS Detail'!I799+'COS Detail'!J799","v":0},{"$f":"'COS Detail'!K799+'COS Detail'!L799+'COS Detail'!M799+'COS Detail'!N799+'COS Detail'!O799+'COS Detail'!P799+'COS Detail'!Q799","v":0},{"$f":"'COS Detail'!R799+'COS Detail'!S799+'COS Detail'!T799+'COS Detail'!U799","v":0},{"$f":"'COS Detail'!V799","v":371112.85771365149},{"$f":"'COS Detail'!W799","v":41418.845726970038},{"$f":"'COS Detail'!X799","v":71792.665926748057},{"$f":"'COS Detail'!Y799","v":2761.2563817980022},{"$f":"'COS Detail'!Z799","v":10492.77425083241},null,{"$f":"SUM(H54:Q54)","v":497578.4},{"$f":"S54-G54","v":0},null,null,null,394853.46296462644,{"$f":"X54-J54","v":394853.46296462644},{"$f":"X54-K54","v":394853.46296462644},{"$f":"X54-L54","v":394853.46296462644}]
[{"$f":"A54+1","v":42},908,"Customer Assistance Expense",null,null,{"$f":"'COS Detail'!F804","v":"Customer Assistance Expense"},{"$f":"'COS Detail'!G804","v":3815526.5500000045},{"$f":"'COS Detail'!H804","v":3073559.9317995035},{"$f":"+J55+K55+L55","v":0},{"$f":"'COS Detail'!I804+'COS Detail'!J804","v":0},{"$f":"'COS Detail'!K804+'COS Detail'!L804+'COS Detail'!M804+'COS Detail'!N804+'COS Detail'!O804+'COS Detail'!P804+'COS Detail'!Q804","v":0},{"$f":"'COS Detail'!R804+'COS Detail'!S804+'COS Detail'!T804+'COS Detail'!U804","v":0},{"$f":"'COS Detail'!V804","v":165183.35310673452},{"$f":"'COS Detail'!W804","v":83691.309165947532},{"$f":"'COS Detail'!X804","v":237502.85793251972},{"$f":"'COS Detail'!Y804","v":87641.653658958414},{"$f":"'COS Detail'!Z804","v":167947.44433634068},null,{"$f":"SUM(H55:Q55)","v":3815526.5500000045},{"$f":"S55-G55","v":0},null,null,null,3461667.098999233,3461667.098999233,3461667.098999233,3461667.098999233]
[{"$f":"A55+1","v":43},909,"Info & Instructional Advertising Expense",null,null,{"$f":"'COS Detail'!F809","v":"Customers"},{"$f":"'COS Detail'!G809","v":653665.30608162738},{"$f":"'COS Detail'!H809","v":0},{"$f":"+J56+K56+L56","v":0},{"$f":"'COS Detail'!I809+'COS Detail'!J809","v":0},{"$f":"'COS Detail'!K809+'COS Detail'!L809+'COS Detail'!M809+'COS Detail'!N809+'COS Detail'!O809+'COS Detail'!P809+'COS Detail'!Q809","v":0},{"$f":"'COS Detail'!R809+'COS Detail'!S809+'COS Detail'!T809+'COS Detail'!U809","v":0},{"$f":"'COS Detail'!V809","v":487528.39698873868},{"$f":"'COS Detail'!W809","v":54411.651449636025},{"$f":"'COS Detail'!X809","v":94313.529179369099},{"$f":"'COS Detail'!Y809","v":3627.4434299757345},{"$f":"'COS Detail'!Z809","v":13784.285033907792},null,{"$f":"SUM(H56:Q56)","v":653665.30608162726},{"$f":"S56-G56","v":0},null,null,null,754656.32098984136,754656.32098984136,754656.32098984136,754656.32098984136]
[{"$f":"A56+1","v":44},null,"Total Cust Service & Info Exp",null,null,null,{"$f":"SUM(G54:G56)","v":4966770.2560816323},{"$f":"SUM(H54:H56)","v":3073559.9317995035},{"$f":"+J57+K57+L57","v":0},{"$f":"SUM(J54:J56)","v":0},0,0,1023824.6078091246,179521.80634255361,403609.05303863686,94030.353470732152,192224.50362108089,null,{"$f":"SUM(H57:Q57)","v":4966770.2560816323},{"$f":"S57-G57","v":0},null,null,null,4611176.8829537006,4611176.8829537006,4611176.8829537006,4611176.8829537006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A57+1","v":45},"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A59+1","v":46},920,"Administrative & General Salaries",null,null,{"$f":"'COS Detail'!F827","v":"Gross Plant"},{"$f":"'COS Detail'!G827","v":8508142.4683340546},{"$f":"'COS Detail'!H827","v":{"$error":"#REF!"}},{"$f":"+J60+K60+L60","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I827+'COS Detail'!J827","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K827+'COS Detail'!L827+'COS Detail'!M827+'COS Detail'!N827+'COS Detail'!O827+'COS Detail'!P827+'COS Detail'!Q827","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R827+'COS Detail'!S827+'COS Detail'!T827+'COS Detail'!U827","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V827","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W827","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X827","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y827","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z827","v":{"$error":"#REF!"}},null,{"$f":"SUM(H60:Q60)","v":{"$error":"#REF!"}},{"$f":"S60-G60","v":{"$error":"#REF!"}},null,null,null,18271568.815664325,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[47,921,"Office Supplies & Expenses",null,null,{"$f":"'COS Detail'!F832","v":"Gross Plant"},{"$f":"'COS Detail'!G832","v":34953585.507182263},{"$f":"'COS Detail'!H832","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I832+'COS Detail'!J832","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K832+'COS Detail'!L832+'COS Detail'!M832+'COS Detail'!N832+'COS Detail'!O832+'COS Detail'!P832+'COS Detail'!Q832","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R832+'COS Detail'!S832+'COS Detail'!T832+'COS Detail'!U832","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V832","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W832","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X832","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y832","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z832","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,13428889.485063929,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[48,922,"Administrative Expenses Transferred",null,null,{"$f":"'COS Detail'!F837","v":"Gross Plant"},{"$f":"'COS Detail'!G837","v":-2948030.9099999997},{"$f":"'COS Detail'!H837","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I837+'COS Detail'!J837","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K837+'COS Detail'!L837+'COS Detail'!M837+'COS Detail'!N837+'COS Detail'!O837+'COS Detail'!P837+'COS Detail'!Q837","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R837+'COS Detail'!S837+'COS Detail'!T837+'COS Detail'!U837","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V837","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W837","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X837","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y837","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z837","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-2371222.7649645936,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[49,923,"Outside Services Employed",null,null,{"$f":"'COS Detail'!F842","v":"Gross Plant"},{"$f":"'COS Detail'!G842","v":2226001.7154179816},{"$f":"'COS Detail'!H842","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I842+'COS Detail'!J842","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K842+'COS Detail'!L842+'COS Detail'!M842+'COS Detail'!N842+'COS Detail'!O842+'COS Detail'!P842+'COS Detail'!Q842","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R842+'COS Detail'!S842+'COS Detail'!T842+'COS Detail'!U842","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V842","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W842","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X842","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y842","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z842","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1241432.2095000157,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[50,924,"Property Insurance",null,null,{"$f":"'COS Detail'!F847","v":"Gross Plant"},{"$f":"'COS Detail'!G847","v":498498.22000000009},{"$f":"'COS Detail'!H847","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I847+'COS Detail'!J847","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K847+'COS Detail'!L847+'COS Detail'!M847+'COS Detail'!N847+'COS Detail'!O847+'COS Detail'!P847+'COS Detail'!Q847","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R847+'COS Detail'!S847+'COS Detail'!T847+'COS Detail'!U847","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V847","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W847","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X847","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y847","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z847","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,824791.84375923732,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[51,925,"Injuries & Damages",null,null,{"$f":"'COS Detail'!F852","v":"Gross Plant"},{"$f":"'COS Detail'!G852","v":62449.65},{"$f":"'COS Detail'!H852","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I852+'COS Detail'!J852","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K852+'COS Detail'!L852+'COS Detail'!M852+'COS Detail'!N852+'COS Detail'!O852+'COS Detail'!P852+'COS Detail'!Q852","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R852+'COS Detail'!S852+'COS Detail'!T852+'COS Detail'!U852","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V852","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W852","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X852","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y852","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z852","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,46626.354763235788,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[52,926,"Employee Pensions & Benefits",null,null,{"$f":"'COS Detail'!F857","v":"Gross Plant"},{"$f":"'COS Detail'!G857","v":1281647.02},{"$f":"'COS Detail'!H857","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I857+'COS Detail'!J857","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K857+'COS Detail'!L857+'COS Detail'!M857+'COS Detail'!N857+'COS Detail'!O857+'COS Detail'!P857+'COS Detail'!Q857","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R857+'COS Detail'!S857+'COS Detail'!T857+'COS Detail'!U857","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V857","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W857","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X857","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y857","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z857","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1154933.2724991431,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[53,"928","Regulatory Expense",null,null,{"$f":"'COS Detail'!F862","v":"Gross Plant"},{"$f":"'COS Detail'!G862","v":0},{"$f":"'COS Detail'!H862","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I862+'COS Detail'!J862","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K862+'COS Detail'!L862+'COS Detail'!M862+'COS Detail'!N862+'COS Detail'!O862+'COS Detail'!P862+'COS Detail'!Q862","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R862+'COS Detail'!S862+'COS Detail'!T862+'COS Detail'!U862","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V862","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W862","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X862","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y862","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z862","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[54,"9302","Miscellaneous General Expenses",null,null,{"$f":"'COS Detail'!F872","v":"Gross Plant"},{"$f":"'COS Detail'!G872","v":1897503.9000000001},{"$f":"'COS Detail'!H872","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I872+'COS Detail'!J872","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K872+'COS Detail'!L872+'COS Detail'!M872+'COS Detail'!N872+'COS Detail'!O872+'COS Detail'!P872+'COS Detail'!Q872","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R872+'COS Detail'!S872+'COS Detail'!T872+'COS Detail'!U872","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V872","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W872","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X872","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y872","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z872","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1471770.2381267422,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[55,"931","Rents",null,null,{"$f":"'COS Detail'!F877","v":"Gross Plant"},{"$f":"'COS Detail'!G877","v":1697986.03},{"$f":"'COS Detail'!H877","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I877+'COS Detail'!J877","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K877+'COS Detail'!L877+'COS Detail'!M877+'COS Detail'!N877+'COS Detail'!O877+'COS Detail'!P877+'COS Detail'!Q877","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R877+'COS Detail'!S877+'COS Detail'!T877+'COS Detail'!U877","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V877","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W877","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X877","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y877","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z877","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,681610.49051918671,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[56,null,"Total Administrative & General Expense",null,null,null,{"$f":"SUM(G60:G69)","v":48177783.600934304},{"$f":"SUM(H60:H69)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(J60:J69)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,34750399.944931224,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A70+1","v":57},"Depreciation, Amortization, & Other Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A72+1","v":58},"403","Depreciation Expense - Production",null,null,{"$f":"'COS Detail'!F901","v":"Firm Sales"},{"$f":"'COS Detail'!G901","v":785772.2414531128},{"$f":"'COS Detail'!H901","v":730314.4041441147},{"$f":"+J73+K73+L73","v":0},{"$f":"'COS Detail'!I901+'COS Detail'!J901","v":0},{"$f":"'COS Detail'!K901+'COS Detail'!L901+'COS Detail'!M901+'COS Detail'!N901+'COS Detail'!O901+'COS Detail'!P901+'COS Detail'!Q901","v":0},{"$f":"'COS Detail'!R901+'COS Detail'!S901+'COS Detail'!T901+'COS Detail'!U901","v":0},{"$f":"'COS Detail'!V901","v":52174.998630146649},{"$f":"'COS Detail'!W901","v":0},{"$f":"'COS Detail'!X901","v":0},{"$f":"'COS Detail'!Y901","v":0},{"$f":"'COS Detail'!Z901","v":3282.8386788514513},null,{"$f":"SUM(H73:Q73)","v":785772.2414531128},{"$f":"S73-G73","v":0},null,null,null,873371.60075843311,873371.60075843311,873371.60075843311,873371.60075843311]
[{"$f":"A73+1","v":59},"403","Depreciation Expense - Distribution Utah",null,null,{"$f":"'COS Detail'!F903","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G903","v":34165259.340000004},{"$f":"'COS Detail'!H903","v":{"$error":"#REF!"}},{"$f":"+J74+K74+L74","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I903+'COS Detail'!J903","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K903+'COS Detail'!L903+'COS Detail'!M903+'COS Detail'!N903+'COS Detail'!O903+'COS Detail'!P903+'COS Detail'!Q903","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R903+'COS Detail'!S903+'COS Detail'!T903+'COS Detail'!U903","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V903","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W903","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X903","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y903","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z903","v":{"$error":"#REF!"}},null,{"$f":"SUM(H74:Q74)","v":{"$error":"#REF!"}},{"$f":"S74-G74","v":{"$error":"#REF!"}},null,null,null,34842100.657234043,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A74+1","v":60},"403","Depreciation Expense - General",null,null,{"$f":"'COS Detail'!F904","v":"Gross Plant"},{"$f":"'COS Detail'!G904","v":7887068.1801129188},{"$f":"'COS Detail'!H904","v":{"$error":"#REF!"}},{"$f":"+J75+K75+L75","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I904+'COS Detail'!J904","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K904+'COS Detail'!L904+'COS Detail'!M904+'COS Detail'!N904+'COS Detail'!O904+'COS Detail'!P904+'COS Detail'!Q904","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R904+'COS Detail'!S904+'COS Detail'!T904+'COS Detail'!U904","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V904","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W904","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X904","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y904","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z904","v":{"$error":"#REF!"}},null,{"$f":"SUM(H75:Q75)","v":{"$error":"#REF!"}},{"$f":"S75-G75","v":{"$error":"#REF!"}},null,null,null,6983761.9529465754,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A75+1","v":61},"404","Amortization and Depletion - Production",null,null,{"$f":"'COS Detail'!F908","v":"Firm Sales"},{"$f":"'COS Detail'!G908","v":17252.022070837647},{"$f":"'COS Detail'!H908","v":16034.417550364333},{"$f":"+J76+K76+L76","v":0},{"$f":"'COS Detail'!I908+'COS Detail'!J908","v":0},{"$f":"'COS Detail'!K908+'COS Detail'!L908+'COS Detail'!M908+'COS Detail'!N908+'COS Detail'!O908+'COS Detail'!P908+'COS Detail'!Q908","v":0},{"$f":"'COS Detail'!R908+'COS Detail'!S908+'COS Detail'!T908+'COS Detail'!U908","v":0},{"$f":"'COS Detail'!V908","v":1145.5281574322762},{"$f":"'COS Detail'!W908","v":0},{"$f":"'COS Detail'!X908","v":0},{"$f":"'COS Detail'!Y908","v":0},{"$f":"'COS Detail'!Z908","v":72.076363041038007},null,{"$f":"SUM(H76:Q76)","v":17252.022070837644},{"$f":"S76-G76","v":0},null,null,null,0,0,0,0]
[{"$f":"A76+1","v":62},null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"SUM(G73:G76)","v":42855351.783636875},{"$f":"SUM(H73:H76)","v":{"$error":"#REF!"}},{"$f":"+J77+K77+L77","v":{"$error":"#REF!"}},{"$f":"SUM(J73:J76)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H77:Q77)","v":{"$error":"#REF!"}},{"$f":"S77-G77","v":{"$error":"#REF!"}},null,null,null,42699234.21093905,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A77+1","v":63},"Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A79+1","v":64},"408","Taxes Other Than Income - Distribution Utah",null,null,{"$f":"'COS Detail'!F920","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G920","v":12669959.240000002},{"$f":"'COS Detail'!H920","v":{"$error":"#REF!"}},{"$f":"+J80+K80+L80","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I920+'COS Detail'!J920","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K920+'COS Detail'!L920+'COS Detail'!M920+'COS Detail'!N920+'COS Detail'!O920+'COS Detail'!P920+'COS Detail'!Q920","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R920+'COS Detail'!S920+'COS Detail'!T920+'COS Detail'!U920","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V920","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W920","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X920","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y920","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z920","v":{"$error":"#REF!"}},null,{"$f":"SUM(H80:Q80)","v":{"$error":"#REF!"}},{"$f":"S80-G80","v":{"$error":"#REF!"}},null,null,null,9384032.6509664543,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A80+1","v":65},"408","Taxes Other Than Income - General",null,null,{"$f":"'COS Detail'!F921","v":"Gross Plant"},{"$f":"'COS Detail'!G921","v":1569966.6772403601},{"$f":"'COS Detail'!H921","v":{"$error":"#REF!"}},{"$f":"+J81+K81+L81","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I921+'COS Detail'!J921","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K921+'COS Detail'!L921+'COS Detail'!M921+'COS Detail'!N921+'COS Detail'!O921+'COS Detail'!P921+'COS Detail'!Q921","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R921+'COS Detail'!S921+'COS Detail'!T921+'COS Detail'!U921","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V921","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W921","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X921","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y921","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z921","v":{"$error":"#REF!"}},null,{"$f":"SUM(H81:Q81)","v":{"$error":"#REF!"}},{"$f":"S81-G81","v":{"$error":"#REF!"}},null,null,null,2989851.3070407319,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A81+1","v":66},4090,"Income Taxes - Federal, State, Deferred",null,null,{"$f":"'COS Detail'!F924","v":"Taxes"},{"$f":"'COS Detail'!G924","v":25970834.171846073},{"$f":"'COS Detail'!H924","v":{"$error":"#N/A"}},{"$f":"+J82+K82+L82","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I924+'COS Detail'!J924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K924+'COS Detail'!L924+'COS Detail'!M924+'COS Detail'!N924+'COS Detail'!O924+'COS Detail'!P924+'COS Detail'!Q924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R924+'COS Detail'!S924+'COS Detail'!T924+'COS Detail'!U924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y924","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z924","v":{"$error":"#N/A"}},null,{"$f":"SUM(H82:Q82)","v":{"$error":"#N/A"}},{"$f":"S82-G82","v":{"$error":"#N/A"}},null,null,null,22575908.635121569,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A82+1","v":67},null,"Total Tax Expenses",null,null,null,{"$f":"SUM(G80:G82)","v":40210760.089086436},{"$f":"SUM(H80:H82)","v":{"$error":"#REF!"}},{"$f":"+J83+K83+L83","v":{"$error":"#REF!"}},{"$f":"SUM(J80:J82)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H83:Q83)","v":{"$error":"#REF!"}},{"$f":"S83-G83","v":{"$error":"#REF!"}},null,null,null,34949792.593128756,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A83+1","v":68},"UTAH TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"G16+G21+G41+G51+G57+G70+G77+G83","v":204982794.94307992},{"$f":"H16+H21+H41+H51+H57+H70+H77+H83","v":{"$error":"#REF!"}},{"$f":"+J86+K86+L86","v":{"$error":"#REF!"}},{"$f":"J16+J21+J41+J51+J57+J70+J77+J83","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H86:Q86)","v":{"$error":"#REF!"}},{"$f":"S86-G86","v":{"$error":"#REF!"}},null,null,null,182332248.44709134,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A86+1","v":69},"NET OPERATING INCOME (Line 2 - Line 58)",null,null,null,null,{"$f":"G160-G86","v":{"$error":"#N/A"}},{"$f":"H160-H86","v":{"$error":"#N/A"}},{"$f":"+J88+K88+L88","v":{"$error":"#N/A"}},{"$f":"J160-J86","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(H88:Q88)","v":{"$error":"#N/A"}},{"$f":"S88-G88","v":{"$error":"#N/A"}},null,null,null,58829871.684914559,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A88+1","v":70},"Deficiency (Line 178)",null,null,null,null,{"$f":"G241","v":{"$error":"#REF!"}},{"$f":"H241","v":{"$error":"#REF!"}},{"$f":"+J89+K89+L89","v":{"$error":"#REF!"}},{"$f":"J241","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H89:Q89)","v":{"$error":"#REF!"}},{"$f":"S89-G89","v":{"$error":"#REF!"}},null,null,null,8642164.9388285745,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A89+1","v":71},"Gradualism Adjustment",null,null,null,null,{"$f":"'COS Sum'!F86","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!G86","v":{"$error":"#N/A"}},{"$f":"+J90+K90+L90","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!H86+'COS Sum'!I86","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!J86+'COS Sum'!K86+'COS Sum'!L86+'COS Sum'!M86+'COS Sum'!N86+'COS Sum'!O86+'COS Sum'!P86","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!Q86+'COS Sum'!R86+'COS Sum'!S86+'COS Sum'!T86","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!U86","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!V86","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!W86","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!X86","v":{"$error":"#N/A"}},{"$f":"'COS Sum'!Y86","v":{"$error":"#REF!"}},null,{"$f":"SUM(H90:Q90)","v":{"$error":"#N/A"}},{"$f":"S90-G90","v":{"$error":"#N/A"}},null,null,null,3325202.0004852633,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A90+1","v":72},"TOTAL COST OF SERVICE (Line 69 + Line 70 + Line 71)",null,null,null,null,{"$f":"SUM(G86:G90)","v":{"$error":"#N/A"}},{"$f":"SUM(H86:H90)","v":{"$error":"#REF!"}},{"$f":"+J93+K93+L93","v":{"$error":"#REF!"}},{"$f":"SUM(J86:J90)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H93:Q93)","v":{"$error":"#REF!"}},{"$f":"S93-G93","v":{"$error":"#REF!"}},null,null,null,253129487.07131976,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A93+1","v":73},"% of Total Cost of Service",null,null,null,null,{"$f":"SUM(J95:O95)","v":{"$error":"#REF!"}},{"$f":"H93/$G93","v":{"$error":"#REF!"}},{"$f":"+J95+K95+L95","v":{"$error":"#REF!"}},{"$f":"J93/$G93","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,0.91409013901882419,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A95+1","v":74},"Current Utah DNG Tariff Revenue (Line 120)",null,null,null,null,{"$f":"G146","v":{"$error":"#N/A"}},{"$f":"H146","v":{"$error":"#N/A"}},{"$f":"+J97+K97+L97","v":{"$error":"#N/A"}},{"$f":"J146","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(H97:Q97)","v":{"$error":"#N/A"}},{"$f":"S97-G97","v":{"$error":"#N/A"}},null,null,null,235852476,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A97+1","v":75},"Current Other Revenue (Line 130)",null,null,null,null,{"$f":"G157","v":4980754.3599999994},{"$f":"H157","v":{"$error":"#N/A"}},{"$f":"+J98+K98+L98","v":{"$error":"#N/A"}},{"$f":"J157","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(H98:Q98)","v":{"$error":"#N/A"}},{"$f":"S98-G98","v":{"$error":"#N/A"}},null,null,null,5309644.132005888,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A98+1","v":76},"Current Utah DNG Revenue (Line 131)",null,null,null,null,{"$f":"G160","v":{"$error":"#N/A"}},{"$f":"H160","v":{"$error":"#N/A"}},{"$f":"+J99+K99+L99","v":{"$error":"#N/A"}},{"$f":"J160","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(S97:S98)","v":{"$error":"#N/A"}},{"$f":"S99-G99","v":{"$error":"#N/A"}},null,null,null,241162120.1320059,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A99+1","v":77},"Difference (Line 72 - Line 76)",null,null,null,null,{"$f":"G93-G99","v":{"$error":"#N/A"}},{"$f":"H93-H99","v":{"$error":"#REF!"}},{"$f":"+J102+K102+L102","v":{"$error":"#REF!"}},{"$f":"J93-J99","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H102:Q102)","v":{"$error":"#REF!"}},{"$f":"S102-G102","v":{"$error":"#REF!"}},null,null,null,11967366.939313859,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A102+1","v":78},"% Difference to Total DNG Revenue (Line 77 / Line 76)",null,null,null,null,{"$f":"G102/G99","v":{"$error":"#N/A"}},{"$f":"(H93-H99)/H99","v":{"$error":"#REF!"}},{"$f":"+J104+K104+L104","v":0},null,null,null,{"$f":"(M93-M99)/M99","v":{"$error":"#REF!"}},{"$f":"(N93-N99)/N99","v":{"$error":"#REF!"}},{"$f":"(O93-O99)/O99","v":{"$error":"#REF!"}},{"$f":"(P93-P99)/P99","v":{"$error":"#REF!"}},{"$f":"(Q93-Q99)/Q99","v":{"$error":"#REF!"}},null,null,null,null,null,null,4.9623742454922987E-2,4.9623742454922987E-2,4.9623742454922987E-2,4.9623742454922987E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A104+1","v":79},"% Difference to Tariff Rates only (Line 77 / Line 74)",null,null,null,null,{"$f":"G102/G97","v":{"$error":"#N/A"}},{"$f":"H102/H97","v":{"$error":"#REF!"}},{"$f":"+J106+K106+L106","v":0},null,null,null,{"$f":"M102/M97","v":{"$error":"#REF!"}},{"$f":"N102/N97","v":{"$error":"#REF!"}},{"$f":"O102/O97","v":{"$error":"#REF!"}},{"$f":"P102/P97","v":{"$error":"#REF!"}},{"$f":"Q102/Q97","v":{"$error":"#REF!"}},null,null,null,null,null,null,5.0740900168942296E-2,5.0740900168942296E-2,5.0740900168942296E-2,5.0740900168942296E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A106+1","v":80},"Utah DTH Throughput (Line 96) (Some Dth not allocated)",null,null,null,null,{"$f":"'COS Detail'!G370","v":166148078},{"$f":"'COS Detail'!H370","v":{"$error":"#N/A"}},{"$f":"+J109+K109+L109","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I370+'COS Detail'!J370","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K370+'COS Detail'!L370+'COS Detail'!M370+'COS Detail'!N370+'COS Detail'!O370+'COS Detail'!P370+'COS Detail'!Q370","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R370+'COS Detail'!S370+'COS Detail'!T370+'COS Detail'!U370","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V370","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W370","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X370","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y370","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z370","v":{"$error":"#N/A"}},null,null,null,null,null,null,93787357,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A109+1","v":81},"Total Utah Cost of Service per Dth (Line 72 / Line 73)",null,null,null,null,{"$f":"G93/G109","v":{"$error":"#N/A"}},{"$f":"H93/H109","v":{"$error":"#REF!"}},{"$f":"+J111+K111+L111","v":0},null,null,null,{"$f":"M93/M109","v":{"$error":"#REF!"}},{"$f":"N93/N109","v":{"$error":"#REF!"}},{"$f":"O93/O109","v":{"$error":"#REF!"}},{"$f":"P93/P109","v":{"$error":"#REF!"}},{"$f":"Q93/Q109","v":{"$error":"#REF!"}},null,null,null,null,null,null,2.6989723899706415,2.6989723899706415,2.6989723899706415,2.6989723899706415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A111+1","v":82},"Current Utah DNG Revenue per Dth (Line 114 / Line 73)",null,null,null,null,{"$f":"G146/G109","v":{"$error":"#N/A"}},{"$f":"H146/H109","v":{"$error":"#N/A"}},{"$f":"+J113+K113+L113","v":0},null,null,null,{"$f":"M146/M109","v":{"$error":"#N/A"}},{"$f":"N146/N109","v":{"$error":"#N/A"}},{"$f":"O146/O109","v":{"$error":"#N/A"}},{"$f":"P146/P109","v":{"$error":"#N/A"}},{"$f":"Q146/Q109","v":{"$error":"#N/A"}},null,null,null,null,null,null,2.5147576767730002,2.5147576767730002,2.5147576767730002,2.5147576767730002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A113+1","v":83},"Difference (Line 74 - Line 75)",null,null,null,null,{"$f":"G111-G113","v":{"$error":"#N/A"}},{"$f":"H111-H113","v":{"$error":"#REF!"}},{"$f":"+J116+K116+L116","v":0},{"$f":"J111-J113","v":0},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,0.18421471319764127,0.18421471319764127,0.18421471319764127,0.18421471319764127]
[{"$f":"A116+1","v":84},"% Difference (Line 76 / Line 75)",null,null,null,null,{"$f":"G116/G113","v":{"$error":"#N/A"}},{"$f":"H116/H113","v":{"$error":"#REF!"}},{"$f":"+J117+K117+L117","v":0},null,null,null,{"$f":"M116/M113","v":{"$error":"#REF!"}},{"$f":"N116/N113","v":{"$error":"#REF!"}},{"$f":"O116/O113","v":{"$error":"#REF!"}},{"$f":"P116/P113","v":{"$error":"#REF!"}},{"$f":"Q116/Q113","v":{"$error":"#REF!"}},null,null,null,null,null,null,7.3253464896081033E-2,7.3253464896081033E-2,7.3253464896081033E-2,7.3253464896081033E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X118-J118","v":0},{"$f":"X118-K118","v":0},{"$f":"X118-L118","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A117+1","v":85},"UTAH UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A120+1","v":86},"Tariff Dth Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S121-G121","v":0},null,null,null,null,0,0,0]
[{"$f":"A121+1","v":87},"Utah","GS",null,null,{"$f":"'COS Detail'!$F$23","v":"GS"},{"$f":"'COS Detail'!G23","v":103469715},{"$f":"'COS Detail'!H23","v":{"$error":"#N/A"}},{"$f":"+J122+K122+L122","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I23+'COS Detail'!J23","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K23+'COS Detail'!L23+'COS Detail'!M23+'COS Detail'!N23+'COS Detail'!O23+'COS Detail'!P23+'COS Detail'!Q23","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R23+'COS Detail'!S23+'COS Detail'!T23+'COS Detail'!U23","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V23","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W23","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X23","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y23","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z23","v":{"$error":"#N/A"}},null,{"$f":"SUM(H122:R122)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,93787357,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A122+1","v":88},null,"GSR&C",null,null,"GSR&C",{"$f":"'COS Detail'!G32","v":0},{"$f":"'COS Detail'!H32","v":0},0,{"$f":"'COS Detail'!I32+'COS Detail'!J32","v":0},{"$f":"'COS Detail'!K32+'COS Detail'!L32+'COS Detail'!M32+'COS Detail'!N32+'COS Detail'!O32+'COS Detail'!P32+'COS Detail'!Q32","v":0},{"$f":"'COS Detail'!R32+'COS Detail'!S32+'COS Detail'!T32+'COS Detail'!U32","v":0},{"$f":"'COS Detail'!V32","v":0},{"$f":"'COS Detail'!W32","v":0},{"$f":"'COS Detail'!X32","v":0},{"$f":"'COS Detail'!Y32","v":0},{"$f":"'COS Detail'!Z32","v":0},null,0,0,null,null,null,0,0,0,0]
[{"$f":"A123+1","v":89},null,"GS Usage 1-7",null,null,"GS Usage 1-7",{"$f":"'COS Detail'!G41","v":0},{"$f":"'COS Detail'!H41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'COS Detail'!I41+'COS Detail'!J41","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K41+'COS Detail'!L41+'COS Detail'!M41+'COS Detail'!N41+'COS Detail'!O41+'COS Detail'!P41+'COS Detail'!Q41","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R41+'COS Detail'!S41+'COS Detail'!T41+'COS Detail'!U41","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V41","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W41","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X41","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y41","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z41","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A124+1","v":90},null,"GS BSF 1-4",null,null,"GS BSF 1-4",{"$f":"'COS Detail'!G59","v":0},{"$f":"'COS Detail'!H59","v":0},0,{"$f":"'COS Detail'!I59+'COS Detail'!J59","v":0},{"$f":"'COS Detail'!K59+'COS Detail'!L59+'COS Detail'!M59+'COS Detail'!N59+'COS Detail'!O59+'COS Detail'!P59+'COS Detail'!Q59","v":0},{"$f":"'COS Detail'!R59+'COS Detail'!S59+'COS Detail'!T59+'COS Detail'!U59","v":0},{"$f":"'COS Detail'!V59","v":0},{"$f":"'COS Detail'!W59","v":0},{"$f":"'COS Detail'!X59","v":0},{"$f":"'COS Detail'!Y59","v":0},{"$f":"'COS Detail'!Z59","v":0},null,0,0,null,null,null,0,0,0,0]
[91,null,"FS",null,null,{"$f":"'COS Detail'!$F$50","v":"FS"},{"$f":"'COS Detail'!G50","v":7512495},{"$f":"'COS Detail'!H50","v":0},0,{"$f":"'COS Detail'!I50+'COS Detail'!J50","v":0},{"$f":"'COS Detail'!K50+'COS Detail'!L50+'COS Detail'!M50+'COS Detail'!N50+'COS Detail'!O50+'COS Detail'!P50+'COS Detail'!Q50","v":0},{"$f":"'COS Detail'!R50+'COS Detail'!S50+'COS Detail'!T50+'COS Detail'!U50","v":0},{"$f":"'COS Detail'!V50","v":7512495},{"$f":"'COS Detail'!W50","v":0},{"$f":"'COS Detail'!X50","v":0},{"$f":"'COS Detail'!Y50","v":0},{"$f":"'COS Detail'!Z50","v":0},null,7512495,0,null,null,null,0,0,0,0]
[92,null,"IS",null,null,{"$f":"'COS Detail'!$F$95","v":"IS"},{"$f":"'COS Detail'!G95","v":0},{"$f":"'COS Detail'!H95","v":0},0,{"$f":"'COS Detail'!I95+'COS Detail'!J95","v":0},{"$f":"'COS Detail'!K95+'COS Detail'!L95+'COS Detail'!M95+'COS Detail'!N95+'COS Detail'!O95+'COS Detail'!P95+'COS Detail'!Q95","v":0},{"$f":"'COS Detail'!R95+'COS Detail'!S95+'COS Detail'!T95+'COS Detail'!U95","v":0},{"$f":"'COS Detail'!V95","v":0},{"$f":"'COS Detail'!W95","v":0},{"$f":"'COS Detail'!X95","v":0},{"$f":"'COS Detail'!Y95","v":0},{"$f":"'COS Detail'!Z95","v":0},null,0,0,null,null,null,0,0,0,0]
[93,null,"TS",null,null,{"$f":"'COS Detail'!$F$167","v":"TS"},{"$f":"'COS Detail'!G167","v":29978657},{"$f":"'COS Detail'!H167","v":0},0,{"$f":"'COS Detail'!I167+'COS Detail'!J167","v":0},{"$f":"'COS Detail'!K167+'COS Detail'!L167+'COS Detail'!M167+'COS Detail'!N167+'COS Detail'!O167+'COS Detail'!P167+'COS Detail'!Q167","v":0},{"$f":"'COS Detail'!R167+'COS Detail'!S167+'COS Detail'!T167+'COS Detail'!U167","v":0},{"$f":"'COS Detail'!V167","v":0},{"$f":"'COS Detail'!W167","v":0},{"$f":"'COS Detail'!X167","v":29978657},{"$f":"'COS Detail'!Y167","v":0},{"$f":"'COS Detail'!Z167","v":0},null,29978657,0,null,null,null,0,0,0,0]
[94,null,"FT-1",null,null,{"$f":"'COS Detail'!$F$131","v":"FT-1"},{"$f":"'COS Detail'!G131","v":21996479},{"$f":"'COS Detail'!H131","v":0},0,{"$f":"'COS Detail'!I131+'COS Detail'!J131","v":0},{"$f":"'COS Detail'!K131+'COS Detail'!L131+'COS Detail'!M131+'COS Detail'!N131+'COS Detail'!O131+'COS Detail'!P131+'COS Detail'!Q131","v":0},{"$f":"'COS Detail'!R131+'COS Detail'!S131+'COS Detail'!T131+'COS Detail'!U131","v":0},{"$f":"'COS Detail'!V131","v":0},{"$f":"'COS Detail'!W131","v":0},{"$f":"'COS Detail'!X131","v":0},{"$f":"'COS Detail'!Y131+'COS Detail'!AA122","v":21996479},{"$f":"'COS Detail'!Z131","v":0},null,21996479,0,null,null,null,0,0,0,0]
[95,null,"NGV",null,null,{"$f":"'COS Detail'!$F$68","v":"NGV"},{"$f":"'COS Detail'!G68","v":530145.71000000008},{"$f":"'COS Detail'!H68","v":0},0,{"$f":"'COS Detail'!I68+'COS Detail'!J68","v":0},{"$f":"'COS Detail'!K68+'COS Detail'!L68+'COS Detail'!M68+'COS Detail'!N68+'COS Detail'!O68+'COS Detail'!P68+'COS Detail'!Q68","v":0},{"$f":"'COS Detail'!R68+'COS Detail'!S68+'COS Detail'!T68+'COS Detail'!U68","v":0},{"$f":"'COS Detail'!V68","v":0},{"$f":"'COS Detail'!W68","v":0},{"$f":"'COS Detail'!X68","v":0},{"$f":"'COS Detail'!Y68","v":0},{"$f":"'COS Detail'!Z68","v":530145.71000000008},null,530145.71000000008,0,null,null,null,0,0,0,0]
[96,null,"MT",null,null,{"$f":"'COS Detail'!$F$149","v":"TS"},{"$f":"'COS Detail'!G149","v":32262},{"$f":"'COS Detail'!H149","v":0},0,{"$f":"'COS Detail'!I149+'COS Detail'!J149","v":0},{"$f":"'COS Detail'!K149+'COS Detail'!L149+'COS Detail'!M149+'COS Detail'!N149+'COS Detail'!O149+'COS Detail'!P149+'COS Detail'!Q149","v":0},{"$f":"'COS Detail'!R149+'COS Detail'!S149+'COS Detail'!T149+'COS Detail'!U149","v":0},{"$f":"'COS Detail'!V149","v":0},{"$f":"'COS Detail'!W149","v":0},{"$f":"'COS Detail'!X149","v":32262},{"$f":"'COS Detail'!Y149","v":0},{"$f":"'COS Detail'!Z149","v":0},null,32262,0,null,null,null,0,0,0,0]
[97,null,"Total Tariff Dth Throughput",null,null,null,{"$f":"SUM(G122:G131)","v":163519753.71000001},{"$f":"SUM(H122:H131)+0.0000001","v":{"$error":"#N/A"}},{"$f":"+J132+K132+L132+0.0000001","v":{"$error":"#N/A"}},{"$f":"SUM(J122:J131)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(S122:S131)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,93787357,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A132+1","v":98},"Tariff DNG Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A134+1","v":99},"Utah","GS",null,null,{"$f":"'COS Detail'!$F$23","v":"GS"},{"$f":"'COS Detail'!G16","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!H16","v":{"$error":"#N/A"}},{"$f":"+J135+K135+L135","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I16+'COS Detail'!J16","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K16+'COS Detail'!L16+'COS Detail'!M16+'COS Detail'!N16+'COS Detail'!O16+'COS Detail'!P16+'COS Detail'!Q16","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R16+'COS Detail'!S16+'COS Detail'!T16+'COS Detail'!U16","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V16","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W16","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X16","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y16","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z16","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!AA16","v":{"$error":"#N/A"}},{"$f":"SUM(H135:Q135)","v":{"$error":"#N/A"}},{"$f":"S135-G135","v":{"$error":"#N/A"}},null,null,null,235852476,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A135+1","v":100},null,"GSR&C",null,null,"GSR&C",{"$f":"'COS Detail'!G25","v":0},{"$f":"'COS Detail'!H25","v":0},0,{"$f":"'COS Detail'!I25+'COS Detail'!J25","v":0},{"$f":"'COS Detail'!K25+'COS Detail'!L25+'COS Detail'!M25+'COS Detail'!N25+'COS Detail'!O25+'COS Detail'!P25+'COS Detail'!Q25","v":0},{"$f":"'COS Detail'!R25+'COS Detail'!S25+'COS Detail'!T25+'COS Detail'!U25","v":0},{"$f":"'COS Detail'!V25","v":0},{"$f":"'COS Detail'!W25","v":0},{"$f":"'COS Detail'!X25","v":0},{"$f":"'COS Detail'!Y25","v":0},{"$f":"'COS Detail'!Z25","v":0},{"$f":"'COS Detail'!AA25","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A136+1","v":101},null,"GS Usage 1-7",null,null,"GS Usage 1-7",{"$f":"'COS Detail'!G34","v":0},{"$f":"'COS Detail'!H34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"'COS Detail'!I34+'COS Detail'!J34","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K34+'COS Detail'!L34+'COS Detail'!M34+'COS Detail'!N34+'COS Detail'!O34+'COS Detail'!P34+'COS Detail'!Q34","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R34+'COS Detail'!S34+'COS Detail'!T34+'COS Detail'!U34","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V34","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W34","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X34","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y34","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z34","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!AA34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A137+1","v":102},null,"GS BSF 1-4",null,null,"GS BSF 1-4",{"$f":"'COS Detail'!G52","v":0},{"$f":"'COS Detail'!H52","v":0},0,{"$f":"'COS Detail'!I52+'COS Detail'!J52","v":0},{"$f":"'COS Detail'!K52+'COS Detail'!L52+'COS Detail'!M52+'COS Detail'!N52+'COS Detail'!O52+'COS Detail'!P52+'COS Detail'!Q52","v":0},{"$f":"'COS Detail'!R52+'COS Detail'!S52+'COS Detail'!T52+'COS Detail'!U52","v":0},{"$f":"'COS Detail'!V52","v":0},{"$f":"'COS Detail'!W52","v":0},{"$f":"'COS Detail'!X52","v":0},{"$f":"'COS Detail'!Y52","v":0},{"$f":"'COS Detail'!Z52","v":0},{"$f":"'COS Detail'!AA52","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A138+1","v":103},null,"FS",null,null,{"$f":"'COS Detail'!$F$50","v":"FS"},{"$f":"'COS Detail'!G43","v":4910618},{"$f":"'COS Detail'!H43","v":0},0,{"$f":"'COS Detail'!I43+'COS Detail'!J43","v":0},{"$f":"'COS Detail'!K43+'COS Detail'!L43+'COS Detail'!M43+'COS Detail'!N43+'COS Detail'!O43+'COS Detail'!P43+'COS Detail'!Q43","v":0},{"$f":"'COS Detail'!R43+'COS Detail'!S43+'COS Detail'!T43+'COS Detail'!U43","v":0},{"$f":"'COS Detail'!V43","v":4910618},{"$f":"'COS Detail'!W43","v":0},{"$f":"'COS Detail'!X43","v":0},{"$f":"'COS Detail'!Y43","v":0},{"$f":"'COS Detail'!Z43","v":0},{"$f":"'COS Detail'!AA43","v":4910618},4910618,0,null,null,null,0,0,0,0]
[{"$f":"A139+1","v":104},null,"IS",null,null,{"$f":"'COS Detail'!$F$95","v":"IS"},{"$f":"'COS Detail'!G88","v":0},{"$f":"'COS Detail'!H88","v":0},0,{"$f":"'COS Detail'!I88+'COS Detail'!J88","v":0},{"$f":"'COS Detail'!K88+'COS Detail'!L88+'COS Detail'!M88+'COS Detail'!N88+'COS Detail'!O88+'COS Detail'!P88+'COS Detail'!Q88","v":0},{"$f":"'COS Detail'!R88+'COS Detail'!S88+'COS Detail'!T88+'COS Detail'!U88","v":0},{"$f":"'COS Detail'!V88","v":0},{"$f":"'COS Detail'!W88","v":0},{"$f":"'COS Detail'!X88","v":0},{"$f":"'COS Detail'!Y88","v":0},{"$f":"'COS Detail'!Z88","v":0},{"$f":"'COS Detail'!AA88","v":0},0,0,null,null,null,0,0,0,0]
[105,null,"TS",null,null,{"$f":"'COS Detail'!$F$167","v":"TS"},{"$f":"'COS Detail'!G160","v":7099977},{"$f":"'COS Detail'!H160","v":0},0,{"$f":"'COS Detail'!I160+'COS Detail'!J160","v":0},{"$f":"'COS Detail'!K160+'COS Detail'!L160+'COS Detail'!M160+'COS Detail'!N160+'COS Detail'!O160+'COS Detail'!P160+'COS Detail'!Q160","v":0},{"$f":"'COS Detail'!R160+'COS Detail'!S160+'COS Detail'!T160+'COS Detail'!U160","v":0},{"$f":"'COS Detail'!V160","v":0},{"$f":"'COS Detail'!W160","v":0},{"$f":"'COS Detail'!X160","v":7099977},{"$f":"'COS Detail'!Y160","v":0},{"$f":"'COS Detail'!Z160","v":0},{"$f":"'COS Detail'!AA160","v":7099977},7099977,0,null,null,null,0,0,0,0]
[106,null,"FT-1",null,null,{"$f":"'COS Detail'!$F$131","v":"FT-1"},{"$f":"'COS Detail'!G124+'COS Detail'!G115","v":4058852},{"$f":"'COS Detail'!H124","v":0},0,{"$f":"'COS Detail'!I124+'COS Detail'!J124","v":0},{"$f":"'COS Detail'!K124+'COS Detail'!L124+'COS Detail'!M124+'COS Detail'!N124+'COS Detail'!O124+'COS Detail'!P124+'COS Detail'!Q124","v":0},{"$f":"'COS Detail'!R124+'COS Detail'!S124+'COS Detail'!T124+'COS Detail'!U124","v":0},{"$f":"'COS Detail'!V124","v":0},{"$f":"'COS Detail'!W124","v":0},{"$f":"'COS Detail'!X124","v":0},{"$f":"'COS Detail'!Y124+'COS Detail'!Y115","v":4058852},{"$f":"'COS Detail'!Z124","v":0},{"$f":"'COS Detail'!AA124","v":4058852},4058852,0,null,null,null,0,0,0,0]
[107,null,"NGV",null,null,{"$f":"'COS Detail'!$F$68","v":"NGV"},{"$f":"'COS Detail'!G61","v":3847157.8694736995},{"$f":"'COS Detail'!H61","v":0},0,{"$f":"'COS Detail'!I61+'COS Detail'!J61","v":0},{"$f":"'COS Detail'!K61+'COS Detail'!L61+'COS Detail'!M61+'COS Detail'!N61+'COS Detail'!O61+'COS Detail'!P61+'COS Detail'!Q61","v":0},{"$f":"'COS Detail'!R61+'COS Detail'!S61+'COS Detail'!T61+'COS Detail'!U61","v":0},{"$f":"'COS Detail'!V61","v":0},{"$f":"'COS Detail'!W61","v":0},{"$f":"'COS Detail'!X61","v":0},{"$f":"'COS Detail'!Y61","v":0},{"$f":"'COS Detail'!Z61","v":3847157.8694736995},{"$f":"'COS Detail'!AA61","v":3847157.8694736995},3847157.8694736995,0,null,null,null,0,0,0,0]
[108,null,"MT",null,null,{"$f":"'COS Detail'!$F$149","v":"TS"},{"$f":"'COS Detail'!G142","v":28862},{"$f":"'COS Detail'!H142","v":0},0,{"$f":"'COS Detail'!I142+'COS Detail'!J142","v":0},{"$f":"'COS Detail'!K142+'COS Detail'!L142+'COS Detail'!M142+'COS Detail'!N142+'COS Detail'!O142+'COS Detail'!P142+'COS Detail'!Q142","v":0},{"$f":"'COS Detail'!R142+'COS Detail'!S142+'COS Detail'!T142+'COS Detail'!U142","v":0},{"$f":"'COS Detail'!V142","v":0},{"$f":"'COS Detail'!W142","v":0},{"$f":"'COS Detail'!X142","v":28862},{"$f":"'COS Detail'!Y142","v":0},{"$f":"'COS Detail'!Z142","v":0},{"$f":"'COS Detail'!AA142","v":28862},28862,0,null,null,null,0,0,0,0]
[109,null,"FT2C",null,null,{"$f":"'COS Detail'!F178","v":"TS"},{"$f":"'COS Detail'!G178","v":0},{"$f":"'COS Detail'!H178","v":0},0,{"$f":"'COS Detail'!I178+'COS Detail'!J178","v":0},{"$f":"'COS Detail'!K178+'COS Detail'!L179+'COS Detail'!M178+'COS Detail'!N178+'COS Detail'!O178+'COS Detail'!P178+'COS Detail'!Q178","v":0},{"$f":"'COS Detail'!R163+'COS Detail'!S163+'COS Detail'!T163+'COS Detail'!U163","v":0},{"$f":"'COS Detail'!V178","v":0},{"$f":"'COS Detail'!W178","v":0},{"$f":"'COS Detail'!X178","v":0},{"$f":"'COS Detail'!Y178","v":0},{"$f":"'COS Detail'!Z178","v":0},{"$f":"'COS Detail'!AA178","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A145+1","v":110},"Total Tariff DNG Revenue (Sum of lines 98 - 113)",null,null,null,null,{"$f":"SUM(G135:G145)","v":{"$error":"#N/A"}},{"$f":"SUM(H135:H145)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(J135:J145)","v":{"$error":"#N/A"}},{"$f":"SUM(K135:K145)","v":{"$error":"#N/A"}},{"$f":"SUM(L135:L145)","v":{"$error":"#N/A"}},{"$f":"SUM(M135:M145)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,235852476,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A146+1","v":111},"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A148+1","v":112},487,"Interest on Past Due Accounts",null,null,{"$f":"'COS Detail'!F383","v":"DNG Revenue"},{"$f":"'COS Detail'!G383","v":2502358.5799999991},{"$f":"'COS Detail'!H383","v":{"$error":"#N/A"}},{"$f":"+J149+K149+L149","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!I383+'COS Detail'!J383","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!K383+'COS Detail'!L383+'COS Detail'!M383+'COS Detail'!N383+'COS Detail'!O383+'COS Detail'!P383+'COS Detail'!Q383","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!R383+'COS Detail'!S383+'COS Detail'!T383+'COS Detail'!U383","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!V383","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!W383","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!X383","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Y383","v":{"$error":"#N/A"}},{"$f":"'COS Detail'!Z383","v":{"$error":"#N/A"}},null,{"$f":"SUM(H149:Q149)","v":{"$error":"#N/A"}},{"$f":"S149-G149","v":{"$error":"#N/A"}},null,null,null,2780128.6482255729,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[113,4860,"NGV Equipment Leases Revenue",null,null,{"$f":"'COS Detail'!F388","v":"Firm Sales"},{"$f":"'COS Detail'!G388","v":30614.519999999993},{"$f":"'COS Detail'!H388","v":28453.823834004954},0,{"$f":"'COS Detail'!I388+'COS Detail'!J388","v":0},{"$f":"'COS Detail'!K388+'COS Detail'!L388+'COS Detail'!M388+'COS Detail'!N388+'COS Detail'!O388+'COS Detail'!P388+'COS Detail'!Q388","v":0},{"$f":"'COS Detail'!R388+'COS Detail'!S388+'COS Detail'!T388+'COS Detail'!U388","v":0},{"$f":"'COS Detail'!V388","v":2032.7932889417407},{"$f":"'COS Detail'!W388","v":0},{"$f":"'COS Detail'!X388","v":0},{"$f":"'COS Detail'!Y388","v":0},{"$f":"'COS Detail'!Z388","v":127.90287705329727},null,30614.51999999999,0,null,null,null,36620.064545345464,36620.064545345464,36620.064545345464,36620.064545345464]
[114,4861,"NGV Revenue - Repairs to NGV",null,null,{"$f":"'COS Detail'!F393","v":"Firm Sales"},{"$f":"'COS Detail'!G393","v":5198.7},{"$f":"'COS Detail'!H393","v":4831.7887710093637},0,{"$f":"'COS Detail'!I393+'COS Detail'!J393","v":0},{"$f":"'COS Detail'!K393+'COS Detail'!L393+'COS Detail'!M393+'COS Detail'!N393+'COS Detail'!O393+'COS Detail'!P393+'COS Detail'!Q393","v":0},{"$f":"'COS Detail'!R393+'COS Detail'!S393+'COS Detail'!T393+'COS Detail'!U393","v":0},{"$f":"'COS Detail'!V393","v":345.19183940239566},{"$f":"'COS Detail'!W393","v":0},{"$f":"'COS Detail'!X393","v":0},{"$f":"'COS Detail'!Y393","v":0},{"$f":"'COS Detail'!Z393","v":21.719389588240372},null,5198.7,0,null,null,null,5431.0804015221529,5431.0804015221529,5431.0804015221529,5431.0804015221529]
[115,4862,"NGV Revenue - Sales of NGV Equipment",null,null,{"$f":"'COS Detail'!F398","v":"Firm Sales"},{"$f":"'COS Detail'!G398","v":9557.61},{"$f":"'COS Detail'!H398","v":8883.0578174710608},0,{"$f":"'COS Detail'!I398+'COS Detail'!J398","v":0},{"$f":"'COS Detail'!K398+'COS Detail'!L398+'COS Detail'!M398+'COS Detail'!N398+'COS Detail'!O398+'COS Detail'!P398+'COS Detail'!Q398","v":0},{"$f":"'COS Detail'!R398+'COS Detail'!S398+'COS Detail'!T398+'COS Detail'!U398","v":0},{"$f":"'COS Detail'!V398","v":634.62192013209665},{"$f":"'COS Detail'!W398","v":0},{"$f":"'COS Detail'!X398","v":0},{"$f":"'COS Detail'!Y398","v":0},{"$f":"'COS Detail'!Z398","v":39.930262396841918},null,9557.6099999999988,0,null,null,null,-3125.9638842569557,-3125.9638842569557,-3125.9638842569557,-3125.9638842569557]
[116,"488001","Fees for Connecting Gas Service",null,null,{"$f":"'COS Detail'!F403","v":"Customers"},{"$f":"'COS Detail'!G403","v":2238895},{"$f":"'COS Detail'!H403","v":0},0,{"$f":"'COS Detail'!I403+'COS Detail'!J403","v":0},{"$f":"'COS Detail'!K403+'COS Detail'!L403+'COS Detail'!M403+'COS Detail'!N403+'COS Detail'!O403+'COS Detail'!P403+'COS Detail'!Q403","v":0},{"$f":"'COS Detail'!R403+'COS Detail'!S403+'COS Detail'!T403+'COS Detail'!U403","v":0},{"$f":"'COS Detail'!V403","v":1669852.8745837957},{"$f":"'COS Detail'!W403","v":186367.50832408437},{"$f":"'COS Detail'!X403","v":323037.01442841289},{"$f":"'COS Detail'!Y403","v":12424.500554938957},{"$f":"'COS Detail'!Z403","v":47213.102108768035},null,2238895,0,null,null,null,2109572.0693771304,2109572.0693771304,2109572.0693771304,2109572.0693771304]
[117,"488003","Fees for Processing Bad Checks",null,null,{"$f":"'COS Detail'!F413","v":"Customers"},{"$f":"'COS Detail'!G413","v":161880},{"$f":"'COS Detail'!H413","v":0},0,{"$f":"'COS Detail'!I413+'COS Detail'!J413","v":0},{"$f":"'COS Detail'!K413+'COS Detail'!L413+'COS Detail'!M413+'COS Detail'!N413+'COS Detail'!O413+'COS Detail'!P413+'COS Detail'!Q413","v":0},{"$f":"'COS Detail'!R413+'COS Detail'!S413+'COS Detail'!T413+'COS Detail'!U413","v":0},{"$f":"'COS Detail'!V413","v":120736.24861265261},{"$f":"'COS Detail'!W413","v":13475.027746947837},{"$f":"'COS Detail'!X413","v":23356.71476137625},{"$f":"'COS Detail'!Y413","v":898.33518312985575},{"$f":"'COS Detail'!Z413","v":3413.6736958934516},null,161880,0,null,null,null,165890.62115102349,165890.62115102349,165890.62115102349,165890.62115102349]
[118,"488010","Misc Customer Service Revenue",null,null,{"$f":"'COS Detail'!F448","v":"Customers"},{"$f":"'COS Detail'!G448","v":0},{"$f":"'COS Detail'!H448","v":0},0,{"$f":"'COS Detail'!I448+'COS Detail'!J448","v":0},{"$f":"'COS Detail'!K448+'COS Detail'!L448+'COS Detail'!M448+'COS Detail'!N448+'COS Detail'!O448+'COS Detail'!P448+'COS Detail'!Q448","v":0},{"$f":"'COS Detail'!R448+'COS Detail'!S448+'COS Detail'!T448+'COS Detail'!U448","v":0},{"$f":"'COS Detail'!V448","v":0},{"$f":"'COS Detail'!W448","v":0},{"$f":"'COS Detail'!X448","v":0},{"$f":"'COS Detail'!Y448","v":0},{"$f":"'COS Detail'!Z448","v":0},null,0,0,null,null,null,60.797923661636091,60.797923661636091,60.797923661636091,60.797923661636091]
[119,4891,"Capacity Release Revenues (Utah 10%)",null,null,{"$f":"'COS Detail'!F453","v":"Peak Day"},{"$f":"'COS Detail'!G453","v":32249.949999999997},{"$f":"'COS Detail'!H453","v":25617.827987674977},0,{"$f":"'COS Detail'!I453+'COS Detail'!J453","v":0},{"$f":"'COS Detail'!K453+'COS Detail'!L453+'COS Detail'!M453+'COS Detail'!N453+'COS Detail'!O453+'COS Detail'!P453+'COS Detail'!Q453","v":0},{"$f":"'COS Detail'!R453+'COS Detail'!S453+'COS Detail'!T453+'COS Detail'!U453","v":0},{"$f":"'COS Detail'!V453","v":910.22257010542137},{"$f":"'COS Detail'!W453","v":118.37895155224882},{"$f":"'COS Detail'!X453","v":2504.5262501659645},{"$f":"'COS Detail'!Y453","v":3061.2975806247805},{"$f":"'COS Detail'!Z453","v":37.696659876604691},null,32249.949999999997,0,null,null,null,215066.81426588789,215066.81426588789,215066.81426588789,215066.81426588789]
[120,null,"Total Other Revenue (Sum of lines 116 - 123)",null,null,null,{"$f":"SUM(G149:G156)","v":4980754.3599999994},{"$f":"SUM(H149:H156)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(J149:J156)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,5309644.132005888,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A157+1","v":121},"TOTAL UTAH UTILITY OPERATING REVENUE (Line 114 + Line 124)",null,null,null,null,{"$f":"G146+G157","v":{"$error":"#N/A"}},{"$f":"H146+H157","v":{"$error":"#N/A"}},{"$f":"+J160+K160+L160","v":{"$error":"#N/A"}},{"$f":"J146+J157","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(H160:Q160)","v":{"$error":"#N/A"}},{"$f":"S160-G160","v":{"$error":"#N/A"}},null,null,null,241162120.1320059,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A160+1","v":122},"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A162+1","v":123},"Net Utility Plant",null,null,null,null,{"$f":"SUM(G168:G179)+G165+G187+G166","v":{"$error":"#REF!"}},{"$f":"SUM(H168:H179)+H165+H187+H166","v":{"$error":"#REF!"}},{"$f":"+J163+K163+L163","v":{"$error":"#REF!"}},{"$f":"SUM(J168:J179)+J165+J187+J166","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,1412044831.0744762,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[124,101,null,null,"Gas Plant In Service",null,{"$f":"G180+G165","v":{"$error":"#REF!"}},{"$f":"H180+H165","v":{"$error":"#REF!"}},{"$f":"+J164+K164+L164","v":{"$error":"#REF!"}},{"$f":"J180+J165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,1335112113.6180918,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[125,null,null,null,"Intangible Plant",{"$f":"'COS Detail'!F955","v":"Direct Distribution Gross Plant"},{"$f":"'COS Detail'!G955","v":58742.880000000005},{"$f":"'COS Detail'!H955","v":{"$error":"#REF!"}},{"$f":"+J165+K165+L165","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I955+'COS Detail'!J955","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K955+'COS Detail'!L955+'COS Detail'!M955+'COS Detail'!N955+'COS Detail'!O955+'COS Detail'!P955+'COS Detail'!Q955","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R955+'COS Detail'!S955+'COS Detail'!T955+'COS Detail'!U955","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V955","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W955","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X955","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y955","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z955","v":{"$error":"#REF!"}},null,{"$f":"SUM(H165:Q165)","v":{"$error":"#REF!"}},{"$f":"S165-G165","v":{"$error":"#REF!"}},null,null,null,53396.012697262289,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[126,null,null,null,"Production",{"$f":"'COS Detail'!F1099","v":"Firm Sales"},{"$f":"'COS Detail'!G968","v":75136459.17140168},{"$f":"'COS Detail'!H968","v":69833516.017039284},{"$f":"+J166+K166+L166","v":0},{"$f":"'COS Detail'!I968+'COS Detail'!J968","v":0},{"$f":"'COS Detail'!K968+'COS Detail'!L968+'COS Detail'!M968+'COS Detail'!N968+'COS Detail'!O968+'COS Detail'!P968+'COS Detail'!Q968","v":0},{"$f":"'COS Detail'!R968+'COS Detail'!S968+'COS Detail'!T968+'COS Detail'!U968","v":0},{"$f":"'COS Detail'!V968","v":4989034.2869484965},{"$f":"'COS Detail'!W968","v":0},{"$f":"'COS Detail'!X968","v":0},{"$f":"'COS Detail'!Y968","v":0},{"$f":"'COS Detail'!Z968","v":313908.86741388997},null,{"$f":"SUM(H166:Q166)","v":75136459.17140168},{"$f":"S166-G166","v":0},null,null,null,71207479.774573281,71207479.774573281,71207479.774573281,71207479.774573281]
[127,null,null,null,"Distribution - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[128,null,null,"374","Land & Land Rights",{"$f":"'COS Detail'!F973","v":"Direct Distribution Gross Plant"},{"$f":"'COS Detail'!G973","v":7134591.6808333332},{"$f":"'COS Detail'!H973","v":{"$error":"#REF!"}},{"$f":"+J168+K168+L168","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I973+'COS Detail'!J973","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K973+'COS Detail'!L973+'COS Detail'!M973+'COS Detail'!N973+'COS Detail'!O973+'COS Detail'!P973+'COS Detail'!Q973","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R973+'COS Detail'!S973+'COS Detail'!T973+'COS Detail'!U973","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V973","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W973","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X973","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y973","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z973","v":{"$error":"#REF!"}},null,{"$f":"SUM(H168:Q168)","v":{"$error":"#REF!"}},{"$f":"S168-G168","v":{"$error":"#REF!"}},null,null,null,5387297.9618676966,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[129,null,null,"375","Structures & Improvements",{"$f":"'COS Detail'!F978","v":"Direct Distribution Gross Plant"},{"$f":"'COS Detail'!G978","v":7072269.4991666684},{"$f":"'COS Detail'!H978","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I978+'COS Detail'!J978","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K978+'COS Detail'!L978+'COS Detail'!M978+'COS Detail'!N978+'COS Detail'!O978+'COS Detail'!P978+'COS Detail'!Q978","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R978+'COS Detail'!S978+'COS Detail'!T978+'COS Detail'!U978","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V978","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W978","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X978","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y978","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z978","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,5766945.7742523309,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[130,null,null,"376","Mains - SD",{"$f":"'COS Detail'!F987","v":"SD Mains"},{"$f":"'COS Detail'!G987","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H987","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I987+'COS Detail'!J987","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K987+'COS Detail'!L987+'COS Detail'!M987+'COS Detail'!N987+'COS Detail'!O987+'COS Detail'!P987+'COS Detail'!Q987","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R987+'COS Detail'!S987+'COS Detail'!T987+'COS Detail'!U987","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V987","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W987","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X987","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y987","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z987","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,519926171.9332028,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[131,null,null,"376","Mains - LD",{"$f":"'COS Detail'!F988","v":"Distribution Throughput"},{"$f":"'COS Detail'!G988","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H988","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I988+'COS Detail'!J988","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K988+'COS Detail'!L988+'COS Detail'!M988+'COS Detail'!N988+'COS Detail'!O988+'COS Detail'!P988+'COS Detail'!Q988","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R988+'COS Detail'!S988+'COS Detail'!T988+'COS Detail'!U988","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V988","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W988","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X988","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y988","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z988","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,17909366.485268883,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[132,null,null,"376","Mains - Feeders",{"$f":"'COS Detail'!F989","v":"60% Peak Day 40% Throughput"},{"$f":"'COS Detail'!G989","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!H989","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I989+'COS Detail'!J989","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K989+'COS Detail'!L989+'COS Detail'!M989+'COS Detail'!N989+'COS Detail'!O989+'COS Detail'!P989+'COS Detail'!Q989","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R989+'COS Detail'!S989+'COS Detail'!T989+'COS Detail'!U989","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V989","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W989","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X989","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y989","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z989","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,232649429.81798136,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[133,null,null,"377","Compressor Station Equipment",{"$f":"'COS Detail'!F996","v":"60% Peak Day 40% Throughput"},{"$f":"'COS Detail'!G996","v":4573574.7300000004},{"$f":"'COS Detail'!H996","v":3233440.5091933142},0,{"$f":"'COS Detail'!I996+'COS Detail'!J996","v":0},{"$f":"'COS Detail'!K996+'COS Detail'!L996+'COS Detail'!M996+'COS Detail'!N996+'COS Detail'!O996+'COS Detail'!P996+'COS Detail'!Q996","v":0},{"$f":"'COS Detail'!R996+'COS Detail'!S996+'COS Detail'!T996+'COS Detail'!U996","v":0},{"$f":"'COS Detail'!V996","v":152723.44435367789},{"$f":"'COS Detail'!W996","v":29959.282626969602},{"$f":"'COS Detail'!X996","v":566674.19457914704},{"$f":"'COS Detail'!Y996","v":582833.55368017033},{"$f":"'COS Detail'!Z996","v":7943.7455667207096},null,4573574.7300000004,0,null,null,null,3282805.6610618951,3282805.6610618951,3282805.6610618951,3282805.6610618951]
[134,null,null,"378","Measuring & Regulation Station Equip",{"$f":"'COS Detail'!F1001","v":"60% Peak Day 40% Throughput"},{"$f":"'COS Detail'!G1001","v":41890036.57333333},{"$f":"'COS Detail'!H1001","v":29615552.206753921},0,{"$f":"'COS Detail'!I1001+'COS Detail'!J1001","v":0},{"$f":"'COS Detail'!K1001+'COS Detail'!L1001+'COS Detail'!M1001+'COS Detail'!N1001+'COS Detail'!O1001+'COS Detail'!P1001+'COS Detail'!Q1001","v":0},{"$f":"'COS Detail'!R1001+'COS Detail'!S1001+'COS Detail'!T1001+'COS Detail'!U1001","v":0},{"$f":"'COS Detail'!V1001","v":1398816.2536443355},{"$f":"'COS Detail'!W1001","v":274401.42974434054},{"$f":"'COS Detail'!X1001","v":5190251.4198307795},{"$f":"'COS Detail'!Y1001","v":5338257.3416108079},{"$f":"'COS Detail'!Z1001","v":72757.921749140194},null,41890036.573333316,0,null,null,null,34197221.736256152,34197221.736256152,34197221.736256152,34197221.736256152]
[135,null,null,"380","Services",{"$f":"'COS Detail'!F1006","v":"Service Lines"},{"$f":"'COS Detail'!G1006","v":293405096.51791668},{"$f":"'COS Detail'!H1006","v":291092632.70553249},0,{"$f":"'COS Detail'!I1006+'COS Detail'!J1006","v":0},{"$f":"'COS Detail'!K1006+'COS Detail'!L1006+'COS Detail'!M1006+'COS Detail'!N1006+'COS Detail'!O1006+'COS Detail'!P1006+'COS Detail'!Q1006","v":0},{"$f":"'COS Detail'!R1006+'COS Detail'!S1006+'COS Detail'!T1006+'COS Detail'!U1006","v":0},{"$f":"'COS Detail'!V1006","v":847212.52426198137},{"$f":"'COS Detail'!W1006","v":138247.43492825385},{"$f":"'COS Detail'!X1006","v":974834.2811063464},{"$f":"'COS Detail'!Y1006","v":317494.20538691682},{"$f":"'COS Detail'!Z1006","v":34675.366700736187},null,293405096.51791674,0,null,null,null,281471311.70974749,281471311.70974749,281471311.70974749,281471311.70974749]
[136,null,null,"381","Meters & Meter Installation",{"$f":"'COS Detail'!F1011","v":"Meters & Regulators"},{"$f":"'COS Detail'!G1011","v":236948554.02333334},{"$f":"'COS Detail'!H1011","v":223145559.28276241},0,{"$f":"'COS Detail'!I1011+'COS Detail'!J1011","v":0},{"$f":"'COS Detail'!K1011+'COS Detail'!L1011+'COS Detail'!M1011+'COS Detail'!N1011+'COS Detail'!O1011+'COS Detail'!P1011+'COS Detail'!Q1011","v":0},{"$f":"'COS Detail'!R1011+'COS Detail'!S1011+'COS Detail'!T1011+'COS Detail'!U1011","v":0},{"$f":"'COS Detail'!V1011","v":3881040.4969660514},{"$f":"'COS Detail'!W1011","v":1287396.5973793573},{"$f":"'COS Detail'!X1011","v":6888515.5020162538},{"$f":"'COS Detail'!Y1011","v":1746042.1442092722},{"$f":"'COS Detail'!Z1011","v":0},null,236948554.02333334,0,null,null,null,219888051.38460103,219888051.38460103,219888051.38460103,219888051.38460103]
[137,null,null,"3835","House Regulators & Reg Installations",{"$f":"'COS Detail'!F1016","v":"Meters & Regulators"},{"$f":"'COS Detail'!G1016","v":14181887.632083336},{"$f":"'COS Detail'!H1016","v":13355748.298995286},0,{"$f":"'COS Detail'!I1016+'COS Detail'!J1016","v":0},{"$f":"'COS Detail'!K1016+'COS Detail'!L1016+'COS Detail'!M1016+'COS Detail'!N1016+'COS Detail'!O1016+'COS Detail'!P1016+'COS Detail'!Q1016","v":0},{"$f":"'COS Detail'!R1016+'COS Detail'!S1016+'COS Detail'!T1016+'COS Detail'!U1016","v":0},{"$f":"'COS Detail'!V1016","v":232288.73647448947},{"$f":"'COS Detail'!W1016","v":77053.493561993047},{"$f":"'COS Detail'!X1016","v":412292.67342073959},{"$f":"'COS Detail'!Y1016","v":104504.42963082741},{"$f":"'COS Detail'!Z1016","v":0},null,14181887.632083336,0,null,null,null,13364190.266662311,13364190.266662311,13364190.266662311,13364190.266662311]
[138,null,null,"387","Other Equipment",{"$f":"'COS Detail'!F1021","v":"Direct Distribution Gross Plant"},{"$f":"'COS Detail'!G1021","v":1329986.7341666666},{"$f":"'COS Detail'!H1021","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I1021+'COS Detail'!J1021","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1021+'COS Detail'!L1021+'COS Detail'!M1021+'COS Detail'!N1021+'COS Detail'!O1021+'COS Detail'!P1021+'COS Detail'!Q1021","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1021+'COS Detail'!S1021+'COS Detail'!T1021+'COS Detail'!U1021","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1021","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1021","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1021","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1021","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1021","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,899793.0732605434,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[139,null,null,"388","Asset Retirement Costs",{"$f":"'COS Detail'!F1026","v":"Direct Distribution Gross Plant"},{"$f":"'COS Detail'!G1026","v":344170.66666666669},{"$f":"'COS Detail'!H1026","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I1026+'COS Detail'!J1026","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1026+'COS Detail'!L1026+'COS Detail'!M1026+'COS Detail'!N1026+'COS Detail'!O1026+'COS Detail'!P1026+'COS Detail'!Q1026","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1026+'COS Detail'!S1026+'COS Detail'!T1026+'COS Detail'!U1026","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1026","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1026","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1026","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1026","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1026","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,316131.80123200384,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[140,null,null,"Total Distribution - Utah (Sum of lines 91 - 102)",null,null,{"$f":"SUM(G168:G179)","v":{"$error":"#REF!"}},{"$f":"SUM(H168:H179)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(J168:J179)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1335058717.6053946,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[141,null,"General",null,null,{"$f":"'COS Detail'!F1102","v":"Gross Plant"},{"$f":"'COS Detail'!G1095","v":182801699.6142951},{"$f":"'COS Detail'!H1095","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'COS Detail'!I1095+'COS Detail'!J1095","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1095+'COS Detail'!L1095+'COS Detail'!M1095+'COS Detail'!N1095+'COS Detail'!O1095+'COS Detail'!P1095+'COS Detail'!Q1095","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1095+'COS Detail'!S1095+'COS Detail'!T1095+'COS Detail'!U1095","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1095","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1095","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1095","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1095","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1095","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,156418107.98645431,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[142,null,"Total Gas Plant In Service",null,null,null,{"$f":"G181+G180+G166+G165","v":{"$error":"#REF!"}},{"$f":"H181+H180+H166+H165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J181+J180+J166+J165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1562737701.3791194,{"$f":"X182-J182","v":{"$error":"#REF!"}},{"$f":"X182-K182","v":{"$error":"#REF!"}},{"$f":"X182-L182","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A182+1","v":143},"105","Gas Plant Held For Future Use",null,null,{"$f":"'COS Detail'!F1106","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G1106","v":5036.83},{"$f":"'COS Detail'!H1106","v":{"$error":"#REF!"}},{"$f":"+J184+K184+L184","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1106+'COS Detail'!J1106","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1106+'COS Detail'!L1106+'COS Detail'!M1106+'COS Detail'!N1106+'COS Detail'!O1106+'COS Detail'!P1106+'COS Detail'!Q1106","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1106+'COS Detail'!S1106+'COS Detail'!T1106+'COS Detail'!U1106","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1106","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1106","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1106","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1106","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1106","v":{"$error":"#REF!"}},null,{"$f":"SUM(H184:Q184)","v":{"$error":"#REF!"}},{"$f":"S184-G184","v":{"$error":"#REF!"}},null,null,null,4578.3699851616329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A184+1","v":144},"106","Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[145,null,null,"Production",null,{"$f":"'COS Detail'!F1110","v":"Firm Sales"},{"$f":"'COS Detail'!G1110","v":0},{"$f":"'COS Detail'!H1110","v":0},{"$f":"+J186+K186+L186","v":0},{"$f":"'COS Detail'!I1110+'COS Detail'!J1110","v":0},{"$f":"'COS Detail'!K1110+'COS Detail'!L1110+'COS Detail'!M1110+'COS Detail'!N1110+'COS Detail'!O1110+'COS Detail'!P1110+'COS Detail'!Q1110","v":0},{"$f":"'COS Detail'!R1110+'COS Detail'!S1110+'COS Detail'!T1110+'COS Detail'!U1110","v":0},{"$f":"'COS Detail'!V1110","v":0},{"$f":"'COS Detail'!W1110","v":0},{"$f":"'COS Detail'!X1110","v":0},{"$f":"'COS Detail'!Y1110","v":0},{"$f":"'COS Detail'!Z1110","v":0},null,{"$f":"SUM(H186:Q186)","v":0},{"$f":"S186-G186","v":0},null,null,null,0,0,0,0]
[146,null,null,"Distribution - Utah",null,{"$f":"'COS Detail'!F1112","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G1112","v":6133110.1299999999},{"$f":"'COS Detail'!H1112","v":{"$error":"#REF!"}},{"$f":"+J187+K187+L187","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1112+'COS Detail'!J1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1112+'COS Detail'!L1112+'COS Detail'!M1112+'COS Detail'!N1112+'COS Detail'!O1112+'COS Detail'!P1112+'COS Detail'!Q1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1112+'COS Detail'!S1112+'COS Detail'!T1112+'COS Detail'!U1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1112","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1112","v":{"$error":"#REF!"}},null,{"$f":"SUM(H187:Q187)","v":{"$error":"#REF!"}},{"$f":"S187-G187","v":{"$error":"#REF!"}},null,null,null,5725237.681810989,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[147,null,null,"General",null,{"$f":"'COS Detail'!F1113","v":"Gross Plant"},{"$f":"'COS Detail'!G1113","v":518589.74621172115},{"$f":"'COS Detail'!H1113","v":{"$error":"#REF!"}},{"$f":"+J188+K188+L188","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1113+'COS Detail'!J1113","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1113+'COS Detail'!L1113+'COS Detail'!M1113+'COS Detail'!N1113+'COS Detail'!O1113+'COS Detail'!P1113+'COS Detail'!Q1113","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1113+'COS Detail'!S1113+'COS Detail'!T1113+'COS Detail'!U1113","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1113","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1113","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1113","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1113","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1113","v":{"$error":"#REF!"}},null,{"$f":"SUM(H188:Q188)","v":{"$error":"#REF!"}},{"$f":"S188-G188","v":{"$error":"#REF!"}},null,null,null,718618.97491016192,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[148,"108","Accumulated  Provision For Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[149,null,null,"Production",null,{"$f":"'COS Detail'!F1117","v":"Firm Sales"},{"$f":"'COS Detail'!G1117","v":-61564584.705832534},{"$f":"'COS Detail'!H1117","v":-57219510.468674175},{"$f":"+J190+K190+L190","v":0},{"$f":"'COS Detail'!I1117+'COS Detail'!J1117","v":0},{"$f":"'COS Detail'!K1117+'COS Detail'!L1117+'COS Detail'!M1117+'COS Detail'!N1117+'COS Detail'!O1117+'COS Detail'!P1117+'COS Detail'!Q1117","v":0},{"$f":"'COS Detail'!R1117+'COS Detail'!S1117+'COS Detail'!T1117+'COS Detail'!U1117","v":0},{"$f":"'COS Detail'!V1117","v":-4087866.6275512967},{"$f":"'COS Detail'!W1117","v":0},{"$f":"'COS Detail'!X1117","v":0},{"$f":"'COS Detail'!Y1117","v":0},{"$f":"'COS Detail'!Z1117","v":-257207.60960705593},null,{"$f":"SUM(H190:Q190)","v":-61564584.705832526},{"$f":"S190-G190","v":0},null,null,null,-61036818.81844902,-61036818.81844902,-61036818.81844902,-61036818.81844902]
[150,null,null,"Distribution - Utah",null,{"$f":"'COS Detail'!F1119","v":"See \"Dist Plant\" Tab"},{"$f":"'COS Detail'!G1119","v":-505789297.36583334},{"$f":"'COS Detail'!H1119","v":{"$error":"#REF!"}},{"$f":"+J191+K191+L191","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1119+'COS Detail'!J1119","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1119+'COS Detail'!L1119+'COS Detail'!M1119+'COS Detail'!N1119+'COS Detail'!O1119+'COS Detail'!P1119+'COS Detail'!Q1119","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1119+'COS Detail'!S1119+'COS Detail'!T1119+'COS Detail'!U1119","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1119","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1119","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1119","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1119","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1119","v":{"$error":"#REF!"}},null,{"$f":"SUM(H191:Q191)","v":{"$error":"#REF!"}},{"$f":"S191-G191","v":{"$error":"#REF!"}},null,null,null,-441809278.93055212,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[151,null,null,"General",null,{"$f":"'COS Detail'!F1120","v":"Gross Plant"},{"$f":"'COS Detail'!G1120","v":-128019113.43156774},{"$f":"'COS Detail'!H1120","v":{"$error":"#REF!"}},{"$f":"+J192+K192+L192","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1120+'COS Detail'!J1120","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1120+'COS Detail'!L1120+'COS Detail'!M1120+'COS Detail'!N1120+'COS Detail'!O1120+'COS Detail'!P1120+'COS Detail'!Q1120","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1120+'COS Detail'!S1120+'COS Detail'!T1120+'COS Detail'!U1120","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1120","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1120","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1120","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1120","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1120","v":{"$error":"#REF!"}},null,{"$f":"SUM(H192:Q192)","v":{"$error":"#REF!"}},{"$f":"S192-G192","v":{"$error":"#REF!"}},null,null,null,-126000241.73737888,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[152,111,"Accumulated  Provision For Amort. & Depl.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[153,null,null,"Production",null,{"$f":"'COS Detail'!F1124","v":"Firm Sales"},{"$f":"'COS Detail'!G1124","v":-5461911.2370394524},{"$f":"'COS Detail'!H1124","v":-5076423.2179923998},{"$f":"+J194+K194+L194","v":0},{"$f":"'COS Detail'!I1124+'COS Detail'!J1124","v":0},{"$f":"'COS Detail'!K1124+'COS Detail'!L1124+'COS Detail'!M1124+'COS Detail'!N1124+'COS Detail'!O1124+'COS Detail'!P1124+'COS Detail'!Q1124","v":0},{"$f":"'COS Detail'!R1124+'COS Detail'!S1124+'COS Detail'!T1124+'COS Detail'!U1124","v":0},{"$f":"'COS Detail'!V1124","v":-362668.9723519847},{"$f":"'COS Detail'!W1124","v":0},{"$f":"'COS Detail'!X1124","v":0},{"$f":"'COS Detail'!Y1124","v":0},{"$f":"'COS Detail'!Z1124","v":-22819.046695067569},null,{"$f":"SUM(H194:Q194)","v":-5461911.2370394524},{"$f":"S194-G194","v":0},null,null,null,-5101809.2608033791,-5101809.2608033791,-5101809.2608033791,-5101809.2608033791]
[154,null,null,"Distribution - Utah",null,{"$f":"'COS Detail'!F1126","v":"See \"Dist Plant\" Tab"},{"$f":"'COS Detail'!G1126","v":-69325.96999999987},{"$f":"'COS Detail'!H1126","v":{"$error":"#REF!"}},{"$f":"+J195+K195+L195","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1126+'COS Detail'!J1126","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1126+'COS Detail'!L1126+'COS Detail'!M1126+'COS Detail'!N1126+'COS Detail'!O1126+'COS Detail'!P1126+'COS Detail'!Q1126","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1126+'COS Detail'!S1126+'COS Detail'!T1126+'COS Detail'!U1126","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1126","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1126","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1126","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1126","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1126","v":{"$error":"#REF!"}},null,{"$f":"SUM(H195:Q195)","v":{"$error":"#REF!"}},{"$f":"S195-G195","v":{"$error":"#REF!"}},null,null,null,-63795.353498858589,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[155,null,null,"General",null,{"$f":"'COS Detail'!F1127","v":"Gross Plant"},{"$f":"'COS Detail'!G1127","v":0},{"$f":"'COS Detail'!H1127","v":{"$error":"#REF!"}},{"$f":"+J196+K196+L196","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1127+'COS Detail'!J1127","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1127+'COS Detail'!L1127+'COS Detail'!M1127+'COS Detail'!N1127+'COS Detail'!O1127+'COS Detail'!P1127+'COS Detail'!Q1127","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1127+'COS Detail'!S1127+'COS Detail'!T1127+'COS Detail'!U1127","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1127","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1127","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1127","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1127","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1127","v":{"$error":"#REF!"}},null,{"$f":"SUM(H196:Q196)","v":{"$error":"#REF!"}},{"$f":"S196-G196","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[156,null,"Net Utility Plant (Sum of lines 141 - 152)",null,null,null,{"$f":"SUM(G182:G196)","v":{"$error":"#REF!"}},{"$f":"SUM(H182:H196)","v":{"$error":"#REF!"}},{"$f":"+J197+K197+L197","v":{"$error":"#REF!"}},{"$f":"SUM(J182:J196)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H197:Q197)","v":{"$error":"#REF!"}},{"$f":"S197-G197","v":{"$error":"#REF!"}},null,null,null,935174192.30514371,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A197+1","v":157},"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A199+1","v":158},154,"Plant Materials & Operating Supplies",null,null,{"$f":"'COS Detail'!F1145","v":"Gross Plant"},{"$f":"'COS Detail'!G1145","v":11578040.730819253},{"$f":"'COS Detail'!H1145","v":{"$error":"#REF!"}},{"$f":"+J200+K200+L200","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1145+'COS Detail'!J1145","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1145+'COS Detail'!L1145+'COS Detail'!M1145+'COS Detail'!N1145+'COS Detail'!O1145+'COS Detail'!P1145+'COS Detail'!Q1145","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1145+'COS Detail'!S1145+'COS Detail'!T1145+'COS Detail'!U1145","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1145","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1145","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1145","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1145","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1145","v":{"$error":"#REF!"}},null,{"$f":"SUM(H200:Q200)","v":{"$error":"#REF!"}},{"$f":"S200-G200","v":{"$error":"#REF!"}},null,null,null,12736479.277925692,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[159,165,"Prepayments",null,null,{"$f":"'COS Detail'!F1153","v":"Gross Plant"},{"$f":"'COS Detail'!G1153","v":2636976.1417763378},{"$f":"'COS Detail'!H1153","v":{"$error":"#REF!"}},{"$f":"+J201+K201+L201","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1153+'COS Detail'!J1153","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1153+'COS Detail'!L1153+'COS Detail'!M1153+'COS Detail'!N1153+'COS Detail'!O1153+'COS Detail'!P1153+'COS Detail'!Q1153","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1153+'COS Detail'!S1153+'COS Detail'!T1153+'COS Detail'!U1153","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1153","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1153","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1153","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1153","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1153","v":{"$error":"#REF!"}},null,{"$f":"SUM(H201:Q201)","v":{"$error":"#REF!"}},{"$f":"S201-G201","v":{"$error":"#REF!"}},null,null,null,2337697.1163078388,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[160,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[161,null,null,"Production",null,{"$f":"'COS Detail'!F1157","v":"Firm Sales"},{"$f":"'COS Detail'!G1157","v":0},{"$f":"'COS Detail'!H1157","v":0},{"$f":"+J203+K203+L203","v":0},{"$f":"'COS Detail'!I1157+'COS Detail'!J1157","v":0},{"$f":"'COS Detail'!K1157+'COS Detail'!L1157+'COS Detail'!M1157+'COS Detail'!N1157+'COS Detail'!O1157+'COS Detail'!P1157+'COS Detail'!Q1157","v":0},{"$f":"'COS Detail'!R1157+'COS Detail'!S1157+'COS Detail'!T1157+'COS Detail'!U1157","v":0},{"$f":"'COS Detail'!V1157","v":0},{"$f":"'COS Detail'!W1157","v":0},{"$f":"'COS Detail'!X1157","v":0},{"$f":"'COS Detail'!Y1157","v":0},{"$f":"'COS Detail'!Z1157","v":0},null,{"$f":"SUM(H203:Q203)","v":0},{"$f":"S203-G203","v":0},null,null,null,0,0,0,0]
[162,null,null,"Distribution - Utah",null,{"$f":"'COS Detail'!F1159","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G1159","v":3903029.7567856666},{"$f":"'COS Detail'!H1159","v":{"$error":"#REF!"}},{"$f":"+J204+K204+L204","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1159+'COS Detail'!J1159","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1159+'COS Detail'!L1159+'COS Detail'!M1159+'COS Detail'!N1159+'COS Detail'!O1159+'COS Detail'!P1159+'COS Detail'!Q1159","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1159+'COS Detail'!S1159+'COS Detail'!T1159+'COS Detail'!U1159","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1159","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1159","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1159","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1159","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1159","v":{"$error":"#REF!"}},null,{"$f":"SUM(H204:Q204)","v":{"$error":"#REF!"}},{"$f":"S204-G204","v":{"$error":"#REF!"}},null,null,null,2261310.9153147102,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[163,null,null,"General",null,{"$f":"'COS Detail'!F1160","v":"Gross Plant"},{"$f":"'COS Detail'!G1160","v":0},{"$f":"'COS Detail'!H1160","v":{"$error":"#REF!"}},{"$f":"+J205+K205+L205","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1160+'COS Detail'!J1160","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1160+'COS Detail'!L1160+'COS Detail'!M1160+'COS Detail'!N1160+'COS Detail'!O1160+'COS Detail'!P1160+'COS Detail'!Q1160","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1160+'COS Detail'!S1160+'COS Detail'!T1160+'COS Detail'!U1160","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1160","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1160","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1160","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1160","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1160","v":{"$error":"#REF!"}},null,{"$f":"SUM(H205:Q205)","v":{"$error":"#REF!"}},{"$f":"S205-G205","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[164,"190008","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[165,null,null,"Distribution - Utah",null,{"$f":"'COS Detail'!F1166","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G1166","v":345868.36000000004},{"$f":"'COS Detail'!H1166","v":{"$error":"#REF!"}},{"$f":"+J207+K207+L207","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1166+'COS Detail'!J1166","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1166+'COS Detail'!L1166+'COS Detail'!M1166+'COS Detail'!N1166+'COS Detail'!O1166+'COS Detail'!P1166+'COS Detail'!Q1166","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1166+'COS Detail'!S1166+'COS Detail'!T1166+'COS Detail'!U1166","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1166","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1166","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1166","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1166","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1166","v":{"$error":"#REF!"}},null,{"$f":"SUM(H207:Q207)","v":{"$error":"#REF!"}},{"$f":"S207-G207","v":{"$error":"#REF!"}},null,null,null,200314.86772794096,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[166,null,null,"General",null,{"$f":"'COS Detail'!F1167","v":"Gross Plant"},{"$f":"'COS Detail'!G1167","v":0},{"$f":"'COS Detail'!H1167","v":{"$error":"#REF!"}},{"$f":"+J208+K208+L208","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1167+'COS Detail'!J1167","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1167+'COS Detail'!L1167+'COS Detail'!M1167+'COS Detail'!N1167+'COS Detail'!O1167+'COS Detail'!P1167+'COS Detail'!Q1167","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1167+'COS Detail'!S1167+'COS Detail'!T1167+'COS Detail'!U1167","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1167","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1167","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1167","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1167","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1167","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[167,2351,"Customer Deposits",null,null,{"$f":"'COS Detail'!F1172","v":"Deposits"},{"$f":"'COS Detail'!G1172","v":-7497428.7283333344},{"$f":"'COS Detail'!H1172","v":-7434882.4470061064},{"$f":"+J209+K209+L209","v":0},{"$f":"'COS Detail'!I1172+'COS Detail'!J1172","v":0},{"$f":"'COS Detail'!K1172+'COS Detail'!L1172+'COS Detail'!M1172+'COS Detail'!N1172+'COS Detail'!O1172+'COS Detail'!P1172+'COS Detail'!Q1172","v":0},{"$f":"'COS Detail'!R1172+'COS Detail'!S1172+'COS Detail'!T1172+'COS Detail'!U1172","v":0},{"$f":"'COS Detail'!V1172","v":-56812.593069950679},{"$f":"'COS Detail'!W1172","v":-5733.6882572775139},{"$f":"'COS Detail'!X1172","v":0},{"$f":"'COS Detail'!Y1172","v":0},{"$f":"'COS Detail'!Z1172","v":0},null,-7497428.7283333354,0,null,null,null,-5414219.1193497367,-5414219.1193497367,-5414219.1193497367,-5414219.1193497367]
[168,252,"Contributions in Aid of Construction",null,null,{"$f":"'COS Detail'!F1176","v":"Contributions"},{"$f":"'COS Detail'!G1176","v":-38729946.649166659},{"$f":"'COS Detail'!H1176","v":-38729946.649166659},{"$f":"+J210+K210+L210","v":0},{"$f":"'COS Detail'!I1176+'COS Detail'!J1176","v":0},{"$f":"'COS Detail'!K1176+'COS Detail'!L1176+'COS Detail'!M1176+'COS Detail'!N1176+'COS Detail'!O1176+'COS Detail'!P1176+'COS Detail'!Q1176","v":0},{"$f":"'COS Detail'!R1176+'COS Detail'!S1176+'COS Detail'!T1176+'COS Detail'!U1176","v":0},{"$f":"'COS Detail'!V1176","v":0},{"$f":"'COS Detail'!W1176","v":0},{"$f":"'COS Detail'!X1176","v":0},{"$f":"'COS Detail'!Y1176","v":0},{"$f":"'COS Detail'!Z1176","v":0},null,-38729946.649166659,0,null,null,null,-50830014.192820825,-50830014.192820825,-50830014.192820825,-50830014.192820825]
[169,2531,"Unclaimed Customer Deposits",null,null,{"$f":"'COS Detail'!F1180","v":"Customers"},{"$f":"'COS Detail'!G1180","v":-107365.14878530405},{"$f":"'COS Detail'!H1180","v":0},{"$f":"+J211+K211+L211","v":0},{"$f":"'COS Detail'!I1180+'COS Detail'!J1180","v":0},{"$f":"'COS Detail'!K1180+'COS Detail'!L1180+'COS Detail'!M1180+'COS Detail'!N1180+'COS Detail'!O1180+'COS Detail'!P1180+'COS Detail'!Q1180","v":0},{"$f":"'COS Detail'!R1180+'COS Detail'!S1180+'COS Detail'!T1180+'COS Detail'!U1180","v":0},{"$f":"'COS Detail'!V1180","v":-80077.003311569715},{"$f":"'COS Detail'!W1180","v":-8937.1655481662638},{"$f":"'COS Detail'!X1180","v":-15491.086950154857},{"$f":"'COS Detail'!Y1180","v":-595.81103654441756},{"$f":"'COS Detail'!Z1180","v":-2264.0819388687869},null,-107365.14878530403,0,null,null,null,-154079.4812262177,-154079.4812262177,-154079.4812262177,-154079.4812262177]
[170,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[171,null,null,"Production",null,{"$f":"'COS Detail'!F1184","v":"Firm Sales"},{"$f":"'COS Detail'!G1184","v":-90807.980752795484},{"$f":"'COS Detail'!H1184","v":-84398.98084509428},{"$f":"+J213+K213+L213","v":0},{"$f":"'COS Detail'!I1184+'COS Detail'!J1184","v":0},{"$f":"'COS Detail'!K1184+'COS Detail'!L1184+'COS Detail'!M1184+'COS Detail'!N1184+'COS Detail'!O1184+'COS Detail'!P1184+'COS Detail'!Q1184","v":0},{"$f":"'COS Detail'!R1184+'COS Detail'!S1184+'COS Detail'!T1184+'COS Detail'!U1184","v":0},{"$f":"'COS Detail'!V1184","v":-6029.6177714572514},{"$f":"'COS Detail'!W1184","v":0},{"$f":"'COS Detail'!X1184","v":0},{"$f":"'COS Detail'!Y1184","v":0},{"$f":"'COS Detail'!Z1184","v":-379.3821362439453},null,-90807.980752795484,0,null,null,null,-112646.60857617085,-112646.60857617085,-112646.60857617085,-112646.60857617085]
[172,null,null,"Distribution - Utah",null,{"$f":"'COS Detail'!F1186","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G1186","v":-1148055.7549303749},{"$f":"'COS Detail'!H1186","v":{"$error":"#REF!"}},{"$f":"+J214+K214+L214","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1186+'COS Detail'!J1186","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1186+'COS Detail'!L1186+'COS Detail'!M1186+'COS Detail'!N1186+'COS Detail'!O1186+'COS Detail'!P1186+'COS Detail'!Q1186","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1186+'COS Detail'!S1186+'COS Detail'!T1186+'COS Detail'!U1186","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1186","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1186","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1186","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1186","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1186","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-1167762.9682014643,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[173,null,null,"General",null,{"$f":"'COS Detail'!F1187","v":"Gross Plant"},{"$f":"'COS Detail'!G1187","v":-8568.6972967958063},{"$f":"'COS Detail'!H1187","v":{"$error":"#REF!"}},{"$f":"+J215+K215+L215","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1187+'COS Detail'!J1187","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1187+'COS Detail'!L1187+'COS Detail'!M1187+'COS Detail'!N1187+'COS Detail'!O1187+'COS Detail'!P1187+'COS Detail'!Q1187","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1187+'COS Detail'!S1187+'COS Detail'!T1187+'COS Detail'!U1187","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1187","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1187","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1187","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1187","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1187","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-10376.534128483238,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[174,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[175,null,null,"Production",null,{"$f":"'COS Detail'!F1191","v":"Firm Sales"},{"$f":"'COS Detail'!G1191","v":-2251154.8764452366},{"$f":"'COS Detail'!H1191","v":-2092274.0019256864},{"$f":"+J217+K217+L217","v":0},{"$f":"'COS Detail'!I1191+'COS Detail'!J1191","v":0},{"$f":"'COS Detail'!K1191+'COS Detail'!L1191+'COS Detail'!M1191+'COS Detail'!N1191+'COS Detail'!O1191+'COS Detail'!P1191+'COS Detail'!Q1191","v":0},{"$f":"'COS Detail'!R1191+'COS Detail'!S1191+'COS Detail'!T1191+'COS Detail'!U1191","v":0},{"$f":"'COS Detail'!V1191","v":-149475.88677550232},{"$f":"'COS Detail'!W1191","v":0},{"$f":"'COS Detail'!X1191","v":0},{"$f":"'COS Detail'!Y1191","v":0},{"$f":"'COS Detail'!Z1191","v":-9404.9877440477849},null,-2251154.8764452366,0,null,null,null,-2621602.6480771601,-2621602.6480771601,-2621602.6480771601,-2621602.6480771601]
[176,null,null,"Distribution - Utah",null,{"$f":"'COS Detail'!F1193","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G1193","v":-195328105.75077218},{"$f":"'COS Detail'!H1193","v":{"$error":"#REF!"}},{"$f":"+J218+K218+L218","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1193+'COS Detail'!J1193","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1193+'COS Detail'!L1193+'COS Detail'!M1193+'COS Detail'!N1193+'COS Detail'!O1193+'COS Detail'!P1193+'COS Detail'!Q1193","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1193+'COS Detail'!S1193+'COS Detail'!T1193+'COS Detail'!U1193","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1193","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1193","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1193","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1193","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1193","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-134969281.95055565,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[177,null,null,"General",null,{"$f":"'COS Detail'!F1194","v":"Gross Plant"},{"$f":"'COS Detail'!G1194","v":-1596635.6685944849},{"$f":"'COS Detail'!H1194","v":{"$error":"#REF!"}},{"$f":"+J219+K219+L219","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1194+'COS Detail'!J1194","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1194+'COS Detail'!L1194+'COS Detail'!M1194+'COS Detail'!N1194+'COS Detail'!O1194+'COS Detail'!P1194+'COS Detail'!Q1194","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1194+'COS Detail'!S1194+'COS Detail'!T1194+'COS Detail'!U1194","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1194","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1194","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1194","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1194","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1194","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,763473.5279036971,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[178,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[179,null,null,"Production",null,{"$f":"'COS Detail'!F1198","v":"Firm Sales"},{"$f":"'COS Detail'!G1198","v":-1145364.5883783859},{"$f":"'COS Detail'!H1198","v":-1064527.6236056027},{"$f":"+J221+K221+L221","v":0},{"$f":"'COS Detail'!I1198+'COS Detail'!J1198","v":0},{"$f":"'COS Detail'!K1198+'COS Detail'!L1198+'COS Detail'!M1198+'COS Detail'!N1198+'COS Detail'!O1198+'COS Detail'!P1198+'COS Detail'!Q1198","v":0},{"$f":"'COS Detail'!R1198+'COS Detail'!S1198+'COS Detail'!T1198+'COS Detail'!U1198","v":0},{"$f":"'COS Detail'!V1198","v":-76051.803152461725},{"$f":"'COS Detail'!W1198","v":0},{"$f":"'COS Detail'!X1198","v":0},{"$f":"'COS Detail'!Y1198","v":0},{"$f":"'COS Detail'!Z1198","v":-4785.1616203213753},null,-1145364.5883783859,0,null,null,null,-1028844.579247875,-1028844.579247875,-1028844.579247875,-1028844.579247875]
[180,null,null,"Distribution - Utah",null,{"$f":"'COS Detail'!F1200","v":"Distribution Gross Plant"},{"$f":"'COS Detail'!G1200","v":-18014802.526666667},{"$f":"'COS Detail'!H1200","v":{"$error":"#REF!"}},{"$f":"+J222+K222+L222","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1200+'COS Detail'!J1200","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1200+'COS Detail'!L1200+'COS Detail'!M1200+'COS Detail'!N1200+'COS Detail'!O1200+'COS Detail'!P1200+'COS Detail'!Q1200","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1200+'COS Detail'!S1200+'COS Detail'!T1200+'COS Detail'!U1200","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1200","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1200","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1200","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1200","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1200","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-11719253.001101019,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[181,null,null,"General",null,{"$f":"'COS Detail'!F1201","v":"Gross Plant"},{"$f":"'COS Detail'!G1201","v":-136508.35181638782},{"$f":"'COS Detail'!H1201","v":{"$error":"#REF!"}},{"$f":"+J223+K223+L223","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1201+'COS Detail'!J1201","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1201+'COS Detail'!L1201+'COS Detail'!M1201+'COS Detail'!N1201+'COS Detail'!O1201+'COS Detail'!P1201+'COS Detail'!Q1201","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1201+'COS Detail'!S1201+'COS Detail'!T1201+'COS Detail'!U1201","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1201","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1201","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1201","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1201","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1201","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,77533.316150373968,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[182,null,"Working Capital Cash",null,null,{"$f":"'COS Detail'!F1246","v":"Gross Plant"},{"$f":"'COS Detail'!G1246","v":5780438.9004857251},{"$f":"'COS Detail'!H1246","v":{"$error":"#REF!"}},{"$f":"+J224+K224+L224","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!I1246+'COS Detail'!J1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!K1246+'COS Detail'!L1246+'COS Detail'!M1246+'COS Detail'!N1246+'COS Detail'!O1246+'COS Detail'!P1246+'COS Detail'!Q1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!R1246+'COS Detail'!S1246+'COS Detail'!T1246+'COS Detail'!U1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!V1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!W1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!X1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Y1246","v":{"$error":"#REF!"}},{"$f":"'COS Detail'!Z1246","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,4604457.3315248266,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[183,null,"Total Other Rate Base (Sum of lines 155 - 169)",null,null,null,{"$f":"SUM(G200:G224)","v":-241810390.83207163},{"$f":"SUM(H200:H224)","v":{"$error":"#REF!"}},{"$f":"+J225+K225+L225","v":{"$error":"#REF!"}},{"$f":"SUM(J200:J224)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-185046814.7304295,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A225+1","v":184},null,"TOTAL UTAH RATE BASE (Line 153 + Line 170)",null,null,null,{"$f":"G197+G225","v":{"$error":"#REF!"}},{"$f":"H197+H225","v":{"$error":"#REF!"}},{"$f":"+J228+K228+L228","v":{"$error":"#REF!"}},{"$f":"J197+J225","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H228:Q228)","v":{"$error":"#REF!"}},{"$f":"S228-G228","v":{"$error":"#REF!"}},null,null,null,750127377.57471418,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A228+1","v":185},"DEFICIENCY CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A230+1","v":186},null,"Total Rate Base (Line 171)",null,null,null,{"$f":"G228","v":{"$error":"#REF!"}},{"$f":"H228","v":{"$error":"#REF!"}},{"$f":"+J231+K231+L231","v":{"$error":"#REF!"}},{"$f":"J228","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H231:Q231)","v":{"$error":"#REF!"}},{"$f":"S231-G231","v":{"$error":"#REF!"}},null,null,null,750127377.57471418,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[187,null,"Return On Rate Base - Allowed",null,null,null,{"$f":"'COS Sum'!$F$92","v":8.6771933614744612E-2},{"$f":"'COS Sum'!$F$92","v":8.6771933614744612E-2},null,{"$f":"'COS Sum'!$F$92","v":8.6771933614744612E-2},{"$f":"'COS Sum'!$F$92","v":8.6771933614744612E-2},{"$f":"'COS Sum'!$F$92","v":8.6771933614744612E-2},{"$f":"'COS Sum'!$F$92","v":8.6771933614744612E-2},{"$f":"'COS Sum'!$F$92","v":8.6771933614744612E-2},{"$f":"'COS Sum'!$F$92","v":8.6771933614744612E-2},{"$f":"'COS Sum'!$F$92","v":8.6771933614744612E-2},{"$f":"'COS Sum'!$F$92","v":8.6771933614744612E-2},null,null,null,null,null,null,8.5533066667068516E-2,-1.2388669476760955E-3,-1.2388669476760955E-3,-1.2388669476760955E-3]
[188,null,"Allowed Return (Line 172 x Line 173)",null,null,null,{"$f":"G228*G232","v":{"$error":"#REF!"}},{"$f":"H228*H232","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J228*J232","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H233:Q233)","v":{"$error":"#REF!"}},{"$f":"S233-G233","v":{"$error":"#REF!"}},null,null,null,64160694.994891308,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[189,null,"Net Operating Income (Line 70)",null,null,null,{"$f":"G88","v":{"$error":"#N/A"}},{"$f":"H88","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"J88","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(H234:Q234)","v":{"$error":"#N/A"}},{"$f":"S234-G234","v":{"$error":"#N/A"}},null,null,null,58829871.684914559,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[190,null,"Deficiency Before Taxes (Line 174 - Line 175)",null,null,null,{"$f":"G233-G234","v":{"$error":"#REF!"}},{"$f":"H233-H234","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J233-J234","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H235:Q235)","v":{"$error":"#REF!"}},{"$f":"S235-G235","v":{"$error":"#REF!"}},null,null,null,5330823.3099767491,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[191,null,"Tax & Bad Debt Factor",null,null,null,{"$f":"Taxes!$L$30","v":0.62000408527880779},{"$f":"Taxes!$L$30","v":0.62000408527880779},1.8635066872247925,0.6211688957415975,0.6211688957415975,0.6211688957415975,{"$f":"Taxes!$L$30","v":0.62000408527880779},{"$f":"Taxes!$L$30","v":0.62000408527880779},{"$f":"Taxes!$L$30","v":0.62000408527880779},{"$f":"Taxes!$L$30","v":0.62000408527880779},{"$f":"Taxes!$L$30","v":0.62000408527880779},null,null,null,null,null,null,0.6211688957415975,0,0,0]
[192,null,"Taxes & Bad Debt on Deficiency",null,null,null,{"$f":"G235*G236","v":{"$error":"#REF!"}},{"$f":"H235*H236","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J235*J236","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,3311341.6288518249,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[193,null,"Stipulation Adjustment",null,null,"Gross Plant",0,{"$f":"VLOOKUP($F238,range,'COS Alloc Factors'!D$9,FALSE)*$G238","v":{"$error":"#REF!"}},0,null,null,null,{"$f":"VLOOKUP($F238,range,'COS Alloc Factors'!R$9,FALSE)*$G238","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F238,range,'COS Alloc Factors'!S$9,FALSE)*$G238","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F238,range,'COS Alloc Factors'!T$9,FALSE)*$G238","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F238,range,'COS Alloc Factors'!U$9,FALSE)*$G238","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($F238,range,'COS Alloc Factors'!V$9,FALSE)*$G238","v":{"$error":"#REF!"}},null,{"$f":"SUM(H238:Q238)","v":{"$error":"#REF!"}},null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A238+1","v":194},null,"DEFICIENCY (Line 176 x Line 177)",null,null,null,{"$f":"G235+G237+G238","v":{"$error":"#REF!"}},{"$f":"H235+H237+H238","v":{"$error":"#REF!"}},{"$f":"+J241+K241+L241","v":{"$error":"#REF!"}},{"$f":"J235+J237+J238","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H241:Q241)","v":{"$error":"#REF!"}},{"$f":"S241-G241","v":{"$error":"#REF!"}},null,null,null,8642164.9388285745,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[1,"COST CURVE CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A244+1","v":2},"Customer Related Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X246-J246","v":0},{"$f":"X246-K246","v":0},{"$f":"X246-L246","v":0}]
[{"$f":"A246+1","v":3},812,"Gas Used for Other Utility Operations",null,"c",{"$f":"F20","v":"Distribution O&M Expense"},{"$f":"G20","v":-1177122.1590941811},{"$f":"$G247*(VLOOKUP($F247,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"+J247+K247+L247","v":{"$error":"#REF!"}},{"$f":"$G247*((VLOOKUP($F247,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F247,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G247*((VLOOKUP($F247,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F247,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F247,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F247,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F247,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F247,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F247,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G247*((VLOOKUP($F247,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F247,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F247,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F247,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G247*(VLOOKUP($F247,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G247*(VLOOKUP($F247,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G247*(VLOOKUP($F247,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G247*(VLOOKUP($F247,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G247*(VLOOKUP($F247,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"SUM(H247:Q247)","v":{"$error":"#REF!"}},{"$f":"S247-G247","v":{"$error":"#REF!"}},null,null,null,-1120762.0129508469,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A247+1","v":4},870,"Operation Supervision & Engineering",null,"dgp","Gross Plant - Customer",{"$f":"$G$24*$G$493","v":{"$error":"#REF!"}},{"$f":"$G248*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G248*J$481*J$5","v":{"$error":"#REF!"}},{"$f":"$G248*K$481*K$5","v":{"$error":"#REF!"}},{"$f":"$G248*L$481*L$5","v":{"$error":"#REF!"}},{"$f":"$G248*M$481","v":{"$error":"#REF!"}},{"$f":"$G248*N$481","v":{"$error":"#REF!"}},{"$f":"$G248*O$481","v":{"$error":"#REF!"}},{"$f":"$G248*P$481","v":{"$error":"#REF!"}},{"$f":"$G248*Q$481","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,7941014.0015446199,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A248+1","v":5},874,"Mains & Service Expenses",null,"c",{"$f":"F28","v":"Mains & Service Lines"},{"$f":"G28","v":7028068.1199999992},{"$f":"$G249*(VLOOKUP($F249,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G249*((VLOOKUP($F249,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F249,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G249*((VLOOKUP($F249,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F249,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F249,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F249,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F249,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F249,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F249,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G249*((VLOOKUP($F249,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F249,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F249,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F249,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G249*(VLOOKUP($F249,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G249*(VLOOKUP($F249,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G249*(VLOOKUP($F249,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G249*(VLOOKUP($F249,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G249*(VLOOKUP($F249,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,6396261.2653642613,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A249+1","v":6},878,"Meter & House Regulator Expenses",null,"c",{"$f":"F30","v":"Meters & Regulators"},{"$f":"G30","v":4672675.9000000004},{"$f":"$G250*(VLOOKUP($F250,range,'COS Alloc Factors'!D$9,FALSE))","v":4400477.9069042448},0,{"$f":"$G250*((VLOOKUP($F250,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F250,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G250*((VLOOKUP($F250,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F250,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F250,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F250,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F250,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F250,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F250,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G250*((VLOOKUP($F250,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F250,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F250,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F250,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G250*(VLOOKUP($F250,range,'COS Alloc Factors'!R$9,FALSE))","v":76534.944354678257},{"$f":"$G250*(VLOOKUP($F250,range,'COS Alloc Factors'!S$9,FALSE))","v":25387.734814892119},{"$f":"$G250*(VLOOKUP($F250,range,'COS Alloc Factors'!T$9,FALSE))","v":135842.99134350524},{"$f":"$G250*(VLOOKUP($F250,range,'COS Alloc Factors'!U$9,FALSE))","v":34432.322582679997},{"$f":"$G250*(VLOOKUP($F250,range,'COS Alloc Factors'!V$9,FALSE))","v":0},null,4672675.9000000013,0,null,null,null,2788370.6184109421,2788370.6184109421,2788370.6184109421,2788370.6184109421]
[{"$f":"A246+1","v":3},879,"Customer Installations Expenses",null,"c",{"$f":"F31","v":"Customers"},{"$f":"G31","v":3070797.28},{"$f":"$G251*(VLOOKUP($F251,range,'COS Alloc Factors'!D$9,FALSE))","v":0},0,{"$f":"$G251*((VLOOKUP($F251,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F251,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G251*((VLOOKUP($F251,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F251,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F251,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F251,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F251,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F251,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F251,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G251*((VLOOKUP($F251,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F251,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F251,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F251,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G251*(VLOOKUP($F251,range,'COS Alloc Factors'!R$9,FALSE))","v":2290317.1722086566},{"$f":"$G251*(VLOOKUP($F251,range,'COS Alloc Factors'!S$9,FALSE))","v":255615.75582685904},{"$f":"$G251*(VLOOKUP($F251,range,'COS Alloc Factors'!T$9,FALSE))","v":443067.310099889},{"$f":"$G251*(VLOOKUP($F251,range,'COS Alloc Factors'!U$9,FALSE))","v":17041.050388457268},{"$f":"$G251*(VLOOKUP($F251,range,'COS Alloc Factors'!V$9,FALSE))","v":64755.99147613762},null,3070797.2799999993,0,null,null,null,1756753.4987220454,1756753.4987220454,1756753.4987220454,1756753.4987220454]
[{"$f":"A250+1","v":7},880,"Other Expenses",null,"dgp","Gross Plant - Customer",{"$f":"$G$32*$G$493","v":{"$error":"#REF!"}},{"$f":"$G252*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G252*J$481*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G252*M$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,4346142.0763947582,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A252+1","v":8},"881","Rents",null,"dgp","Gross Plant - Customer",{"$f":"$G$33*$G$493","v":{"$error":"#REF!"}},{"$f":"$G253*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,64268.140217193337,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A253+1","v":9},885,"Maintenance Supervision & Engineering",null,"dgp","Gross Plant - Customer",{"$f":"$G$34*$G$493","v":{"$error":"#REF!"}},{"$f":"$G254*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,339209.7941110254,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A254+1","v":10},886,"Maintenance of Structures & Improvements",null,"dgp","Gross Plant - Customer",{"$f":"$G$35*$G$493","v":{"$error":"#REF!"}},{"$f":"$G255*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,23666.121028947833,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A251+1","v":4},887,"Maintenance of Mains",null,"c",{"$f":"F36","v":"Mains"},{"$f":"G36","v":6885773.3700000001},{"$f":"$G256*(VLOOKUP($F256,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G256*((VLOOKUP($F256,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F256,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G256*((VLOOKUP($F256,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F256,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F256,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F256,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F256,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F256,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F256,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G256*((VLOOKUP($F256,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F256,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F256,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F256,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G256*(VLOOKUP($F256,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G256*(VLOOKUP($F256,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G256*(VLOOKUP($F256,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G256*(VLOOKUP($F256,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G256*(VLOOKUP($F256,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,6758697.0811960008,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A256+1","v":5},892,"Maintenance of Services",null,"c",{"$f":"F39","v":"Service Lines"},{"$f":"G39","v":1122887.3500000001},{"$f":"$G257*(VLOOKUP($F257,range,'COS Alloc Factors'!D$9,FALSE))","v":1114037.3457121556},0,{"$f":"$G257*((VLOOKUP($F257,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F257,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G257*((VLOOKUP($F257,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F257,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F257,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F257,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F257,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F257,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F257,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G257*((VLOOKUP($F257,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F257,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F257,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F257,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G257*(VLOOKUP($F257,range,'COS Alloc Factors'!R$9,FALSE))","v":3242.3575375666819},{"$f":"$G257*(VLOOKUP($F257,range,'COS Alloc Factors'!S$9,FALSE))","v":529.08520572138389},{"$f":"$G257*(VLOOKUP($F257,range,'COS Alloc Factors'!T$9,FALSE))","v":3730.7773300175695},{"$f":"$G257*(VLOOKUP($F257,range,'COS Alloc Factors'!U$9,FALSE))","v":1215.078508036416},{"$f":"$G257*(VLOOKUP($F257,range,'COS Alloc Factors'!V$9,FALSE))","v":132.70570650258034},null,1122887.3500000003,0,null,null,null,4594140.5907841036,4594140.5907841036,4594140.5907841036,4594140.5907841036]
[6,893,"Maintenance of Meters & House Regulators",null,"c",{"$f":"F40","v":"Meters & Regulators"},{"$f":"G40","v":1008027.0900000001},{"$f":"$G258*(VLOOKUP($F258,range,'COS Alloc Factors'!D$9,FALSE))","v":949306.35764958081},0,{"$f":"$G258*((VLOOKUP($F258,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F258,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G258*((VLOOKUP($F258,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F258,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F258,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F258,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F258,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F258,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F258,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G258*((VLOOKUP($F258,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F258,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F258,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F258,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G258*(VLOOKUP($F258,range,'COS Alloc Factors'!R$9,FALSE))","v":16510.731514924511},{"$f":"$G258*(VLOOKUP($F258,range,'COS Alloc Factors'!S$9,FALSE))","v":5476.8456008574003},{"$f":"$G258*(VLOOKUP($F258,range,'COS Alloc Factors'!T$9,FALSE))","v":29305.13868100477},{"$f":"$G258*(VLOOKUP($F258,range,'COS Alloc Factors'!U$9,FALSE))","v":7428.0165536326194},{"$f":"$G258*(VLOOKUP($F258,range,'COS Alloc Factors'!V$9,FALSE))","v":0},null,1008027.0900000001,0,null,null,null,892911.79104238877,892911.79104238877,892911.79104238877,892911.79104238877]
[7,901,"Supervision",null,"75% c 25% t",{"$f":"F44","v":"75% Customers 25% DNG Rev"},{"$f":"G44*$G$529","v":808677.61499999987},{"$f":"$G259*(VLOOKUP($F259,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"$G259*((VLOOKUP($F259,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F259,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G259*((VLOOKUP($F259,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F259,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F259,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F259,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F259,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F259,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F259,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G259*((VLOOKUP($F259,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F259,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F259,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F259,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G259*(VLOOKUP($F259,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G259*(VLOOKUP($F259,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G259*(VLOOKUP($F259,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G259*(VLOOKUP($F259,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G259*(VLOOKUP($F259,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,657480.25839034189,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[8,902,"Meter Reading Expense",null,"c","Customers",3208926.87,{"$f":"$G260*(VLOOKUP($F260,range,'COS Alloc Factors'!D$9,FALSE))","v":0},0,{"$f":"$G260*((VLOOKUP($F260,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F260,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G260*((VLOOKUP($F260,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F260,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F260,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F260,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F260,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F260,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F260,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G260*((VLOOKUP($F260,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F260,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F260,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F260,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G260*(VLOOKUP($F260,range,'COS Alloc Factors'!R$9,FALSE))","v":2393339.4635294117},{"$f":"$G260*(VLOOKUP($F260,range,'COS Alloc Factors'!S$9,FALSE))","v":267113.7794117647},{"$f":"$G260*(VLOOKUP($F260,range,'COS Alloc Factors'!T$9,FALSE))","v":462997.21764705883},{"$f":"$G260*(VLOOKUP($F260,range,'COS Alloc Factors'!U$9,FALSE))","v":17807.585294117649},{"$f":"$G260*(VLOOKUP($F260,range,'COS Alloc Factors'!V$9,FALSE))","v":67668.824117647062},null,3208926.87,0,null,null,null,3166984.7468652227,3166984.7468652227,3166984.7468652227,3166984.7468652227]
[9,9031,"Customer Records Expense",null,"75% c 25% t","75% Customers 25% DNG Rev",{"$f":"$G$46*$G$529","v":12094191.517500002},{"$f":"$G261*(VLOOKUP($F261,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"$G261*((VLOOKUP($F261,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F261,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G261*((VLOOKUP($F261,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F261,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F261,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F261,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F261,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F261,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F261,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G261*((VLOOKUP($F261,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F261,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F261,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F261,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G261*(VLOOKUP($F261,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G261*(VLOOKUP($F261,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G261*(VLOOKUP($F261,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G261*(VLOOKUP($F261,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G261*(VLOOKUP($F261,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,13433225.35666799,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[10,907,"Supervision",null,"c",{"$f":"F54","v":"Customers"},497578.4,{"$f":"$G262*(VLOOKUP($F262,range,'COS Alloc Factors'!D$9,FALSE))","v":0},0,{"$f":"$G262*((VLOOKUP($F262,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F262,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G262*((VLOOKUP($F262,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F262,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F262,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F262,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F262,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F262,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F262,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G262*((VLOOKUP($F262,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F262,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F262,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F262,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G262*(VLOOKUP($F262,range,'COS Alloc Factors'!R$9,FALSE))","v":371112.85771365149},{"$f":"$G262*(VLOOKUP($F262,range,'COS Alloc Factors'!S$9,FALSE))","v":41418.845726970038},{"$f":"$G262*(VLOOKUP($F262,range,'COS Alloc Factors'!T$9,FALSE))","v":71792.665926748057},{"$f":"$G262*(VLOOKUP($F262,range,'COS Alloc Factors'!U$9,FALSE))","v":2761.2563817980022},{"$f":"$G262*(VLOOKUP($F262,range,'COS Alloc Factors'!V$9,FALSE))","v":10492.77425083241},null,497578.4,0,null,null,null,394853.46296462644,394853.46296462644,394853.46296462644,394853.46296462644]
[11,908,"Customer Assistance Expense",null,"75% c 25% t","Customer Assistance Expense",{"$f":"$G$55*$G$529","v":2861644.9125000034},{"$f":"$G263*(VLOOKUP($F263,range,'COS Alloc Factors'!D$9,FALSE))","v":2305169.9488496277},0,{"$f":"$G263*((VLOOKUP($F263,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F263,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G263*((VLOOKUP($F263,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F263,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F263,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F263,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F263,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F263,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F263,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G263*((VLOOKUP($F263,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F263,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F263,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F263,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G263*(VLOOKUP($F263,range,'COS Alloc Factors'!R$9,FALSE))","v":123887.51483005089},{"$f":"$G263*(VLOOKUP($F263,range,'COS Alloc Factors'!S$9,FALSE))","v":62768.481874460653},{"$f":"$G263*(VLOOKUP($F263,range,'COS Alloc Factors'!T$9,FALSE))","v":178127.14344938978},{"$f":"$G263*(VLOOKUP($F263,range,'COS Alloc Factors'!U$9,FALSE))","v":65731.240244218803},{"$f":"$G263*(VLOOKUP($F263,range,'COS Alloc Factors'!V$9,FALSE))","v":125960.5832522555},null,2861644.9125000034,0,null,null,null,2596250.3242494245,2596250.3242494245,2596250.3242494245,2596250.3242494245]
[12,909,"Info & Instructional Advertising Expense",null,"c","Customers",653665.30608162738,{"$f":"$G264*(VLOOKUP($F264,range,'COS Alloc Factors'!D$9,FALSE))","v":0},0,{"$f":"$G264*((VLOOKUP($F264,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F264,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G264*((VLOOKUP($F264,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F264,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F264,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F264,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F264,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F264,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F264,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G264*((VLOOKUP($F264,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F264,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F264,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F264,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G264*(VLOOKUP($F264,range,'COS Alloc Factors'!R$9,FALSE))","v":487528.39698873868},{"$f":"$G264*(VLOOKUP($F264,range,'COS Alloc Factors'!S$9,FALSE))","v":54411.651449636025},{"$f":"$G264*(VLOOKUP($F264,range,'COS Alloc Factors'!T$9,FALSE))","v":94313.529179369099},{"$f":"$G264*(VLOOKUP($F264,range,'COS Alloc Factors'!U$9,FALSE))","v":3627.4434299757345},{"$f":"$G264*(VLOOKUP($F264,range,'COS Alloc Factors'!V$9,FALSE))","v":13784.285033907792},null,653665.30608162726,0,null,null,null,754656.32098984136,754656.32098984136,754656.32098984136,754656.32098984136]
[13,"403","Depreciation Expense - Distribution Utah (Allocated portion)",null,"dgp","Gross Plant - Customer",{"$f":"G$74*$G$493","v":{"$error":"#REF!"}},{"$f":"$G265*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G265*J$481*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G265*M$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,27254617.045771942,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,"403","Depreciation Expense - General (Allocated portion)",null,"gp","Gross Plant - Customer",{"$f":"G$75*$G$481","v":{"$error":"#REF!"}},{"$f":"$G266*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,5183924.5637259185,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,"408","Taxes Other Than Income - Distribution Utah (Allocated portion)",null,"dgp","Gross Plant - Customer",{"$f":"G$80*$G$493","v":{"$error":"#REF!"}},{"$f":"$G267*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,7340493.5816925084,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,"408","Taxes Other Than Income - General (Allocated portion)",null,"gp","Gross Plant - Customer",{"$f":"G$81*$G$481","v":{"$error":"#REF!"}},{"$f":"$G268*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,2219314.4234988014,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[17,4090,"Income Taxes - Federal, State, Deferred (Imputed)",null,null,"Taxes",{"$f":"G403*('COS Sum'!F77-'ALLOCATIONS&PRETAX'!$K$9)*(Taxes!$L$27)","v":{"$error":"#REF!"}},{"$f":"$G269*(VLOOKUP($F269,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G269*((VLOOKUP($F269,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F269,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G269*((VLOOKUP($F269,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F269,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F269,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F269,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F269,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F269,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F269,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G269*((VLOOKUP($F269,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F269,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F269,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F269,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G269*(VLOOKUP($F269,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G269*(VLOOKUP($F269,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G269*(VLOOKUP($F269,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G269*(VLOOKUP($F269,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G269*(VLOOKUP($F269,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,16299372.613384394,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,"A&G Expenses (Allocated Portion based on Gross Plant by Category)",null,null,"gp","Gross Plant - Customer",{"$f":"G$70*G$481","v":{"$error":"#REF!"}},{"$f":"$G270*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G270*J$481*J$5","v":{"$error":"#REF!"}},{"$f":"$G270*K$481*K$5","v":{"$error":"#REF!"}},{"$f":"$G270*L$481*L$5","v":{"$error":"#REF!"}},{"$f":"$G270*M$481","v":{"$error":"#REF!"}},{"$f":"$G270*N$481","v":{"$error":"#REF!"}},{"$f":"$G270*O$481","v":{"$error":"#REF!"}},{"$f":"$G270*P$481","v":{"$error":"#REF!"}},{"$f":"$G270*Q$481","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,25794615.149765085,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[19,"Net Income ",null,null,"rb","Rate Base - Customer",{"$f":"G403*('COS Sum'!F77)","v":{"$error":"#REF!"}},{"$f":"$G271*H$505","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G271*J$505*J$5","v":{"$error":"#REF!"}},{"$f":"$G271*K$505*K$5","v":{"$error":"#REF!"}},{"$f":"$G271*L$505*L$5","v":{"$error":"#REF!"}},{"$f":"$G271*M$505","v":{"$error":"#REF!"}},{"$f":"$G271*N$505","v":{"$error":"#REF!"}},{"$f":"$G271*O$505","v":{"$error":"#REF!"}},{"$f":"$G271*P$505","v":{"$error":"#REF!"}},{"$f":"$G271*Q$505","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,43441124.275682151,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,"Deficiency ",null,null,"rb",null,{"$f":"(('COS Sum'!F92*Functionalization!G403)-Functionalization!G271)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"$G272*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G272*J$481*J$5","v":{"$error":"#REF!"}},{"$f":"$G272*K$481*K$5","v":{"$error":"#REF!"}},{"$f":"$G272*L$481*L$5","v":{"$error":"#REF!"}},{"$f":"$G272*M$481","v":{"$error":"#REF!"}},{"$f":"$G272*N$481","v":{"$error":"#REF!"}},{"$f":"$G272*O$481","v":{"$error":"#REF!"}},{"$f":"$G272*P$481","v":{"$error":"#REF!"}},{"$f":"$G272*Q$481","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,12040043.527780741,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Adjustment to match COS",null,null,null,null,{"$f":"H273+I273+M273+N273+O273+P273+Q273","v":{"$error":"#REF!"}},{"$f":"-H$348*((SUM(H247:H272)-H157)/H$346)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-J$348*((SUM(J247:J272)-J157)/J$346)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,-617013.07811699552,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A272+1","v":21},"Total Customer Related Cost of Service",null,null,null,null,{"$f":"SUM(G247:G273)","v":{"$error":"#REF!"}},{"$f":"SUM(H247:H273)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(J247:J273)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H274:Q274)","v":{"$error":"#REF!"}},{"$f":"S274-G274","v":{"$error":"#REF!"}},null,null,null,194740615.53917742,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A274+1","v":22},"Customers",null,null,null,null,{"$f":"SUM(H276:Q276)","v":901.00000069999999},{"$f":"'COS Input'!D25*H$5+0.0000001","v":9.9999999999999995E-8},{"$f":"+J276+K276+L276","v":2.9999999999999999E-7},{"$f":"SUM('COS Input'!E25:'COS Input'!F25)*J$5+0.0000001","v":9.9999999999999995E-8},{"$f":"SUM('COS Input'!G25:'COS Input'!M25)*K$5+0.0000001","v":9.9999999999999995E-8},{"$f":"SUM('COS Input'!N25:'COS Input'!Q25)*L$5+0.0000001","v":9.9999999999999995E-8},{"$f":"'COS Input'!R25*'COS Detail'!V8","v":672},{"$f":"'COS Input'!S25*'COS Detail'!W8","v":75},{"$f":"'COS Input'!T25*'COS Detail'!X8","v":130},{"$f":"'COS Input'!U25*'COS Detail'!Y8","v":5},{"$f":"'COS Input'!V25*'COS Detail'!Z8","v":19},null,{"$f":"SUM(H276:Q276)","v":901.00000069999999},{"$f":"S276-G276","v":0},null,null,null,883424,883423.9999999,883423.9999999,883423.9999999]
[{"$f":"A276+1","v":23},"Total Customer Related Cost per Customer",null,null,null,null,{"$f":"G274/G276","v":{"$error":"#REF!"}},{"$f":"H274/H276","v":{"$error":"#REF!"}},{"$f":"+J277+K277+L277","v":{"$error":"#REF!"}},{"$f":"J274/J276","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,220.43844806024902,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A277+1","v":24},"Costs per Dth",null,null,null,{"$f":"'COS Input'!$I$8","v":0.4},"allocated on Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A280+1","v":25},810,"Gas Used for Compressor Station Fuel",null,"t",{"$f":"F19","v":"Distribution O&M Expense"},{"$f":"G19","v":-27868.658463010812},{"$f":"$G281*(VLOOKUP($F281,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"+J281+K281+L281","v":{"$error":"#REF!"}},{"$f":"$G281*((VLOOKUP($F281,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F281,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G281*((VLOOKUP($F281,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F281,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F281,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F281,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F281,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F281,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F281,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G281*((VLOOKUP($F281,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F281,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F281,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F281,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G281*(VLOOKUP($F281,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G281*(VLOOKUP($F281,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G281*(VLOOKUP($F281,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G281*(VLOOKUP($F281,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G281*(VLOOKUP($F281,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"SUM(H281:Q281)","v":{"$error":"#REF!"}},{"$f":"S281-G281","v":{"$error":"#REF!"}},null,null,null,-223888.25236351154,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A281+1","v":26},870,"Operation Supervision & Engineering",null,"dgp","Gross Plant - Dth",{"$f":"$G$24*$G$494","v":{"$error":"#REF!"}},{"$f":"$G282*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G282*J$482*J$5","v":{"$error":"#REF!"}},{"$f":"$G282*K$482*K$5","v":{"$error":"#REF!"}},{"$f":"$G282*L$482*L$5","v":{"$error":"#REF!"}},{"$f":"$G282*M$482","v":{"$error":"#REF!"}},{"$f":"$G282*N$482","v":{"$error":"#REF!"}},{"$f":"$G282*O$482","v":{"$error":"#REF!"}},{"$f":"$G282*P$482","v":{"$error":"#REF!"}},{"$f":"$G282*Q$482","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,941639.52372332965,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A281+1","v":26},871,"Distribution Load Dispatching",null,"t",{"$f":"F25","v":"Throughput"},{"$f":"G25","v":1614735.12},{"$f":"$G283*(VLOOKUP($F283,range,'COS Alloc Factors'!D$9,FALSE))","v":929973.22796301695},0,{"$f":"$G283*((VLOOKUP($F283,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F283,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G283*((VLOOKUP($F283,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F283,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F283,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F283,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F283,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F283,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F283,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G283*((VLOOKUP($F283,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F283,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F283,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F283,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G283*(VLOOKUP($F283,range,'COS Alloc Factors'!R$9,FALSE))","v":66438.990686357371},{"$f":"$G283*(VLOOKUP($F283,range,'COS Alloc Factors'!S$9,FALSE))","v":17552.636102936325},{"$f":"$G283*(VLOOKUP($F283,range,'COS Alloc Factors'!T$9,FALSE))","v":312071.38798461232},{"$f":"$G283*(VLOOKUP($F283,range,'COS Alloc Factors'!U$9,FALSE))","v":284518.55154893326},{"$f":"$G283*(VLOOKUP($F283,range,'COS Alloc Factors'!V$9,FALSE))","v":4180.3257141439099},null,1614735.12,0,null,null,null,946524.46151383163,946524.46151383163,946524.46151383163,946524.46151383163]
[{"$f":"A283+1","v":27},872,"Compressor Station Labor & Expenses",null,"t",{"$f":"F26","v":"60% Peak Day 40% Throughput"},{"$f":"G26*($F$280)","v":0},{"$f":"$G284*(VLOOKUP($F284,range,'COS Alloc Factors'!D$9,FALSE))","v":0},0,{"$f":"$G284*((VLOOKUP($F284,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F284,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G284*((VLOOKUP($F284,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F284,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F284,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F284,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F284,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F284,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F284,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G284*((VLOOKUP($F284,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F284,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F284,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F284,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G284*(VLOOKUP($F284,range,'COS Alloc Factors'!R$9,FALSE))","v":0},{"$f":"$G284*(VLOOKUP($F284,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G284*(VLOOKUP($F284,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G284*(VLOOKUP($F284,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G284*(VLOOKUP($F284,range,'COS Alloc Factors'!V$9,FALSE))","v":0},null,0,0,null,null,null,0,0,0,0]
[28,873,"Compressor Station Fuel & Power",null,"t",{"$f":"F27","v":"60% Peak Day 40% Throughput"},{"$f":"G27*($F$280)","v":11524},{"$f":"$G285*(VLOOKUP($F285,range,'COS Alloc Factors'!D$9,FALSE))","v":8147.2744248662902},0,{"$f":"$G285*((VLOOKUP($F285,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F285,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G285*((VLOOKUP($F285,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F285,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F285,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F285,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F285,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F285,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F285,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G285*((VLOOKUP($F285,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F285,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F285,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F285,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G285*(VLOOKUP($F285,range,'COS Alloc Factors'!R$9,FALSE))","v":384.81605235119525},{"$f":"$G285*(VLOOKUP($F285,range,'COS Alloc Factors'!S$9,FALSE))","v":75.488166997371366},{"$f":"$G285*(VLOOKUP($F285,range,'COS Alloc Factors'!T$9,FALSE))","v":1427.8444769896848},{"$f":"$G285*(VLOOKUP($F285,range,'COS Alloc Factors'!U$9,FALSE))","v":1468.5610860479551},{"$f":"$G285*(VLOOKUP($F285,range,'COS Alloc Factors'!V$9,FALSE))","v":20.015792747501351},null,11523.999999999998,0,null,null,null,76325.585191660648,76325.585191660648,76325.585191660648,76325.585191660648]
[29,875,"Measuring & Regulating Station Expenses",null,"t",{"$f":"F29","v":"60% Peak Day 40% Throughput"},{"$f":"G29*($F$280)","v":608344.44400000002},{"$f":"$G286*(VLOOKUP($F286,range,'COS Alloc Factors'!D$9,FALSE))","v":430089.30320294201},0,{"$f":"$G286*((VLOOKUP($F286,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F286,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G286*((VLOOKUP($F286,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F286,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F286,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F286,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F286,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F286,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F286,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G286*((VLOOKUP($F286,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F286,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F286,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F286,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G286*(VLOOKUP($F286,range,'COS Alloc Factors'!R$9,FALSE))","v":20314.188425014123},{"$f":"$G286*(VLOOKUP($F286,range,'COS Alloc Factors'!S$9,FALSE))","v":3984.9711020995342},{"$f":"$G286*(VLOOKUP($F286,range,'COS Alloc Factors'!T$9,FALSE))","v":75374.978694269419},{"$f":"$G286*(VLOOKUP($F286,range,'COS Alloc Factors'!U$9,FALSE))","v":77524.381930916294},{"$f":"$G286*(VLOOKUP($F286,range,'COS Alloc Factors'!V$9,FALSE))","v":1056.6206447585857},null,608344.44400000002,0,null,null,null,761505.09237541503,761505.09237541503,761505.09237541503,761505.09237541503]
[{"$f":"A285+1","v":29},880,"Other Expenses",null,"dgp","Gross Plant - Dth",{"$f":"$G$32*$G$494","v":{"$error":"#REF!"}},{"$f":"$G287*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G287*J$482*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G287*M$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,515362.28925603768,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A287+1","v":30},"881","Rents",null,"dgp","Gross Plant - Dth",{"$f":"$G$33*$G$494","v":{"$error":"#REF!"}},{"$f":"$G288*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,7620.868182946253,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A288+1","v":31},885,"Maintenance Supervision & Engineering",null,"dgp","Gross Plant - Dth",{"$f":"$G$34*$G$494","v":{"$error":"#REF!"}},{"$f":"$G289*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,40223.244651988403,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A289+1","v":32},886,"Maintenance of Structures & Improvements",null,"dgp","Gross Plant - Dth",{"$f":"$G$35*$G$494","v":{"$error":"#REF!"}},{"$f":"$G290*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,2806.3109987896296,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A286+1","v":30},888,"Maint of Compressor Station Equipment",null,"t",{"$f":"F37","v":"NGV"},{"$f":"G37*$F$280","v":527199.99600000004},{"$f":"$G291*(VLOOKUP($F291,range,'COS Alloc Factors'!D$9,FALSE))","v":0},0,{"$f":"$G291*((VLOOKUP($F291,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F291,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G291*((VLOOKUP($F291,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F291,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F291,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F291,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F291,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F291,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F291,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G291*((VLOOKUP($F291,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F291,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F291,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F291,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G291*(VLOOKUP($F291,range,'COS Alloc Factors'!R$9,FALSE))","v":0},{"$f":"$G291*(VLOOKUP($F291,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G291*(VLOOKUP($F291,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G291*(VLOOKUP($F291,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G291*(VLOOKUP($F291,range,'COS Alloc Factors'!V$9,FALSE))","v":527199.99600000004},null,527199.99600000004,0,null,null,null,0,0,0,0]
[31,889,"Maint of Meas. & Reg. Station Equipment",null,"t",{"$f":"F38","v":"60% Peak Day 40% Throughput"},{"$f":"G38*($F$280)","v":47141.80799999999},{"$f":"$G292*(VLOOKUP($F292,range,'COS Alloc Factors'!D$9,FALSE))","v":33328.466388437781},0,{"$f":"$G292*((VLOOKUP($F292,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F292,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G292*((VLOOKUP($F292,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F292,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F292,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F292,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F292,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F292,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F292,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G292*((VLOOKUP($F292,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F292,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F292,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F292,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G292*(VLOOKUP($F292,range,'COS Alloc Factors'!R$9,FALSE))","v":1574.1864331185345},{"$f":"$G292*(VLOOKUP($F292,range,'COS Alloc Factors'!S$9,FALSE))","v":308.80325189708577},{"$f":"$G292*(VLOOKUP($F292,range,'COS Alloc Factors'!T$9,FALSE))","v":5840.9554137546102},{"$f":"$G292*(VLOOKUP($F292,range,'COS Alloc Factors'!U$9,FALSE))","v":6007.5168999257339},{"$f":"$G292*(VLOOKUP($F292,range,'COS Alloc Factors'!V$9,FALSE))","v":81.87961286623576},null,47141.807999999983,0,null,null,null,64718.237163758909,64718.237163758909,64718.237163758909,64718.237163758909]
[32,901,"Supervision",null,"75% c 25% t",{"$f":"F44","v":"75% Customers 25% DNG Rev"},{"$f":"$G$44*$H$529","v":269559.20499999996},{"$f":"$G293*(VLOOKUP($F293,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"$G293*((VLOOKUP($F293,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F293,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G293*((VLOOKUP($F293,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F293,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F293,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F293,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F293,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F293,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F293,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G293*((VLOOKUP($F293,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F293,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F293,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F293,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G293*(VLOOKUP($F293,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G293*(VLOOKUP($F293,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G293*(VLOOKUP($F293,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G293*(VLOOKUP($F293,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G293*(VLOOKUP($F293,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,219160.08613011395,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[33,9031,"Customer Records Expense",null,"75% c 25% t",{"$f":"F46","v":"75% Customers 25% DNG Rev"},{"$f":"$G$46*$H$529","v":4031397.1725000003},{"$f":"$G294*(VLOOKUP($F294,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"$G294*((VLOOKUP($F294,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F294,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G294*((VLOOKUP($F294,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F294,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F294,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F294,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F294,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F294,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F294,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G294*((VLOOKUP($F294,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F294,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F294,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F294,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G294*(VLOOKUP($F294,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G294*(VLOOKUP($F294,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G294*(VLOOKUP($F294,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G294*(VLOOKUP($F294,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G294*(VLOOKUP($F294,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,4477741.7855559969,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A292+1","v":32},9032,"Collection Expense",null,"t",{"$f":"F47","v":"DNG Revenue"},1060565.46,{"$f":"$G295*(VLOOKUP($F295,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"$G295*((VLOOKUP($F295,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F295,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G295*((VLOOKUP($F295,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F295,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F295,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F295,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F295,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F295,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F295,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G295*((VLOOKUP($F295,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F295,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F295,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F295,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G295*(VLOOKUP($F295,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G295*(VLOOKUP($F295,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G295*(VLOOKUP($F295,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G295*(VLOOKUP($F295,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G295*(VLOOKUP($F295,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,987559.32767108688,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[33,9033,"Interest Exp - Customer Security Deposits",null,"t","DNG Revenue",442109.95000000007,{"$f":"$G296*(VLOOKUP($F296,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"$G296*((VLOOKUP($F296,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F296,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G296*((VLOOKUP($F296,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F296,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F296,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F296,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F296,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F296,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F296,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G296*((VLOOKUP($F296,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F296,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F296,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F296,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G296*(VLOOKUP($F296,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G296*(VLOOKUP($F296,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G296*(VLOOKUP($F296,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G296*(VLOOKUP($F296,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G296*(VLOOKUP($F296,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,296323.50780490361,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[34,904,"Uncollectible Accounts",null,"t","DNG Revenue",844100.38089786691,{"$f":"$G297*(VLOOKUP($F297,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"$G297*((VLOOKUP($F297,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F297,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G297*((VLOOKUP($F297,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F297,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F297,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F297,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F297,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F297,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F297,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G297*((VLOOKUP($F297,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F297,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F297,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F297,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G297*(VLOOKUP($F297,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G297*(VLOOKUP($F297,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G297*(VLOOKUP($F297,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G297*(VLOOKUP($F297,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G297*(VLOOKUP($F297,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,499287.02754414233,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[35,905,"Miscellaneous Expense",null,"t","DNG Revenue",0,{"$f":"$G298*(VLOOKUP($F298,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"$G298*((VLOOKUP($F298,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F298,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G298*((VLOOKUP($F298,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F298,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F298,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F298,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F298,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F298,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F298,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G298*((VLOOKUP($F298,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F298,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F298,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F298,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#N/A"}},{"$f":"$G298*(VLOOKUP($F298,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G298*(VLOOKUP($F298,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G298*(VLOOKUP($F298,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G298*(VLOOKUP($F298,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#N/A"}},{"$f":"$G298*(VLOOKUP($F298,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[36,908,"Customer Assistance Expense",null,"75% c 25% t",{"$f":"F55","v":"Customer Assistance Expense"},{"$f":"$G$55*$H$529","v":953881.63750000112},{"$f":"$G299*(VLOOKUP($F299,range,'COS Alloc Factors'!D$9,FALSE))","v":768389.98294987588},0,{"$f":"$G299*((VLOOKUP($F299,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F299,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G299*((VLOOKUP($F299,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F299,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F299,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F299,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F299,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F299,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F299,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G299*((VLOOKUP($F299,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F299,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F299,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F299,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G299*(VLOOKUP($F299,range,'COS Alloc Factors'!R$9,FALSE))","v":41295.838276683629},{"$f":"$G299*(VLOOKUP($F299,range,'COS Alloc Factors'!S$9,FALSE))","v":20922.827291486883},{"$f":"$G299*(VLOOKUP($F299,range,'COS Alloc Factors'!T$9,FALSE))","v":59375.71448312993},{"$f":"$G299*(VLOOKUP($F299,range,'COS Alloc Factors'!U$9,FALSE))","v":21910.413414739603},{"$f":"$G299*(VLOOKUP($F299,range,'COS Alloc Factors'!V$9,FALSE))","v":41986.861084085169},null,953881.63750000112,0,null,null,null,865416.77474980825,865416.77474980825,865416.77474980825,865416.77474980825]
[{"$f":"A298+1","v":36},"403","Depreciation Expense - Production",null,"t",{"$f":"F73","v":"Firm Sales"},{"$f":"G73","v":785772.2414531128},{"$f":"$G300*(VLOOKUP($F300,range,'COS Alloc Factors'!D$9,FALSE))","v":730314.4041441147},0,{"$f":"$G300*((VLOOKUP($F300,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F300,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G300*((VLOOKUP($F300,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F300,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F300,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F300,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F300,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F300,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F300,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G300*((VLOOKUP($F300,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F300,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F300,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F300,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G300*(VLOOKUP($F300,range,'COS Alloc Factors'!R$9,FALSE))","v":52174.998630146649},{"$f":"$G300*(VLOOKUP($F300,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G300*(VLOOKUP($F300,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G300*(VLOOKUP($F300,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G300*(VLOOKUP($F300,range,'COS Alloc Factors'!V$9,FALSE))","v":3282.8386788514513},null,785772.2414531128,0,null,null,null,873371.60075843311,873371.60075843311,873371.60075843311,873371.60075843311]
[37,"404","Amortization and Depletion - Production",null,"t",{"$f":"F76","v":"Firm Sales"},{"$f":"G76","v":17252.022070837647},{"$f":"$G301*(VLOOKUP($F301,range,'COS Alloc Factors'!D$9,FALSE))","v":16034.417550364333},0,{"$f":"$G301*((VLOOKUP($F301,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F301,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G301*((VLOOKUP($F301,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F301,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F301,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F301,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F301,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F301,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F301,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G301*((VLOOKUP($F301,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F301,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F301,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F301,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G301*(VLOOKUP($F301,range,'COS Alloc Factors'!R$9,FALSE))","v":1145.5281574322762},{"$f":"$G301*(VLOOKUP($F301,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G301*(VLOOKUP($F301,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G301*(VLOOKUP($F301,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G301*(VLOOKUP($F301,range,'COS Alloc Factors'!V$9,FALSE))","v":72.076363041038007},null,17252.022070837644,0,null,null,null,0,0,0,0]
[38,"403","Depreciation Expense - Distribution Utah (Allocated portion)",null,"dgp","Gross Plant - Dth",{"$f":"G$74*$G$494","v":{"$error":"#REF!"}},{"$f":"$G302*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G302*J$482*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G302*M$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,3231832.1827981267,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[39,"403","Depreciation Expense - General (Allocated portion)",null,"gp","Gross Plant - Dth",{"$f":"G$75*$G$482","v":{"$error":"#REF!"}},{"$f":"$G303*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,886024.45009408635,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[40,"408","Taxes Other Than Income - Distribution Utah (Allocated portion)",null,"dgp","Gross Plant - Dth",{"$f":"G$80*$G$494","v":{"$error":"#REF!"}},{"$f":"$G304*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,870430.25976463559,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[41,"408","Taxes Other Than Income - General (Allocated portion)",null,"gp","Gross Plant - Dth",{"$f":"G$81*$G$482","v":{"$error":"#REF!"}},{"$f":"$G305*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,379320.11114241288,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[42,4090,"Income Taxes - Federal, State, Deferred (Imputed)",null,"logan","Taxes",{"$f":"G440*('COS Sum'!F77-'ALLOCATIONS&PRETAX'!$K$9)*Taxes!$L$27","v":{"$error":"#REF!"}},{"$f":"$G306*(VLOOKUP($F306,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G306*((VLOOKUP($F306,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F306,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G306*((VLOOKUP($F306,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F306,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F306,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F306,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F306,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F306,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F306,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G306*((VLOOKUP($F306,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F306,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F306,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F306,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G306*(VLOOKUP($F306,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G306*(VLOOKUP($F306,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G306*(VLOOKUP($F306,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G306*(VLOOKUP($F306,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G306*(VLOOKUP($F306,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,2748515.5959155792,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[43,"A&G Expenses (Allocated Portion based on Gross Plant by Category)",null,null,"gp","Gross Plant - Dth",{"$f":"G$70*G$482","v":{"$error":"#REF!"}},{"$f":"$G307*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G307*J$482*J$5","v":{"$error":"#REF!"}},{"$f":"$G307*K$482*K$5","v":{"$error":"#REF!"}},{"$f":"$G307*L$482*L$5","v":{"$error":"#REF!"}},{"$f":"$G307*M$482","v":{"$error":"#REF!"}},{"$f":"$G307*N$482","v":{"$error":"#REF!"}},{"$f":"$G307*O$482","v":{"$error":"#REF!"}},{"$f":"$G307*P$482","v":{"$error":"#REF!"}},{"$f":"$G307*Q$482","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,4408756.2275467468,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[44,"Net Income ",null,null,"rb","Net Income",{"$f":"G440*('COS Sum'!F77)","v":{"$error":"#REF!"}},{"$f":"$G308*(VLOOKUP($F308,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G308*((VLOOKUP($F308,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F308,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G308*((VLOOKUP($F308,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F308,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F308,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F308,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F308,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F308,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F308,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G308*((VLOOKUP($F308,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F308,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F308,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F308,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G308*(VLOOKUP($F308,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G308*(VLOOKUP($F308,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G308*(VLOOKUP($F308,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G308*(VLOOKUP($F308,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G308*(VLOOKUP($F308,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,7162272.954106044,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[45,"Deficiency ",null,null,"rb",null,{"$f":"(('COS Sum'!F92*Functionalization!G440)-Functionalization!G308)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(('COS Sum'!G92*Functionalization!H440)-Functionalization!H308)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(('COS Sum'!I92*Functionalization!J440)-Functionalization!J308)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(('COS Sum'!J92*Functionalization!K440)-Functionalization!K308)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(('COS Sum'!K92*Functionalization!L440)-Functionalization!L308)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(('COS Sum'!U92*Functionalization!M440)-Functionalization!M308)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(('COS Sum'!V92*Functionalization!N440)-Functionalization!N308)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(('COS Sum'!W92*Functionalization!O440)-Functionalization!O308)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(('COS Sum'!X92*Functionalization!P440)-Functionalization!P308)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"(('COS Sum'!Y92*Functionalization!Q440)-Functionalization!Q308)*Taxes!$L$29","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-3130763.6255782889,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Adjustment to match COS",null,null,null,null,{"$f":"H310+M310+N310+O310+P310+Q310","v":{"$error":"#REF!"}},{"$f":"-H$348*(SUM(H281:H309)/H$346)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-J$348*(SUM(J281:J309)/J$346)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,-90606.874171899588,{"$f":"X310-J310","v":{"$error":"#REF!"}},{"$f":"X310-K310","v":{"$error":"#REF!"}},{"$f":"X310-L310","v":{"$error":"#REF!"}}]
[{"$f":"A309+1","v":46},"Total Dth Related Cost of Service",null,null,null,null,{"$f":"SUM(G281:G310)","v":{"$error":"#REF!"}},{"$f":"SUM(H281:H310)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(J281:J310)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H311:Q311)","v":{"$error":"#REF!"}},{"$f":"S311-G311","v":{"$error":"#REF!"}},null,null,null,27817478.752526179,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A311+1","v":47},"Dth (Total Tariff Dth Throughput)",null,null,null,null,{"$f":"SUM(H313:Q313)","v":{"$error":"#N/A"}},{"$f":"H132","v":{"$error":"#N/A"}},{"$f":"+J313+K313+L313","v":{"$error":"#N/A"}},{"$f":"J132","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(H313:Q313)","v":{"$error":"#N/A"}},{"$f":"S313-G313","v":{"$error":"#N/A"}},null,null,null,93787357,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A313+1","v":48},"Total Dth Related Cost per Dth",null,null,null,null,{"$f":"G311/G313","v":{"$error":"#REF!"}},{"$f":"H311/H313","v":{"$error":"#REF!"}},{"$f":"+J314+K314+L314","v":0},null,null,null,{"$f":"M311/M313","v":{"$error":"#REF!"}},{"$f":"N311/N313","v":{"$error":"#REF!"}},{"$f":"O311/O313","v":{"$error":"#REF!"}},{"$f":"P311/P313","v":{"$error":"#REF!"}},{"$f":"Q311/Q313","v":{"$error":"#REF!"}},null,null,null,null,null,null,0.29660158514250679,0.29660158514250679,0.29660158514250679,0.29660158514250679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A314+1","v":49},"Demand Costs",null,null,null,{"$f":"'COS Input'!$H$8","v":0.6},"allocated on Peak Day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"I-T","Interruptible Transportation",null,null,{"$f":"F14","v":"TS Value of Gas Purchase"},{"$f":"H317+I317+M317+N317+O317+P317+Q317","v":-2.5011104298755527E-11},{"$f":"$O317*(VLOOKUP($F317,range,'COS Alloc Factors'!D$9,FALSE))*-1","v":248121.0824631729},{"$f":"+J317+K317+L317","v":0},{"$f":"$O317*((VLOOKUP($F317,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F317,range,'COS Alloc Factors'!F$9,FALSE)))*-1","v":0},{"$f":"$O317*((VLOOKUP($F317,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F317,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F317,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F317,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F317,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F317,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F317,range,'COS Alloc Factors'!M$9,FALSE)))*-1","v":0},{"$f":"$O317*((VLOOKUP($F317,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F317,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F317,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F317,range,'COS Alloc Factors'!Q$9,FALSE)))*-1","v":0},{"$f":"$O317*(VLOOKUP($F317,range,'COS Alloc Factors'!R$9,FALSE))*-1","v":17726.224574193035},{"$f":"$O317*(VLOOKUP($F317,range,'COS Alloc Factors'!S$9,FALSE))*-1","v":0},{"$f":"O14","v":-266962.63693080161},{"$f":"$O317*(VLOOKUP($F317,range,'COS Alloc Factors'!U$9,FALSE))*-1","v":0},{"$f":"$O317*(VLOOKUP($F317,range,'COS Alloc Factors'!V$9,FALSE))*-1","v":1115.3298934356758},null,{"$f":"SUM(H317:Q317)","v":-2.5011104298755527E-11},null,null,null,null,258352.24130840361,258352.24130840361,258352.24130840361,258352.24130840361]
[null,"I-4","Interruptible Sales",null,null,{"$f":"F15","v":"IS Value of Gas Purchase"},{"$f":"H318+I318+M318+N318+O318+P318+Q318","v":-1.5489831639570184E-12},{"$f":"$N318*(VLOOKUP($F318,range,'COS Alloc Factors'!D$9,FALSE))*-1","v":25241.177649790578},0,{"$f":"$N318*((VLOOKUP($F318,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F318,range,'COS Alloc Factors'!F$9,FALSE)))*-1","v":0},{"$f":"$N318*((VLOOKUP($F318,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F318,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F318,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F318,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F318,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F318,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F318,range,'COS Alloc Factors'!M$9,FALSE)))*-1","v":0},{"$f":"$N318*((VLOOKUP($F318,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F318,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F318,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F318,range,'COS Alloc Factors'!Q$9,FALSE)))*-1","v":0},{"$f":"$N318*(VLOOKUP($F318,range,'COS Alloc Factors'!R$9,FALSE))*-1","v":1803.2759614600632},{"$f":"N15","v":-27157.915311880253},{"$f":"$N318*(VLOOKUP($F318,range,'COS Alloc Factors'!T$9,FALSE))*-1","v":0},{"$f":"$N318*(VLOOKUP($F318,range,'COS Alloc Factors'!U$9,FALSE))*-1","v":0},{"$f":"$N318*(VLOOKUP($F318,range,'COS Alloc Factors'!V$9,FALSE))*-1","v":113.46170062961237},null,-1.5489831639570184E-12,null,null,null,null,26281.986014045659,26281.986014045659,26281.986014045659,26281.986014045659]
[{"$f":"A316+1","v":50},870,"Operation Supervision & Engineering",null,"dgp","Gross Plant - Demand",{"$f":"$G$24*$G$495","v":{"$error":"#REF!"}},{"$f":"$G319*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G319*J$483*J$5","v":{"$error":"#REF!"}},{"$f":"$G319*K$483*K$5","v":{"$error":"#REF!"}},{"$f":"$G319*L$483*L$5","v":{"$error":"#REF!"}},{"$f":"$G319*M$483","v":{"$error":"#REF!"}},{"$f":"$G319*N$483","v":{"$error":"#REF!"}},{"$f":"$G319*O$483","v":{"$error":"#REF!"}},{"$f":"$G319*P$483","v":{"$error":"#REF!"}},{"$f":"$G319*Q$483","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"S319-G319","v":{"$error":"#REF!"}},null,null,null,1399982.4113026268,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A316+1","v":50},872,"Compressor Station Labor & Expenses",null,null,{"$f":"F26","v":"60% Peak Day 40% Throughput"},{"$f":"G26-G284","v":0},{"$f":"$G320*(VLOOKUP($F320,range,'COS Alloc Factors'!D$9,FALSE))","v":0},0,{"$f":"$G320*((VLOOKUP($F320,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F320,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G320*((VLOOKUP($F320,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F320,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F320,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F320,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F320,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F320,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F320,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G320*((VLOOKUP($F320,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F320,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F320,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F320,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G320*(VLOOKUP($F320,range,'COS Alloc Factors'!R$9,FALSE))","v":0},{"$f":"$G320*(VLOOKUP($F320,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G320*(VLOOKUP($F320,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G320*(VLOOKUP($F320,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G320*(VLOOKUP($F320,range,'COS Alloc Factors'!V$9,FALSE))","v":0},null,0,0,null,null,null,0,0,0,0]
[{"$f":"A320+1","v":51},873,"Compressor Station Fuel & Power",null,null,{"$f":"F27","v":"60% Peak Day 40% Throughput"},{"$f":"G27-G285","v":17286},{"$f":"$G321*(VLOOKUP($F321,range,'COS Alloc Factors'!D$9,FALSE))","v":12220.911637299436},0,{"$f":"$G321*((VLOOKUP($F321,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F321,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G321*((VLOOKUP($F321,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F321,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F321,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F321,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F321,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F321,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F321,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G321*((VLOOKUP($F321,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F321,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F321,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F321,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G321*(VLOOKUP($F321,range,'COS Alloc Factors'!R$9,FALSE))","v":577.22407852679282},{"$f":"$G321*(VLOOKUP($F321,range,'COS Alloc Factors'!S$9,FALSE))","v":113.23225049605705},{"$f":"$G321*(VLOOKUP($F321,range,'COS Alloc Factors'!T$9,FALSE))","v":2141.7667154845276},{"$f":"$G321*(VLOOKUP($F321,range,'COS Alloc Factors'!U$9,FALSE))","v":2202.8416290719324},{"$f":"$G321*(VLOOKUP($F321,range,'COS Alloc Factors'!V$9,FALSE))","v":30.023689121252026},null,17285.999999999996,0,null,null,null,114488.37778749097,114488.37778749097,114488.37778749097,114488.37778749097]
[52,875,"Measuring & Regulating Station Expenses",null,null,{"$f":"F29","v":"60% Peak Day 40% Throughput"},{"$f":"G29-G286","v":912516.66600000008},{"$f":"$G322*(VLOOKUP($F322,range,'COS Alloc Factors'!D$9,FALSE))","v":645133.95480441302},0,{"$f":"$G322*((VLOOKUP($F322,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F322,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G322*((VLOOKUP($F322,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F322,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F322,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F322,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F322,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F322,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F322,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G322*((VLOOKUP($F322,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F322,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F322,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F322,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G322*(VLOOKUP($F322,range,'COS Alloc Factors'!R$9,FALSE))","v":30471.282637521188},{"$f":"$G322*(VLOOKUP($F322,range,'COS Alloc Factors'!S$9,FALSE))","v":5977.4566531493019},{"$f":"$G322*(VLOOKUP($F322,range,'COS Alloc Factors'!T$9,FALSE))","v":113062.46804140412},{"$f":"$G322*(VLOOKUP($F322,range,'COS Alloc Factors'!U$9,FALSE))","v":116286.57289637445},{"$f":"$G322*(VLOOKUP($F322,range,'COS Alloc Factors'!V$9,FALSE))","v":1584.9309671378787},null,912516.66599999997,0,null,null,null,1142257.6385631226,1142257.6385631226,1142257.6385631226,1142257.6385631226]
[{"$f":"A321+1","v":52},880,"Other Expenses",null,"dgp","Gross Plant - Demand",{"$f":"$G$32*$G$495","v":{"$error":"#REF!"}},{"$f":"$G323*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G323*J$483*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G323*M$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,766214.80113137048,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A323+1","v":53},"881","Rents",null,"dgp","Gross Plant - Demand",{"$f":"$G$33*$G$495","v":{"$error":"#REF!"}},{"$f":"$G324*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,11330.324552217211,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A324+1","v":54},885,"Maintenance Supervision & Engineering",null,"dgp","Gross Plant - Demand",{"$f":"$G$34*$G$495","v":{"$error":"#REF!"}},{"$f":"$G325*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,59801.902553584434,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A325+1","v":55},886,"Maintenance of Structures & Improvements",null,"dgp","Gross Plant - Demand",{"$f":"$G$35*$G$495","v":{"$error":"#REF!"}},{"$f":"$G326*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,4172.2824286472232,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A322+1","v":53},888,"Maint of Compressor Station Equipment",null,null,{"$f":"F37","v":"NGV"},{"$f":"G37-G291","v":790799.99399999995},{"$f":"$G327*(VLOOKUP($F327,range,'COS Alloc Factors'!D$9,FALSE))","v":0},0,{"$f":"$G327*((VLOOKUP($F327,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F327,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G327*((VLOOKUP($F327,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F327,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F327,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F327,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F327,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F327,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F327,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G327*((VLOOKUP($F327,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F327,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F327,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F327,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G327*(VLOOKUP($F327,range,'COS Alloc Factors'!R$9,FALSE))","v":0},{"$f":"$G327*(VLOOKUP($F327,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G327*(VLOOKUP($F327,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G327*(VLOOKUP($F327,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G327*(VLOOKUP($F327,range,'COS Alloc Factors'!V$9,FALSE))","v":790799.99399999995},null,790799.99399999995,0,null,null,null,0,0,0,0]
[54,889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"F38","v":"60% Peak Day 40% Throughput"},{"$f":"G38-G292","v":70712.71199999997},{"$f":"$G328*(VLOOKUP($F328,range,'COS Alloc Factors'!D$9,FALSE))","v":49992.699582656664},0,{"$f":"$G328*((VLOOKUP($F328,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F328,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G328*((VLOOKUP($F328,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F328,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F328,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F328,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F328,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F328,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F328,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G328*((VLOOKUP($F328,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F328,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F328,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F328,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G328*(VLOOKUP($F328,range,'COS Alloc Factors'!R$9,FALSE))","v":2361.279649677801},{"$f":"$G328*(VLOOKUP($F328,range,'COS Alloc Factors'!S$9,FALSE))","v":463.20487784562857},{"$f":"$G328*(VLOOKUP($F328,range,'COS Alloc Factors'!T$9,FALSE))","v":8761.4331206319148},{"$f":"$G328*(VLOOKUP($F328,range,'COS Alloc Factors'!U$9,FALSE))","v":9011.2753498885995},{"$f":"$G328*(VLOOKUP($F328,range,'COS Alloc Factors'!V$9,FALSE))","v":122.81941929935361},null,70712.71199999997,0,null,null,null,97077.355745638371,97077.355745638371,97077.355745638371,97077.355745638371]
[55,"403","Depreciation Expense - Distribution Utah (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$74*$G$495","v":{"$error":"#REF!"}},{"$f":"$G329*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G329*J$483*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G329*M$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,4804925.9809197793,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[56,"403","Depreciation Expense - General (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$75*$G$483","v":{"$error":"#REF!"}},{"$f":"$G330*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,913913.91695371375,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[57,"408","Taxes Other Than Income - Distribution Utah (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$80*$G$495","v":{"$error":"#REF!"}},{"$f":"$G331*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1294112.0495002808,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[58,"408","Taxes Other Than Income - General (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$81*$G$483","v":{"$error":"#REF!"}},{"$f":"$G332*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,391260.00249391363,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[59,4090,"Income Taxes - Federal, State, Deferred (Imputed)",null,null,"Taxes",{"$f":"G466*('COS Sum'!F77-'ALLOCATIONS&PRETAX'!$K$9)*Taxes!$L$27","v":{"$error":"#REF!"}},{"$f":"$G333*(VLOOKUP($F333,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G333*((VLOOKUP($F333,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F333,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G333*((VLOOKUP($F333,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F333,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F333,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F333,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F333,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F333,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F333,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G333*((VLOOKUP($F333,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F333,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F333,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F333,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G333*(VLOOKUP($F333,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G333*(VLOOKUP($F333,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G333*(VLOOKUP($F333,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G333*(VLOOKUP($F333,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G333*(VLOOKUP($F333,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,3528020.4258215502,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[60,"A&G Expenses (Allocated Portion based on Gross Plant by Category)",null,null,null,"Gross Plant - Demand",{"$f":"G$70*G$483","v":{"$error":"#REF!"}},{"$f":"$G334*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G334*J$483*J$5","v":{"$error":"#REF!"}},{"$f":"$G334*K$483*K$5","v":{"$error":"#REF!"}},{"$f":"$G334*L$483*L$5","v":{"$error":"#REF!"}},{"$f":"$G334*M$483","v":{"$error":"#REF!"}},{"$f":"$G334*N$483","v":{"$error":"#REF!"}},{"$f":"$G334*O$483","v":{"$error":"#REF!"}},{"$f":"$G334*P$483","v":{"$error":"#REF!"}},{"$f":"$G334*Q$483","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,4547531.0217268448,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[61,"Net Income ",null,null,null,"Net Income",{"$f":"G466*('COS Sum'!F77)","v":{"$error":"#REF!"}},{"$f":"$G335*(VLOOKUP($F335,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G335*((VLOOKUP($F335,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F335,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G335*((VLOOKUP($F335,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F335,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F335,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F335,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F335,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F335,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F335,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G335*((VLOOKUP($F335,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F335,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F335,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F335,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G335*(VLOOKUP($F335,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G335*(VLOOKUP($F335,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G335*(VLOOKUP($F335,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G335*(VLOOKUP($F335,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G335*(VLOOKUP($F335,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,9193560.8133152816,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[62,"Deficiency ",null,null,null,null,{"$f":"(('COS Sum'!F92*Functionalization!G466)-Functionalization!G335)*Taxes!$L$29","v":{"$error":"#REF!"}},{"$f":"$G336*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G336*J$483*J$5","v":{"$error":"#REF!"}},{"$f":"$G336*K$483*K$5","v":{"$error":"#REF!"}},{"$f":"$G336*L$483*L$5","v":{"$error":"#REF!"}},{"$f":"$G336*M$483","v":{"$error":"#REF!"}},{"$f":"$G336*N$483","v":{"$error":"#REF!"}},{"$f":"$G336*O$483","v":{"$error":"#REF!"}},{"$f":"$G336*P$483","v":{"$error":"#REF!"}},{"$f":"$G336*Q$483","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,2117686.1488942564,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[63,"Adjustment to match COS",null,null,null,null,{"$f":"H337+M337+N337+O337+P337+Q337","v":{"$error":"#REF!"}},{"$f":"-H$348*(SUM(H317:H336)/H$346)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-J$348*(SUM(J317:J336)/J$346)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-99576.901396603134,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A337+1","v":64},"Total Demand Related Cost of Service",null,null,null,null,{"$f":"SUM(G317:G337)","v":{"$error":"#REF!"}},{"$f":"SUM(H317:H337)","v":{"$error":"#REF!"}},{"$f":"+J339+K339+L339","v":{"$error":"#REF!"}},{"$f":"SUM(J317:J337)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H339:Q339)","v":{"$error":"#REF!"}},{"$f":"S339-G339","v":{"$error":"#REF!"}},null,null,null,30571392.77961617,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A339+1","v":65},"Dth",null,null,null,null,{"$f":"G313","v":{"$error":"#N/A"}},{"$f":"H313","v":{"$error":"#N/A"}},{"$f":"+J341+K341+L341","v":{"$error":"#N/A"}},{"$f":"J313","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(H341:Q341)","v":{"$error":"#N/A"}},{"$f":"S341-G341","v":{"$error":"#N/A"}},null,null,null,93787357,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A341+1","v":66},"Total Demand Related Cost per Dth",null,null,null,null,{"$f":"G339/G341","v":{"$error":"#REF!"}},{"$f":"H339/H341","v":{"$error":"#REF!"}},{"$f":"+J342+K342+L342","v":0},null,null,null,{"$f":"M339/M341","v":{"$error":"#REF!"}},{"$f":"N339/N341","v":{"$error":"#REF!"}},{"$f":"O339/O341","v":{"$error":"#REF!"}},{"$f":"P339/P341","v":{"$error":"#REF!"}},{"$f":"Q339/Q341","v":{"$error":"#REF!"}},null,null,null,null,null,null,0.32596496753412263,0.32596496753412263,0.32596496753412263,0.32596496753412263]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"TOTAL COST OF SERVICE (Prior to adjustment)",null,null,null,null,{"$f":"SUM(G317:G336)+SUM(G281:G309)+SUM(G247:G272)-G157","v":{"$error":"#REF!"}},{"$f":"SUM(H317:H336)+SUM(H281:H309)+SUM(H247:H272)-H157+0.000001","v":{"$error":"#REF!"}},{"$f":"+J346+K346+L346","v":{"$error":"#REF!"}},{"$f":"SUM(J317:J336)+SUM(J281:J309)+SUM(J247:J272)-J157+0.0000001","v":{"$error":"#REF!"}},{"$f":"SUM(K317:K336)+SUM(K281:K309)+SUM(K247:K272)-K157+0.0000001","v":{"$error":"#REF!"}},{"$f":"SUM(L317:L336)+SUM(L281:L309)+SUM(L247:L272)-L157+0.00000001","v":{"$error":"#REF!"}},{"$f":"SUM(M317:M336)+SUM(M281:M309)+SUM(M247:M272)-M157","v":{"$error":"#REF!"}},{"$f":"SUM(N317:N336)+SUM(N281:N309)+SUM(N247:N272)-N157","v":{"$error":"#REF!"}},{"$f":"SUM(O317:O336)+SUM(O281:O309)+SUM(O247:O272)-O157","v":{"$error":"#REF!"}},{"$f":"SUM(P317:P336)+SUM(P281:P309)+SUM(P247:P272)-P157","v":{"$error":"#REF!"}},{"$f":"SUM(Q317:Q336)+SUM(Q281:Q309)+SUM(Q247:Q272)-Q157","v":{"$error":"#REF!"}},null,{"$f":"SUM(H346:Q346)","v":{"$error":"#REF!"}},null,null,null,null,248627039.79299936,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A345+1","v":1},"TOTAL COST OF SERVICE",null,null,null,null,{"$f":"G274+G311+G339-G157","v":{"$error":"#REF!"}},{"$f":"H274+H311+H339-H157","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H347:Q347)","v":{"$error":"#REF!"}},{"$f":"S347-G347","v":{"$error":"#REF!"}},null,null,null,247819842.93931386,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Difference from above (prior to adjustment)",null,null,null,null,{"$f":"G346-(G93-G157)","v":{"$error":"#REF!"}},{"$f":"H346-(H93-H157)","v":{"$error":"#REF!"}},{"$f":"+J348+K348+L348","v":{"$error":"#REF!"}},{"$f":"J346-(J93-J157)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H348:Q348)","v":{"$error":"#REF!"}},null,null,null,null,807196.85368549824,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A347+1","v":2},"RATE BASE ALLOCATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Account",null,"Description",null,"Factor",null,"GS",null,null,null,null,"FS","IS","TS","FT-1","NGV",null,"Total","Diff",null,null,null,"GS"]
[{"$f":"A349+1","v":3},"Customer Related Rate Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A351+1","v":4},101,"Intangible Plant",null,null,"Gross Plant - Customer",{"$f":"G165","v":58742.880000000005},{"$f":"$G352*H$481","v":{"$error":"#REF!"}},{"$f":"+J352+K352+L352","v":{"$error":"#REF!"}},{"$f":"$G352*J$481*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G352*M$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H352:Q352)","v":{"$error":"#REF!"}},{"$f":"S352-G352","v":{"$error":"#REF!"}},null,null,null,57714.611497368765,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[5,101,"374","Land & Land Rights",null,"Gross Plant - Customer",{"$f":"G168","v":7134591.6808333332},{"$f":"$G353*H$481","v":{"$error":"#REF!"}},{"$f":"+J353+K353+L353","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H353:Q353)","v":{"$error":"#REF!"}},{"$f":"S353-G353","v":{"$error":"#REF!"}},null,null,null,5823015.4871789226,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,101,"375","Structures & Improvements",null,"Gross Plant - Customer",{"$f":"G169","v":7072269.4991666684},{"$f":"$G354*H$481","v":{"$error":"#REF!"}},{"$f":"+J354+K354+L354","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H354:Q354)","v":{"$error":"#REF!"}},{"$f":"S354-G354","v":{"$error":"#REF!"}},null,null,null,6233368.7119006719,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,101,"376","Mains - SD (Allocated portion)",null,{"$f":"F170","v":"SD Mains"},{"$f":"G170*$J$529","v":{"$error":"#REF!"}},{"$f":"$G355*(VLOOKUP($F355,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"+J355+K355+L355","v":{"$error":"#REF!"}},{"$f":"$G355*((VLOOKUP($F355,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F355,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G355*((VLOOKUP($F355,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F355,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F355,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F355,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F355,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F355,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F355,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G355*((VLOOKUP($F355,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F355,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F355,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F355,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G355*(VLOOKUP($F355,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G355*(VLOOKUP($F355,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G355*(VLOOKUP($F355,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G355*(VLOOKUP($F355,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G355*(VLOOKUP($F355,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"SUM(H355:Q355)","v":{"$error":"#REF!"}},{"$f":"S355-G355","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[8,101,"376","Mains - SD (Allocated portion)",null,{"$f":"F170","v":"SD Mains"},{"$f":"G170","v":{"$error":"#REF!"}},{"$f":"$G356*(VLOOKUP($F356,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G356*((VLOOKUP($F356,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F356,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G356*((VLOOKUP($F356,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F356,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F356,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F356,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F356,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F356,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F356,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G356*((VLOOKUP($F356,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F356,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F356,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F356,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G356*(VLOOKUP($F356,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G356*(VLOOKUP($F356,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G356*(VLOOKUP($F356,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G356*(VLOOKUP($F356,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G356*(VLOOKUP($F356,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,519926171.9332028,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[9,101,"380","Services",null,{"$f":"F175","v":"Service Lines"},293405096.51791668,{"$f":"$G357*(VLOOKUP($F357,range,'COS Alloc Factors'!D$9,FALSE))","v":291092632.70553249},0,{"$f":"$G357*((VLOOKUP($F357,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F357,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G357*((VLOOKUP($F357,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F357,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F357,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F357,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F357,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F357,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F357,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G357*((VLOOKUP($F357,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F357,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F357,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F357,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G357*(VLOOKUP($F357,range,'COS Alloc Factors'!R$9,FALSE))","v":847212.52426198137},{"$f":"$G357*(VLOOKUP($F357,range,'COS Alloc Factors'!S$9,FALSE))","v":138247.43492825385},{"$f":"$G357*(VLOOKUP($F357,range,'COS Alloc Factors'!T$9,FALSE))","v":974834.2811063464},{"$f":"$G357*(VLOOKUP($F357,range,'COS Alloc Factors'!U$9,FALSE))","v":317494.20538691682},{"$f":"$G357*(VLOOKUP($F357,range,'COS Alloc Factors'!V$9,FALSE))","v":34675.366700736187},null,293405096.51791674,0,null,null,null,281471311.70974749,281471311.70974749,281471311.70974749,281471311.70974749]
[10,101,"381","Meters & Meter Installation",null,"Meters & Regulators",236948554.02333334,{"$f":"$G358*(VLOOKUP($F358,range,'COS Alloc Factors'!D$9,FALSE))","v":223145559.28276241},0,{"$f":"$G358*((VLOOKUP($F358,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F358,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G358*((VLOOKUP($F358,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F358,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F358,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F358,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F358,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F358,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F358,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G358*((VLOOKUP($F358,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F358,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F358,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F358,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G358*(VLOOKUP($F358,range,'COS Alloc Factors'!R$9,FALSE))","v":3881040.4969660514},{"$f":"$G358*(VLOOKUP($F358,range,'COS Alloc Factors'!S$9,FALSE))","v":1287396.5973793573},{"$f":"$G358*(VLOOKUP($F358,range,'COS Alloc Factors'!T$9,FALSE))","v":6888515.5020162538},{"$f":"$G358*(VLOOKUP($F358,range,'COS Alloc Factors'!U$9,FALSE))","v":1746042.1442092722},{"$f":"$G358*(VLOOKUP($F358,range,'COS Alloc Factors'!V$9,FALSE))","v":0},null,236948554.02333334,0,null,null,null,219888051.38460103,219888051.38460103,219888051.38460103,219888051.38460103]
[11,101,"3835","House Regulators & Reg Installations",null,"Meters & Regulators",14181887.632083336,{"$f":"$G359*(VLOOKUP($F359,range,'COS Alloc Factors'!D$9,FALSE))","v":13355748.298995286},0,{"$f":"$G359*((VLOOKUP($F359,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F359,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G359*((VLOOKUP($F359,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F359,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F359,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F359,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F359,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F359,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F359,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G359*((VLOOKUP($F359,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F359,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F359,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F359,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G359*(VLOOKUP($F359,range,'COS Alloc Factors'!R$9,FALSE))","v":232288.73647448947},{"$f":"$G359*(VLOOKUP($F359,range,'COS Alloc Factors'!S$9,FALSE))","v":77053.493561993047},{"$f":"$G359*(VLOOKUP($F359,range,'COS Alloc Factors'!T$9,FALSE))","v":412292.67342073959},{"$f":"$G359*(VLOOKUP($F359,range,'COS Alloc Factors'!U$9,FALSE))","v":104504.42963082741},{"$f":"$G359*(VLOOKUP($F359,range,'COS Alloc Factors'!V$9,FALSE))","v":0},null,14181887.632083336,0,null,null,null,13364190.266662311,13364190.266662311,13364190.266662311,13364190.266662311]
[{"$f":"A355+1","v":8},101,"387","Other Equipment",null,"Gross Plant - Customer",{"$f":"G178","v":1329986.7341666666},{"$f":"$G360*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G360*J$481*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G360*M$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,972567.14552242856,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A360+1","v":9},101,"388","Asset Retirement Costs",null,"Gross Plant - Customer",{"$f":"G179","v":344170.66666666669},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,341700.12269481656,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A363+1","v":11},"105","Gas Plant Held For Future Use",null,null,"Gross Plant - Customer",{"$f":"G184","v":5036.83},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,4948.6624868969975,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A361+1","v":10},"106","Complete Construction NYC -  Distribution",null,null,"Gross Plant - Customer",{"$f":"G187","v":6133110.1299999999},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,6188287.324172413,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A362+1","v":12},101,"Gas Plant In Service - General",null,null,"Gross Plant - Customer",{"$f":"G181","v":182801699.6142951},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,177487783.06572691,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A364+1","v":13},"106","Complete Construction NYC -  General",null,null,"Gross Plant - Customer",{"$f":"G188","v":518589.74621172115},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,775878.32470991125,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A364+1","v":13},"108","Accum Prov For Deprec - Intangible Plant",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E26","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F26","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G26+'Dist Plant'!H26","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I26+'Dist Plant'!J26+'Dist Plant'!K26+'Dist Plant'!L26+'Dist Plant'!M26+'Dist Plant'!N26+'Dist Plant'!O26","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P26+'Dist Plant'!Q26+'Dist Plant'!R26+'Dist Plant'!S26","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T26","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U26","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V26","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W26","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X26","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-17669.567691670429,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A365+1","v":14},"108","Accum Prov For Deprec - Land & Land Rights",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E27","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G27+'Dist Plant'!H27","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I27+'Dist Plant'!J27+'Dist Plant'!K27+'Dist Plant'!L27+'Dist Plant'!M27+'Dist Plant'!N27+'Dist Plant'!O27","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P27+'Dist Plant'!Q27+'Dist Plant'!R27+'Dist Plant'!S27","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T27","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U27","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V27","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W27","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-1782740.3434058297,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A367+1","v":15},"108","Accum Prov For Deprec - Structures & Improvements",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E28","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G28+'Dist Plant'!H28","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I28+'Dist Plant'!J28+'Dist Plant'!K28+'Dist Plant'!L28+'Dist Plant'!M28+'Dist Plant'!N28+'Dist Plant'!O28","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P28+'Dist Plant'!Q28+'Dist Plant'!R28+'Dist Plant'!S28","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T28","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U28","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V28","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W28","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-1908371.6851683364,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A359+1","v":12},"108","Accum Prov For Deprec - Mains SD",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E29","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F29","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G29+'Dist Plant'!H29","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I29+'Dist Plant'!J29+'Dist Plant'!K29+'Dist Plant'!L29+'Dist Plant'!M29+'Dist Plant'!N29+'Dist Plant'!O29","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P29+'Dist Plant'!Q29+'Dist Plant'!R29+'Dist Plant'!S29","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T29","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U29","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V29","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W29","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X29","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-172051623.81189999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[13,"108","Accum Prov For Deprec - Services",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E30","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G30+'Dist Plant'!H30","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I30+'Dist Plant'!J30+'Dist Plant'!K30+'Dist Plant'!L30+'Dist Plant'!M30+'Dist Plant'!N30+'Dist Plant'!O30","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P30+'Dist Plant'!Q30+'Dist Plant'!R30+'Dist Plant'!S30","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T30","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U30","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V30","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W30","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X30","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-93143216.96109812,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,"108","Accum Prov For Deprec - Meters & Meter Installations",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E31","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F31","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G31+'Dist Plant'!H31","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I31+'Dist Plant'!J31+'Dist Plant'!K31+'Dist Plant'!L31+'Dist Plant'!M31+'Dist Plant'!N31+'Dist Plant'!O31","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P31+'Dist Plant'!Q31+'Dist Plant'!R31+'Dist Plant'!S31","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T31","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U31","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V31","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W31","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X31","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-72764362.211055532,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,"108","Accum Prov For Deprec - House Regulators & Reg Inst",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E32","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F32","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G32+'Dist Plant'!H32","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I32+'Dist Plant'!J32+'Dist Plant'!K32+'Dist Plant'!L32+'Dist Plant'!M32+'Dist Plant'!N32+'Dist Plant'!O32","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P32+'Dist Plant'!Q32+'Dist Plant'!R32+'Dist Plant'!S32","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T32","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U32","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V32","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W32","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X32","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-4422417.5670191962,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,"108","Accum Prov For Deprec - Other Equipment",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E33","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F33","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G33+'Dist Plant'!H33","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I33+'Dist Plant'!J33+'Dist Plant'!K33+'Dist Plant'!L33+'Dist Plant'!M33+'Dist Plant'!N33+'Dist Plant'!O33","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P33+'Dist Plant'!Q33+'Dist Plant'!R33+'Dist Plant'!S33","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T33","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U33","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V33","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W33","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X33","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-297755.46549917787,{"$f":"X373-J373","v":{"$error":"#REF!"}},{"$f":"X373-K373","v":{"$error":"#REF!"}},{"$f":"X373-L373","v":{"$error":"#REF!"}}]
[17,"108","Accum Prov For Deprec - Asset Retirement Costs",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E34","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G34+'Dist Plant'!H34","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I34+'Dist Plant'!J34+'Dist Plant'!K34+'Dist Plant'!L34+'Dist Plant'!M34+'Dist Plant'!N34+'Dist Plant'!O34","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P34+'Dist Plant'!Q34+'Dist Plant'!R34+'Dist Plant'!S34","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T34","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U34","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V34","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W34","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X34","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-104612.9098258491,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,"108","Accum Prov For Deprec - General",null,null,"Gross Plant - Customer",{"$f":"G$192","v":-128019113.43156774},{"$f":"$G375*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G375*J$481*J$5","v":{"$error":"#REF!"}},{"$f":"$G375*K$481*K$5","v":{"$error":"#REF!"}},{"$f":"$G375*L$481*L$5","v":{"$error":"#REF!"}},{"$f":"$G375*M$481","v":{"$error":"#REF!"}},{"$f":"$G375*N$481","v":{"$error":"#REF!"}},{"$f":"$G375*O$481","v":{"$error":"#REF!"}},{"$f":"$G375*P$481","v":{"$error":"#REF!"}},{"$f":"$G375*Q$481","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-136039904.15708536,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[19,111,"Accum Prov For Amort & Depl - Mains SD",null,null,{"$f":"$F$195","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E$59","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$59","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G59+'Dist Plant'!H59","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I59+'Dist Plant'!J59+'Dist Plant'!K59+'Dist Plant'!L59+'Dist Plant'!M59+'Dist Plant'!N59+'Dist Plant'!O59","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P59+'Dist Plant'!Q59+'Dist Plant'!R59+'Dist Plant'!S59","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$59","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$59","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$59","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$59","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$59","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-24843.51208671225,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,111,"Accum Prov For Amort & Depl - Services",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E$60","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G60+'Dist Plant'!H60","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I60+'Dist Plant'!J60+'Dist Plant'!K60+'Dist Plant'!L60+'Dist Plant'!M60+'Dist Plant'!N60+'Dist Plant'!O60","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P60+'Dist Plant'!Q60+'Dist Plant'!R60+'Dist Plant'!S60","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$60","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$60","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$60","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$60","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$60","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-13449.478622173017,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,111,"Accum Prov For Amort & Depl - Meters & Meter Inst",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E$61","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G61+'Dist Plant'!H61","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I61+'Dist Plant'!J61+'Dist Plant'!K61+'Dist Plant'!L61+'Dist Plant'!M61+'Dist Plant'!N61+'Dist Plant'!O61","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P61+'Dist Plant'!Q61+'Dist Plant'!R61+'Dist Plant'!S61","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$61","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$61","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$61","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$61","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$61","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-10506.859929718577,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,111,"Accum Prov For Amort & Depl - House Reg & Reg Inst",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E$62","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G62+'Dist Plant'!H62","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I62+'Dist Plant'!J62+'Dist Plant'!K62+'Dist Plant'!L62+'Dist Plant'!M62+'Dist Plant'!N62+'Dist Plant'!O62","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P62+'Dist Plant'!Q62+'Dist Plant'!R62+'Dist Plant'!S62","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$62","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$62","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$62","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$62","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$62","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-638.57801422930197,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,111,"Accum Prov For Amort & Depl - Intangible Plant",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E$56","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G56+'Dist Plant'!H56","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I56+'Dist Plant'!J56+'Dist Plant'!K56+'Dist Plant'!L56+'Dist Plant'!M56+'Dist Plant'!N56+'Dist Plant'!O56","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P56+'Dist Plant'!Q56+'Dist Plant'!R56+'Dist Plant'!S56","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$56","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$56","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$56","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$56","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$56","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-2.5514093316254587,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[24,111,"Accum Prov For Amort & Depl - Land & Land Rights",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E$57","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$57","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G57+'Dist Plant'!H57","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I57+'Dist Plant'!J57+'Dist Plant'!K57+'Dist Plant'!L57+'Dist Plant'!M57+'Dist Plant'!N57+'Dist Plant'!O57","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P57+'Dist Plant'!Q57+'Dist Plant'!R57+'Dist Plant'!S57","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$57","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$57","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$57","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$57","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$57","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-257.42001317751578,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[25,111,"Accum Prov For Amort & Depl - Structures & Improvements",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E$58","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$58","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G58+'Dist Plant'!H58","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I58+'Dist Plant'!J58+'Dist Plant'!K58+'Dist Plant'!L58+'Dist Plant'!M58+'Dist Plant'!N58+'Dist Plant'!O58","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P58+'Dist Plant'!Q58+'Dist Plant'!R58+'Dist Plant'!S58","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$58","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$58","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$58","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$58","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$58","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-275.56063683683652,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[26,111,"Accum Prov For Amort & Depl - Other Equipment",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E$63","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G63+'Dist Plant'!H63","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I63+'Dist Plant'!J63+'Dist Plant'!K63+'Dist Plant'!L63+'Dist Plant'!M63+'Dist Plant'!N63+'Dist Plant'!O63","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P63+'Dist Plant'!Q63+'Dist Plant'!R63+'Dist Plant'!S63","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$63","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$63","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$63","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$63","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$63","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-42.994604422337467,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[27,111,"Accum Prov For Amort & Depl - Asset Retirement Costs",null,null,"See \"Dist Plant\" Tab",{"$f":"'Dist Plant'!E$64","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G64+'Dist Plant'!H64","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I64+'Dist Plant'!J64+'Dist Plant'!K64+'Dist Plant'!L64+'Dist Plant'!M64+'Dist Plant'!N64+'Dist Plant'!O64","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P64+'Dist Plant'!Q64+'Dist Plant'!R64+'Dist Plant'!S64","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$64","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$64","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$64","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$64","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$64","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-15.105652780853696,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[28,111,"Accum Prov For Amort & Depl - General",null,null,"Gross Plant - Customer",{"$f":"G$196","v":0},{"$f":"$G385*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G385*J$481*J$5","v":{"$error":"#REF!"}},{"$f":"$G385*K$481*K$5","v":{"$error":"#REF!"}},{"$f":"$G385*L$481*L$5","v":{"$error":"#REF!"}},{"$f":"$G385*M$481","v":{"$error":"#REF!"}},{"$f":"$G385*N$481","v":{"$error":"#REF!"}},{"$f":"$G385*O$481","v":{"$error":"#REF!"}},{"$f":"$G385*P$481","v":{"$error":"#REF!"}},{"$f":"$G385*Q$481","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[29,2351,"Customer Deposits",null,null,{"$f":"F209","v":"Deposits"},{"$f":"G209","v":-7497428.7283333344},{"$f":"$G386*(VLOOKUP($F386,range,'COS Alloc Factors'!D$9,FALSE))","v":-7434882.4470061064},0,{"$f":"$G386*((VLOOKUP($F386,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F386,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G386*((VLOOKUP($F386,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F386,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F386,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F386,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F386,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F386,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F386,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G386*((VLOOKUP($F386,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F386,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F386,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F386,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G386*(VLOOKUP($F386,range,'COS Alloc Factors'!R$9,FALSE))","v":-56812.593069950679},{"$f":"$G386*(VLOOKUP($F386,range,'COS Alloc Factors'!S$9,FALSE))","v":-5733.6882572775139},{"$f":"$G386*(VLOOKUP($F386,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G386*(VLOOKUP($F386,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G386*(VLOOKUP($F386,range,'COS Alloc Factors'!V$9,FALSE))","v":0},null,-7497428.7283333354,0,null,null,null,-5414219.1193497367,-5414219.1193497367,-5414219.1193497367,-5414219.1193497367]
[30,2531,"Unclaimed Customer Deposits",null,null,{"$f":"F211","v":"Customers"},{"$f":"G211","v":-107365.14878530405},{"$f":"$G387*(VLOOKUP($F387,range,'COS Alloc Factors'!D$9,FALSE))","v":0},0,{"$f":"$G387*((VLOOKUP($F387,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F387,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G387*((VLOOKUP($F387,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F387,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F387,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F387,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F387,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F387,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F387,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G387*((VLOOKUP($F387,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F387,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F387,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F387,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G387*(VLOOKUP($F387,range,'COS Alloc Factors'!R$9,FALSE))","v":-80077.003311569715},{"$f":"$G387*(VLOOKUP($F387,range,'COS Alloc Factors'!S$9,FALSE))","v":-8937.1655481662638},{"$f":"$G387*(VLOOKUP($F387,range,'COS Alloc Factors'!T$9,FALSE))","v":-15491.086950154857},{"$f":"$G387*(VLOOKUP($F387,range,'COS Alloc Factors'!U$9,FALSE))","v":-595.81103654441756},{"$f":"$G387*(VLOOKUP($F387,range,'COS Alloc Factors'!V$9,FALSE))","v":-2264.0819388687869},null,-107365.14878530403,0,null,null,null,-154079.4812262177,-154079.4812262177,-154079.4812262177,-154079.4812262177]
[31,154,"Plant Materials & Operating Supplies (Allocated portion)",null,null,"Gross Plant - Customer",{"$f":"G$200*G$481","v":{"$error":"#REF!"}},{"$f":"$G388*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G388*J$481*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G388*M$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,9454066.1937035285,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[32,165,"Prepayments (Allocated portion)",null,null,"Gross Plant - Customer",{"$f":"G$201*G$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1735231.7540930014,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[33,"190008","Accum Deferred Income Tax Federal - Dist (Allocated)",null,null,"Gross Plant - Customer",{"$f":"G$204*G$493","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1768870.4715205049,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[34,"190008","Accum Deferred Income Tax Federal - Gen (Allocated)",null,null,"Gross Plant - Customer",{"$f":"G$205*G$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[35,"190008","Accum Deferred Income Tax State - Dist (Allocated)",null,null,"Gross Plant - Customer",{"$f":"G$207*G$493","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,156692.76264965875,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[36,"190008","Accum Deferred Income Tax State - Gen (Allocated)",null,null,"Gross Plant - Customer",{"$f":"G$208*G$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[37,252,"Contributions in Aid of Construction",null,null,"SD Mains",{"$f":"G$210","v":-38729946.649166659},{"$f":"$G394*(VLOOKUP($F394,range,'COS Alloc Factors'!D$9,FALSE))","v":-38598575.723148108},0,{"$f":"$G394*((VLOOKUP($F394,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F394,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G394*((VLOOKUP($F394,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F394,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F394,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F394,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F394,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F394,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F394,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G394*((VLOOKUP($F394,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F394,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F394,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F394,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G394*(VLOOKUP($F394,range,'COS Alloc Factors'!R$9,FALSE))","v":-95623.820510448801},{"$f":"$G394*(VLOOKUP($F394,range,'COS Alloc Factors'!S$9,FALSE))","v":-13875.503998770906},{"$f":"$G394*(VLOOKUP($F394,range,'COS Alloc Factors'!T$9,FALSE))","v":-18262.787327899721},{"$f":"$G394*(VLOOKUP($F394,range,'COS Alloc Factors'!U$9,FALSE))","v":-767.94204097745353},{"$f":"$G394*(VLOOKUP($F394,range,'COS Alloc Factors'!V$9,FALSE))","v":-2840.8721404522553},null,-38729946.649166659,0,null,null,null,-51224132.778597742,-51224132.778597742,-51224132.778597742,-51224132.778597742]
[38,255,"Deferred ITC - Distribution (Allocated portion)",null,null,"Gross Plant - Customer",{"$f":"G$214*G$493","v":{"$error":"#REF!"}},{"$f":"$G395*H$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G395*J$481*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G395*M$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-913461.92962555645,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[39,255,"Deferred ITC - General (Allocated portion)",null,null,"Gross Plant - Customer",{"$f":"G$215*G$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-7702.3201130572761,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[40,2820,"Accum Deferred Fed Taxes - Distribution (Allocated portion)",null,null,"Gross Plant - Customer",{"$f":"G$218*G$493","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-105577333.83223732,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[41,2820,"Accum Deferred Fed Taxes - General (Allocated portion)",null,null,"Gross Plant - Customer",{"$f":"G$219*G$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,566713.06979250605,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[42,2821,"Accum Deferred State Taxes - Distribution (Allocated portion)",null,null,"Gross Plant - Customer",{"$f":"G$222*G$493","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-9167178.4014895801,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[43,2821,"Accum Deferred State Taxes - General (Allocated portion)",null,null,"Gross Plant - Customer",{"$f":"G$223*G$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,57551.626874892383,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[44,null,"Working Capital Cash (Allocated portion)",null,null,"Gross Plant - Customer",{"$f":"G$224*G$481","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,3417808.2850387841,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A401+1","v":45},"Total Customer Related Rate Base",null,null,null,null,{"$f":"SUM(G352:G402)","v":{"$error":"#REF!"}},{"$f":"SUM(H352:H402)","v":{"$error":"#REF!"}},{"$f":"+J403+K403+L403","v":{"$error":"#REF!"}},{"$f":"SUM(J352:J402)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H403:Q403)","v":{"$error":"#REF!"}},{"$f":"S403-G403","v":{"$error":"#REF!"}},null,null,null,594651108.31041944,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A403+1","v":46},"Dth Related Rate Base",null,null,null,null,"allocated on Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A405+1","v":47},101,"Gas Plant In Service - Production",null,null,{"$f":"F166","v":"Firm Sales"},{"$f":"G166","v":75136459.17140168},{"$f":"$G406*(VLOOKUP($F406,range,'COS Alloc Factors'!D$9,FALSE))","v":69833516.017039284},{"$f":"+J406+K406+L406","v":0},{"$f":"$G406*((VLOOKUP($F406,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F406,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G406*((VLOOKUP($F406,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F406,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F406,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F406,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F406,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F406,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F406,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G406*((VLOOKUP($F406,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F406,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F406,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F406,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G406*(VLOOKUP($F406,range,'COS Alloc Factors'!R$9,FALSE))","v":4989034.2869484955},{"$f":"$G406*(VLOOKUP($F406,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G406*(VLOOKUP($F406,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G406*(VLOOKUP($F406,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G406*(VLOOKUP($F406,range,'COS Alloc Factors'!V$9,FALSE))","v":313908.86741388991},null,{"$f":"SUM(H406:Q406)","v":75136459.17140168},{"$f":"S406-G406","v":0},null,null,null,71207479.774573281,71207479.774573281,71207479.774573281,71207479.774573281]
[48,101,"376","Mains","Dist - Ut - Mains - LD",{"$f":"F171","v":"Distribution Throughput"},{"$f":"G171","v":{"$error":"#REF!"}},{"$f":"$G407*(VLOOKUP($F407,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G407*((VLOOKUP($F407,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F407,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G407*((VLOOKUP($F407,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F407,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F407,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F407,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F407,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F407,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F407,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G407*((VLOOKUP($F407,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F407,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F407,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F407,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G407*(VLOOKUP($F407,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G407*(VLOOKUP($F407,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G407*(VLOOKUP($F407,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G407*(VLOOKUP($F407,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G407*(VLOOKUP($F407,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,17909366.485268883,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[49,101,"376","Mains","Dist - Ut - Mains - Feeders (Throughput)","Throughput",{"$f":"$G172*'COS Input'!$I$8","v":{"$error":"#REF!"}},{"$f":"$G408*(VLOOKUP($F408,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G408*((VLOOKUP($F408,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F408,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G408*((VLOOKUP($F408,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F408,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F408,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F408,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F408,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F408,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F408,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G408*((VLOOKUP($F408,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F408,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F408,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F408,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G408*(VLOOKUP($F408,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G408*(VLOOKUP($F408,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G408*(VLOOKUP($F408,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G408*(VLOOKUP($F408,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G408*(VLOOKUP($F408,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,75551663.169397309,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[50,101,"377","Compressor Station Equipment (Throughput)",null,"Throughput",{"$f":"$G173*'COS Input'!$I$8","v":1829429.8920000002},{"$f":"$G409*(VLOOKUP($F409,range,'COS Alloc Factors'!D$9,FALSE))","v":1053622.2324781499},0,{"$f":"$G409*((VLOOKUP($F409,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F409,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G409*((VLOOKUP($F409,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F409,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F409,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F409,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F409,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F409,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F409,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G409*((VLOOKUP($F409,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F409,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F409,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F409,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G409*(VLOOKUP($F409,range,'COS Alloc Factors'!R$9,FALSE))","v":75272.702036685601},{"$f":"$G409*(VLOOKUP($F409,range,'COS Alloc Factors'!S$9,FALSE))","v":19886.430147199688},{"$f":"$G409*(VLOOKUP($F409,range,'COS Alloc Factors'!T$9,FALSE))","v":353564.32057846087},{"$f":"$G409*(VLOOKUP($F409,range,'COS Alloc Factors'!U$9,FALSE))","v":322348.06599868921},{"$f":"$G409*(VLOOKUP($F409,range,'COS Alloc Factors'!V$9,FALSE))","v":4736.140760814762},null,1829429.892,0,null,null,null,1066073.653175012,1066073.653175012,1066073.653175012,1066073.653175012]
[51,101,"378","Measuring & Regulation Station Equip (Throughput)",null,"Throughput",{"$f":"$G174*'COS Input'!$I$8","v":16756014.629333332},{"$f":"$G410*(VLOOKUP($F410,range,'COS Alloc Factors'!D$9,FALSE))","v":9650279.3675761838},0,{"$f":"$G410*((VLOOKUP($F410,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F410,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G410*((VLOOKUP($F410,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F410,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F410,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F410,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F410,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F410,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F410,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G410*((VLOOKUP($F410,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F410,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F410,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F410,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G410*(VLOOKUP($F410,range,'COS Alloc Factors'!R$9,FALSE))","v":689433.6328665131},{"$f":"$G410*(VLOOKUP($F410,range,'COS Alloc Factors'!S$9,FALSE))","v":182142.70791618471},{"$f":"$G410*(VLOOKUP($F410,range,'COS Alloc Factors'!T$9,FALSE))","v":3238347.0686303782},{"$f":"$G410*(VLOOKUP($F410,range,'COS Alloc Factors'!U$9,FALSE))","v":2952432.849835244},{"$f":"$G410*(VLOOKUP($F410,range,'COS Alloc Factors'!V$9,FALSE))","v":43379.002508828598},null,16756014.629333334,0,null,null,null,11105365.613696972,11105365.613696972,11105365.613696972,11105365.613696972]
[52,"106","Complete Construction Not Yet Classified - Production",null,null,{"$f":"F186","v":"Firm Sales"},{"$f":"G186","v":0},{"$f":"$G411*(VLOOKUP($F411,range,'COS Alloc Factors'!D$9,FALSE))","v":0},0,{"$f":"$G411*((VLOOKUP($F411,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F411,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G411*((VLOOKUP($F411,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F411,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F411,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F411,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F411,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F411,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F411,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G411*((VLOOKUP($F411,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F411,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F411,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F411,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G411*(VLOOKUP($F411,range,'COS Alloc Factors'!R$9,FALSE))","v":0},{"$f":"$G411*(VLOOKUP($F411,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G411*(VLOOKUP($F411,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G411*(VLOOKUP($F411,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G411*(VLOOKUP($F411,range,'COS Alloc Factors'!V$9,FALSE))","v":0},null,0,0,null,null,null,0,0,0,0]
[53,"108","Accum Prov For Deprec - Production",null,null,{"$f":"$F$190","v":"Firm Sales"},{"$f":"G$190","v":-61564584.705832534},{"$f":"$G412*(VLOOKUP($F412,range,'COS Alloc Factors'!D$9,FALSE))","v":-57219510.468674175},0,{"$f":"$G412*((VLOOKUP($F412,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F412,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G412*((VLOOKUP($F412,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F412,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F412,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F412,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F412,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F412,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F412,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G412*((VLOOKUP($F412,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F412,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F412,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F412,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G412*(VLOOKUP($F412,range,'COS Alloc Factors'!R$9,FALSE))","v":-4087866.6275512967},{"$f":"$G412*(VLOOKUP($F412,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G412*(VLOOKUP($F412,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G412*(VLOOKUP($F412,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G412*(VLOOKUP($F412,range,'COS Alloc Factors'!V$9,FALSE))","v":-257207.60960705593},null,-61564584.705832526,0,null,null,null,-61036818.81844902,-61036818.81844902,-61036818.81844902,-61036818.81844902]
[54,"108","Accum Prov For Deprec - Mains LD",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E37","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G37+'Dist Plant'!H37","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I37+'Dist Plant'!J37+'Dist Plant'!K37+'Dist Plant'!L37+'Dist Plant'!M37+'Dist Plant'!N37+'Dist Plant'!O37","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P37+'Dist Plant'!Q37+'Dist Plant'!R37+'Dist Plant'!S37","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T37","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U37","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V37","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W37","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X37","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-5926486.7813363392,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[55,"108","Accum Prov For Deprec - Mains Feeders (Throughput)",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E38","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F38","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G38+'Dist Plant'!H38","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I38+'Dist Plant'!J38+'Dist Plant'!K38+'Dist Plant'!L38+'Dist Plant'!M38+'Dist Plant'!N38+'Dist Plant'!O38","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P38+'Dist Plant'!Q38+'Dist Plant'!R38+'Dist Plant'!S38","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T38","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U38","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V38","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W38","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X38","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-25001215.6180792,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[56,"108","Accum Prov For Deprec - Compressor St Equip (Throughput)",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E39","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G39+'Dist Plant'!H39","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I39+'Dist Plant'!J39+'Dist Plant'!K39+'Dist Plant'!L39+'Dist Plant'!M39+'Dist Plant'!N39+'Dist Plant'!O39","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P39+'Dist Plant'!Q39+'Dist Plant'!R39+'Dist Plant'!S39","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T39","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U39","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V39","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W39","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X39","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-352780.28503517964,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[57,"108","Accum Prov For Deprec - Measuring & Reg Station",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E40","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F40","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G40+'Dist Plant'!H40","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I40+'Dist Plant'!J40+'Dist Plant'!K40+'Dist Plant'!L40+'Dist Plant'!M40+'Dist Plant'!N40+'Dist Plant'!O40","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P40+'Dist Plant'!Q40+'Dist Plant'!R40+'Dist Plant'!S40","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T40","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U40","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V40","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W40","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X40","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-3674937.5007551583,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[58,111,"Accum Prov For Amort & Depl - Production",null,null,{"$f":"$F$194","v":"Firm Sales"},{"$f":"G$194","v":-5461911.2370394524},{"$f":"$G417*(VLOOKUP($F417,range,'COS Alloc Factors'!D$9,FALSE))","v":-5076423.2179923998},0,{"$f":"$G417*((VLOOKUP($F417,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F417,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G417*((VLOOKUP($F417,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F417,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F417,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F417,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F417,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F417,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F417,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G417*((VLOOKUP($F417,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F417,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F417,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F417,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G417*(VLOOKUP($F417,range,'COS Alloc Factors'!R$9,FALSE))","v":-362668.9723519847},{"$f":"$G417*(VLOOKUP($F417,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G417*(VLOOKUP($F417,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G417*(VLOOKUP($F417,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G417*(VLOOKUP($F417,range,'COS Alloc Factors'!V$9,FALSE))","v":-22819.046695067569},null,-5461911.2370394524,0,null,null,null,-5101809.2608033791,-5101809.2608033791,-5101809.2608033791,-5101809.2608033791]
[59,111,"Accum Prov For Amort & Depl - Mains LD",null,null,{"$f":"$F$195","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E$68","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$68","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G68+'Dist Plant'!H68","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I68+'Dist Plant'!J68+'Dist Plant'!K68+'Dist Plant'!L68+'Dist Plant'!M68+'Dist Plant'!N68+'Dist Plant'!O68","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P68+'Dist Plant'!Q68+'Dist Plant'!R68+'Dist Plant'!S68","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$68","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$68","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$68","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$68","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$68","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-855.75911881446712,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[60,111,"Accum Prov For Amort & Depl - Mains Feeders (Throughput)",null,null,{"$f":"$F$195","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E$69","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$69","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G69+'Dist Plant'!H69","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I69+'Dist Plant'!J69+'Dist Plant'!K69+'Dist Plant'!L69+'Dist Plant'!M69+'Dist Plant'!N69+'Dist Plant'!O69","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P69+'Dist Plant'!Q69+'Dist Plant'!R69+'Dist Plant'!S69","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$69","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$69","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$69","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$69","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$69","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-3610.0676566081329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[61,111,"Accum Prov For Amort & Depl - Comp St Equip (Throughput)",null,null,{"$f":"$F$195","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E$70","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$70","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G70+'Dist Plant'!H70","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I70+'Dist Plant'!J70+'Dist Plant'!K70+'Dist Plant'!L70+'Dist Plant'!M70+'Dist Plant'!N70+'Dist Plant'!O70","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P70+'Dist Plant'!Q70+'Dist Plant'!R70+'Dist Plant'!S70","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$70","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$70","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$70","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$70","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$70","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-50.939950934767602,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[62,111,"Accum Prov For Amort & Depl - Measuring & Reg Station",null,null,{"$f":"$F$195","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E$71","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F$71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G71+'Dist Plant'!H71","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I71+'Dist Plant'!J71+'Dist Plant'!K71+'Dist Plant'!L71+'Dist Plant'!M71+'Dist Plant'!N71+'Dist Plant'!O71","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P71+'Dist Plant'!Q71+'Dist Plant'!R71+'Dist Plant'!S71","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T$71","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U$71","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V$71","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W$71","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X$71","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-530.64511798933813,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[63,154,"Plant Materials & Operating Supplies (Allocated portion)",null,null,"Gross Plant - Dth",{"$f":"G$200*G$482","v":{"$error":"#REF!"}},{"$f":"$G422*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G422*J$482*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G422*M$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1615867.2251991006,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[64,165,"Prepayments (Allocated portion)",null,null,"Gross Plant - Dth",{"$f":"G$201*G$482","v":{"$error":"#REF!"}},{"$f":"$G423*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,296581.81592075649,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[65,"190008","Accum Deferred Income Tax Federal - Prod (Allocated)",null,null,{"$f":"F203","v":"Firm Sales"},{"$f":"G203","v":0},{"$f":"$G424*(VLOOKUP($F424,range,'COS Alloc Factors'!D$9,FALSE))","v":0},0,{"$f":"$G424*((VLOOKUP($F424,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F424,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G424*((VLOOKUP($F424,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F424,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F424,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F424,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F424,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F424,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F424,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G424*((VLOOKUP($F424,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F424,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F424,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F424,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G424*(VLOOKUP($F424,range,'COS Alloc Factors'!R$9,FALSE))","v":0},{"$f":"$G424*(VLOOKUP($F424,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G424*(VLOOKUP($F424,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G424*(VLOOKUP($F424,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G424*(VLOOKUP($F424,range,'COS Alloc Factors'!V$9,FALSE))","v":0},null,0,0,null,null,null,0,0,0,0]
[66,"190008","Accum Deferred Income Tax Federal - Dist (Allocated)",null,null,{"$f":"F204","v":"Distribution Gross Plant"},{"$f":"G$204*G$494","v":{"$error":"#REF!"}},{"$f":"$G425*(VLOOKUP($F425,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G425*((VLOOKUP($F425,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F425,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G425*((VLOOKUP($F425,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F425,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F425,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F425,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F425,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F425,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F425,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G425*((VLOOKUP($F425,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F425,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F425,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F425,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G425*(VLOOKUP($F425,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G425*(VLOOKUP($F425,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G425*(VLOOKUP($F425,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G425*(VLOOKUP($F425,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G425*(VLOOKUP($F425,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,269747.00541916775,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[67,"190008","Accum Deferred Income Tax Federal - Gen (Allocated)",null,null,"Gross Plant - Dth",{"$f":"G$205*G$482","v":{"$error":"#REF!"}},{"$f":"$G426*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G426*J$482*J$5","v":{"$error":"#REF!"}},{"$f":"$G426*K$482*K$5","v":{"$error":"#REF!"}},{"$f":"$G426*L$482*L$5","v":{"$error":"#REF!"}},{"$f":"$G426*M$482","v":{"$error":"#REF!"}},{"$f":"$G426*N$482","v":{"$error":"#REF!"}},{"$f":"$G426*O$482","v":{"$error":"#REF!"}},{"$f":"$G426*P$482","v":{"$error":"#REF!"}},{"$f":"$G426*Q$482","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[68,"190008","Accum Deferred Income Tax State - Dist (Allocated)",null,null,{"$f":"F207","v":"Distribution Gross Plant"},{"$f":"G$207*G$494","v":{"$error":"#REF!"}},{"$f":"$G427*(VLOOKUP($F427,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G427*((VLOOKUP($F427,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F427,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G427*((VLOOKUP($F427,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F427,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F427,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F427,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F427,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F427,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F427,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G427*((VLOOKUP($F427,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F427,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F427,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F427,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G427*(VLOOKUP($F427,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G427*(VLOOKUP($F427,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G427*(VLOOKUP($F427,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G427*(VLOOKUP($F427,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G427*(VLOOKUP($F427,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,23895.137702914555,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[69,"190008","Accum Deferred Income Tax State - Gen (Allocated)",null,null,"Gross Plant - Dth",{"$f":"G$208*G$482","v":{"$error":"#REF!"}},{"$f":"$G428*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G428*J$482*J$5","v":{"$error":"#REF!"}},{"$f":"$G428*K$482*K$5","v":{"$error":"#REF!"}},{"$f":"$G428*L$482*L$5","v":{"$error":"#REF!"}},{"$f":"$G428*M$482","v":{"$error":"#REF!"}},{"$f":"$G428*N$482","v":{"$error":"#REF!"}},{"$f":"$G428*O$482","v":{"$error":"#REF!"}},{"$f":"$G428*P$482","v":{"$error":"#REF!"}},{"$f":"$G428*Q$482","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[70,255,"Deferred ITC - Production",null,null,{"$f":"F213","v":"Firm Sales"},{"$f":"G213","v":-90807.980752795484},{"$f":"$G429*(VLOOKUP($F429,range,'COS Alloc Factors'!D$9,FALSE))","v":-84398.98084509428},0,{"$f":"$G429*((VLOOKUP($F429,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F429,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G429*((VLOOKUP($F429,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F429,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F429,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F429,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F429,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F429,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F429,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G429*((VLOOKUP($F429,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F429,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F429,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F429,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G429*(VLOOKUP($F429,range,'COS Alloc Factors'!R$9,FALSE))","v":-6029.6177714572514},{"$f":"$G429*(VLOOKUP($F429,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G429*(VLOOKUP($F429,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G429*(VLOOKUP($F429,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G429*(VLOOKUP($F429,range,'COS Alloc Factors'!V$9,FALSE))","v":-379.3821362439453},null,-90807.980752795484,0,null,null,null,-112646.60857617085,-112646.60857617085,-112646.60857617085,-112646.60857617085]
[71,255,"Deferred ITC - Distribution (Allocated portion)",null,null,"Gross Plant - Dth",{"$f":"G$214*G$494","v":{"$error":"#REF!"}},{"$f":"$G430*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G430*J$482*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G430*M$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-108317.63502553868,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[72,255,"Deferred ITC - General (Allocated portion)",null,null,"Gross Plant - Dth",{"$f":"G$215*G$482","v":{"$error":"#REF!"}},{"$f":"$G431*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-1316.46281860922,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[73,2820,"Accum Deferred Fed Taxes - Production",null,null,{"$f":"F217","v":"Firm Sales"},{"$f":"G217","v":-2251154.8764452366},{"$f":"$G432*(VLOOKUP($F432,range,'COS Alloc Factors'!D$9,FALSE))","v":-2092274.0019256864},0,{"$f":"$G432*((VLOOKUP($F432,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F432,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G432*((VLOOKUP($F432,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F432,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F432,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F432,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F432,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F432,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F432,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G432*((VLOOKUP($F432,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F432,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F432,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F432,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G432*(VLOOKUP($F432,range,'COS Alloc Factors'!R$9,FALSE))","v":-149475.88677550232},{"$f":"$G432*(VLOOKUP($F432,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G432*(VLOOKUP($F432,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G432*(VLOOKUP($F432,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G432*(VLOOKUP($F432,range,'COS Alloc Factors'!V$9,FALSE))","v":-9404.9877440477849},null,-2251154.8764452366,0,null,null,null,-2621602.6480771601,-2621602.6480771601,-2621602.6480771601,-2621602.6480771601]
[74,2820,"Accum Deferred Fed Taxes - Distribution (Allocated portion)",null,null,"Gross Plant - Dth",{"$f":"G$218*G$494","v":{"$error":"#REF!"}},{"$f":"$G433*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G433*J$482*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G433*M$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-12519281.583740992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[75,2820,"Accum Deferred Fed Taxes - General (Allocated portion)",null,null,"Gross Plant - Dth",{"$f":"G$219*G$482","v":{"$error":"#REF!"}},{"$f":"$G434*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,96861.292993650233,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[76,2821,"Accum Deferred State Taxes - Production",null,null,{"$f":"F221","v":"Firm Sales"},{"$f":"G221","v":-1145364.5883783859},{"$f":"$G435*(VLOOKUP($F435,range,'COS Alloc Factors'!D$9,FALSE))","v":-1064527.6236056027},0,{"$f":"$G435*((VLOOKUP($F435,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F435,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G435*((VLOOKUP($F435,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F435,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F435,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F435,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F435,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F435,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F435,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G435*((VLOOKUP($F435,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F435,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F435,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F435,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G435*(VLOOKUP($F435,range,'COS Alloc Factors'!R$9,FALSE))","v":-76051.803152461725},{"$f":"$G435*(VLOOKUP($F435,range,'COS Alloc Factors'!S$9,FALSE))","v":0},{"$f":"$G435*(VLOOKUP($F435,range,'COS Alloc Factors'!T$9,FALSE))","v":0},{"$f":"$G435*(VLOOKUP($F435,range,'COS Alloc Factors'!U$9,FALSE))","v":0},{"$f":"$G435*(VLOOKUP($F435,range,'COS Alloc Factors'!V$9,FALSE))","v":-4785.1616203213753},null,-1145364.5883783859,0,null,null,null,-1028844.579247875,-1028844.579247875,-1028844.579247875,-1028844.579247875]
[77,2821,"Accum Deferred State Taxes - Distribution (Allocated portion)",null,null,"Gross Plant - Dth",{"$f":"G$222*G$494","v":{"$error":"#REF!"}},{"$f":"$G436*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G436*J$482*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G436*M$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-1087037.1846953533,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[78,2821,"Accum Deferred State Taxes - General (Allocated portion)",null,null,"Gross Plant - Dth",{"$f":"G$223*G$482","v":{"$error":"#REF!"}},{"$f":"$G437*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,9836.5915489318431,{"$f":"X437-J437","v":{"$error":"#REF!"}},{"$f":"X437-K437","v":{"$error":"#REF!"}},{"$f":"X437-L437","v":{"$error":"#REF!"}}]
[79,null,"Working Capital Cash (Allocated portion)",null,null,"Gross Plant - Dth",{"$f":"G$224*G$482","v":{"$error":"#REF!"}},{"$f":"$G438*H$482","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,584163.92234341335,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A438+1","v":80},"Total Dth Related Rate Base",null,null,null,null,{"$f":"SUM(G406:G439)","v":{"$error":"#REF!"}},{"$f":"SUM(H406:H439)","v":{"$error":"#REF!"}},{"$f":"+J440+K440+L440","v":{"$error":"#REF!"}},{"$f":"SUM(J406:J439)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H440:Q440)","v":{"$error":"#REF!"}},{"$f":"S440-G440","v":{"$error":"#REF!"}},null,null,null,61158759.30875507,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A440+1","v":81},"Demand Related Rate Base",null,null,null,null,"allocated on Peak Day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A442+1","v":82},101,"376","Mains","Dist - Ut - Mains - Feeders (Peak Day)","Peak Day",{"$f":"$G$172*'COS Input'!$H$8","v":{"$error":"#REF!"}},{"$f":"$G443*(VLOOKUP($F443,range,'COS Alloc Factors'!D$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"+J443+K443+L443","v":{"$error":"#REF!"}},{"$f":"$G443*((VLOOKUP($F443,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F443,range,'COS Alloc Factors'!F$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G443*((VLOOKUP($F443,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F443,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F443,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F443,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F443,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F443,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F443,range,'COS Alloc Factors'!M$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G443*((VLOOKUP($F443,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F443,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F443,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F443,range,'COS Alloc Factors'!Q$9,FALSE)))","v":{"$error":"#REF!"}},{"$f":"$G443*(VLOOKUP($F443,range,'COS Alloc Factors'!R$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G443*(VLOOKUP($F443,range,'COS Alloc Factors'!S$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G443*(VLOOKUP($F443,range,'COS Alloc Factors'!T$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G443*(VLOOKUP($F443,range,'COS Alloc Factors'!U$9,FALSE))","v":{"$error":"#REF!"}},{"$f":"$G443*(VLOOKUP($F443,range,'COS Alloc Factors'!V$9,FALSE))","v":{"$error":"#REF!"}},null,{"$f":"SUM(H443:Q443)","v":{"$error":"#REF!"}},{"$f":"S443-G443","v":{"$error":"#REF!"}},null,null,null,157097766.64858407,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A449+1","v":85},101,"377","Compressor Station Equipment (Peak Day)",null,"Peak Day",{"$f":"$G$173*'COS Input'!$H$8","v":2744144.838},{"$f":"$G444*(VLOOKUP($F444,range,'COS Alloc Factors'!D$9,FALSE))","v":2179818.2767151645},0,{"$f":"$G444*((VLOOKUP($F444,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F444,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G444*((VLOOKUP($F444,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F444,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F444,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F444,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F444,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F444,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F444,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G444*((VLOOKUP($F444,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F444,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F444,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F444,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G444*(VLOOKUP($F444,range,'COS Alloc Factors'!R$9,FALSE))","v":77450.742316992284},{"$f":"$G444*(VLOOKUP($F444,range,'COS Alloc Factors'!S$9,FALSE))","v":10072.852479769914},{"$f":"$G444*(VLOOKUP($F444,range,'COS Alloc Factors'!T$9,FALSE))","v":213109.87400068616},{"$f":"$G444*(VLOOKUP($F444,range,'COS Alloc Factors'!U$9,FALSE))","v":260485.48768148109},{"$f":"$G444*(VLOOKUP($F444,range,'COS Alloc Factors'!V$9,FALSE))","v":3207.6048059059472},null,2744144.838,0,null,null,null,2216732.0078868833,2216732.0078868833,2216732.0078868833,2216732.0078868833]
[{"$f":"A450+1","v":88},101,"378","Measuring & Regulation Station Equip (Peak Day)",null,"Peak Day",{"$f":"$G$174*'COS Input'!$H$8","v":25134021.943999998},{"$f":"$G445*(VLOOKUP($F445,range,'COS Alloc Factors'!D$9,FALSE))","v":19965272.839177743},0,{"$f":"$G445*((VLOOKUP($F445,range,'COS Alloc Factors'!E$9,FALSE))+(VLOOKUP($F445,range,'COS Alloc Factors'!F$9,FALSE)))","v":0},{"$f":"$G445*((VLOOKUP($F445,range,'COS Alloc Factors'!G$9,FALSE))+(VLOOKUP($F445,range,'COS Alloc Factors'!H$9,FALSE))+(VLOOKUP($F445,range,'COS Alloc Factors'!I$9,FALSE))+(VLOOKUP($F445,range,'COS Alloc Factors'!J$9,FALSE))+(VLOOKUP($F445,range,'COS Alloc Factors'!K$9,FALSE))+(VLOOKUP($F445,range,'COS Alloc Factors'!L$9,FALSE))+(VLOOKUP($F445,range,'COS Alloc Factors'!M$9,FALSE)))","v":0},{"$f":"$G445*((VLOOKUP($F445,range,'COS Alloc Factors'!N$9,FALSE))+(VLOOKUP($F445,range,'COS Alloc Factors'!O$9,FALSE))+(VLOOKUP($F445,range,'COS Alloc Factors'!P$9,FALSE))+(VLOOKUP($F445,range,'COS Alloc Factors'!Q$9,FALSE)))","v":0},{"$f":"$G445*(VLOOKUP($F445,range,'COS Alloc Factors'!R$9,FALSE))","v":709382.62077782257},{"$f":"$G445*(VLOOKUP($F445,range,'COS Alloc Factors'!S$9,FALSE))","v":92258.721828155845},{"$f":"$G445*(VLOOKUP($F445,range,'COS Alloc Factors'!T$9,FALSE))","v":1951904.3512004016},{"$f":"$G445*(VLOOKUP($F445,range,'COS Alloc Factors'!U$9,FALSE))","v":2385824.4917755639},{"$f":"$G445*(VLOOKUP($F445,range,'COS Alloc Factors'!V$9,FALSE))","v":29378.919240311589},null,25134021.943999998,0,null,null,null,23091856.122559186,23091856.122559186,23091856.122559186,23091856.122559186]
[{"$f":"A443+1","v":83},"108","Accum Prov For Deprec - Mains Feeders (Peak Day)",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E43","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F43","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G43+'Dist Plant'!H43","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I43+'Dist Plant'!J43+'Dist Plant'!K43+'Dist Plant'!L43+'Dist Plant'!M43+'Dist Plant'!N43+'Dist Plant'!O43","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P43+'Dist Plant'!Q43+'Dist Plant'!R43+'Dist Plant'!S43","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T43","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U43","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V43","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W43","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X43","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-51986084.386966303,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[86,"108","Accum Prov For Deprec - Mains Feeders (Peak Day)",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E44","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F44","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G44+'Dist Plant'!H44","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I44+'Dist Plant'!J44+'Dist Plant'!K44+'Dist Plant'!L44+'Dist Plant'!M44+'Dist Plant'!N44+'Dist Plant'!O44","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P44+'Dist Plant'!Q44+'Dist Plant'!R44+'Dist Plant'!S44","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T44","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U44","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V44","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W44","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X44","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-733550.95800361235,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[89,"108","Accum Prov For Deprec - Measuring & Reg St. (Peak Day)",null,null,{"$f":"$F$191","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!E45","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F45","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G45+'Dist Plant'!H45","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I45+'Dist Plant'!J45+'Dist Plant'!K45+'Dist Plant'!L45+'Dist Plant'!M45+'Dist Plant'!N45+'Dist Plant'!O45","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P45+'Dist Plant'!Q45+'Dist Plant'!R45+'Dist Plant'!S45","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T45","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U45","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V45","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W45","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X45","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-7641452.8777126065,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[84,111,"Accum Prov For Amort & Depl - Mains Feeders (Peak Day)",null,null,{"$f":"$F$195","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!$E$74","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F74","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G74+'Dist Plant'!H74","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I74+'Dist Plant'!J74+'Dist Plant'!K74+'Dist Plant'!L74+'Dist Plant'!M74+'Dist Plant'!N74+'Dist Plant'!O74","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P74+'Dist Plant'!Q74+'Dist Plant'!R74+'Dist Plant'!S74","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T74","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U74","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V74","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W74","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X74","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-7506.5662688567563,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[87,111,"Accum Prov For Amort & Depl - Comp St. Equip (Peak Day)",null,null,{"$f":"$F$195","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!$E$75","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F75","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G75+'Dist Plant'!H75","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I75+'Dist Plant'!J75+'Dist Plant'!K75+'Dist Plant'!L75+'Dist Plant'!M75+'Dist Plant'!N75+'Dist Plant'!O75","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P75+'Dist Plant'!Q75+'Dist Plant'!R75+'Dist Plant'!S75","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T75","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U75","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V75","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W75","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X75","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-105.92159311036752,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[90,111,"Accum Prov For Amort & Depl - Measuring & Reg St. (Peak Day)",null,null,{"$f":"$F$195","v":"See \"Dist Plant\" Tab"},{"$f":"'Dist Plant'!$E$76","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!F76","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Dist Plant'!G76+'Dist Plant'!H76","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!I76+'Dist Plant'!J76+'Dist Plant'!K76+'Dist Plant'!L76+'Dist Plant'!M76+'Dist Plant'!N76+'Dist Plant'!O76","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!P76+'Dist Plant'!Q76+'Dist Plant'!R76+'Dist Plant'!S76","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!T76","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!U76","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!V76","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!W76","v":{"$error":"#REF!"}},{"$f":"'Dist Plant'!X76","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-1103.392823162445,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[85,154,"Plant Materials & Operating Supplies (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$200*G$483","v":{"$error":"#REF!"}},{"$f":"$G452*H$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$G452*J$483*J$5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$G452*M$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1666730.0150712798,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[88,165,"Prepayments (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$201*G$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,305917.34692716581,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A451+1","v":91},"190008","Accum Deferred Income Tax Federal - Dist (Allocated)",null,null,"Gross Plant - Demand",{"$f":"G$204*G$495","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,311847.77504731819,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A452+1","v":86},"190008","Accum Deferred Income Tax Federal - Gen (Allocated)",null,null,"Gross Plant - Demand",{"$f":"G$205*G$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A453+1","v":89},"190008","Accum Deferred Income Tax State - Dist (Allocated)",null,null,"Gross Plant - Demand",{"$f":"G$207*G$495","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,27624.57182990358,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[92,"190008","Accum Deferred Income Tax State - Gen (Allocated)",null,null,"Gross Plant - Demand",{"$f":"G$208*G$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[87,255,"Deferred ITC - Distribution (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$214*G$495","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-161041.22655136854,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A458+1","v":88},255,"Deferred ITC - General (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$215*G$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-1357.9012305487945,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[89,2820,"Accum Deferred Fed Taxes - Distribution (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$218*G$495","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-18613039.892463095,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[90,2820,"Accum Deferred Fed Taxes - General (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$219*G$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,99910.204138980611,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[91,2821,"Accum Deferred State Taxes - Distribution (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$222*G$495","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-1616152.3604998561,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[92,2821,"Accum Deferred State Taxes - General (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$223*G$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,10146.218776472229,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[93,null,"Working Capital Cash (Allocated portion)",null,null,"Gross Plant - Demand",{"$f":"G$224*G$483","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,602551.69973607641,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A464+1","v":94},"Total Demand Related Rate Base",null,null,null,null,{"$f":"SUM(G443:G465)","v":{"$error":"#REF!"}},{"$f":"SUM(H443:H465)","v":{"$error":"#REF!"}},{"$f":"+J466+K466+L466","v":{"$error":"#REF!"}},{"$f":"SUM(J443:J465)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H466:Q466)","v":{"$error":"#REF!"}},{"$f":"S466-G466","v":{"$error":"#REF!"}},null,null,null,104669687.1264448,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A466+1","v":95},"TOTAL RATE BASE",null,null,null,null,{"$f":"G403+G440+G466","v":{"$error":"#REF!"}},{"$f":"H403+H440+H466","v":{"$error":"#REF!"}},{"$f":"+J469+K469+L469","v":{"$error":"#REF!"}},{"$f":"J403+J440+J466","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H469:Q469)","v":{"$error":"#REF!"}},{"$f":"S469-G469","v":{"$error":"#REF!"}},null,null,null,760479554.7456193,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,"Difference from above",{"$f":"G469-G228","v":{"$error":"#REF!"}},{"$f":"H469-H228","v":{"$error":"#REF!"}},{"$f":"+J470+K470+L470","v":{"$error":"#REF!"}},{"$f":"J469-J228","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H470:Q470)","v":{"$error":"#REF!"}},null,null,null,null,10352177.170905113,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"RATE BASE ALLOCATION FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"Gross Plant By Category (Less General Plant)",null,null,null,"Total","GS","Sum of Silos"," GSR&C","GS USAGE 1-6","GS BSF 1-4","FS","IS","TS","FT-1","NGV",null,"Total"]
[null,null,null,"Customer Related Gross Plant",null,null,{"$f":"G356+G357+G358+G359","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H475+I475+M475+N475+O475+P475+Q475","v":{"$error":"#REF!"}},{"$f":"S475-G475","v":{"$error":"#REF!"}},null,null,null,1034649725.2942137,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Dth Related Gross Plant",null,null,{"$f":"G406+G407+G408+G409+G410+G411","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H476+I476+M476+N476+O476+P476+Q476","v":{"$error":"#REF!"}},{"$f":"S476-G476","v":{"$error":"#REF!"}},null,null,null,176839948.69611144,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Demand Related Gross Plant",null,null,{"$f":"G443+G444+G445","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H477+I477+M477+N477+O477+P477+Q477","v":{"$error":"#REF!"}},{"$f":"S477-G477","v":{"$error":"#REF!"}},null,null,null,182406354.77903014,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Total",null,{"$f":"G478-'COS Alloc Factors'!$AR$64","v":{"$error":"#REF!"}},{"$f":"SUM(G475:G477)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H478+I478+M478+N478+O478+P478+Q478","v":{"$error":"#REF!"}},{"$f":"S478-G478","v":{"$error":"#REF!"}},null,null,null,1393896028.7693551,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"Gross Plant Allocation Factors By Category",null,null,null,"Category %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Customer Related Gross Plant % of Total",null,null,{"$f":"G475/G$478","v":{"$error":"#REF!"}},{"$f":"H475/$S475","v":{"$error":"#REF!"}},null,{"$f":"J475/$S475","v":{"$error":"#REF!"}},{"$f":"K475/$S475","v":{"$error":"#REF!"}},{"$f":"L475/$S475","v":{"$error":"#REF!"}},{"$f":"M475/$S475","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H481:Q481)","v":{"$error":"#REF!"}},null,null,null,null,0.98249543599783939,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Dth Related Gross Plant % of Total",null,null,{"$f":"G476/G$478","v":{"$error":"#REF!"}},{"$f":"H476/$S476","v":{"$error":"#REF!"}},null,{"$f":"J476/$S476","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H482:Q482)","v":{"$error":"#REF!"}},null,null,null,null,0.70680841266451966,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Demand Related Gross Plant % of Total",null,null,{"$f":"G477/G$478","v":{"$error":"#REF!"}},{"$f":"H477/$S477","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H483:Q483)","v":{"$error":"#REF!"}},null,null,null,null,0.79836939078315283,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Total",null,null,{"$f":"SUM(G481:G483)","v":{"$error":"#REF!"}},{"$f":"H478/$S478","v":{"$error":"#REF!"}},null,{"$f":"J478/$S478","v":{"$error":"#REF!"}},{"$f":"K478/$S478","v":{"$error":"#REF!"}},{"$f":"L478/$S478","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H484:Q484)","v":{"$error":"#REF!"}},null,null,null,null,0.91000102616080036,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"Distribution Gross Plant By Category (Less General Plant)",null,null,null,"Total",null,null,null,null,null,"FS","IS","TS",null,null,null,"Total",null,null,null,null,null,0,0,0]
[null,null,null,"Customer Related Gross Plant",null,null,{"$f":"G356+G357+G358+G359","v":{"$error":"#REF!"}},{"$f":"H356+H357+H358+H359","v":{"$error":"#REF!"}},{"$f":"+J487+K487+L487","v":{"$error":"#REF!"}},{"$f":"J356+J357+J358+J359","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H487+I487+M487+N487+O487+P487+Q487","v":{"$error":"#REF!"}},{"$f":"S487-G487","v":{"$error":"#REF!"}},null,null,null,1034649725.2942137,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Dth Related Gross Plant",null,null,{"$f":"G407+G408+G409+G410","v":{"$error":"#REF!"}},{"$f":"H407+H408+H409+H410","v":{"$error":"#REF!"}},{"$f":"+J488+K488+L488","v":{"$error":"#REF!"}},{"$f":"J407+J408+J409+J410","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H488+I488+M488+N488+O488+P488+Q488","v":{"$error":"#REF!"}},{"$f":"S488-G488","v":{"$error":"#REF!"}},null,null,null,105632468.92153817,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Demand Related Gross Plant",null,null,{"$f":"G443+G444+G445","v":{"$error":"#REF!"}},{"$f":"H443+H444+H445","v":{"$error":"#REF!"}},{"$f":"+J489+K489+L489","v":{"$error":"#REF!"}},{"$f":"J443+J444+J445","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H489+I489+M489+N489+O489+P489+Q489","v":{"$error":"#REF!"}},{"$f":"S489-G489","v":{"$error":"#REF!"}},null,null,null,182406354.77903014,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Total",null,null,{"$f":"SUM(G487:G489)","v":{"$error":"#REF!"}},{"$f":"SUM(H487:H489)","v":{"$error":"#REF!"}},{"$f":"+J490+K490+L490","v":{"$error":"#REF!"}},{"$f":"SUM(J487:J489)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H490+I490+M490+N490+O490+P490+Q490","v":{"$error":"#REF!"}},{"$f":"S490-G490","v":{"$error":"#REF!"}},null,null,null,1322688548.994782,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"Distribution Gross Plant Allocation Factors By Category",null,null,null,"Category %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Customer Related Gross Plant % of Total",null,null,{"$f":"G487/G$490","v":{"$error":"#REF!"}},{"$f":"H487/$S487","v":{"$error":"#REF!"}},null,{"$f":"J487/$S487","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M487/$S487","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H493:Q493)","v":{"$error":"#REF!"}},null,null,null,null,0.98249543599783939,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Dth Related Gross Plant % of Total",null,null,{"$f":"G488/G$490","v":{"$error":"#REF!"}},{"$f":"H488/$S488","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H494:Q494)","v":{"$error":"#REF!"}},null,null,null,null,0.60855113469671596,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Demand Related Gross Plant % of Total",null,null,{"$f":"G489/G$490","v":{"$error":"#REF!"}},{"$f":"H489/$S489","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H495:Q495)","v":{"$error":"#REF!"}},null,null,null,null,0.79836939078315283,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Total",null,null,{"$f":"SUM(G493:G495)","v":{"$error":"#REF!"}},{"$f":"H490/$S490","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H496:Q496)","v":{"$error":"#REF!"}},null,null,null,null,0.90897846168356544,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"Rate Base By Category",null,null,null,"Total",null,null,null,null,null,"FS","IS","TS",null,null,null,"Total",null,null,null,null,null,0,0,0]
[null,null,null,"Customer Related Gross Plant",null,null,{"$f":"G403","v":{"$error":"#REF!"}},{"$f":"H403","v":{"$error":"#REF!"}},{"$f":"+J499+K499+L499","v":{"$error":"#REF!"}},{"$f":"J403","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H499+I499+M499+N499+O499+P499+Q499","v":{"$error":"#REF!"}},{"$f":"S499-G499","v":{"$error":"#REF!"}},null,null,null,594651108.31041944,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Dth Related Gross Plant",null,null,{"$f":"G440","v":{"$error":"#REF!"}},{"$f":"H440","v":{"$error":"#REF!"}},{"$f":"+J500+K500+L500","v":{"$error":"#REF!"}},{"$f":"J440","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H500+I500+M500+N500+O500+P500+Q500","v":{"$error":"#REF!"}},{"$f":"S500-G500","v":{"$error":"#REF!"}},null,null,null,61158759.30875507,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Demand Related Gross Plant",null,null,{"$f":"G466","v":{"$error":"#REF!"}},{"$f":"H466","v":{"$error":"#REF!"}},{"$f":"+J501+K501+L501","v":{"$error":"#REF!"}},{"$f":"J466","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H501+I501+M501+N501+O501+P501+Q501","v":{"$error":"#REF!"}},{"$f":"S501-G501","v":{"$error":"#REF!"}},null,null,null,104669687.1264448,{"$f":"X501-J501","v":{"$error":"#REF!"}},{"$f":"X501-K501","v":{"$error":"#REF!"}},{"$f":"X501-L501","v":{"$error":"#REF!"}}]
[null,null,null,"Total",null,null,{"$f":"SUM(G499:G501)","v":{"$error":"#REF!"}},{"$f":"SUM(H499:H501)","v":{"$error":"#REF!"}},{"$f":"+J502+K502+L502","v":{"$error":"#REF!"}},{"$f":"SUM(J499:J501)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H502+I502+M502+N502+O502+P502+Q502","v":{"$error":"#REF!"}},{"$f":"S502-G502","v":{"$error":"#REF!"}},null,null,null,760479554.7456193,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"Rate Base Allocation Factors By Category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Customer Related Rate Base % of Total",null,null,{"$f":"G499/$G$502","v":{"$error":"#REF!"}},{"$f":"H499/$G499","v":{"$error":"#REF!"}},null,{"$f":"J499/$S499","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M499/$G499","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H505:Q505)","v":{"$error":"#REF!"}},null,null,null,null,0.9817601214290137,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Dth Related Rate Base % of Total",null,null,{"$f":"G500/$G$502","v":{"$error":"#REF!"}},{"$f":"H500/$G500","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H506:Q506)","v":{"$error":"#REF!"}},null,null,null,null,0.59878995149177139,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Demand Related Rate Base % of Total",null,null,{"$f":"G501/$G$502","v":{"$error":"#REF!"}},{"$f":"H501/$G501","v":{"$error":"#REF!"}},null,{"$f":"J501/$S501","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H507:Q507)","v":{"$error":"#REF!"}},null,null,null,null,0.79836939078315294,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Total",null,null,{"$f":"SUM(G505:G507)","v":{"$error":"#REF!"}},{"$f":"H502/$S502","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M502/$S502","v":{"$error":"#REF!"}},{"$f":"N502/$S502","v":{"$error":"#REF!"}},{"$f":"O502/$S502","v":{"$error":"#REF!"}},{"$f":"P502/$S502","v":{"$error":"#REF!"}},{"$f":"Q502/$S502","v":{"$error":"#REF!"}},null,{"$f":"SUM(H508:Q508)","v":{"$error":"#REF!"}},null,null,null,null,0.90647607612490577,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"Net Income & Deficiency Allocation Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Net Income",null,null,{"$f":"G88","v":{"$error":"#N/A"}},{"$f":"H88","v":{"$error":"#N/A"}},{"$f":"+J511+K511+L511","v":{"$error":"#N/A"}},{"$f":"J88","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"M88","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(H511:Q511)","v":{"$error":"#N/A"}},{"$f":"S511-G511","v":{"$error":"#N/A"}},null,null,null,58829871.684914559,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Deficiency",null,null,{"$f":"G89","v":{"$error":"#REF!"}},{"$f":"H89","v":{"$error":"#REF!"}},{"$f":"+J512+K512+L512","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H512:Q512)","v":{"$error":"#REF!"}},{"$f":"S512-G512","v":{"$error":"#REF!"}},null,null,null,8642164.9388285745,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Total",null,null,{"$f":"SUM(G511:G512)","v":{"$error":"#N/A"}},{"$f":"SUM(H511:H512)","v":{"$error":"#N/A"}},{"$f":"+J513+K513+L513","v":{"$error":"#N/A"}},{"$f":"SUM(J511:J512)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(H513:Q513)","v":{"$error":"#N/A"}},{"$f":"S513-G513","v":{"$error":"#N/A"}},null,null,null,67472036.623743132,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,{"$f":"H513/$G$513","v":{"$error":"#N/A"}},{"$f":"+J514+K514+L514","v":0},null,null,null,{"$f":"M513/$G$513","v":{"$error":"#N/A"}},{"$f":"N513/$G$513","v":{"$error":"#N/A"}},{"$f":"O513/$G$513","v":{"$error":"#N/A"}},{"$f":"P513/$G$513","v":{"$error":"#N/A"}},{"$f":"Q513/$G$513","v":{"$error":"#N/A"}},null,{"$f":"SUM(H514:Q514)","v":{"$error":"#N/A"}},null,null,null,null,0.86214398722440777,0.86214398722440777,0.86214398722440777,0.86214398722440777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"SD Mains By Category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Customer Related SD Mains % of Total",null,null,{"$f":"G356","v":{"$error":"#REF!"}},{"$f":"H356","v":{"$error":"#REF!"}},{"$f":"+J517+K517+L517","v":{"$error":"#REF!"}},{"$f":"J356","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H517:Q517)","v":{"$error":"#REF!"}},{"$f":"S517-G517","v":{"$error":"#REF!"}},null,null,null,519926171.9332028,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Total",null,null,{"$f":"SUM(G517:G517)","v":{"$error":"#REF!"}},{"$f":"SUM(H517:H517)","v":{"$error":"#REF!"}},{"$f":"+J518+K518+L518","v":{"$error":"#REF!"}},{"$f":"SUM(J517:J517)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(H518:Q518)","v":{"$error":"#REF!"}},{"$f":"S518-G518","v":{"$error":"#REF!"}},null,null,null,519926171.9332028,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"SD Mains Allocation Factors By Category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Customer Related SD Mains % of Total",null,null,{"$f":"G517/G$518","v":{"$error":"#REF!"}},{"$f":"H517/$S$517","v":{"$error":"#REF!"}},{"$f":"+J521+K521+L521","v":0},null,null,null,{"$f":"M517/$S$517","v":{"$error":"#REF!"}},{"$f":"N517/$S$517","v":{"$error":"#REF!"}},{"$f":"O517/$S$517","v":{"$error":"#REF!"}},{"$f":"P517/$S$517","v":{"$error":"#REF!"}},{"$f":"Q517/$S$517","v":{"$error":"#REF!"}},null,{"$f":"SUM(H521:Q521)","v":{"$error":"#REF!"}},null,null,null,null,0.99660802718866204,0.99660802718866204,0.99660802718866204,0.99660802718866204]
[null,null,null,"Total",null,null,{"$f":"SUM(G521:G521)","v":{"$error":"#REF!"}},{"$f":"H518/$S$518","v":{"$error":"#REF!"}},{"$f":"+J522+K522+L522","v":0},null,null,null,{"$f":"M518/$S$518","v":{"$error":"#REF!"}},{"$f":"N518/$S$518","v":{"$error":"#REF!"}},{"$f":"O518/$S$518","v":{"$error":"#REF!"}},{"$f":"P518/$S$518","v":{"$error":"#REF!"}},{"$f":"Q518/$S$518","v":{"$error":"#REF!"}},null,{"$f":"SUM(H522:Q522)","v":{"$error":"#REF!"}},null,null,null,null,0.99660802718866204,0.99660802718866204,0.99660802718866204,0.99660802718866204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"PEAK DAY AND THROUGHPUT ALLOCATION FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"Peak Day allocation factor",null,null,null,null,{"$f":"'COS Alloc Factors'!D26","v":0.79435248698602567},{"$f":"+J525+K525+L525","v":0},null,null,null,{"$f":"'COS Alloc Factors'!R26","v":2.8223999420322245E-2},{"$f":"'COS Alloc Factors'!S26","v":3.6706708553733828E-3},{"$f":"'COS Alloc Factors'!T26","v":7.7659849090183544E-2},{"$f":"'COS Alloc Factors'!U26","v":9.4924103157517481E-2},{"$f":"'COS Alloc Factors'!V26","v":1.1688904905776505E-3},null,{"$f":"SUM(H525:Q525)","v":1},null,null,null,null,0.79836939078315283,0.79836939078315283,0.79836939078315283,0.79836939078315283]
[null,null,"Throughput allocation factor",null,null,null,null,{"$f":"'COS Alloc Factors'!D28","v":0.57592927560962248},{"$f":"+J526+K526+L526","v":0},null,null,null,{"$f":"'COS Alloc Factors'!R28","v":4.1145442285516996E-2},{"$f":"'COS Alloc Factors'!S28","v":1.0870288188775088E-2},{"$f":"'COS Alloc Factors'!T28","v":0.1932647553888667},{"$f":"'COS Alloc Factors'!U28","v":0.17620137694715726},{"$f":"'COS Alloc Factors'!V28","v":2.5888615800614464E-3},null,{"$f":"SUM(H526:Q526)","v":0.99999999999999989},null,null,null,null,0.57592927560962248,0.57592927560962248,0.57592927560962248,0.57592927560962248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Allocation Customers and Throughput",null,null,null,null,"Customer","Throughput"]
[null,null,null,null,null,null,0.75,{"$f":"1-G529","v":0.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"RATE BASE CHECK TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"ALLOCATED",null,null,null,null,"Total",null,null,null,null,null,"FS","IS","TS",null,null,null,"Total",null,null,null,null,null,0,0,0]
[null,"Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,101,"Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"Intangible Plant",null,null,null,{"$f":"G352","v":58742.880000000005},{"$f":"H352","v":{"$error":"#REF!"}},{"$f":"+J536+K536+L536","v":{"$error":"#REF!"}},{"$f":"J352","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H536+I536+M536+N536+O536+P536+Q536","v":{"$error":"#REF!"}},{"$f":"S536-G536","v":{"$error":"#REF!"}},null,null,null,57714.611497368765,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Production",null,null,null,{"$f":"G406","v":75136459.17140168},{"$f":"H406","v":69833516.017039284},{"$f":"+J537+K537+L537","v":0},{"$f":"J406","v":0},0,0,4989034.2869484955,0,0,0,313908.86741388991,null,{"$f":"H537+I537+M537+N537+O537+P537+Q537","v":75136459.17140168},{"$f":"S537-G537","v":0},null,null,null,71207479.774573281,71207479.774573281,71207479.774573281,71207479.774573281]
[null,null,"Distribution - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"374","Land & Land Rights",null,{"$f":"G353","v":7134591.6808333332},{"$f":"H353","v":{"$error":"#REF!"}},{"$f":"+J539+K539+L539","v":{"$error":"#REF!"}},{"$f":"J353","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M353","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H539+I539+M539+N539+O539+P539+Q539","v":{"$error":"#REF!"}},{"$f":"S539-G539","v":{"$error":"#REF!"}},null,null,null,5823015.4871789226,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"375","Structures & Improvements",null,{"$f":"G354","v":7072269.4991666684},{"$f":"H354","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H540+I540+M540+N540+O540+P540+Q540","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,6233368.7119006719,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"376","Mains - SD",null,{"$f":"G356+G355","v":{"$error":"#REF!"}},{"$f":"H356+H355","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J356+J355","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H541+I541+M541+N541+O541+P541+Q541","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,519926171.9332028,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"376","Mains - LD",null,{"$f":"G407","v":{"$error":"#REF!"}},{"$f":"H407","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J407","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,17909366.485268883,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"376","Mains - Feeders",null,{"$f":"G408+G443","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J408+J443","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M408+M443","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,232649429.81798136,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"377","Compressor Station Equipment",null,4573574.7300000004,3233440.5091933142,0,0,0,0,152723.44435367789,29959.282626969602,566674.19457914704,582833.55368017033,7943.7455667207087,null,4573574.7300000004,0,null,null,null,3282805.6610618951,3282805.6610618951,3282805.6610618951,3282805.6610618951]
[null,null,null,"378","Measuring & Regulation Station Equip",null,41890036.57333333,29615552.206753924,0,0,0,0,1398816.2536443355,274401.42974434054,5190251.4198307795,5338257.3416108079,72757.921749140194,null,41890036.57333333,0,null,null,null,34197221.73625616,34197221.73625616,34197221.73625616,34197221.73625616]
[null,null,null,"380","Services",null,{"$f":"G357","v":293405096.51791668},291092632.70553249,0,{"$f":"J357","v":0},0,0,{"$f":"M357","v":847212.52426198137},138247.43492825385,974834.2811063464,317494.20538691682,34675.366700736187,null,293405096.51791674,0,null,null,null,281471311.70974749,281471311.70974749,281471311.70974749,281471311.70974749]
[null,null,null,"381","Meters & Meter Installation",null,236948554.02333334,223145559.28276241,0,0,0,0,3881040.4969660514,1287396.5973793573,6888515.5020162538,1746042.1442092722,0,null,236948554.02333334,0,null,null,null,219888051.38460103,219888051.38460103,219888051.38460103,219888051.38460103]
[null,null,null,"3835","House Regulators & Reg Installations",null,14181887.632083336,13355748.298995286,0,0,0,0,232288.73647448947,77053.493561993047,412292.67342073959,104504.42963082741,0,null,14181887.632083336,0,null,null,null,13364190.266662311,13364190.266662311,13364190.266662311,13364190.266662311]
[null,null,null,"387","Other Equipment",null,{"$f":"G360","v":1329986.7341666666},{"$f":"H360","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,972567.14552242856,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"388","Asset Retirement Costs",null,{"$f":"G361","v":344170.66666666669},{"$f":"H361","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,341700.12269481656,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Total Distribution - Utah (Sum of lines 91 - 102)",null,null,{"$f":"SUM(G539:G550)","v":{"$error":"#REF!"}},{"$f":"SUM(H539:H550)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(J539:J550)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1336059200.4620786,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"General",null,null,null,{"$f":"G364","v":182801699.6142951},{"$f":"H364","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J364","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,177487783.06572691,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Total Gas Plant In Service",null,null,null,{"$f":"G552+G551+G537+G536","v":{"$error":"#REF!"}},{"$f":"H552+H551+H537+H536","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J552+J551+J537+J536","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1584812177.9138763,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"105","Gas Plant Held For Future Use",null,null,null,{"$f":"G362","v":5036.83},{"$f":"H362","v":{"$error":"#REF!"}},{"$f":"+J555+K555+L555","v":{"$error":"#REF!"}},{"$f":"J362","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H555+I555+M555+N555+O555+P555+Q555","v":{"$error":"#REF!"}},{"$f":"S555-G555","v":{"$error":"#REF!"}},null,null,null,4948.6624868969975,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"106","Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G411","v":0},{"$f":"H411","v":0},{"$f":"+J557+K557+L557","v":0},{"$f":"J411","v":0},0,0,0,0,0,0,0,null,{"$f":"H557+I557+M557+N557+O557+P557+Q557","v":0},{"$f":"S557-G557","v":0},null,null,null,0,0,0,0]
[null,null,null,"Distribution - Utah",null,null,{"$f":"G363","v":6133110.1299999999},{"$f":"H363","v":{"$error":"#REF!"}},{"$f":"+J558+K558+L558","v":{"$error":"#REF!"}},{"$f":"J363","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H558+I558+M558+N558+O558+P558+Q558","v":{"$error":"#REF!"}},{"$f":"S558-G558","v":{"$error":"#REF!"}},null,null,null,6188287.324172413,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$f":"G365","v":518589.74621172115},{"$f":"H365","v":{"$error":"#REF!"}},{"$f":"+J559+K559+L559","v":{"$error":"#REF!"}},{"$f":"J365","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H559+I559+M559+N559+O559+P559+Q559","v":{"$error":"#REF!"}},{"$f":"S559-G559","v":{"$error":"#REF!"}},null,null,null,775878.32470991125,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"108","Accumulated  Provision For Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G412","v":-61564584.705832534},{"$f":"H412","v":-57219510.468674175},{"$f":"+J561+K561+L561","v":0},{"$f":"J412","v":0},0,0,-4087866.6275512967,0,0,0,-257207.60960705593,null,{"$f":"H561+I561+M561+N561+O561+P561+Q561","v":-61564584.705832526},{"$f":"S561-G561","v":0},null,null,null,-61036818.81844902,-61036818.81844902,-61036818.81844902,-61036818.81844902]
[null,null,null,"Distribution - Utah",null,null,{"$f":"SUM(G369:G372)+SUM(G367:G404)+SUM(G413:G416)+SUM(G446:G448)","v":{"$error":"#REF!"}},{"$f":"SUM(H369:H372)+SUM(H367:H404)+SUM(H413:H416)+SUM(H446:H448)","v":{"$error":"#REF!"}},{"$f":"+J562+K562+L562","v":{"$error":"#REF!"}},{"$f":"SUM(J369:J372)+SUM(J367:J404)+SUM(J413:J416)+SUM(J446:J448)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H562+I562+M562+N562+O562+P562+Q562","v":{"$error":"#REF!"}},{"$f":"S562-G562","v":{"$error":"#REF!"}},null,null,null,-480913231.52053487,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$f":"G375","v":-128019113.43156774},{"$f":"H375","v":{"$error":"#REF!"}},{"$f":"+J563+K563+L563","v":{"$error":"#REF!"}},{"$f":"J375","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H563+I563+M563+N563+O563+P563+Q563","v":{"$error":"#REF!"}},{"$f":"S563-G563","v":{"$error":"#REF!"}},null,null,null,-136039904.15708536,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,111,"Accumulated  Provision For Amort. & Depl.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G417","v":-5461911.2370394524},{"$f":"H417","v":-5076423.2179923998},{"$f":"+J565+K565+L565","v":0},{"$f":"J417","v":0},0,0,-362668.9723519847,0,0,0,-22819.046695067569,null,{"$f":"H565+I565+M565+N565+O565+P565+Q565","v":-5461911.2370394524},{"$f":"S565-G565","v":0},null,null,null,-5101809.2608033791,{"$f":"X565-J565","v":-5101809.2608033791},{"$f":"X565-K565","v":-5101809.2608033791},{"$f":"X565-L565","v":-5101809.2608033791}]
[null,null,null,"Distribution - Utah",null,null,{"$f":"G376+G377+G378+G379+G380+G381+G382+G383+G384+G418+G419+G420+G421+G449+G450+G451","v":{"$error":"#REF!"}},{"$f":"H376+H377+H378+H379+H380+H381+H382+H383+H384+H418+H419+H420+H421+H449+H450+H451","v":{"$error":"#REF!"}},{"$f":"+J566+K566+L566","v":{"$error":"#REF!"}},{"$f":"J376+J377+J378+J379+J380+J381+J382+J383+J384+J418+J419+J420+J421+J449+J450+J451","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H566+I566+M566+N566+O566+P566+Q566","v":{"$error":"#REF!"}},{"$f":"S566-G566","v":{"$error":"#REF!"}},null,null,null,-63795.353498858582,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$f":"G385","v":0},{"$f":"H385","v":{"$error":"#REF!"}},{"$f":"+J567+K567+L567","v":{"$error":"#REF!"}},{"$f":"J385","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H567+I567+M567+N567+O567+P567+Q567","v":{"$error":"#REF!"}},{"$f":"S567-G567","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Net Utility Plant (Sum of lines 141 - 152)",null,null,null,{"$f":"SUM(G553:G567)","v":{"$error":"#REF!"}},{"$f":"SUM(H553:H567)","v":{"$error":"#REF!"}},{"$f":"+J568+K568+L568","v":{"$error":"#REF!"}},{"$f":"SUM(J553:J567)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H568+I568+M568+N568+O568+P568+Q568","v":{"$error":"#REF!"}},{"$f":"S568-G568","v":{"$error":"#REF!"}},null,null,null,908625733.11487412,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,154,"Plant Materials & Operating Supplies",null,null,null,{"$f":"G388+G422+G452","v":{"$error":"#REF!"}},{"$f":"H388+H422+H452","v":{"$error":"#REF!"}},{"$f":"+J571+K571+L571","v":{"$error":"#REF!"}},{"$f":"J388+J422+J452","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M388+M422+M452","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H571+I571+M571+N571+O571+P571+Q571","v":{"$error":"#REF!"}},{"$f":"S571-G571","v":{"$error":"#REF!"}},null,null,null,12736663.433973908,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,165,"Prepayments",null,null,null,{"$f":"G389+G423+G453","v":{"$error":"#REF!"}},{"$f":"H389+H423+H453","v":{"$error":"#REF!"}},{"$f":"+J572+K572+L572","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H572+I572+M572+N572+O572+P572+Q572","v":{"$error":"#REF!"}},{"$f":"S572-G572","v":{"$error":"#REF!"}},null,null,null,2337730.9169409238,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G424","v":0},{"$f":"H424","v":0},{"$f":"+J574+K574+L574","v":0},{"$f":"J424","v":0},0,0,0,0,0,0,0,null,{"$f":"H574+I574+M574+N574+O574+P574+Q574","v":0},{"$f":"S574-G574","v":0},null,null,null,0,0,0,0]
[null,null,null,"Distribution - Utah",null,null,{"$f":"G390+G425+G454","v":{"$error":"#REF!"}},{"$f":"H390+H425+H454","v":{"$error":"#REF!"}},{"$f":"+J575+K575+L575","v":{"$error":"#REF!"}},{"$f":"J390+J425+J454","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M390+M425+M454","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H575+I575+M575+N575+O575+P575+Q575","v":{"$error":"#REF!"}},{"$f":"S575-G575","v":{"$error":"#REF!"}},null,null,null,2350465.2519869907,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$f":"G391+G426+G455","v":{"$error":"#REF!"}},{"$f":"H391+H426+H455","v":{"$error":"#REF!"}},{"$f":"+J576+K576+L576","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H576+I576+M576+N576+O576+P576+Q576","v":{"$error":"#REF!"}},{"$f":"S576-G576","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"190008","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Distribution - Utah",null,null,{"$f":"G392+G427+G456","v":{"$error":"#REF!"}},{"$f":"H392+H427+H456","v":{"$error":"#REF!"}},{"$f":"+J578+K578+L578","v":{"$error":"#REF!"}},{"$f":"J392+J427+J456","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M392+M427+M456","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H578+I578+M578+N578+O578+P578+Q578","v":{"$error":"#REF!"}},{"$f":"S578-G578","v":{"$error":"#REF!"}},null,null,null,208212.47218247689,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$f":"G393+G428+G457","v":{"$error":"#REF!"}},{"$f":"H393+H428+H457","v":{"$error":"#REF!"}},{"$f":"+J579+K579+L579","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,2351,"Customer Deposits",null,null,null,{"$f":"G386","v":-7497428.7283333344},{"$f":"H386","v":-7434882.4470061064},{"$f":"+J580+K580+L580","v":0},{"$f":"J386","v":0},0,0,-56812.593069950679,-5733.6882572775139,0,0,0,null,-7497428.7283333354,0,null,null,null,-5414219.1193497367,-5414219.1193497367,-5414219.1193497367,-5414219.1193497367]
[null,252,"Contributions in Aid of Construction",null,null,null,{"$f":"G394","v":-38729946.649166659},{"$f":"H394","v":-38598575.723148108},{"$f":"+J581+K581+L581","v":0},{"$f":"J394","v":0},0,0,-95623.820510448801,-13875.503998770906,-18262.787327899721,-767.94204097745353,-2840.8721404522553,null,-38729946.649166659,0,null,null,null,-51224132.778597742,-51224132.778597742,-51224132.778597742,-51224132.778597742]
[null,2531,"Unclaimed Customer Deposits",null,null,null,{"$f":"G387","v":-107365.14878530405},{"$f":"H387","v":0},{"$f":"+J582+K582+L582","v":0},{"$f":"J387","v":0},0,0,-80077.003311569715,-8937.1655481662638,-15491.086950154857,-595.81103654441756,-2264.0819388687869,null,-107365.14878530403,0,null,null,null,-154079.4812262177,-154079.4812262177,-154079.4812262177,-154079.4812262177]
[null,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G429","v":-90807.980752795484},{"$f":"H429","v":-84398.98084509428},{"$f":"+J584+K584+L584","v":0},{"$f":"J429","v":0},0,0,-6029.6177714572514,0,0,0,-379.3821362439453,null,-90807.980752795484,0,null,null,null,-112646.60857617085,-112646.60857617085,-112646.60857617085,-112646.60857617085]
[null,null,null,"Distribution - Utah",null,null,{"$f":"G395+G430+G458","v":{"$error":"#REF!"}},{"$f":"H395+H430+H458","v":{"$error":"#REF!"}},{"$f":"+J585+K585+L585","v":{"$error":"#REF!"}},{"$f":"J395+J430+J458","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M395+M430+M458","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-1182820.7912024637,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$f":"G396+G431+G459","v":{"$error":"#REF!"}},{"$f":"H396+H431+H459","v":{"$error":"#REF!"}},{"$f":"+J586+K586+L586","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-10376.68416221529,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G432","v":-2251154.8764452366},{"$f":"H432","v":-2092274.0019256864},{"$f":"+J588+K588+L588","v":0},{"$f":"J432","v":0},0,0,-149475.88677550232,0,0,0,-9404.9877440477849,null,-2251154.8764452366,0,null,null,null,-2621602.6480771601,-2621602.6480771601,-2621602.6480771601,-2621602.6480771601]
[null,null,null,"Distribution - Utah",null,null,{"$f":"G397+G433+G460","v":{"$error":"#REF!"}},{"$f":"H397+H433+H460","v":{"$error":"#REF!"}},{"$f":"+J589+K589+L589","v":{"$error":"#REF!"}},{"$f":"J397+J433+J460","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M397+M433+M460","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-136709655.3084414,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$f":"G398+G434+G461","v":{"$error":"#REF!"}},{"$f":"H398+H434+H461","v":{"$error":"#REF!"}},{"$f":"+J590+K590+L590","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,763484.56692513684,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G435","v":-1145364.5883783859},{"$f":"H435","v":-1064527.6236056027},{"$f":"+J592+K592+L592","v":0},{"$f":"J435","v":0},0,0,-76051.803152461725,0,0,0,-4785.1616203213753,null,-1145364.5883783859,0,null,null,null,-1028844.579247875,-1028844.579247875,-1028844.579247875,-1028844.579247875]
[null,null,null,"Distribution - Utah",null,null,{"$f":"G399+G436+G462","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+J593+K593+L593","v":{"$error":"#REF!"}},{"$f":"J399+J436+J462","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M399+M436+M462","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-11870367.946684789,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J594+K594+L594","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,77534.437200296466,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Working Capital Cash",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J595+K595+L595","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,4604523.9071182739,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Total Other Rate Base (Sum of lines 155 - 169)",null,null,null,{"$f":"SUM(G571:G595)","v":{"$error":"#REF!"}},{"$f":"SUM(H571:H595)","v":{"$error":"#REF!"}},{"$f":"+J596+K596+L596","v":{"$error":"#REF!"}},{"$f":"SUM(J571:J595)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-187250130.95923775,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"TOTAL UTAH RATE BASE (Line 153 + Line 170)",null,null,null,{"$f":"G568+G596","v":{"$error":"#REF!"}},{"$f":"H568+H596","v":{"$error":"#REF!"}},{"$f":"+J599+K599+L599","v":{"$error":"#REF!"}},{"$f":"J568+J596","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H599+I599+M599+N599+O599+P599+Q599","v":{"$error":"#REF!"}},{"$f":"S599-G599","v":{"$error":"#REF!"}},null,null,null,721375602.15563631,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"DIFFERENCE",null,null,null,null,"Total",null,null,null,null,null,"FS","IS","TS",null,null,null,"Total",null,null,null,null,null,0,0,0]
[null,"Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,101,"Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"Intangible Plant",null,null,null,{"$f":"G536-G165","v":0},{"$f":"H536-H165","v":{"$error":"#REF!"}},{"$f":"+J604+K604+L604","v":{"$error":"#REF!"}},{"$f":"J536-J165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H604+I604+M604+N604+O604+P604+Q604","v":{"$error":"#REF!"}},{"$f":"S604-G604","v":{"$error":"#REF!"}},null,null,null,4318.5988001064761,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Production",null,null,null,{"$f":"G537-G166","v":0},{"$f":"H537-H166","v":0},{"$f":"+J605+K605+L605","v":0},0,0,0,0,0,0,0,0,null,0,{"$f":"S605-G605","v":0},null,null,null,0,0,0,0]
[null,null,"Distribution - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,0,0]
[null,null,null,"374","Land & Land Rights",null,{"$f":"G539-G168","v":0},{"$error":"#REF!"},{"$f":"+J607+K607+L607","v":{"$error":"#REF!"}},{"$f":"J539-J168","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"S607-G607","v":{"$error":"#REF!"}},null,null,null,435717.52531122603,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"375","Structures & Improvements",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,466422.93764834106,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"376","Mains - SD",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"376","Mains - LD",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"376","Mains - Feeders",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"377","Compressor Station Equipment",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,null,null,"378","Measuring & Regulation Station Equip",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,null,null,"380","Services",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,null,null,"381","Meters & Meter Installation",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,null,null,"3835","House Regulators & Reg Installations",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,null,null,"387","Other Equipment",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,72774.072261885158,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"388","Asset Retirement Costs",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,25568.321462812717,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Total Distribution - Utah (Sum of lines 91 - 102)",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1000482.8566839695,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"General",null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,21069675.079272598,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Total Gas Plant In Service",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,22074476.534756899,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"105","Gas Plant Held For Future Use",null,null,null,{"$f":"G555-G184","v":0},{"$f":"H555-H184","v":{"$error":"#REF!"}},{"$f":"+J623+K623+L623","v":{"$error":"#REF!"}},{"$f":"J555-J184","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H623+I623+M623+N623+O623+P623+Q623","v":{"$error":"#REF!"}},{"$f":"S623-G623","v":{"$error":"#REF!"}},null,null,null,370.29250173536457,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"106","Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G557-G186","v":0},0,{"$f":"+J625+K625+L625","v":0},{"$f":"J557-J186","v":0},0,0,0,0,0,0,0,null,{"$f":"H625+I625+M625+N625+O625+P625+Q625","v":0},{"$f":"S625-G625","v":0},null,null,null,0,0,0,0]
[null,null,null,"Distribution - Utah",null,null,0,{"$error":"#REF!"},{"$f":"+J626+K626+L626","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H626+I626+M626+N626+O626+P626+Q626","v":{"$error":"#REF!"}},{"$f":"S626-G626","v":{"$error":"#REF!"}},null,null,null,463049.64236142393,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,0,{"$error":"#REF!"},{"$f":"+J627+K627+L627","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H627+I627+M627+N627+O627+P627+Q627","v":{"$error":"#REF!"}},{"$f":"S627-G627","v":{"$error":"#REF!"}},null,null,null,57259.349799749325,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"108","Accumulated  Provision For Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G561-G190","v":0},0,{"$f":"+J629+K629+L629","v":0},{"$f":"J561-J190","v":0},0,0,0,0,0,0,0,null,{"$f":"H629+I629+M629+N629+O629+P629+Q629","v":0},{"$f":"S629-G629","v":0},null,null,null,0,{"$f":"X629-J629","v":0},{"$f":"X629-K629","v":0},{"$f":"X629-L629","v":0}]
[null,null,null,"Distribution - Utah",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J630+K630+L630","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H630+I630+M630+N630+O630+P630+Q630","v":{"$error":"#REF!"}},{"$f":"S630-G630","v":{"$error":"#REF!"}},null,null,null,-39103952.589982748,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,0,{"$error":"#REF!"},{"$f":"+J631+K631+L631","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H631+I631+M631+N631+O631+P631+Q631","v":{"$error":"#REF!"}},{"$f":"S631-G631","v":{"$error":"#REF!"}},null,null,null,-10039662.419706479,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,111,"Accumulated  Provision For Amort. & Depl.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G565-G194","v":0},0,{"$f":"+J633+K633+L633","v":0},{"$f":"J565-J194","v":0},0,0,0,0,0,0,0,null,{"$f":"H633+I633+M633+N633+O633+P633+Q633","v":0},{"$f":"S633-G633","v":0},null,null,null,0,0,0,0]
[null,null,null,"Distribution - Utah",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J634+K634+L634","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H634+I634+M634+N634+O634+P634+Q634","v":{"$error":"#REF!"}},{"$f":"S634-G634","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,0,{"$error":"#REF!"},{"$f":"+J635+K635+L635","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H635+I635+M635+N635+O635+P635+Q635","v":{"$error":"#REF!"}},{"$f":"S635-G635","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Net Utility Plant (Sum of lines 141 - 152)",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J636+K636+L636","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H636+I636+M636+N636+O636+P636+Q636","v":{"$error":"#REF!"}},{"$f":"S636-G636","v":{"$error":"#REF!"}},null,null,null,-26548459.190269589,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,154,"Plant Materials & Operating Supplies",null,null,null,{"$f":"G571-G200","v":{"$error":"#REF!"}},{"$f":"H571-H200","v":{"$error":"#REF!"}},{"$f":"+J639+K639+L639","v":{"$error":"#REF!"}},{"$f":"J571-J200","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H639+I639+M639+N639+O639+P639+Q639","v":{"$error":"#REF!"}},{"$f":"S639-G639","v":{"$error":"#REF!"}},null,null,null,184.15604821592569,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,165,"Prepayments",null,null,null,{"$f":"G572-G201","v":{"$error":"#REF!"}},{"$f":"H572-H201","v":{"$error":"#REF!"}},{"$f":"+J640+K640+L640","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H640+I640+M640+N640+O640+P640+Q640","v":{"$error":"#REF!"}},{"$f":"S640-G640","v":{"$error":"#REF!"}},null,null,null,33.800633084960282,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G574-G203","v":0},0,{"$f":"+J642+K642+L642","v":0},{"$f":"J574-J203","v":0},0,0,0,0,0,0,0,null,{"$f":"H642+I642+M642+N642+O642+P642+Q642","v":0},{"$f":"S642-G642","v":0},null,null,null,0,0,0,0]
[null,null,null,"Distribution - Utah",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J643+K643+L643","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H643+I643+M643+N643+O643+P643+Q643","v":{"$error":"#REF!"}},{"$f":"S643-G643","v":{"$error":"#REF!"}},null,null,null,89154.336672280449,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J644+K644+L644","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H644+I644+M644+N644+O644+P644+Q644","v":{"$error":"#REF!"}},{"$f":"S644-G644","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"190008","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Distribution - Utah",null,null,{"$f":"G578-G207","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+J646+K646+L646","v":{"$error":"#REF!"}},{"$f":"J578-J207","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H646+I646+M646+N646+O646+P646+Q646","v":{"$error":"#REF!"}},{"$f":"S646-G646","v":{"$error":"#REF!"}},null,null,null,7897.6044545359327,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J647+K647+L647","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,2351,"Customer Deposits",null,null,null,0,0,{"$f":"+J648+K648+L648","v":0},0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,252,"Contributions in Aid of Construction",null,null,null,0,131370.92601855099,{"$f":"+J649+K649+L649","v":0},0,0,0,-95623.820510448801,-13875.503998770906,-18262.787327899721,-767.94204097745353,-2840.8721404522553,null,1.8553691916167736E-9,1.8553691916167736E-9,null,null,null,-394118.58577691764,-394118.58577691764,-394118.58577691764,-394118.58577691764]
[null,2531,"Unclaimed Customer Deposits",null,null,null,0,0,{"$f":"+J650+K650+L650","v":0},0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G584-G213","v":0},0,{"$f":"+J652+K652+L652","v":0},{"$f":"J584-J213","v":0},0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,null,null,"Distribution - Utah",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J653+K653+L653","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-15057.8230009994,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J654+K654+L654","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-0.1500337320521794,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G588-G217","v":0},0,{"$f":"+J656+K656+L656","v":0},{"$f":"J588-J217","v":0},0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,null,null,"Distribution - Utah",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J657+K657+L657","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-1740373.3578857481,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J658+K658+L658","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,11.039021439733915,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,null,null,"Production",null,null,{"$f":"G592-G221","v":0},0,{"$f":"+J660+K660+L660","v":0},{"$f":"J592-J221","v":0},0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,null,null,"Distribution - Utah",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J661+K661+L661","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-151114.94558377005,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"General",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J662+K662+L662","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,1.1210499224980595,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Working Capital Cash",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J663+K663+L663","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,66.575593447312713,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Total Other Rate Base (Sum of lines 155 - 169)",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J664+K664+L664","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-2203316.228808254,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"TOTAL UTAH RATE BASE (Line 153 + Line 170)",null,null,null,{"$f":"G599-G228","v":{"$error":"#REF!"}},{"$f":"H599-H228","v":{"$error":"#REF!"}},{"$f":"+J667+K667+L667","v":{"$error":"#REF!"}},{"$f":"J599-J228","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H667+I667+M667+N667+O667+P667+Q667","v":{"$error":"#REF!"}},{"$f":"S667-G667","v":{"$error":"#REF!"}},null,null,null,-28751775.419077873,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"COST OF SERVICE CHECK TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"ALLOCATED",null,null,null,null,"Total",null,null,null,null,null,"FS","IS","TS",null,null,null,"Total",null,null,null,null,null,0,0,0]
[null,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"I-T","Interruptible Transportation",null,null,null,{"$f":"H674+I674+M674+N674+O674+P674+Q674","v":-2.5011104298755527E-11},{"$f":"H317","v":248121.0824631729},{"$f":"+J674+K674+L674","v":0},{"$f":"J317","v":0},0,0,{"$f":"M317","v":17726.224574193035},0,-266962.63693080161,0,1115.3298934356758,null,{"$f":"H674+I674+M674+N674+O674+P674+Q674","v":-2.5011104298755527E-11},{"$f":"S674-G674","v":0},null,null,null,258352.24130840361,258352.24130840361,258352.24130840361,258352.24130840361]
[null,"I-4","Interruptible Sales",null,null,null,{"$f":"H675+I675+M675+N675+O675+P675+Q675","v":-1.5489831639570184E-12},{"$f":"H318","v":25241.177649790578},{"$f":"+J675+K675+L675","v":0},0,0,0,1803.2759614600632,-27157.915311880253,0,0,113.46170062961237,null,{"$f":"H675+I675+M675+N675+O675+P675+Q675","v":-1.5489831639570184E-12},{"$f":"S675-G675","v":0},null,null,null,26281.986014045659,26281.986014045659,26281.986014045659,26281.986014045659]
[null,null,"Total Value of Gas Purchased ",null,null,null,{"$f":"SUM(G674:G675)","v":-2.6560087462712545E-11},{"$f":"SUM(H674:H675)","v":273362.2601129635},{"$f":"+J676+K676+L676","v":0},{"$f":"SUM(J674:J675)","v":0},0,0,19529.500535653096,-27157.915311880253,-266962.63693080161,0,1228.7915940652881,null,{"$f":"H676+I676+M676+N676+O676+P676+Q676","v":2.7966962079517543E-11},{"$f":"S676-G676","v":5.4527049542230088E-11},null,null,null,284634.22732244927,284634.22732244927,284634.22732244927,284634.22732244927]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,810,"Gas Used for Compressor Station Fuel",null,null,null,{"$f":"G281","v":-27868.658463010812},{"$f":"H281","v":{"$error":"#REF!"}},{"$f":"+J679+K679+L679","v":{"$error":"#REF!"}},{"$f":"J281","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H679+I679+M679+N679+O679+P679+Q679","v":{"$error":"#REF!"}},{"$f":"S679-G679","v":{"$error":"#REF!"}},null,null,null,-223888.25236351154,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,812,"Gas Used for Other Utility Operations",null,null,null,{"$f":"G247","v":-1177122.1590941811},{"$f":"H247","v":{"$error":"#REF!"}},{"$f":"+J680+K680+L680","v":{"$error":"#REF!"}},{"$f":"J247","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H680+I680+M680+N680+O680+P680+Q680","v":{"$error":"#REF!"}},{"$f":"S680-G680","v":{"$error":"#REF!"}},null,null,null,-1120762.0129508469,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Total Production Expenses",null,null,null,{"$f":"SUM(G679:G680)","v":-1204990.8175571919},{"$f":"SUM(H679:H680)","v":{"$error":"#REF!"}},{"$f":"+J681+K681+L681","v":{"$error":"#REF!"}},{"$f":"SUM(J679:J680)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H681+I681+M681+N681+O681+P681+Q681","v":{"$error":"#REF!"}},{"$f":"S681-G681","v":{"$error":"#REF!"}},null,null,null,-1344650.2653143585,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,870,"Operation Supervision & Engineering",null,null,null,{"$f":"G248","v":{"$error":"#REF!"}},{"$f":"H248","v":{"$error":"#REF!"}},{"$f":"+J684+K684+L684","v":{"$error":"#REF!"}},{"$f":"J248","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H684+I684+M684+N684+O684+P684+Q684","v":{"$error":"#REF!"}},{"$f":"S684-G684","v":{"$error":"#REF!"}},null,null,null,7941014.0015446199,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,871,"Distribution Load Dispatching",null,null,null,{"$f":"G283","v":1614735.12},{"$f":"H283","v":929973.22796301695},0,{"$f":"J283","v":0},0,0,66438.990686357371,17552.636102936325,312071.38798461232,284518.55154893326,4180.3257141439099,null,1614735.12,0,null,null,null,946524.46151383163,946524.46151383163,946524.46151383163,946524.46151383163]
[null,872,"Compressor Station Labor & Expenses",null,null,null,{"$f":"G284+G320","v":0},{"$f":"H284+H320","v":0},0,{"$f":"J284+J320","v":0},0,0,{"$f":"M284+M320","v":0},0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,873,"Compressor Station Fuel & Power",null,null,null,{"$f":"G285+G321","v":28810},{"$f":"H285+H321","v":20368.186062165725},0,0,0,0,962.04013087798808,188.72041749342841,3569.6111924742127,3671.4027151198875,50.039481868753377,null,28809.999999999993,0,null,null,null,190813.96297915163,190813.96297915163,190813.96297915163,190813.96297915163]
[null,874,"Mains & Service Expenses",null,null,null,{"$f":"G249","v":7028068.1199999992},{"$f":"H249","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J249","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,6396261.2653642613,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,875,"Measuring & Regulating Station Expenses",null,null,null,{"$f":"G286+G322","v":1520861.11},{"$f":"H286+H322","v":1075223.258007355},0,{"$f":"J286+J322","v":0},0,0,50785.471062535311,9962.4277552488365,188437.44673567353,193810.95482729073,2641.5516118964642,null,1520861.1099999999,0,null,null,null,1903762.7309385375,1903762.7309385375,1903762.7309385375,1903762.7309385375]
[null,878,"Meter & House Regulator Expenses",null,null,null,{"$f":"G250","v":4672675.9000000004},4400477.9069042448,0,{"$f":"J250","v":0},0,0,{"$f":"M250","v":76534.944354678257},25387.734814892119,135842.99134350524,34432.322582679997,0,null,4672675.9000000013,0,null,null,null,2788370.6184109421,2788370.6184109421,2788370.6184109421,2788370.6184109421]
[null,879,"Customer Installations Expenses",null,null,null,3070797.28,0,0,0,0,0,2290317.1722086566,255615.75582685904,443067.310099889,17041.050388457268,64755.99147613762,null,3070797.2799999993,0,null,null,null,1756753.4987220454,1756753.4987220454,1756753.4987220454,1756753.4987220454]
[null,880,"Other Expenses",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,4346142.0763947582,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"881","Rents",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,64268.140217193337,{"$f":"X693-J693","v":{"$error":"#REF!"}},{"$f":"X693-K693","v":{"$error":"#REF!"}},{"$f":"X693-L693","v":{"$error":"#REF!"}}]
[null,885,"Maintenance Supervision & Engineering",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,339209.7941110254,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,886,"Maintenance of Structures & Improvements",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,23666.121028947833,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,887,"Maintenance of Mains",null,null,null,6885773.3700000001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,6758697.0811960008,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,888,"Maint of Compressor Station Equipment",null,null,null,{"$f":"G291+G327","v":1317999.99},{"$f":"H291+H327","v":0},0,{"$f":"J291+J327","v":0},0,0,{"$f":"M291+M327","v":0},0,0,0,1317999.99,null,1317999.99,0,null,null,null,0,0,0,0]
[null,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,{"$f":"G292+G328","v":117854.51999999996},{"$f":"H292+H328","v":83321.165971094451},0,0,0,0,3935.4660827963353,772.00812974271435,14602.388534386526,15018.792249814334,204.69903216558936,null,117854.51999999995,0,null,null,null,161795.59290939727,161795.59290939727,161795.59290939727,161795.59290939727]
[null,892,"Maintenance of Services",null,null,null,{"$f":"G257","v":1122887.3500000001},{"$f":"H257","v":1114037.3457121556},0,{"$f":"J257","v":0},0,0,{"$f":"M257","v":3242.3575375666819},529.08520572138389,3730.7773300175695,1215.078508036416,132.70570650258034,null,1122887.3500000003,0,null,null,null,4594140.5907841036,4594140.5907841036,4594140.5907841036,4594140.5907841036]
[null,893,"Maintenance of Meters & House Regulators",null,null,null,{"$f":"G258","v":1008027.0900000001},{"$f":"H258","v":949306.35764958081},0,0,0,0,16510.731514924511,5476.8456008574003,29305.13868100477,7428.0165536326194,0,null,1008027.0900000001,0,null,null,null,892911.79104238877,892911.79104238877,892911.79104238877,892911.79104238877]
[null,null,"Total Distribution O&M Expenses",null,null,null,{"$f":"SUM(G684:G700)","v":{"$error":"#REF!"}},{"$f":"SUM(H684:H700)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(J684:J700)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,39104331.727157198,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,901,"Supervision",null,null,null,{"$f":"G259","v":808677.61499999987},{"$error":"#N/A"},{"$f":"+J704+K704+L704","v":{"$error":"#N/A"}},{"$f":"J259","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"M259","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"H704+I704+M704+N704+O704+P704+Q704","v":{"$error":"#N/A"}},{"$f":"S704-G704","v":{"$error":"#N/A"}},null,null,null,657480.25839034189,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,902,"Meter Reading Expense",null,null,null,3208926.87,0,0,0,0,0,2393339.4635294117,267113.7794117647,462997.21764705883,17807.585294117649,67668.824117647062,null,3208926.87,0,null,null,null,3166984.7468652227,3166984.7468652227,3166984.7468652227,3166984.7468652227]
[null,9031,"Customer Records Expense",null,null,null,12094191.517500002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,13433225.35666799,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9032,"Collection Expense",null,null,null,{"$f":"G295","v":1060565.46},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"J295","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"M295","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,987559.32767108688,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9033,"Interest Exp - Customer Security Deposits",null,null,null,442109.95000000007,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,296323.50780490361,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,904,"Uncollectible Accounts",null,null,null,844100.38089786691,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,499287.02754414233,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,905,"Miscellaneous Expense",null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Total Customer Accounts Exp",null,null,null,{"$f":"SUM(G704:G710)","v":18458571.79339787},{"$f":"SUM(H704:H710)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(J704:J710)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,19040860.224943686,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,907,"Supervision",null,null,null,{"$f":"G262","v":497578.4},0,{"$f":"+J714+K714+L714","v":0},{"$f":"J262","v":0},0,0,{"$f":"M262","v":371112.85771365149},41418.845726970038,71792.665926748057,2761.2563817980022,10492.77425083241,null,{"$f":"H714+I714+M714+N714+O714+P714+Q714","v":497578.4},{"$f":"S714-G714","v":0},null,null,null,394853.46296462644,394853.46296462644,394853.46296462644,394853.46296462644]
[null,908,"Customer Assistance Expense",null,null,null,2861644.9125000034,2305169.9488496277,{"$f":"+J715+K715+L715","v":0},0,0,0,123887.51483005089,62768.481874460653,178127.14344938978,65731.240244218803,125960.5832522555,null,{"$f":"H715+I715+M715+N715+O715+P715+Q715","v":2861644.9125000034},{"$f":"S715-G715","v":0},null,null,null,2596250.3242494245,2596250.3242494245,2596250.3242494245,2596250.3242494245]
[null,909,"Info & Instructional Advertising Expense",null,null,null,653665.30608162738,0,{"$f":"+J716+K716+L716","v":0},0,0,0,487528.39698873868,54411.651449636025,94313.529179369099,3627.4434299757345,13784.285033907792,null,{"$f":"H716+I716+M716+N716+O716+P716+Q716","v":653665.30608162726},{"$f":"S716-G716","v":0},null,null,null,754656.32098984136,754656.32098984136,754656.32098984136,754656.32098984136]
[null,null,"Total Cust Service & Info Exp",null,null,null,{"$f":"SUM(G714:G716)","v":4012888.6185816308},{"$f":"SUM(H714:H716)","v":2305169.9488496277},{"$f":"+J717+K717+L717","v":0},{"$f":"SUM(J714:J716)","v":0},0,0,982528.76953244105,158598.97905106671,344233.33855550695,72119.940055992542,150237.6425369957,null,{"$f":"H717+I717+M717+N717+O717+P717+Q717","v":4012888.6185816303},{"$f":"S717-G717","v":0},null,null,null,3745760.1082038926,3745760.1082038926,3745760.1082038926,3745760.1082038926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H720+I720+M720+N720+O720+P720+Q720","v":0},{"$f":"S720-G720","v":0},null,null,null,null,0,0,0]
[null,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,"928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,"9302","Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,"931","Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,null,"Total Administrative & General Expense",null,null,null,{"$f":"G270+G307+G334","v":{"$error":"#REF!"}},{"$f":"H270+H307+H334","v":{"$error":"#REF!"}},{"$f":"+J730+K730+L730","v":{"$error":"#REF!"}},{"$f":"J270+J307+J334","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,34750902.39903868,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Depreciation, Amortization, & Other Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"403","Depreciation Expense - Production",null,null,null,{"$f":"G300","v":785772.2414531128},{"$f":"H300","v":730314.4041441147},{"$f":"+J733+K733+L733","v":0},{"$f":"J300","v":0},0,0,52174.998630146649,0,0,0,3282.8386788514513,null,{"$f":"H733+I733+M733+N733+O733+P733+Q733","v":785772.2414531128},{"$f":"S733-G733","v":0},null,null,null,873371.60075843311,873371.60075843311,873371.60075843311,873371.60075843311]
[null,"403","Depreciation Expense - Distribution Utah",null,null,null,{"$f":"G265+G302+G329","v":{"$error":"#REF!"}},{"$f":"H265+H302+H329","v":{"$error":"#REF!"}},{"$f":"+J734+K734+L734","v":{"$error":"#REF!"}},{"$f":"J265+J302+J329","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M265+M302+M329","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H734+I734+M734+N734+O734+P734+Q734","v":{"$error":"#REF!"}},{"$f":"S734-G734","v":{"$error":"#REF!"}},null,null,null,35291375.209489845,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"403","Depreciation Expense - General",null,null,null,{"$f":"G266+G303+G330","v":{"$error":"#REF!"}},{"$f":"H266+H303+H330","v":{"$error":"#REF!"}},{"$f":"+J735+K735+L735","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H735+I735+M735+N735+O735+P735+Q735","v":{"$error":"#REF!"}},{"$f":"S735-G735","v":{"$error":"#REF!"}},null,null,null,6983862.9307737183,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"404","Amortization and Depletion - Production",null,null,null,{"$f":"G301","v":17252.022070837647},{"$f":"H301","v":16034.417550364333},{"$f":"+J736+K736+L736","v":0},{"$f":"J301","v":0},0,0,1145.5281574322762,0,0,0,72.076363041038007,null,{"$f":"H736+I736+M736+N736+O736+P736+Q736","v":17252.022070837644},{"$f":"S736-G736","v":0},null,null,null,0,0,0,0]
[null,null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"SUM(G733:G736)","v":{"$error":"#REF!"}},{"$f":"SUM(H733:H736)","v":{"$error":"#REF!"}},{"$f":"+J737+K737+L737","v":{"$error":"#REF!"}},{"$f":"SUM(J733:J736)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H737+I737+M737+N737+O737+P737+Q737","v":{"$error":"#REF!"}},{"$f":"S737-G737","v":{"$error":"#REF!"}},null,null,null,43148609.741021998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"408","Taxes Other Than Income - Distribution Utah",null,null,null,{"$f":"G267+G304+G331","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+J740+K740+L740","v":{"$error":"#REF!"}},{"$f":"J267+J304+J331","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M267+M304+M331","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H740+I740+M740+N740+O740+P740+Q740","v":{"$error":"#REF!"}},{"$f":"S740-G740","v":{"$error":"#REF!"}},null,null,null,9505035.8909574244,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"408","Taxes Other Than Income - General",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J741+K741+L741","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H741+I741+M741+N741+O741+P741+Q741","v":{"$error":"#REF!"}},{"$f":"S741-G741","v":{"$error":"#REF!"}},null,null,null,2989894.5371351279,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,4090,"Income Taxes - Federal, State, Deferred",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J742+K742+L742","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H742+I742+M742+N742+O742+P742+Q742","v":{"$error":"#REF!"}},{"$f":"S742-G742","v":{"$error":"#REF!"}},null,null,null,22575908.635121524,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Total Tax Expenses",null,null,null,{"$f":"SUM(G740:G742)","v":{"$error":"#REF!"}},{"$f":"SUM(H740:H742)","v":{"$error":"#REF!"}},{"$f":"+J743+K743+L743","v":{"$error":"#REF!"}},{"$f":"SUM(J740:J742)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H743+I743+M743+N743+O743+P743+Q743","v":{"$error":"#REF!"}},{"$f":"S743-G743","v":{"$error":"#REF!"}},null,null,null,35070839.063214079,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"UTAH TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"G676+G681+G701+G711+G717+G730+G737+G743","v":{"$error":"#REF!"}},{"$f":"H676+H681+H701+H711+H717+H730+H737+H743","v":{"$error":"#REF!"}},{"$f":"+J746+K746+L746","v":{"$error":"#REF!"}},{"$f":"J676+J681+J701+J711+J717+J730+J737+J743","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H746+I746+M746+N746+O746+P746+Q746","v":{"$error":"#REF!"}},{"$f":"S746-G746","v":{"$error":"#REF!"}},null,null,null,173801287.22558761,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"NET OPERATING INCOME (Line 2 - Line 58)",null,null,null,null,{"$f":"G271+G308+G335","v":{"$error":"#REF!"}},{"$f":"H271+H308+H335","v":{"$error":"#REF!"}},{"$f":"+J748+K748+L748","v":{"$error":"#REF!"}},{"$f":"J271+J308+J335","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"M271+M308+M335","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H748+I748+M748+N748+O748+P748+Q748","v":{"$error":"#REF!"}},{"$f":"S748-G748","v":{"$error":"#REF!"}},null,null,null,59796958.043103479,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Deficiency (Line 178)",null,null,null,null,{"$f":"G272+G309+G336","v":{"$error":"#REF!"}},{"$f":"H272+H309+H336","v":{"$error":"#REF!"}},{"$f":"+J749+K749+L749","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H749+I749+M749+N749+O749+P749+Q749","v":{"$error":"#REF!"}},{"$f":"S749-G749","v":{"$error":"#REF!"}},null,null,null,11026966.051096709,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Gradualism Adjustment",null,null,null,null,{"$f":"G345","v":0},{"$f":"H345","v":0},{"$f":"+J750+K750+L750","v":0},{"$f":"J345","v":0},0,0,0,0,0,0,0,null,{"$f":"H750+I750+M750+N750+O750+P750+Q750","v":0},{"$f":"S750-G750","v":0},null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"TOTAL COST OF SERVICE (Line 69 + Line 70 + Line 71)",null,null,null,null,{"$f":"SUM(G746:G750)","v":{"$error":"#REF!"}},{"$f":"SUM(H746:H750)","v":{"$error":"#REF!"}},{"$f":"+J753+K753+L753","v":{"$error":"#REF!"}},{"$f":"SUM(J746:J750)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H753+I753+M753+N753+O753+P753+Q753","v":{"$error":"#REF!"}},{"$f":"S753-G753","v":{"$error":"#REF!"}},null,null,null,244625211.3197878,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"DIFFERENCE",null,null,null,null,"Total","GS","Sum of Silos"," GSR&C","GS USAGE 1-6","GS BSF 1-4","FS","IS","TS","FT-1","NGV",null,"Total"]
[null,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X757-J757","v":0},{"$f":"X757-K757","v":0},{"$f":"X757-L757","v":0}]
[null,"I-T","Interruptible Transportation",null,null,null,{"$f":"G674-G14","v":-2.5011104298755527E-11},0,{"$f":"+J758+K758+L758","v":0},{"$f":"J674-J14","v":0},0,0,0,0,0,0,0,null,{"$f":"H758+I758+M758+N758+O758+P758+Q758","v":0},{"$f":"S758-G758","v":2.5011104298755527E-11},null,null,null,0,0,0,0]
[null,"I-4","Interruptible Sales",null,null,null,-1.5489831639570184E-12,0,{"$f":"+J759+K759+L759","v":0},0,0,0,0,0,0,0,0,null,{"$f":"H759+I759+M759+N759+O759+P759+Q759","v":0},{"$f":"S759-G759","v":1.5489831639570184E-12},null,null,null,0,0,0,0]
[null,null,"Total Value of Gas Purchased ",null,null,null,-2.6560087462712545E-11,0,{"$f":"+J760+K760+L760","v":0},0,0,0,0,0,0,0,0,null,{"$f":"H760+I760+M760+N760+O760+P760+Q760","v":0},{"$f":"S760-G760","v":2.6560087462712545E-11},null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,810,"Gas Used for Compressor Station Fuel",null,null,null,{"$f":"G679-G19","v":0},{"$error":"#REF!"},{"$f":"+J763+K763+L763","v":{"$error":"#REF!"}},{"$f":"J679-J19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H763+I763+M763+N763+O763+P763+Q763","v":{"$error":"#REF!"}},{"$f":"S763-G763","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,812,"Gas Used for Other Utility Operations",null,null,null,0,{"$error":"#REF!"},{"$f":"+J764+K764+L764","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H764+I764+M764+N764+O764+P764+Q764","v":{"$error":"#REF!"}},{"$f":"S764-G764","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Total Production Expenses",null,null,null,0,{"$error":"#REF!"},{"$f":"+J765+K765+L765","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H765+I765+M765+N765+O765+P765+Q765","v":{"$error":"#REF!"}},{"$f":"S765-G765","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,870,"Operation Supervision & Engineering",null,null,null,{"$f":"G684-G24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+J768+K768+L768","v":{"$error":"#REF!"}},{"$f":"J684-J24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H768+I768+M768+N768+O768+P768+Q768","v":{"$error":"#REF!"}},{"$f":"S768-G768","v":{"$error":"#REF!"}},null,null,null,-2210719.5083285114,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,871,"Distribution Load Dispatching",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,872,"Compressor Station Labor & Expenses",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,873,"Compressor Station Fuel & Power",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,874,"Mains & Service Expenses",null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,875,"Measuring & Regulating Station Expenses",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,878,"Meter & House Regulator Expenses",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,879,"Customer Installations Expenses",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,880,"Other Expenses",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-1209933.7782787438,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"881","Rents",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-17891.774440204426,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,885,"Maintenance Supervision & Engineering",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J694-J34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-94433.495408958872,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,886,"Maintenance of Structures & Improvements",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-6588.4728870874605,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,887,"Maintenance of Mains",null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,888,"Maint of Compressor Station Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,892,"Maintenance of Services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,893,"Maintenance of Meters & House Regulators",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,null,"Total Distribution O&M Expenses",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,-3539567.0293435082,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,901,"Supervision",null,null,null,{"$f":"G704-G44","v":-269559.20499999996},{"$error":"#N/A"},{"$f":"+J788+K788+L788","v":{"$error":"#N/A"}},{"$f":"J704-J44","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"H788+I788+M788+N788+O788+P788+Q788","v":{"$error":"#N/A"}},{"$f":"S788-G788","v":{"$error":"#N/A"}},null,null,null,-219160.08613011392,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,902,"Meter Reading Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,null,0,0,0,0]
[null,9031,"Customer Records Expense",null,null,null,-4031397.1724999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,-4477741.7855559979,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9032,"Collection Expense",null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9033,"Interest Exp - Customer Security Deposits",null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,904,"Uncollectible Accounts",null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,905,"Miscellaneous Expense",null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Total Customer Accounts Exp",null,null,null,-4300956.3775000013,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,-4696901.8716861121,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,907,"Supervision",null,null,null,{"$f":"G714-G54","v":0},0,{"$f":"+J798+K798+L798","v":0},{"$f":"J714-J54","v":0},0,0,0,0,0,0,0,null,{"$f":"H798+I798+M798+N798+O798+P798+Q798","v":0},{"$f":"S798-G798","v":0},null,null,null,0,0,0,0]
[null,908,"Customer Assistance Expense",null,null,null,-953881.63750000112,-768389.98294987576,{"$f":"+J799+K799+L799","v":0},0,0,0,-41295.838276683629,-20922.827291486879,-59375.714483129937,-21910.413414739611,-41986.861084085176,null,{"$f":"H799+I799+M799+N799+O799+P799+Q799","v":-953881.637500001},{"$f":"S799-G799","v":0},null,null,null,-865416.77474980848,-865416.77474980848,-865416.77474980848,-865416.77474980848]
[null,909,"Info & Instructional Advertising Expense",null,null,null,0,0,{"$f":"+J800+K800+L800","v":0},0,0,0,0,0,0,0,0,null,{"$f":"H800+I800+M800+N800+O800+P800+Q800","v":0},{"$f":"S800-G800","v":0},null,null,null,0,0,0,0]
[null,null,"Total Cust Service & Info Exp",null,null,null,-953881.63750000158,-768389.98294987576,{"$f":"+J801+K801+L801","v":0},0,0,0,-41295.838276683586,-20922.827291486901,-59375.714483129908,-21910.413414739611,-41986.861084085191,null,{"$f":"H801+I801+M801+N801+O801+P801+Q801","v":-953881.637500001},{"$f":"S801-G801","v":0},null,null,null,-865416.77474980801,-865416.77474980801,-865416.77474980801,-865416.77474980801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H804+I804+M804+N804+O804+P804+Q804","v":0},{"$f":"S804-G804","v":0},null,null,null,null,0,0,0]
[null,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,"928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,"9302","Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,"931","Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0]
[null,null,"Total Administrative & General Expense",null,null,null,{"$f":"G730-G70","v":{"$error":"#REF!"}},{"$f":"H730-H70","v":{"$error":"#REF!"}},{"$f":"+J814+K814+L814","v":{"$error":"#REF!"}},{"$f":"J730-J70","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,502.45410745590925,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Depreciation, Amortization, & Other Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"403","Depreciation Expense - Production",null,null,null,{"$f":"G733-G73","v":0},0,{"$f":"+J817+K817+L817","v":0},{"$f":"J733-J73","v":0},0,0,0,0,0,0,0,null,{"$f":"H817+I817+M817+N817+O817+P817+Q817","v":0},{"$f":"S817-G817","v":0},null,null,null,0,0,0,0]
[null,"403","Depreciation Expense - Distribution Utah",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J818+K818+L818","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H818+I818+M818+N818+O818+P818+Q818","v":{"$error":"#REF!"}},{"$f":"S818-G818","v":{"$error":"#REF!"}},null,null,null,449274.55225580186,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"403","Depreciation Expense - General",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J819+K819+L819","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H819+I819+M819+N819+O819+P819+Q819","v":{"$error":"#REF!"}},{"$f":"S819-G819","v":{"$error":"#REF!"}},null,null,null,100.97782714292407,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"404","Amortization and Depletion - Production",null,null,null,0,0,{"$f":"+J820+K820+L820","v":0},0,0,0,0,0,0,0,0,null,{"$f":"H820+I820+M820+N820+O820+P820+Q820","v":0},{"$f":"S820-G820","v":0},null,null,null,0,0,0,0]
[null,null,"Total Depreciation, Deplec & Amort",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J821+K821+L821","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H821+I821+M821+N821+O821+P821+Q821","v":{"$error":"#REF!"}},{"$f":"S821-G821","v":{"$error":"#REF!"}},null,null,null,449375.53008294851,{"$f":"X821-J821","v":{"$error":"#REF!"}},{"$f":"X821-K821","v":{"$error":"#REF!"}},{"$f":"X821-L821","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"408","Taxes Other Than Income - Distribution Utah",null,null,null,{"$f":"G740-G80","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+J824+K824+L824","v":{"$error":"#REF!"}},{"$f":"J740-J80","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H824+I824+M824+N824+O824+P824+Q824","v":{"$error":"#REF!"}},{"$f":"S824-G824","v":{"$error":"#REF!"}},null,null,null,121003.23999097012,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"408","Taxes Other Than Income - General",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J825+K825+L825","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H825+I825+M825+N825+O825+P825+Q825","v":{"$error":"#REF!"}},{"$f":"S825-G825","v":{"$error":"#REF!"}},null,null,null,43.230094396043569,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,4090,"Income Taxes - Federal, State, Deferred",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J826+K826+L826","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H826+I826+M826+N826+O826+P826+Q826","v":{"$error":"#REF!"}},{"$f":"S826-G826","v":{"$error":"#REF!"}},null,null,null,-4.4703483581542969E-8,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Total Tax Expenses",null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J827+K827+L827","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H827+I827+M827+N827+O827+P827+Q827","v":{"$error":"#REF!"}},{"$f":"S827-G827","v":{"$error":"#REF!"}},null,null,null,121046.47008532286,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"UTAH TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"G746-G86","v":{"$error":"#REF!"}},{"$f":"H746-H86","v":{"$error":"#REF!"}},{"$f":"+J830+K830+L830","v":{"$error":"#REF!"}},{"$f":"J746-J86","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H830+I830+M830+N830+O830+P830+Q830","v":{"$error":"#REF!"}},{"$f":"S830-G830","v":{"$error":"#REF!"}},null,null,null,-8530961.2215037346,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"NET OPERATING INCOME (Line 2 - Line 58)",null,null,null,null,{"$f":"G748-G88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+J832+K832+L832","v":{"$error":"#REF!"}},{"$f":"J748-J88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H832+I832+M832+N832+O832+P832+Q832","v":{"$error":"#REF!"}},{"$f":"S832-G832","v":{"$error":"#REF!"}},null,null,null,967086.35818891972,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Deficiency (Line 178)",null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+J833+K833+L833","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H833+I833+M833+N833+O833+P833+Q833","v":{"$error":"#REF!"}},{"$f":"S833-G833","v":{"$error":"#REF!"}},null,null,null,2384801.112268135,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Gradualism Adjustment",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+J834+K834+L834","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#REF!"},null,{"$f":"H834+I834+M834+N834+O834+P834+Q834","v":{"$error":"#N/A"}},{"$f":"S834-G834","v":{"$error":"#N/A"}},null,null,null,-3325202.0004852633,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"TOTAL COST OF SERVICE (Line 69 + Line 70 + Line 71)",null,null,null,null,{"$f":"G753-G93","v":{"$error":"#REF!"}},{"$f":"H753-H93","v":{"$error":"#REF!"}},{"$f":"+J837+K837+L837","v":{"$error":"#REF!"}},{"$f":"J753-J93","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"H837+I837+M837+N837+O837+P837+Q837","v":{"$error":"#REF!"}},{"$f":"S837-G837","v":{"$error":"#REF!"}},null,null,null,-8504275.7515319586,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Cost Curves","index":45,"n_rows":77,"n_cols":35,"rows_kept":77,"cut":false,"hidden":false,"merged":[[24,21,24,22],[24,17,24,18],[24,19,24,20],[24,26,24,30],[25,2,25,3],[25,4,25,5]]}
["COST CURVE CALCULATIONS"]
[]
[null,"DATA FROM COST OF SERVICE",null,null,null,"Network"]
[null,"# cust","Dth","Demand $","Demand $ / Dth","$ per Dth","Customer $","Cust $ / Cust","Dth/cust"]
["GS",{"$f":"'COS Input'!D25","v":0},{"$f":"Functionalization!H132","v":{"$error":"#N/A"}},{"$f":"Functionalization!H339","v":{"$error":"#REF!"}},{"$f":"D5/C5","v":{"$error":"#REF!"}},{"$f":"(Functionalization!H311+Functionalization!H345)/Functionalization!H341","v":{"$error":"#REF!"}},{"$f":"Functionalization!H274","v":{"$error":"#REF!"}},{"$f":"G5/B5","v":{"$error":"#REF!"}},{"$f":"C5/B5","v":{"$error":"#N/A"}}]
["FS",{"$f":"'COS Input'!R25","v":672},{"$f":"Functionalization!M132","v":{"$error":"#N/A"}},{"$f":"Functionalization!M339","v":{"$error":"#REF!"}},{"$f":"D6/C6","v":{"$error":"#REF!"}},{"$f":"(Functionalization!M311+Functionalization!M345)/Functionalization!M341","v":{"$error":"#REF!"}},{"$f":"Functionalization!$M$274","v":{"$error":"#REF!"}},{"$f":"G6/B6","v":{"$error":"#REF!"}},{"$f":"C6/B6","v":{"$error":"#N/A"}}]
["IS",{"$f":"'COS Input'!S25","v":75},{"$f":"Functionalization!N132","v":{"$error":"#N/A"}},{"$f":"Functionalization!N339","v":{"$error":"#REF!"}},{"$f":"D7/C7","v":{"$error":"#REF!"}},{"$f":"(Functionalization!N311+Functionalization!N345)/Functionalization!N341","v":{"$error":"#REF!"}},{"$f":"Functionalization!$N$274","v":{"$error":"#REF!"}},{"$f":"G7/B7","v":{"$error":"#REF!"}},{"$f":"C7/B7","v":{"$error":"#N/A"}}]
["TS",{"$f":"'COS Input'!T25","v":130},{"$f":"Functionalization!O132","v":{"$error":"#N/A"}},{"$f":"Functionalization!O339","v":{"$error":"#REF!"}},{"$f":"D8/C8","v":{"$error":"#REF!"}},{"$f":"(Functionalization!O311+Functionalization!O345)/Functionalization!O341","v":{"$error":"#REF!"}},{"$f":"Functionalization!$O$274","v":{"$error":"#REF!"}},{"$f":"G8/B8","v":{"$error":"#REF!"}},{"$f":"C8/B8","v":{"$error":"#N/A"}}]
["FT-1",{"$f":"'COS Input'!U25","v":5},{"$f":"Functionalization!P132","v":{"$error":"#N/A"}},{"$f":"Functionalization!P339","v":{"$error":"#REF!"}},{"$f":"D9/C9","v":{"$error":"#REF!"}},{"$f":"(Functionalization!P311+Functionalization!P345)/Functionalization!P341","v":{"$error":"#REF!"}},{"$f":"Functionalization!$P$274","v":{"$error":"#REF!"}},{"$f":"G9/B9","v":{"$error":"#REF!"}},{"$f":"C9/B9","v":{"$error":"#N/A"}}]
[null,{"$f":"SUM(B5:B9)","v":882},{"$f":"SUM(C5:C9)","v":{"$error":"#N/A"}},{"$f":"SUM(D5:D9)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(G5:G9)","v":{"$error":"#REF!"}}]
[]
[null,"REGRESSION CALCULATION"]
[null,"Y COST","X USAGE","LN X","LN Y","Weight dth","s1","s2","s3","s4","s5","s6"]
["GS",{"$f":"H5","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$f":"LN(C14)","v":{"$error":"#N/A"}},{"$f":"LN(B14)","v":{"$error":"#REF!"}},{"$f":"C5","v":{"$error":"#N/A"}},{"$f":"F14","v":{"$error":"#N/A"}},{"$f":"E14*D14*G14","v":{"$error":"#REF!"}},{"$f":"F14*D14","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"G14*D14^2","v":{"$error":"#N/A"}},{"$f":"G14*E14^2","v":{"$error":"#N/A"}}]
["FS",{"$error":"#REF!"},{"$error":"#N/A"},{"$f":"LN(C15)","v":{"$error":"#N/A"}},{"$f":"LN(B15)","v":{"$error":"#REF!"}},{"$f":"C6","v":{"$error":"#N/A"}},{"$f":"F15","v":{"$error":"#N/A"}},{"$f":"E15*D15*G15","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"G15*D15^2","v":{"$error":"#N/A"}},{"$f":"G15*E15^2","v":{"$error":"#N/A"}}]
["IS",{"$error":"#REF!"},{"$error":"#N/A"},{"$f":"LN(C16)","v":{"$error":"#N/A"}},{"$f":"LN(B16)","v":{"$error":"#REF!"}},{"$f":"C7","v":{"$error":"#N/A"}},{"$f":"F16","v":{"$error":"#N/A"}},{"$f":"E16*D16*G16","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"G16*D16^2","v":{"$error":"#N/A"}},{"$f":"G16*E16^2","v":{"$error":"#N/A"}}]
["TS",{"$error":"#REF!"},{"$error":"#N/A"},{"$f":"LN(C17)","v":{"$error":"#N/A"}},{"$f":"LN(B17)","v":{"$error":"#REF!"}},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"F17","v":{"$error":"#N/A"}},{"$f":"E17*D17*G17","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"G17*D17^2","v":{"$error":"#N/A"}},{"$f":"G17*E17^2","v":{"$error":"#N/A"}}]
["FT-1",{"$error":"#REF!"},{"$error":"#N/A"},{"$f":"LN(C18)","v":{"$error":"#N/A"}},{"$f":"LN(B18)","v":{"$error":"#REF!"}},{"$f":"C9","v":{"$error":"#N/A"}},{"$f":"F18","v":{"$error":"#N/A"}},{"$f":"E18*D18*G18","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"G18*D18^2","v":{"$error":"#N/A"}},{"$f":"G18*E18^2","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"SUM(G14:G17)","v":{"$error":"#N/A"}},{"$error":"#REF!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["FORMULA"]
["Intercept / Constant (X^) =",null,null,{"$f":"EXP((J19-D23*I19)/G19)","v":{"$error":"#N/A"}},"R square",{"$f":"(+D23^2)*(G19*K19-I19^2)/(G19*L19-J19^2)","v":{"$error":"#N/A"}}]
["Slope / Beta (wgt Y) =",null,null,{"$f":"(+G19*H19-I19*J19)/(G19*K19-I19^2)","v":{"$error":"#N/A"}},null,null,null,null,100,100000,null,null,"REVENUE CURVES"]
[null,null,null,null,null,null,null,null,{"$f":"D22*I23^D23","v":{"$error":"#N/A"}},{"$f":"D22*J23^D23","v":{"$error":"#N/A"}}]
["COST CURVES",null,null,null,null,null,null,null,null,null,null,null,"Proposed","Proposed","Proposed","Proposed","Proposed","Proposed GSR",null,"Proposed GSC",null,"Proposed FS",null,"IS","TS",null,"All Revenue Graph"]
[null,null,"Winter",null,"Summer"]
["DTH","GS","GS","FS","GS","FS","IS","TS","FT-1",null,null,null,null,null,null,null,"GSR BSF","GSC BSF","FS BSF","IS BSF","Trans BSF","Winter","Summer","Winter","Summer","Winter","Summer","Proposed","Proposed",null,"GSR","GSC","FS","IS","TS"]
[0.1,{"$f":"MAX(150,($D$22*($A28*12)^$D$23))/($A28*12)+$F$5+$E$5","v":{"$error":"#N/A"}},{"$f":"MAX(150,($D$22*($A28*12)^$D$23))/($A28*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A28*12)^$D$23)/($A28*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"MAX(150,($D$22*($A28*12)^$D$23))/($A28*12)+$F$5","v":{"$error":"#N/A"}},{"$f":"($D$22*($A28*12)^$D$23)/($A28*12)+$F$6","v":{"$error":"#N/A"}},{"$f":"($D$22*($A28*12)^$D$23)/($A28*12)+$F$7+$E$7","v":{"$error":"#N/A"}},{"$f":"($D$22*($A28*12)^$D$23)/($A28*12)+$F$8+$E$8","v":{"$error":"#N/A"}},{"$f":"($D$22*($A28*12)^$D$23)/($A28*12)+$F$9+$E$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"Q28","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q28+($A28*Rates!$O$81))/$A28","v":{"$error":"#REF!"}},{"$f":"(Q28+($A28*Rates!$O$80))/$A28","v":{"$error":"#REF!"}},{"$f":"($R28+(MINA(Rates!$H$96,$A28)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A28-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A28-Rates!$H$98)*Rates!$O$98))/$A28","v":{"$error":"#REF!"}},{"$f":"($R28+(MINA(Rates!$H$93,$A28)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A28-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A28-Rates!$H$95)*Rates!$O$95))/$A28","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S28+(MINA(Rates!$H$138,$A28)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A28-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A28-Rates!$H$140)*Rates!$O$140)))/A28","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S28+(MINA(Rates!$H$135,$A28)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A28-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A28-Rates!$H$137)*Rates!$O$137))))/A28","v":{"$error":"#REF!"}},{"$f":"((T28+(MINA(Rates!$H$199,$A28)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A28-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A28-Rates!$H$201)*Rates!$O$201))/$A28)","v":{"$error":"#REF!"}},{"$f":"((U28+Rates!$O$24+(MINA(Rates!$H$289,$A28)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A28-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A28-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A28-Rates!$H$292)*Rates!$O$292)))/$A28","v":{"$error":"#REF!"}},null,{"$f":"V28","v":{"$error":"#REF!"}},{"$f":"X28","v":{"$error":"#REF!"}}]
[0.15,{"$f":"MAX(150,($D$22*($A29*12)^$D$23))/($A29*12)+$F$5+$E$5","v":{"$error":"#N/A"}},{"$f":"MAX(150,($D$22*($A29*12)^$D$23))/($A29*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A29*12)^$D$23)/($A29*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"MAX(150,($D$22*($A29*12)^$D$23))/($A29*12)+$F$5","v":{"$error":"#N/A"}},{"$f":"($D$22*($A29*12)^$D$23)/($A29*12)+$F$6","v":{"$error":"#N/A"}},{"$f":"($D$22*($A29*12)^$D$23)/($A29*12)+$F$7+$E$7","v":{"$error":"#N/A"}},{"$f":"($D$22*($A29*12)^$D$23)/($A29*12)+$F$8+$E$8","v":{"$error":"#N/A"}},{"$f":"($D$22*($A29*12)^$D$23)/($A29*12)+$F$9+$E$9","v":{"$error":"#N/A"}}]
[0.2,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A30*12)^$D$23))/($A30*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A30*12)^$D$23)/($A30*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q30+($A30*Rates!$O$81))/$A30","v":{"$error":"#REF!"}},{"$f":"(Q30+($A30*Rates!$O$80))/$A30","v":{"$error":"#REF!"}},{"$f":"($R30+(MINA(Rates!$H$96,$A30)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A30-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A30-Rates!$H$98)*Rates!$O$98))/$A30","v":{"$error":"#REF!"}},{"$f":"($R30+(MINA(Rates!$H$93,$A30)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A30-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A30-Rates!$H$95)*Rates!$O$95))/$A30","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S30+(MINA(Rates!$H$138,$A30)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A30-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A30-Rates!$H$140)*Rates!$O$140)))/A30","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S30+(MINA(Rates!$H$135,$A30)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A30-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A30-Rates!$H$137)*Rates!$O$137))))/A30","v":{"$error":"#REF!"}},{"$f":"((T30+(MINA(Rates!$H$199,$A30)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A30-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A30-Rates!$H$201)*Rates!$O$201))/$A30)","v":{"$error":"#REF!"}},{"$f":"((U30+Rates!$O$24+(MINA(Rates!$H$289,$A30)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A30-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A30-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A30-Rates!$H$292)*Rates!$O$292)))/$A30","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[0.3,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A31*12)^$D$23))/($A31*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A31*12)^$D$23)/($A31*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q31+($A31*Rates!$O$81))/$A31","v":{"$error":"#REF!"}},{"$f":"(Q31+($A31*Rates!$O$80))/$A31","v":{"$error":"#REF!"}},{"$f":"($R31+(MINA(Rates!$H$96,$A31)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A31-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A31-Rates!$H$98)*Rates!$O$98))/$A31","v":{"$error":"#REF!"}},{"$f":"($R31+(MINA(Rates!$H$93,$A31)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A31-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A31-Rates!$H$95)*Rates!$O$95))/$A31","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S31+(MINA(Rates!$H$138,$A31)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A31-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A31-Rates!$H$140)*Rates!$O$140)))/A31","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S31+(MINA(Rates!$H$135,$A31)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A31-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A31-Rates!$H$137)*Rates!$O$137))))/A31","v":{"$error":"#REF!"}},{"$f":"((T31+(MINA(Rates!$H$199,$A31)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A31-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A31-Rates!$H$201)*Rates!$O$201))/$A31)","v":{"$error":"#REF!"}},{"$f":"((U31+Rates!$O$24+(MINA(Rates!$H$289,$A31)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A31-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A31-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A31-Rates!$H$292)*Rates!$O$292)))/$A31","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[0.4,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A32*12)^$D$23))/($A32*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A32*12)^$D$23)/($A32*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q32+($A32*Rates!$O$81))/$A32","v":{"$error":"#REF!"}},{"$f":"(Q32+($A32*Rates!$O$80))/$A32","v":{"$error":"#REF!"}},{"$f":"($R32+(MINA(Rates!$H$96,$A32)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A32-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A32-Rates!$H$98)*Rates!$O$98))/$A32","v":{"$error":"#REF!"}},{"$f":"($R32+(MINA(Rates!$H$93,$A32)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A32-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A32-Rates!$H$95)*Rates!$O$95))/$A32","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S32+(MINA(Rates!$H$138,$A32)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A32-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A32-Rates!$H$140)*Rates!$O$140)))/A32","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S32+(MINA(Rates!$H$135,$A32)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A32-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A32-Rates!$H$137)*Rates!$O$137))))/A32","v":{"$error":"#REF!"}},{"$f":"((T32+(MINA(Rates!$H$199,$A32)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A32-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A32-Rates!$H$201)*Rates!$O$201))/$A32)","v":{"$error":"#REF!"}},{"$f":"((U32+Rates!$O$24+(MINA(Rates!$H$289,$A32)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A32-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A32-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A32-Rates!$H$292)*Rates!$O$292)))/$A32","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[0.5,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A33*12)^$D$23))/($A33*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A33*12)^$D$23)/($A33*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q33+($A33*Rates!$O$81))/$A33","v":{"$error":"#REF!"}},{"$f":"(Q33+($A33*Rates!$O$80))/$A33","v":{"$error":"#REF!"}},{"$f":"($R33+(MINA(Rates!$H$96,$A33)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A33-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A33-Rates!$H$98)*Rates!$O$98))/$A33","v":{"$error":"#REF!"}},{"$f":"($R33+(MINA(Rates!$H$93,$A33)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A33-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A33-Rates!$H$95)*Rates!$O$95))/$A33","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S33+(MINA(Rates!$H$138,$A33)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A33-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A33-Rates!$H$140)*Rates!$O$140)))/A33","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S33+(MINA(Rates!$H$135,$A33)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A33-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A33-Rates!$H$137)*Rates!$O$137))))/A33","v":{"$error":"#REF!"}},{"$f":"((T33+(MINA(Rates!$H$199,$A33)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A33-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A33-Rates!$H$201)*Rates!$O$201))/$A33)","v":{"$error":"#REF!"}},{"$f":"((U33+Rates!$O$24+(MINA(Rates!$H$289,$A33)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A33-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A33-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A33-Rates!$H$292)*Rates!$O$292)))/$A33","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[0.7,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A34*12)^$D$23))/($A34*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A34*12)^$D$23)/($A34*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q34+($A34*Rates!$O$81))/$A34","v":{"$error":"#REF!"}},{"$f":"(Q34+($A34*Rates!$O$80))/$A34","v":{"$error":"#REF!"}},{"$f":"($R34+(MINA(Rates!$H$96,$A34)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A34-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A34-Rates!$H$98)*Rates!$O$98))/$A34","v":{"$error":"#REF!"}},{"$f":"($R34+(MINA(Rates!$H$93,$A34)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A34-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A34-Rates!$H$95)*Rates!$O$95))/$A34","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S34+(MINA(Rates!$H$138,$A34)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A34-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A34-Rates!$H$140)*Rates!$O$140)))/A34","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S34+(MINA(Rates!$H$135,$A34)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A34-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A34-Rates!$H$137)*Rates!$O$137))))/A34","v":{"$error":"#REF!"}},{"$f":"((T34+(MINA(Rates!$H$199,$A34)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A34-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A34-Rates!$H$201)*Rates!$O$201))/$A34)","v":{"$error":"#REF!"}},{"$f":"((U34+Rates!$O$24+(MINA(Rates!$H$289,$A34)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A34-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A34-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A34-Rates!$H$292)*Rates!$O$292)))/$A34","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[1,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A35*12)^$D$23))/($A35*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A35*12)^$D$23)/($A35*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q35+($A35*Rates!$O$81))/$A35","v":{"$error":"#REF!"}},{"$f":"(Q35+($A35*Rates!$O$80))/$A35","v":{"$error":"#REF!"}},{"$f":"($R35+(MINA(Rates!$H$96,$A35)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A35-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A35-Rates!$H$98)*Rates!$O$98))/$A35","v":{"$error":"#REF!"}},{"$f":"($R35+(MINA(Rates!$H$93,$A35)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A35-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A35-Rates!$H$95)*Rates!$O$95))/$A35","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S35+(MINA(Rates!$H$138,$A35)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A35-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A35-Rates!$H$140)*Rates!$O$140)))/A35","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S35+(MINA(Rates!$H$135,$A35)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A35-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A35-Rates!$H$137)*Rates!$O$137))))/A35","v":{"$error":"#REF!"}},{"$f":"((T35+(MINA(Rates!$H$199,$A35)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A35-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A35-Rates!$H$201)*Rates!$O$201))/$A35)","v":{"$error":"#REF!"}},{"$f":"((U35+Rates!$O$24+(MINA(Rates!$H$289,$A35)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A35-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A35-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A35-Rates!$H$292)*Rates!$O$292)))/$A35","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[1.5,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A36*12)^$D$23))/($A36*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A36*12)^$D$23)/($A36*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A37*12)^$D$23))/($A37*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A37*12)^$D$23)/($A37*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q37+($A37*Rates!$O$81))/$A37","v":{"$error":"#REF!"}},{"$f":"(Q37+($A37*Rates!$O$80))/$A37","v":{"$error":"#REF!"}},{"$f":"($R37+(MINA(Rates!$H$96,$A37)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A37-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A37-Rates!$H$98)*Rates!$O$98))/$A37","v":{"$error":"#REF!"}},{"$f":"($R37+(MINA(Rates!$H$93,$A37)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A37-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A37-Rates!$H$95)*Rates!$O$95))/$A37","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S37+(MINA(Rates!$H$138,$A37)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A37-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A37-Rates!$H$140)*Rates!$O$140)))/A37","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S37+(MINA(Rates!$H$135,$A37)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A37-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A37-Rates!$H$137)*Rates!$O$137))))/A37","v":{"$error":"#REF!"}},{"$f":"((T37+(MINA(Rates!$H$199,$A37)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A37-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A37-Rates!$H$201)*Rates!$O$201))/$A37)","v":{"$error":"#REF!"}},{"$f":"((U37+Rates!$O$24+(MINA(Rates!$H$289,$A37)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A37-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A37-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A37-Rates!$H$292)*Rates!$O$292)))/$A37","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[3,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A38*12)^$D$23))/($A38*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A38*12)^$D$23)/($A38*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q38+($A38*Rates!$O$81))/$A38","v":{"$error":"#REF!"}},{"$f":"(Q38+($A38*Rates!$O$80))/$A38","v":{"$error":"#REF!"}},{"$f":"($R38+(MINA(Rates!$H$96,$A38)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A38-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A38-Rates!$H$98)*Rates!$O$98))/$A38","v":{"$error":"#REF!"}},{"$f":"($R38+(MINA(Rates!$H$93,$A38)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A38-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A38-Rates!$H$95)*Rates!$O$95))/$A38","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S38+(MINA(Rates!$H$138,$A38)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A38-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A38-Rates!$H$140)*Rates!$O$140)))/A38","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S38+(MINA(Rates!$H$135,$A38)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A38-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A38-Rates!$H$137)*Rates!$O$137))))/A38","v":{"$error":"#REF!"}},{"$f":"((T38+(MINA(Rates!$H$199,$A38)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A38-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A38-Rates!$H$201)*Rates!$O$201))/$A38)","v":{"$error":"#REF!"}},{"$f":"((U38+Rates!$O$24+(MINA(Rates!$H$289,$A38)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A38-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A38-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A38-Rates!$H$292)*Rates!$O$292)))/$A38","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[4,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A39*12)^$D$23))/($A39*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A39*12)^$D$23)/($A39*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q39+($A39*Rates!$O$81))/$A39","v":{"$error":"#REF!"}},{"$f":"(Q39+($A39*Rates!$O$80))/$A39","v":{"$error":"#REF!"}},{"$f":"($R39+(MINA(Rates!$H$96,$A39)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A39-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A39-Rates!$H$98)*Rates!$O$98))/$A39","v":{"$error":"#REF!"}},{"$f":"($R39+(MINA(Rates!$H$93,$A39)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A39-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A39-Rates!$H$95)*Rates!$O$95))/$A39","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S39+(MINA(Rates!$H$138,$A39)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A39-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A39-Rates!$H$140)*Rates!$O$140)))/A39","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S39+(MINA(Rates!$H$135,$A39)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A39-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A39-Rates!$H$137)*Rates!$O$137))))/A39","v":{"$error":"#REF!"}},{"$f":"((T39+(MINA(Rates!$H$199,$A39)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A39-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A39-Rates!$H$201)*Rates!$O$201))/$A39)","v":{"$error":"#REF!"}},{"$f":"((U39+Rates!$O$24+(MINA(Rates!$H$289,$A39)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A39-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A39-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A39-Rates!$H$292)*Rates!$O$292)))/$A39","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[5,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A40*12)^$D$23))/($A40*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A40*12)^$D$23)/($A40*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q40+($A40*Rates!$O$81))/$A40","v":{"$error":"#REF!"}},{"$f":"(Q40+($A40*Rates!$O$80))/$A40","v":{"$error":"#REF!"}},{"$f":"($R40+(MINA(Rates!$H$96,$A40)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A40-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A40-Rates!$H$98)*Rates!$O$98))/$A40","v":{"$error":"#REF!"}},{"$f":"($R40+(MINA(Rates!$H$93,$A40)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A40-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A40-Rates!$H$95)*Rates!$O$95))/$A40","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S40+(MINA(Rates!$H$138,$A40)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A40-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A40-Rates!$H$140)*Rates!$O$140)))/A40","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S40+(MINA(Rates!$H$135,$A40)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A40-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A40-Rates!$H$137)*Rates!$O$137))))/A40","v":{"$error":"#REF!"}},{"$f":"((T40+(MINA(Rates!$H$199,$A40)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A40-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A40-Rates!$H$201)*Rates!$O$201))/$A40)","v":{"$error":"#REF!"}},{"$f":"((U40+Rates!$O$24+(MINA(Rates!$H$289,$A40)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A40-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A40-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A40-Rates!$H$292)*Rates!$O$292)))/$A40","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[7,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A41*12)^$D$23))/($A41*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A41*12)^$D$23)/($A41*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q41+($A41*Rates!$O$81))/$A41","v":{"$error":"#REF!"}},{"$f":"(Q41+($A41*Rates!$O$80))/$A41","v":{"$error":"#REF!"}},{"$f":"($R41+(MINA(Rates!$H$96,$A41)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A41-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A41-Rates!$H$98)*Rates!$O$98))/$A41","v":{"$error":"#REF!"}},{"$f":"($R41+(MINA(Rates!$H$93,$A41)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A41-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A41-Rates!$H$95)*Rates!$O$95))/$A41","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S41+(MINA(Rates!$H$138,$A41)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A41-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A41-Rates!$H$140)*Rates!$O$140)))/A41","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S41+(MINA(Rates!$H$135,$A41)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A41-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A41-Rates!$H$137)*Rates!$O$137))))/A41","v":{"$error":"#REF!"}},{"$f":"((T41+(MINA(Rates!$H$199,$A41)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A41-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A41-Rates!$H$201)*Rates!$O$201))/$A41)","v":{"$error":"#REF!"}},{"$f":"((U41+Rates!$O$24+(MINA(Rates!$H$289,$A41)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A41-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A41-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A41-Rates!$H$292)*Rates!$O$292)))/$A41","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[10,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A42*12)^$D$23))/($A42*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A42*12)^$D$23)/($A42*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q42+($A42*Rates!$O$81))/$A42","v":{"$error":"#REF!"}},{"$f":"(Q42+($A42*Rates!$O$80))/$A42","v":{"$error":"#REF!"}},{"$f":"($R42+(MINA(Rates!$H$96,$A42)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A42-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A42-Rates!$H$98)*Rates!$O$98))/$A42","v":{"$error":"#REF!"}},{"$f":"($R42+(MINA(Rates!$H$93,$A42)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A42-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A42-Rates!$H$95)*Rates!$O$95))/$A42","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S42+(MINA(Rates!$H$138,$A42)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A42-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A42-Rates!$H$140)*Rates!$O$140)))/A42","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S42+(MINA(Rates!$H$135,$A42)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A42-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A42-Rates!$H$137)*Rates!$O$137))))/A42","v":{"$error":"#REF!"}},{"$f":"((T42+(MINA(Rates!$H$199,$A42)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A42-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A42-Rates!$H$201)*Rates!$O$201))/$A42)","v":{"$error":"#REF!"}},{"$f":"((U42+Rates!$O$24+(MINA(Rates!$H$289,$A42)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A42-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A42-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A42-Rates!$H$292)*Rates!$O$292)))/$A42","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[15,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A43*12)^$D$23))/($A43*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A43*12)^$D$23)/($A43*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[20,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A44*12)^$D$23))/($A44*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A44*12)^$D$23)/($A44*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q44+($A44*Rates!$O$81))/$A44","v":{"$error":"#REF!"}},{"$f":"(Q44+($A44*Rates!$O$80))/$A44","v":{"$error":"#REF!"}},{"$f":"($R44+(MINA(Rates!$H$96,$A44)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A44-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A44-Rates!$H$98)*Rates!$O$98))/$A44","v":{"$error":"#REF!"}},{"$f":"($R44+(MINA(Rates!$H$93,$A44)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A44-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A44-Rates!$H$95)*Rates!$O$95))/$A44","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S44+(MINA(Rates!$H$138,$A44)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A44-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A44-Rates!$H$140)*Rates!$O$140)))/A44","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S44+(MINA(Rates!$H$135,$A44)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A44-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A44-Rates!$H$137)*Rates!$O$137))))/A44","v":{"$error":"#REF!"}},{"$f":"((T44+(MINA(Rates!$H$199,$A44)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A44-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A44-Rates!$H$201)*Rates!$O$201))/$A44)","v":{"$error":"#REF!"}},{"$f":"((U44+Rates!$O$24+(MINA(Rates!$H$289,$A44)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A44-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A44-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A44-Rates!$H$292)*Rates!$O$292)))/$A44","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[30,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A45*12)^$D$23))/($A45*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A45*12)^$D$23)/($A45*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q45+($A45*Rates!$O$81))/$A45","v":{"$error":"#REF!"}},{"$f":"(Q45+($A45*Rates!$O$80))/$A45","v":{"$error":"#REF!"}},{"$f":"($R45+(MINA(Rates!$H$96,$A45)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A45-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A45-Rates!$H$98)*Rates!$O$98))/$A45","v":{"$error":"#REF!"}},{"$f":"($R45+(MINA(Rates!$H$93,$A45)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A45-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A45-Rates!$H$95)*Rates!$O$95))/$A45","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S45+(MINA(Rates!$H$138,$A45)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A45-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A45-Rates!$H$140)*Rates!$O$140)))/A45","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S45+(MINA(Rates!$H$135,$A45)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A45-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A45-Rates!$H$137)*Rates!$O$137))))/A45","v":{"$error":"#REF!"}},{"$f":"((T45+(MINA(Rates!$H$199,$A45)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A45-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A45-Rates!$H$201)*Rates!$O$201))/$A45)","v":{"$error":"#REF!"}},{"$f":"((U45+Rates!$O$24+(MINA(Rates!$H$289,$A45)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A45-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A45-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A45-Rates!$H$292)*Rates!$O$292)))/$A45","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[40,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A46*12)^$D$23))/($A46*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A46*12)^$D$23)/($A46*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q46+($A46*Rates!$O$81))/$A46","v":{"$error":"#REF!"}},{"$f":"(Q46+($A46*Rates!$O$80))/$A46","v":{"$error":"#REF!"}},{"$f":"($R46+(MINA(Rates!$H$96,$A46)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A46-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A46-Rates!$H$98)*Rates!$O$98))/$A46","v":{"$error":"#REF!"}},{"$f":"($R46+(MINA(Rates!$H$93,$A46)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A46-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A46-Rates!$H$95)*Rates!$O$95))/$A46","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S46+(MINA(Rates!$H$138,$A46)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A46-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A46-Rates!$H$140)*Rates!$O$140)))/A46","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S46+(MINA(Rates!$H$135,$A46)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A46-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A46-Rates!$H$137)*Rates!$O$137))))/A46","v":{"$error":"#REF!"}},{"$f":"((T46+(MINA(Rates!$H$199,$A46)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A46-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A46-Rates!$H$201)*Rates!$O$201))/$A46)","v":{"$error":"#REF!"}},{"$f":"((U46+Rates!$O$24+(MINA(Rates!$H$289,$A46)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A46-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A46-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A46-Rates!$H$292)*Rates!$O$292)))/$A46","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[50,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A47*12)^$D$23))/($A47*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A47*12)^$D$23)/($A47*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q47+($A47*Rates!$O$81))/$A47","v":{"$error":"#REF!"}},{"$f":"(Q47+($A47*Rates!$O$80))/$A47","v":{"$error":"#REF!"}},{"$f":"($R47+(MINA(Rates!$H$96,$A47)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A47-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A47-Rates!$H$98)*Rates!$O$98))/$A47","v":{"$error":"#REF!"}},{"$f":"($R47+(MINA(Rates!$H$93,$A47)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A47-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A47-Rates!$H$95)*Rates!$O$95))/$A47","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S47+(MINA(Rates!$H$138,$A47)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A47-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A47-Rates!$H$140)*Rates!$O$140)))/A47","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S47+(MINA(Rates!$H$135,$A47)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A47-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A47-Rates!$H$137)*Rates!$O$137))))/A47","v":{"$error":"#REF!"}},{"$f":"((T47+(MINA(Rates!$H$199,$A47)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A47-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A47-Rates!$H$201)*Rates!$O$201))/$A47)","v":{"$error":"#REF!"}},{"$f":"((U47+Rates!$O$24+(MINA(Rates!$H$289,$A47)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A47-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A47-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A47-Rates!$H$292)*Rates!$O$292)))/$A47","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[70,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A48*12)^$D$23))/($A48*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A48*12)^$D$23)/($A48*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q48+($A48*Rates!$O$81))/$A48","v":{"$error":"#REF!"}},{"$f":"(Q48+($A48*Rates!$O$80))/$A48","v":{"$error":"#REF!"}},{"$f":"($R48+(MINA(Rates!$H$96,$A48)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A48-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A48-Rates!$H$98)*Rates!$O$98))/$A48","v":{"$error":"#REF!"}},{"$f":"($R48+(MINA(Rates!$H$93,$A48)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A48-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A48-Rates!$H$95)*Rates!$O$95))/$A48","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S48+(MINA(Rates!$H$138,$A48)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A48-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A48-Rates!$H$140)*Rates!$O$140)))/A48","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S48+(MINA(Rates!$H$135,$A48)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A48-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A48-Rates!$H$137)*Rates!$O$137))))/A48","v":{"$error":"#REF!"}},{"$f":"((T48+(MINA(Rates!$H$199,$A48)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A48-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A48-Rates!$H$201)*Rates!$O$201))/$A48)","v":{"$error":"#REF!"}},{"$f":"((U48+Rates!$O$24+(MINA(Rates!$H$289,$A48)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A48-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A48-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A48-Rates!$H$292)*Rates!$O$292)))/$A48","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[100,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A49*12)^$D$23))/($A49*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A49*12)^$D$23)/($A49*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q49+($A49*Rates!$O$81))/$A49","v":{"$error":"#REF!"}},{"$f":"(Q49+($A49*Rates!$O$80))/$A49","v":{"$error":"#REF!"}},{"$f":"($R49+(MINA(Rates!$H$96,$A49)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A49-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A49-Rates!$H$98)*Rates!$O$98))/$A49","v":{"$error":"#REF!"}},{"$f":"($R49+(MINA(Rates!$H$93,$A49)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A49-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A49-Rates!$H$95)*Rates!$O$95))/$A49","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S49+(MINA(Rates!$H$138,$A49)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A49-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A49-Rates!$H$140)*Rates!$O$140)))/A49","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S49+(MINA(Rates!$H$135,$A49)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A49-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A49-Rates!$H$137)*Rates!$O$137))))/A49","v":{"$error":"#REF!"}},{"$f":"((T49+(MINA(Rates!$H$199,$A49)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A49-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A49-Rates!$H$201)*Rates!$O$201))/$A49)","v":{"$error":"#REF!"}},{"$f":"((U49+Rates!$O$24+(MINA(Rates!$H$289,$A49)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A49-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A49-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A49-Rates!$H$292)*Rates!$O$292)))/$A49","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[150,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A50*12)^$D$23))/($A50*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A50*12)^$D$23)/($A50*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[200,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A51*12)^$D$23))/($A51*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A51*12)^$D$23)/($A51*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q51+($A51*Rates!$O$81))/$A51","v":{"$error":"#REF!"}},{"$f":"(Q51+($A51*Rates!$O$80))/$A51","v":{"$error":"#REF!"}},{"$f":"($R51+(MINA(Rates!$H$96,$A51)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A51-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A51-Rates!$H$98)*Rates!$O$98))/$A51","v":{"$error":"#REF!"}},{"$f":"($R51+(MINA(Rates!$H$93,$A51)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A51-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A51-Rates!$H$95)*Rates!$O$95))/$A51","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S51+(MINA(Rates!$H$138,$A51)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A51-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A51-Rates!$H$140)*Rates!$O$140)))/A51","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S51+(MINA(Rates!$H$135,$A51)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A51-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A51-Rates!$H$137)*Rates!$O$137))))/A51","v":{"$error":"#REF!"}},{"$f":"((T51+(MINA(Rates!$H$199,$A51)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A51-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A51-Rates!$H$201)*Rates!$O$201))/$A51)","v":{"$error":"#REF!"}},{"$f":"((U51+Rates!$O$24+(MINA(Rates!$H$289,$A51)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A51-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A51-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A51-Rates!$H$292)*Rates!$O$292)))/$A51","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Z51","v":{"$error":"#REF!"}}]
[300,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A52*12)^$D$23))/($A52*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A52*12)^$D$23)/($A52*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q52+($A52*Rates!$O$81))/$A52","v":{"$error":"#REF!"}},{"$f":"(Q52+($A52*Rates!$O$80))/$A52","v":{"$error":"#REF!"}},{"$f":"($R52+(MINA(Rates!$H$96,$A52)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A52-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A52-Rates!$H$98)*Rates!$O$98))/$A52","v":{"$error":"#REF!"}},{"$f":"($R52+(MINA(Rates!$H$93,$A52)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A52-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A52-Rates!$H$95)*Rates!$O$95))/$A52","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S52+(MINA(Rates!$H$138,$A52)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A52-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A52-Rates!$H$140)*Rates!$O$140)))/A52","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S52+(MINA(Rates!$H$135,$A52)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A52-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A52-Rates!$H$137)*Rates!$O$137))))/A52","v":{"$error":"#REF!"}},{"$f":"((T52+(MINA(Rates!$H$199,$A52)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A52-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A52-Rates!$H$201)*Rates!$O$201))/$A52)","v":{"$error":"#REF!"}},{"$f":"((U52+Rates!$O$24+(MINA(Rates!$H$289,$A52)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A52-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A52-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A52-Rates!$H$292)*Rates!$O$292)))/$A52","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[400,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A53*12)^$D$23))/($A53*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A53*12)^$D$23)/($A53*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q53+($A53*Rates!$O$81))/$A53","v":{"$error":"#REF!"}},{"$f":"(Q53+($A53*Rates!$O$80))/$A53","v":{"$error":"#REF!"}},{"$f":"($R53+(MINA(Rates!$H$96,$A53)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A53-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A53-Rates!$H$98)*Rates!$O$98))/$A53","v":{"$error":"#REF!"}},{"$f":"($R53+(MINA(Rates!$H$93,$A53)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A53-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A53-Rates!$H$95)*Rates!$O$95))/$A53","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S53+(MINA(Rates!$H$138,$A53)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A53-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A53-Rates!$H$140)*Rates!$O$140)))/A53","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S53+(MINA(Rates!$H$135,$A53)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A53-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A53-Rates!$H$137)*Rates!$O$137))))/A53","v":{"$error":"#REF!"}},{"$f":"((T53+(MINA(Rates!$H$199,$A53)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A53-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A53-Rates!$H$201)*Rates!$O$201))/$A53)","v":{"$error":"#REF!"}},{"$f":"((U53+Rates!$O$24+(MINA(Rates!$H$289,$A53)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A53-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A53-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A53-Rates!$H$292)*Rates!$O$292)))/$A53","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[500,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A54*12)^$D$23))/($A54*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A54*12)^$D$23)/($A54*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q54+($A54*Rates!$O$81))/$A54","v":{"$error":"#REF!"}},{"$f":"(Q54+($A54*Rates!$O$80))/$A54","v":{"$error":"#REF!"}},{"$f":"($R54+(MINA(Rates!$H$96,$A54)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A54-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A54-Rates!$H$98)*Rates!$O$98))/$A54","v":{"$error":"#REF!"}},{"$f":"($R54+(MINA(Rates!$H$93,$A54)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A54-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A54-Rates!$H$95)*Rates!$O$95))/$A54","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S54+(MINA(Rates!$H$138,$A54)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A54-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A54-Rates!$H$140)*Rates!$O$140)))/A54","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S54+(MINA(Rates!$H$135,$A54)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A54-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A54-Rates!$H$137)*Rates!$O$137))))/A54","v":{"$error":"#REF!"}},{"$f":"((T54+(MINA(Rates!$H$199,$A54)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A54-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A54-Rates!$H$201)*Rates!$O$201))/$A54)","v":{"$error":"#REF!"}},{"$f":"((U54+Rates!$O$24+(MINA(Rates!$H$289,$A54)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A54-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A54-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A54-Rates!$H$292)*Rates!$O$292)))/$A54","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"X54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AB54","v":{"$error":"#REF!"}}]
[700,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A55*12)^$D$23))/($A55*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A55*12)^$D$23)/($A55*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q55+($A55*Rates!$O$81))/$A55","v":{"$error":"#REF!"}},{"$f":"(Q55+($A55*Rates!$O$80))/$A55","v":{"$error":"#REF!"}},{"$f":"($R55+(MINA(Rates!$H$96,$A55)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A55-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A55-Rates!$H$98)*Rates!$O$98))/$A55","v":{"$error":"#REF!"}},{"$f":"($R55+(MINA(Rates!$H$93,$A55)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A55-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A55-Rates!$H$95)*Rates!$O$95))/$A55","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S55+(MINA(Rates!$H$138,$A55)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A55-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A55-Rates!$H$140)*Rates!$O$140)))/A55","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S55+(MINA(Rates!$H$135,$A55)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A55-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A55-Rates!$H$137)*Rates!$O$137))))/A55","v":{"$error":"#REF!"}},{"$f":"((T55+(MINA(Rates!$H$199,$A55)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A55-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A55-Rates!$H$201)*Rates!$O$201))/$A55)","v":{"$error":"#REF!"}},{"$f":"((U55+Rates!$O$24+(MINA(Rates!$H$289,$A55)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A55-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A55-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A55-Rates!$H$292)*Rates!$O$292)))/$A55","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A56*12)^$D$23))/($A56*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A56*12)^$D$23)/($A56*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},{"$f":"(Q56+($A56*Rates!$O$81))/$A56","v":{"$error":"#REF!"}},{"$f":"(Q56+($A56*Rates!$O$80))/$A56","v":{"$error":"#REF!"}},{"$f":"($R56+(MINA(Rates!$H$96,$A56)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A56-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A56-Rates!$H$98)*Rates!$O$98))/$A56","v":{"$error":"#REF!"}},{"$f":"($R56+(MINA(Rates!$H$93,$A56)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A56-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A56-Rates!$H$95)*Rates!$O$95))/$A56","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S56+(MINA(Rates!$H$138,$A56)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A56-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A56-Rates!$H$140)*Rates!$O$140)))/A56","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S56+(MINA(Rates!$H$135,$A56)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A56-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A56-Rates!$H$137)*Rates!$O$137))))/A56","v":{"$error":"#REF!"}},{"$f":"((T56+(MINA(Rates!$H$199,$A56)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A56-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A56-Rates!$H$201)*Rates!$O$201))/$A56)","v":{"$error":"#REF!"}},{"$f":"((U56+Rates!$O$24+(MINA(Rates!$H$289,$A56)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A56-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A56-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A56-Rates!$H$292)*Rates!$O$292)))/$A56","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1500,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A57*12)^$D$23))/($A57*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A57*12)^$D$23)/($A57*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A58*12)^$D$23))/($A58*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A58*12)^$D$23)/($A58*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,{"$f":"($R58+(MINA(Rates!$H$96,$A58)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A58-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A58-Rates!$H$98)*Rates!$O$98))/$A58","v":{"$error":"#REF!"}},{"$f":"($R58+(MINA(Rates!$H$93,$A58)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A58-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A58-Rates!$H$95)*Rates!$O$95))/$A58","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S58+(MINA(Rates!$H$138,$A58)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A58-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A58-Rates!$H$140)*Rates!$O$140)))/A58","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S58+(MINA(Rates!$H$135,$A58)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A58-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A58-Rates!$H$137)*Rates!$O$137))))/A58","v":{"$error":"#REF!"}},{"$f":"((T58+(MINA(Rates!$H$199,$A58)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A58-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A58-Rates!$H$201)*Rates!$O$201))/$A58)","v":{"$error":"#REF!"}},{"$f":"((U58+Rates!$O$24+(MINA(Rates!$H$289,$A58)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A58-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A58-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A58-Rates!$H$292)*Rates!$O$292)))/$A58","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[3000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A59*12)^$D$23))/($A59*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A59*12)^$D$23)/($A59*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,{"$f":"($R59+(MINA(Rates!$H$96,$A59)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A59-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A59-Rates!$H$98)*Rates!$O$98))/$A59","v":{"$error":"#REF!"}},{"$f":"($R59+(MINA(Rates!$H$93,$A59)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A59-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A59-Rates!$H$95)*Rates!$O$95))/$A59","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S59+(MINA(Rates!$H$138,$A59)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A59-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A59-Rates!$H$140)*Rates!$O$140)))/A59","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S59+(MINA(Rates!$H$135,$A59)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A59-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A59-Rates!$H$137)*Rates!$O$137))))/A59","v":{"$error":"#REF!"}},{"$f":"((T59+(MINA(Rates!$H$199,$A59)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A59-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A59-Rates!$H$201)*Rates!$O$201))/$A59)","v":{"$error":"#REF!"}},{"$f":"((U59+Rates!$O$24+(MINA(Rates!$H$289,$A59)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A59-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A59-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A59-Rates!$H$292)*Rates!$O$292)))/$A59","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[4000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A60*12)^$D$23))/($A60*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A60*12)^$D$23)/($A60*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,{"$f":"($R60+(MINA(Rates!$H$96,$A60)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A60-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A60-Rates!$H$98)*Rates!$O$98))/$A60","v":{"$error":"#REF!"}},{"$f":"($R60+(MINA(Rates!$H$93,$A60)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A60-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A60-Rates!$H$95)*Rates!$O$95))/$A60","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S60+(MINA(Rates!$H$138,$A60)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A60-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A60-Rates!$H$140)*Rates!$O$140)))/A60","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S60+(MINA(Rates!$H$135,$A60)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A60-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A60-Rates!$H$137)*Rates!$O$137))))/A60","v":{"$error":"#REF!"}},{"$f":"((T60+(MINA(Rates!$H$199,$A60)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A60-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A60-Rates!$H$201)*Rates!$O$201))/$A60)","v":{"$error":"#REF!"}},{"$f":"((U60+Rates!$O$24+(MINA(Rates!$H$289,$A60)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A60-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A60-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A60-Rates!$H$292)*Rates!$O$292)))/$A60","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[5000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A61*12)^$D$23))/($A61*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A61*12)^$D$23)/($A61*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,{"$f":"($R61+(MINA(Rates!$H$96,$A61)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A61-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A61-Rates!$H$98)*Rates!$O$98))/$A61","v":{"$error":"#REF!"}},{"$f":"($R61+(MINA(Rates!$H$93,$A61)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A61-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A61-Rates!$H$95)*Rates!$O$95))/$A61","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S61+(MINA(Rates!$H$138,$A61)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A61-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A61-Rates!$H$140)*Rates!$O$140)))/A61","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S61+(MINA(Rates!$H$135,$A61)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A61-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A61-Rates!$H$137)*Rates!$O$137))))/A61","v":{"$error":"#REF!"}},{"$f":"((T61+(MINA(Rates!$H$199,$A61)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A61-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A61-Rates!$H$201)*Rates!$O$201))/$A61)","v":{"$error":"#REF!"}},{"$f":"((U61+Rates!$O$24+(MINA(Rates!$H$289,$A61)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A61-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A61-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A61-Rates!$H$292)*Rates!$O$292)))/$A61","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[7000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A62*12)^$D$23))/($A62*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A62*12)^$D$23)/($A62*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,{"$f":"($R62+(MINA(Rates!$H$96,$A62)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A62-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A62-Rates!$H$98)*Rates!$O$98))/$A62","v":{"$error":"#REF!"}},{"$f":"($R62+(MINA(Rates!$H$93,$A62)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A62-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A62-Rates!$H$95)*Rates!$O$95))/$A62","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S62+(MINA(Rates!$H$138,$A62)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A62-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A62-Rates!$H$140)*Rates!$O$140)))/A62","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S62+(MINA(Rates!$H$135,$A62)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A62-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A62-Rates!$H$137)*Rates!$O$137))))/A62","v":{"$error":"#REF!"}},{"$f":"((T62+(MINA(Rates!$H$199,$A62)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A62-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A62-Rates!$H$201)*Rates!$O$201))/$A62)","v":{"$error":"#REF!"}},{"$f":"((U62+Rates!$O$24+(MINA(Rates!$H$289,$A62)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A62-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A62-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A62-Rates!$H$292)*Rates!$O$292)))/$A62","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A63*12)^$D$23))/($A63*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A63*12)^$D$23)/($A63*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,{"$f":"($R63+(MINA(Rates!$H$96,$A63)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A63-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A63-Rates!$H$98)*Rates!$O$98))/$A63","v":{"$error":"#REF!"}},{"$f":"($R63+(MINA(Rates!$H$93,$A63)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A63-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A63-Rates!$H$95)*Rates!$O$95))/$A63","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S63+(MINA(Rates!$H$138,$A63)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A63-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A63-Rates!$H$140)*Rates!$O$140)))/A63","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S63+(MINA(Rates!$H$135,$A63)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A63-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A63-Rates!$H$137)*Rates!$O$137))))/A63","v":{"$error":"#REF!"}},{"$f":"((T63+(MINA(Rates!$H$199,$A63)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A63-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A63-Rates!$H$201)*Rates!$O$201))/$A63)","v":{"$error":"#REF!"}},{"$f":"((U63+Rates!$O$24+(MINA(Rates!$H$289,$A63)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A63-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A63-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A63-Rates!$H$292)*Rates!$O$292)))/$A63","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A64*12)^$D$23))/($A64*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A64*12)^$D$23)/($A64*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[20000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A65*12)^$D$23))/($A65*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A65*12)^$D$23)/($A65*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,{"$f":"($R65+(MINA(Rates!$H$96,$A65)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A65-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A65-Rates!$H$98)*Rates!$O$98))/$A65","v":{"$error":"#REF!"}},{"$f":"($R65+(MINA(Rates!$H$93,$A65)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A65-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A65-Rates!$H$95)*Rates!$O$95))/$A65","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S65+(MINA(Rates!$H$138,$A65)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A65-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A65-Rates!$H$140)*Rates!$O$140)))/A65","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S65+(MINA(Rates!$H$135,$A65)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A65-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A65-Rates!$H$137)*Rates!$O$137))))/A65","v":{"$error":"#REF!"}},{"$f":"((T65+(MINA(Rates!$H$199,$A65)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A65-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A65-Rates!$H$201)*Rates!$O$201))/$A65)","v":{"$error":"#REF!"}},{"$f":"((U65+Rates!$O$24+(MINA(Rates!$H$289,$A65)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A65-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A65-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A65-Rates!$H$292)*Rates!$O$292)))/$A65","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AC65","v":{"$error":"#REF!"}}]
[30000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A66*12)^$D$23))/($A66*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A66*12)^$D$23)/($A66*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,{"$f":"($R66+(MINA(Rates!$H$96,$A66)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A66-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A66-Rates!$H$98)*Rates!$O$98))/$A66","v":{"$error":"#REF!"}},{"$f":"($R66+(MINA(Rates!$H$93,$A66)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A66-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A66-Rates!$H$95)*Rates!$O$95))/$A66","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S66+(MINA(Rates!$H$138,$A66)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A66-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A66-Rates!$H$140)*Rates!$O$140)))/A66","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S66+(MINA(Rates!$H$135,$A66)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A66-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A66-Rates!$H$137)*Rates!$O$137))))/A66","v":{"$error":"#REF!"}},{"$f":"((T66+(MINA(Rates!$H$199,$A66)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A66-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A66-Rates!$H$201)*Rates!$O$201))/$A66)","v":{"$error":"#REF!"}},{"$f":"((U66+Rates!$O$24+(MINA(Rates!$H$289,$A66)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A66-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A66-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A66-Rates!$H$292)*Rates!$O$292)))/$A66","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[40000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A67*12)^$D$23))/($A67*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A67*12)^$D$23)/($A67*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,{"$f":"($R67+(MINA(Rates!$H$96,$A67)*Rates!$O$96)+(MINA(Rates!$H$97,MAXA(0,$A67-Rates!$H$96))*Rates!$O$97)+(MAXA(0,$A67-Rates!$H$98)*Rates!$O$98))/$A67","v":{"$error":"#REF!"}},{"$f":"($R67+(MINA(Rates!$H$93,$A67)*Rates!$O$93)+(MINA(Rates!$H$94,MAXA(0,$A67-Rates!$H$93))*Rates!$O$94)+(MAXA(0,$A67-Rates!$H$95)*Rates!$O$95))/$A67","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$164,($S67+(MINA(Rates!$H$138,$A67)*Rates!$O$138)+(MINA(Rates!$H$139,MAXA(0,$A67-Rates!$H$138))*Rates!$O$139)+(MAXA(0,$A67-Rates!$H$140)*Rates!$O$140)))/A67","v":{"$error":"#REF!"}},{"$f":"MAX(Rates!$O$163,(($S67+(MINA(Rates!$H$135,$A67)*Rates!$O$135)+(MINA(Rates!$H$136,MAXA(0,$A67-Rates!$H$135))*Rates!$O$136)+(MAXA(0,$A67-Rates!$H$137)*Rates!$O$137))))/A67","v":{"$error":"#REF!"}},{"$f":"((T67+(MINA(Rates!$H$199,$A67)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A67-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A67-Rates!$H$201)*Rates!$O$201))/$A67)","v":{"$error":"#REF!"}},{"$f":"((U67+Rates!$O$24+(MINA(Rates!$H$289,$A67)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A67-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A67-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A67-Rates!$H$292)*Rates!$O$292)))/$A67","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[50000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A68*12)^$D$23))/($A68*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A68*12)^$D$23)/($A68*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,null,null,null,null,{"$f":"((T68+(MINA(Rates!$H$199,$A68)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A68-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A68-Rates!$H$201)*Rates!$O$201))/$A68)","v":{"$error":"#REF!"}},{"$f":"((U68+Rates!$O$24+(MINA(Rates!$H$289,$A68)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A68-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A68-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A68-Rates!$H$292)*Rates!$O$292)))/$A68","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[70000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A69*12)^$D$23))/($A69*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A69*12)^$D$23)/($A69*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,null,null,null,null,{"$f":"((T69+(MINA(Rates!$H$199,$A69)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A69-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A69-Rates!$H$201)*Rates!$O$201))/$A69)","v":{"$error":"#REF!"}},{"$f":"((U69+Rates!$O$24+(MINA(Rates!$H$289,$A69)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A69-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A69-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A69-Rates!$H$292)*Rates!$O$292)))/$A69","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[100000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A70*12)^$D$23))/($A70*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A70*12)^$D$23)/($A70*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,null,null,null,null,{"$f":"((T70+(MINA(Rates!$H$199,$A70)*Rates!$O$199)+(MINA(Rates!$H$200,MAXA(0,$A70-Rates!$H$199))*Rates!$O$200)+(MAXA(0,$A70-Rates!$H$201)*Rates!$O$201))/$A70)","v":{"$error":"#REF!"}},{"$f":"((U70+Rates!$O$24+(MINA(Rates!$H$289,$A70)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A70-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A70-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A70-Rates!$H$292)*Rates!$O$292)))/$A70","v":{"$error":"#REF!"}},null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[150000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A71*12)^$D$23))/($A71*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A71*12)^$D$23)/($A71*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[200000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A72*12)^$D$23))/($A72*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A72*12)^$D$23)/($A72*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,null,null,null,null,null,{"$f":"((U72+Rates!$O$24+(MINA(Rates!$H$289,$A72)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A72-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A72-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A72-Rates!$H$292)*Rates!$O$292)))/$A72","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[300000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A73*12)^$D$23))/($A73*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A73*12)^$D$23)/($A73*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,null,null,null,null,null,{"$f":"((U73+Rates!$O$24+(MINA(Rates!$H$289,$A73)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A73-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A73-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A73-Rates!$H$292)*Rates!$O$292)))/$A73","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[400000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A74*12)^$D$23))/($A74*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A74*12)^$D$23)/($A74*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,null,null,null,null,null,{"$f":"((U74+Rates!$O$24+(MINA(Rates!$H$289,$A74)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A74-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A74-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A74-Rates!$H$292)*Rates!$O$292)))/$A74","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[500000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A75*12)^$D$23))/($A75*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A75*12)^$D$23)/($A75*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,null,null,null,null,null,{"$f":"((U75+Rates!$O$24+(MINA(Rates!$H$289,$A75)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A75-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A75-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A75-Rates!$H$292)*Rates!$O$292)))/$A75","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[700000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A76*12)^$D$23))/($A76*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A76*12)^$D$23)/($A76*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,null,null,null,null,null,{"$f":"((U76+Rates!$O$24+(MINA(Rates!$H$289,$A76)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A76-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A76-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A76-Rates!$H$292)*Rates!$O$292)))/$A76","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]
[1000000,{"$error":"#N/A"},{"$f":"MAX(150,($D$22*($A77*12)^$D$23))/($A77*12)+$F$5+'Sum-Wint'!$C$11","v":{"$error":"#N/A"}},{"$f":"($D$22*($A77*12)^$D$23)/($A77*12)+$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"'Rate Design'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Design'!$J$23","v":5.8354066210543358},{"$f":"'Rate Design'!$J$59","v":54.685503685503683},{"$f":"'Rate Design'!$J$79","v":142.85882352941175},{"$f":"'Rate Design'!$J$136","v":99.247524752475243},null,null,null,null,null,null,null,{"$f":"((U77+Rates!$O$24+(MINA(Rates!$H$289,$A77)*Rates!$O$289)+(MINA(Rates!$H$290,MAXA(0,$A77-Rates!$H$289))*Rates!$O$290)+(MINA(Rates!$H$291,MAXA(0,$A77-(Rates!$H$290+Rates!$H$289)))*Rates!$O$291)+(MAXA(0,$A77-Rates!$H$292)*Rates!$O$292)))/$A77","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"}]

{"sheet":"Graph Data","index":46,"n_rows":90,"n_cols":29,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,"Cost of Service for GS Customers by Usage Subgroupings "]
[null,null,null,null,"GS","GSR","GSC","GS1 0-10","GS2 10-25","GS3 25-50","GS4 50-100 ","GS5 100-200 ","GS6 200-400","GS7 400+ ","BSF1","BSF2","BSF3","BSF4","FS","IS","TS"]
[]
[null,null,null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[1,"Cost of Service",null,null,247838052.79000697,208629648.73719108,39208405.245926261,42570063.485968582,141952071.80695906,28911384.352057144,8779984.0657438952,7065459.9289717469,5864409.4404110126,12694676.857421393,214660001.58815664,15048242.839033682,16133997.15542051,1995811.0077001071,{"$f":"'COS Sum'!U91","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!V91","v":{"$error":"#REF!"}},{"$f":"'COS Sum'!W91","v":{"$error":"#REF!"}}]
[2,"COS/Dth",null,null,{"$f":"E8/E14","v":2.57883714310513},{"$f":"F8/F14","v":3.0610742107976869},1.4028614497058045,6.1218172448566239,3.1285906364148666,2.1214996399193682,1.7158122688686406,1.3586890138818997,1.1417917353075229,0.86376191230426536,3.1349314177603338,1.6097831209374232,1.0213817247120864,0.80257834639355574,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[3,"Dth/Customer",null,null,{"$f":"E14/E13","v":{"$error":"#DIV/0!"}},{"$f":"F14/F13","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},10217.09375,24185.48,248075.7]
[4,"Dth/Customer/Month",null,null,{"$f":"E10/12","v":{"$error":"#DIV/0!"}},{"$f":"F10/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},851.42447916666663,2015.4566666666667,20672.975000000002]
[5,"COS/Customer",null,null,{"$f":"E8/E13","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,"Customers",null,null,{"$f":"'COS Input'!D$25","v":0},{"$f":"'COS Input'!E$25","v":0},{"$f":"'COS Input'!F$25","v":0},{"$f":"'COS Input'!G$25","v":0},{"$f":"'COS Input'!H$25","v":0},{"$f":"'COS Input'!I$25","v":0},{"$f":"'COS Input'!J$25","v":0},{"$f":"'COS Input'!K$25","v":0},{"$f":"'COS Input'!L$25","v":0},{"$f":"'COS Input'!M$25","v":0},{"$f":"'COS Input'!N$25","v":0},{"$f":"'COS Input'!O$25","v":0},{"$f":"'COS Input'!P$25","v":0},{"$f":"'COS Input'!Q$25","v":0},{"$f":"'COS Input'!R$25","v":672},{"$f":"'COS Input'!S$25","v":75},{"$f":"'COS Input'!T$25","v":130}]
[7,"Dth",null,null,{"$f":"'COS Input'!D$17","v":96104577},{"$f":"'COS Input'!E$17","v":68155697.761676997},{"$f":"'COS Input'!F$17","v":27948879.238322996},{"$f":"'COS Input'!G$17","v":6953827.8885627845},{"$f":"'COS Input'!H$17","v":45372529.775779687},{"$f":"'COS Input'!I$17","v":13627805.448581636},{"$f":"'COS Input'!J$17","v":5117100.6438444313},{"$f":"'COS Input'!K$17","v":5200203.9147906825},{"$f":"'COS Input'!L$17","v":5136146.3383088252},{"$f":"'COS Input'!M$17","v":14696962.990131957},{"$f":"'COS Input'!N$17","v":68473587.770387217},{"$f":"'COS Input'!O$17","v":9347993.9274494667},{"$f":"'COS Input'!P$17","v":15796246.168364195},{"$f":"'COS Input'!Q$17","v":2486749.1337991226},{"$f":"'COS Input'!R$17","v":6865887},{"$f":"'COS Input'!S$17","v":1813911},{"$f":"'COS Input'!T$17","v":32249841}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79946399999999995,1.988416,3.0681430000000001,3.5369540000000002,5.1518980000000001,9.8910520000000002,34.482199999999999,1.6030599999999999,3.2619590000000001,9.9254870000000004,90.727419999999995,1.687862,{"$f":"G11-(G11*0.5)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,"FS",null,"IS",null,"TS",null,null,4.5726750000000003,11.29632,21.574639999999999,48.034300000000002,99.137460000000004,192.84270000000001,557.75509999999997,10.756080000000001,56.501489999999997,256.52769999999998,2478.7739999999999,10.830920000000001,{"$f":"G11+(G11*0.5)","v":{"$error":"#DIV/0!"}}]
["Dth","GS Winter","GS Summer","GSR/GSC","Usage Silo","BSF","Winter Rate","Summer Rate","Average Rate","Cost Curve","Rate","Cost Curve","Rate","Cost Curve","Rate",null,"Usage Silo Rate",null,null,null,null,null,null,"BSF",null,null,null,"GSR/GSC"]
[0.1,{"$f":"MAX(150,('Cost Curves'!$D$22*($A20*12)^'Cost Curves'!$D$23))/($A20*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A20*12)^'Cost Curves'!$D$23))/($A20*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(A20*'Rate Design'!$J$3)+$P20/A20","v":{"$error":"#REF!"}},{"$f":"(A20*'Rate Design'!$J$7)+$P20/A20","v":{"$error":"#REF!"}},{"$f":"(A20*'Rate Design'!$P$3)+$P20/A20","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A20*12)^'Cost Curves'!$D$23))/($A20*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"('Rate Design'!$J$43*'Graph Data'!A20)+$P20/A20","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A20*12)^'Cost Curves'!$D$23))/($A20*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(A20*'Rate Design'!$J$67)+$P20/A20","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A20*12)^'Cost Curves'!$D$23))/($A20*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"(A20*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P20+(((($A20*12)/365)*1)*'Sum-Wint'!$D$22)/(A20*12)","v":{"$error":"#REF!"}},6,{"$f":"IF(AND(A20>$Q$16,A20<$Q$18),$H$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$R$16,A20<$R$18),$I$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$S$16,A20<$S$18),$J$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$T$16,A20<$T$18),$K$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$U$16,A20<$U$18),$L$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$V$16,A20<$V$18),$M$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$W$16,A20<$W$18),$N$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$X$16,A20<$X$18),$O$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$Y$16,A20<$Y$18),$P$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$Z$16,A20<$Z$18),$Q$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$AA$16,A20<$AA$18),$R$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$AB$16,A20<$AB$18),$F$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A20>$AC$16,A20<$AC$18),$G$9,NA())","v":{"$error":"#DIV/0!"}}]
[0.2,{"$f":"MAX(150,('Cost Curves'!$D$22*($A21*12)^'Cost Curves'!$D$23))/($A21*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A21*12)^'Cost Curves'!$D$23))/($A21*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(A21*'Rate Design'!$J$3)+$P21/A21","v":{"$error":"#REF!"}},{"$f":"(A21*'Rate Design'!$J$7)+$P21/A21","v":{"$error":"#REF!"}},{"$f":"(A21*'Rate Design'!$P$3)+$P21/A21","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A21*12)^'Cost Curves'!$D$23))/($A21*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"('Rate Design'!$J$43*'Graph Data'!A21)+$P21/A21","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A21*12)^'Cost Curves'!$D$23))/($A21*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(A21*'Rate Design'!$J$67)+$P21/A21","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A21*12)^'Cost Curves'!$D$23))/($A21*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"(A21*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P21+(((($A21*12)/365)*1)*'Sum-Wint'!$D$22)/(A21*12)","v":{"$error":"#REF!"}},6,{"$f":"IF(AND(A21>$Q$16,A21<$Q$18),$H$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$R$16,A21<$R$18),$I$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$S$16,A21<$S$18),$J$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$T$16,A21<$T$18),$K$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$U$16,A21<$U$18),$L$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$V$16,A21<$V$18),$M$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$W$16,A21<$W$18),$N$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$X$16,A21<$X$18),$O$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$Y$16,A21<$Y$18),$P$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$Z$16,A21<$Z$18),$Q$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$AA$16,A21<$AA$18),$R$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$AB$16,A21<$AB$18),$F$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A21>$AC$16,A21<$AC$18),$G$9,NA())","v":{"$error":"#DIV/0!"}}]
[0.3,{"$f":"MAX(150,('Cost Curves'!$D$22*($A22*12)^'Cost Curves'!$D$23))/($A22*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A22*12)^'Cost Curves'!$D$23))/($A22*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(A22*'Rate Design'!$J$3)+$P22/A22","v":{"$error":"#REF!"}},{"$f":"(A22*'Rate Design'!$J$7)+$P22/A22","v":{"$error":"#REF!"}},{"$f":"(A22*'Rate Design'!$P$3)+$P22/A22","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A22*12)^'Cost Curves'!$D$23))/($A22*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"('Rate Design'!$J$43*'Graph Data'!A22)+$P22/A22","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A22*12)^'Cost Curves'!$D$23))/($A22*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(A22*'Rate Design'!$J$67)+$P22/A22","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A22*12)^'Cost Curves'!$D$23))/($A22*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"(A22*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P22+(((($A22*12)/365)*1)*'Sum-Wint'!$D$22)/(A22*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[0.4,{"$f":"MAX(150,('Cost Curves'!$D$22*($A23*12)^'Cost Curves'!$D$23))/($A23*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A23*12)^'Cost Curves'!$D$23))/($A23*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(A23*'Rate Design'!$J$3)+$P23/A23","v":{"$error":"#REF!"}},{"$f":"(A23*'Rate Design'!$J$7)+$P23/A23","v":{"$error":"#REF!"}},{"$f":"(A23*'Rate Design'!$P$3)+$P23/A23","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A23*12)^'Cost Curves'!$D$23))/($A23*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"('Rate Design'!$J$43*'Graph Data'!A23)+$P23/A23","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A23*12)^'Cost Curves'!$D$23))/($A23*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(A23*'Rate Design'!$J$67)+$P23/A23","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A23*12)^'Cost Curves'!$D$23))/($A23*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"(A23*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P23+(((($A23*12)/365)*1)*'Sum-Wint'!$D$22)/(A23*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[0.5,{"$f":"MAX(150,('Cost Curves'!$D$22*($A24*12)^'Cost Curves'!$D$23))/($A24*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A24*12)^'Cost Curves'!$D$23))/($A24*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(A24*'Rate Design'!$J$3)+$P24/A24","v":{"$error":"#REF!"}},{"$f":"(A24*'Rate Design'!$J$7)+$P24/A24","v":{"$error":"#REF!"}},{"$f":"(A24*'Rate Design'!$P$3)+$P24/A24","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A24*12)^'Cost Curves'!$D$23))/($A24*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"('Rate Design'!$J$43*'Graph Data'!A24)+$P24/A24","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A24*12)^'Cost Curves'!$D$23))/($A24*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(A24*'Rate Design'!$J$67)+$P24/A24","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A24*12)^'Cost Curves'!$D$23))/($A24*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"(A24*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P24+(((($A24*12)/365)*1)*'Sum-Wint'!$D$22)/(A24*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[0.6,{"$f":"MAX(150,('Cost Curves'!$D$22*($A25*12)^'Cost Curves'!$D$23))/($A25*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A25*12)^'Cost Curves'!$D$23))/($A25*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(A25*'Rate Design'!$J$3)+$P25/A25","v":{"$error":"#REF!"}},{"$f":"(A25*'Rate Design'!$J$7)+$P25/A25","v":{"$error":"#REF!"}},{"$f":"(A25*'Rate Design'!$P$3)+$P25/A25","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A25*12)^'Cost Curves'!$D$23))/($A25*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"('Rate Design'!$J$43*'Graph Data'!A25)+$P25/A25","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A25*12)^'Cost Curves'!$D$23))/($A25*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(A25*'Rate Design'!$J$67)+$P25/A25","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A25*12)^'Cost Curves'!$D$23))/($A25*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"(A25*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P25+(((($A25*12)/365)*1)*'Sum-Wint'!$D$22)/(A25*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[0.7,{"$f":"MAX(150,('Cost Curves'!$D$22*($A26*12)^'Cost Curves'!$D$23))/($A26*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A26*12)^'Cost Curves'!$D$23))/($A26*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(A26*'Rate Design'!$J$3)+$P26/A26","v":{"$error":"#REF!"}},{"$f":"(A26*'Rate Design'!$J$7)+$P26/A26","v":{"$error":"#REF!"}},{"$f":"(A26*'Rate Design'!$P$3)+$P26/A26","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A26*12)^'Cost Curves'!$D$23))/($A26*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"('Rate Design'!$J$43*'Graph Data'!A26)+$P26/A26","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A26*12)^'Cost Curves'!$D$23))/($A26*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(A26*'Rate Design'!$J$67)+$P26/A26","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A26*12)^'Cost Curves'!$D$23))/($A26*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"(A26*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P26+(((($A26*12)/365)*1)*'Sum-Wint'!$D$22)/(A26*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[0.8,{"$f":"MAX(150,('Cost Curves'!$D$22*($A27*12)^'Cost Curves'!$D$23))/($A27*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A27*12)^'Cost Curves'!$D$23))/($A27*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(A27*'Rate Design'!$J$3)+$P27/A27","v":{"$error":"#REF!"}},{"$f":"(A27*'Rate Design'!$J$7)+$P27/A27","v":{"$error":"#REF!"}},{"$f":"(A27*'Rate Design'!$P$3)+$P27/A27","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A27*12)^'Cost Curves'!$D$23))/($A27*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"('Rate Design'!$J$43*'Graph Data'!A27)+$P27/A27","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A27*12)^'Cost Curves'!$D$23))/($A27*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(A27*'Rate Design'!$J$67)+$P27/A27","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A27*12)^'Cost Curves'!$D$23))/($A27*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"(A27*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P27+(((($A27*12)/365)*1)*'Sum-Wint'!$D$22)/(A27*12)","v":{"$error":"#REF!"}},6,6.1218172448566239,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[0.9,{"$f":"MAX(150,('Cost Curves'!$D$22*($A28*12)^'Cost Curves'!$D$23))/($A28*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A28*12)^'Cost Curves'!$D$23))/($A28*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(A28*'Rate Design'!$J$3)+$P28/A28","v":{"$error":"#REF!"}},{"$f":"(A28*'Rate Design'!$J$7)+$P28/A28","v":{"$error":"#REF!"}},{"$f":"(A28*'Rate Design'!$P$3)+$P28/A28","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A28*12)^'Cost Curves'!$D$23))/($A28*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"('Rate Design'!$J$43*'Graph Data'!A28)+$P28/A28","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A28*12)^'Cost Curves'!$D$23))/($A28*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(A28*'Rate Design'!$J$67)+$P28/A28","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A28*12)^'Cost Curves'!$D$23))/($A28*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"(A28*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P28+(((($A28*12)/365)*1)*'Sum-Wint'!$D$22)/(A28*12)","v":{"$error":"#REF!"}},6,6.1218172448566239,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[1,{"$f":"MAX(150,('Cost Curves'!$D$22*($A29*12)^'Cost Curves'!$D$23))/($A29*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A29*12)^'Cost Curves'!$D$23))/($A29*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(A29*'Rate Design'!$J$3)+$P29/A29","v":{"$error":"#REF!"}},{"$f":"(A29*'Rate Design'!$J$7)+$P29/A29","v":{"$error":"#REF!"}},{"$f":"(A29*'Rate Design'!$P$3)+$P29/A29","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A29*12)^'Cost Curves'!$D$23))/($A29*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"('Rate Design'!$J$43*'Graph Data'!A29)+$P29/A29","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A29*12)^'Cost Curves'!$D$23))/($A29*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(A29*'Rate Design'!$J$67)+$P29/A29","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A29*12)^'Cost Curves'!$D$23))/($A29*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"(A29*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P29+(((($A29*12)/365)*1)*'Sum-Wint'!$D$22)/(A29*12)","v":{"$error":"#REF!"}},6,6.1218172448566239,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[2,{"$f":"MAX(150,('Cost Curves'!$D$22*($A30*12)^'Cost Curves'!$D$23))/($A30*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A30*12)^'Cost Curves'!$D$23))/($A30*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A30*'Rate Design'!$J$3)+$P30)/A30","v":{"$error":"#REF!"}},{"$f":"((A30*'Rate Design'!$J$7)+$P30)/A30","v":{"$error":"#REF!"}},{"$f":"((A30*'Rate Design'!$P$3)+$P30)/A30","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A30*12)^'Cost Curves'!$D$23))/($A30*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A30)+$P30)/'Graph Data'!A30","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A30*12)^'Cost Curves'!$D$23))/($A30*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A30*'Rate Design'!$J$67)+$P30)/'Graph Data'!A30","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A30*12)^'Cost Curves'!$D$23))/($A30*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A30*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P30)/'Graph Data'!A30+(((($A20*12)/365)*1)*'Sum-Wint'!$D$22)/(A20*12)","v":{"$error":"#REF!"}},6,6.1218172448566239,3.1285906364148666,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1349314177603338,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0610742107976869,{"$error":"#DIV/0!"}]
[2.5,{"$f":"MAX(150,('Cost Curves'!$D$22*($A31*12)^'Cost Curves'!$D$23))/($A31*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A31*12)^'Cost Curves'!$D$23))/($A31*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A31*'Rate Design'!$J$3)+$P31)/A31","v":{"$error":"#REF!"}},{"$f":"((A31*'Rate Design'!$J$7)+$P31)/A31","v":{"$error":"#REF!"}},{"$f":"((A31*'Rate Design'!$P$3)+$P31)/A31","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A31*12)^'Cost Curves'!$D$23))/($A31*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A31)+$P31)/'Graph Data'!A31","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A31*12)^'Cost Curves'!$D$23))/($A31*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A31*'Rate Design'!$J$67)+$P31)/'Graph Data'!A31","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A31*12)^'Cost Curves'!$D$23))/($A31*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A31*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P31)/'Graph Data'!A31+(((($A21*12)/365)*1)*'Sum-Wint'!$D$22)/(A21*12)","v":{"$error":"#REF!"}},6,6.1218172448566239,3.1285906364148666,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1349314177603338,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0610742107976869,{"$error":"#DIV/0!"}]
[{"$f":"H11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A32*12)^'Cost Curves'!$D$23))/($A32*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A32*12)^'Cost Curves'!$D$23))/($A32*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,{"$f":"H9","v":6.1218172448566239},null,{"$f":"((A32*'Rate Design'!$J$3)+$P32)/A32","v":{"$error":"#DIV/0!"}},{"$f":"((A32*'Rate Design'!$J$7)+$P32)/A32","v":{"$error":"#DIV/0!"}},{"$f":"((A32*'Rate Design'!$P$3)+$P32)/A32","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A32*12)^'Cost Curves'!$D$23))/($A32*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A32)+$P32)/'Graph Data'!A32","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A32*12)^'Cost Curves'!$D$23))/($A32*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A32*'Rate Design'!$J$67)+$P32)/'Graph Data'!A32","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A32*12)^'Cost Curves'!$D$23))/($A32*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A32*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P32)/'Graph Data'!A32+(((($A22*12)/365)*1)*'Sum-Wint'!$D$22)/(A22*12)","v":{"$error":"#DIV/0!"}},6,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3,{"$f":"MAX(150,('Cost Curves'!$D$22*($A33*12)^'Cost Curves'!$D$23))/($A33*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A33*12)^'Cost Curves'!$D$23))/($A33*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A33*'Rate Design'!$J$3)+$P33)/A33","v":{"$error":"#REF!"}},{"$f":"((A33*'Rate Design'!$J$7)+$P33)/A33","v":{"$error":"#REF!"}},{"$f":"((A33*'Rate Design'!$P$3)+$P33)/A33","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A33*12)^'Cost Curves'!$D$23))/($A33*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A33)+$P33)/'Graph Data'!A33","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A33*12)^'Cost Curves'!$D$23))/($A33*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A33*'Rate Design'!$J$67)+$P33)/'Graph Data'!A33","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A33*12)^'Cost Curves'!$D$23))/($A33*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A33*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P33)/'Graph Data'!A33+(((($A23*12)/365)*1)*'Sum-Wint'!$D$22)/(A23*12)","v":{"$error":"#REF!"}},6,6.1218172448566239,3.1285906364148666,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1349314177603338,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0610742107976869,{"$error":"#DIV/0!"}]
[4,{"$f":"MAX(150,('Cost Curves'!$D$22*($A34*12)^'Cost Curves'!$D$23))/($A34*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A34*12)^'Cost Curves'!$D$23))/($A34*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A34*'Rate Design'!$J$3)+$P34)/A34","v":{"$error":"#REF!"}},{"$f":"((A34*'Rate Design'!$J$7)+$P34)/A34","v":{"$error":"#REF!"}},{"$f":"((A34*'Rate Design'!$P$3)+$P34)/A34","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A34*12)^'Cost Curves'!$D$23))/($A34*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A34)+$P34)/'Graph Data'!A34","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A34*12)^'Cost Curves'!$D$23))/($A34*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A34*'Rate Design'!$J$67)+$P34)/'Graph Data'!A34","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A34*12)^'Cost Curves'!$D$23))/($A34*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A34*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P34)/'Graph Data'!A34+(((($A24*12)/365)*1)*'Sum-Wint'!$D$22)/(A24*12)","v":{"$error":"#REF!"}},6,6.1218172448566239,3.1285906364148666,2.1214996399193682,1.7158122688686406,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1349314177603338,1.6097831209374232,{"$error":"#N/A"},{"$error":"#N/A"},3.0610742107976869,{"$error":"#DIV/0!"}]
[5,{"$f":"MAX(150,('Cost Curves'!$D$22*($A35*12)^'Cost Curves'!$D$23))/($A35*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A35*12)^'Cost Curves'!$D$23))/($A35*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A35*'Rate Design'!$J$3)+$P35)/A35","v":{"$error":"#REF!"}},{"$f":"((A35*'Rate Design'!$J$7)+$P35)/A35","v":{"$error":"#REF!"}},{"$f":"((A35*'Rate Design'!$P$3)+$P35)/A35","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A35*12)^'Cost Curves'!$D$23))/($A35*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A35)+$P35)/'Graph Data'!A35","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A35*12)^'Cost Curves'!$D$23))/($A35*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A35*'Rate Design'!$J$67)+$P35)/'Graph Data'!A35","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A35*12)^'Cost Curves'!$D$23))/($A35*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A35*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P35)/'Graph Data'!A35+(((($A25*12)/365)*1)*'Sum-Wint'!$D$22)/(A25*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},3.1285906364148666,2.1214996399193682,1.7158122688686406,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1349314177603338,1.6097831209374232,{"$error":"#N/A"},{"$error":"#N/A"},3.0610742107976869,{"$error":"#DIV/0!"}]
[6,{"$f":"MAX(150,('Cost Curves'!$D$22*($A36*12)^'Cost Curves'!$D$23))/($A36*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A36*12)^'Cost Curves'!$D$23))/($A36*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A36*'Rate Design'!$J$3)+$P36)/A36","v":{"$error":"#REF!"}},{"$f":"((A36*'Rate Design'!$J$7)+$P36)/A36","v":{"$error":"#REF!"}},{"$f":"((A36*'Rate Design'!$P$3)+$P36)/A36","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A36*12)^'Cost Curves'!$D$23))/($A36*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A36)+$P36)/'Graph Data'!A36","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A36*12)^'Cost Curves'!$D$23))/($A36*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A36*'Rate Design'!$J$67)+$P36)/'Graph Data'!A36","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A36*12)^'Cost Curves'!$D$23))/($A36*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A36*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P36)/'Graph Data'!A36+(((($A26*12)/365)*1)*'Sum-Wint'!$D$22)/(A26*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},3.1285906364148666,2.1214996399193682,1.7158122688686406,1.3586890138818997,{"$error":"#N/A"},{"$error":"#N/A"},3.1349314177603338,1.6097831209374232,{"$error":"#N/A"},{"$error":"#N/A"},3.0610742107976869,{"$error":"#DIV/0!"}]
[{"$f":"O11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A37*12)^'Cost Curves'!$D$23))/($A37*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A37*12)^'Cost Curves'!$D$23))/($A37*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,{"$f":"O9","v":3.1349314177603338},{"$f":"((A37*'Rate Design'!$J$3)+$P37)/A37","v":{"$error":"#DIV/0!"}},{"$f":"((A37*'Rate Design'!$J$7)+$P37)/A37","v":{"$error":"#DIV/0!"}},{"$f":"((A37*'Rate Design'!$P$3)+$P37)/A37","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A37*12)^'Cost Curves'!$D$23))/($A37*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A37)+$P37)/'Graph Data'!A37","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A37*12)^'Cost Curves'!$D$23))/($A37*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A37*'Rate Design'!$J$67)+$P37)/'Graph Data'!A37","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A37*12)^'Cost Curves'!$D$23))/($A37*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A37*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P37)/'Graph Data'!A37+(((($A27*12)/365)*1)*'Sum-Wint'!$D$22)/(A27*12)","v":{"$error":"#DIV/0!"}},6,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"I11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A38*12)^'Cost Curves'!$D$23))/($A38*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A38*12)^'Cost Curves'!$D$23))/($A38*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,{"$f":"$I$9","v":3.1285906364148666},null,{"$f":"((A38*'Rate Design'!$J$3)+$P38)/A38","v":{"$error":"#DIV/0!"}},{"$f":"((A38*'Rate Design'!$J$7)+$P38)/A38","v":{"$error":"#DIV/0!"}},{"$f":"((A38*'Rate Design'!$P$3)+$P38)/A38","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A38*12)^'Cost Curves'!$D$23))/($A38*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A38)+$P38)/'Graph Data'!A38","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A38*12)^'Cost Curves'!$D$23))/($A38*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A38*'Rate Design'!$J$67)+$P38)/'Graph Data'!A38","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A38*12)^'Cost Curves'!$D$23))/($A38*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A38*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P38)/'Graph Data'!A38+(((($A28*12)/365)*1)*'Sum-Wint'!$D$22)/(A28*12)","v":{"$error":"#DIV/0!"}},6,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"F11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A39*12)^'Cost Curves'!$D$23))/($A39*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A39*12)^'Cost Curves'!$D$23))/($A39*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},{"$f":"F9","v":3.0610742107976869},null,null,{"$f":"((A39*'Rate Design'!$J$3)+$P39)/A39","v":{"$error":"#DIV/0!"}},{"$f":"((A39*'Rate Design'!$J$7)+$P39)/A39","v":{"$error":"#DIV/0!"}},{"$f":"((A39*'Rate Design'!$P$3)+$P39)/A39","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A39*12)^'Cost Curves'!$D$23))/($A39*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A39)+$P39)/'Graph Data'!A39","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A39*12)^'Cost Curves'!$D$23))/($A39*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A39*'Rate Design'!$J$67)+$P39)/'Graph Data'!A39","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A39*12)^'Cost Curves'!$D$23))/($A39*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A39*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P39)/'Graph Data'!A39+(((($A29*12)/365)*1)*'Sum-Wint'!$D$22)/(A29*12)","v":{"$error":"#DIV/0!"}},6,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[7,{"$f":"MAX(150,('Cost Curves'!$D$22*($A40*12)^'Cost Curves'!$D$23))/($A40*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A40*12)^'Cost Curves'!$D$23))/($A40*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A40*'Rate Design'!$J$3)+$P40)/A40","v":{"$error":"#REF!"}},{"$f":"((A40*'Rate Design'!$J$7)+$P40)/A40","v":{"$error":"#REF!"}},{"$f":"((A40*'Rate Design'!$P$3)+$P40)/A40","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A40*12)^'Cost Curves'!$D$23))/($A40*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A40)+$P40)/'Graph Data'!A40","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A40*12)^'Cost Curves'!$D$23))/($A40*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A40*'Rate Design'!$J$67)+$P40)/'Graph Data'!A40","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A40*12)^'Cost Curves'!$D$23))/($A40*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A40*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P40)/'Graph Data'!A40+(((($A30*12)/365)*1)*'Sum-Wint'!$D$22)/(A30*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},3.1285906364148666,2.1214996399193682,1.7158122688686406,1.3586890138818997,{"$error":"#N/A"},{"$error":"#N/A"},3.1349314177603338,1.6097831209374232,{"$error":"#N/A"},{"$error":"#N/A"},3.0610742107976869,{"$error":"#DIV/0!"}]
[8,{"$f":"MAX(150,('Cost Curves'!$D$22*($A41*12)^'Cost Curves'!$D$23))/($A41*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A41*12)^'Cost Curves'!$D$23))/($A41*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A41*'Rate Design'!$J$3)+$P41)/A41","v":{"$error":"#REF!"}},{"$f":"((A41*'Rate Design'!$J$7)+$P41)/A41","v":{"$error":"#REF!"}},{"$f":"((A41*'Rate Design'!$P$3)+$P41)/A41","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A41*12)^'Cost Curves'!$D$23))/($A41*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A41)+$P41)/'Graph Data'!A41","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A41*12)^'Cost Curves'!$D$23))/($A41*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A41*'Rate Design'!$J$67)+$P41)/'Graph Data'!A41","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A41*12)^'Cost Curves'!$D$23))/($A41*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A41*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P41)/'Graph Data'!A41+(((($A31*12)/365)*1)*'Sum-Wint'!$D$22)/(A31*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},3.1285906364148666,2.1214996399193682,1.7158122688686406,1.3586890138818997,{"$error":"#N/A"},{"$error":"#N/A"},3.1349314177603338,1.6097831209374232,{"$error":"#N/A"},{"$error":"#N/A"},3.0610742107976869,{"$error":"#DIV/0!"}]
[9,{"$f":"MAX(150,('Cost Curves'!$D$22*($A42*12)^'Cost Curves'!$D$23))/($A42*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A42*12)^'Cost Curves'!$D$23))/($A42*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A42*'Rate Design'!$J$3)+$P42)/A42","v":{"$error":"#REF!"}},{"$f":"((A42*'Rate Design'!$J$7)+$P42)/A42","v":{"$error":"#REF!"}},{"$f":"((A42*'Rate Design'!$P$3)+$P42)/A42","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A42*12)^'Cost Curves'!$D$23))/($A42*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A42)+$P42)/'Graph Data'!A42","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A42*12)^'Cost Curves'!$D$23))/($A42*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A42*'Rate Design'!$J$67)+$P42)/'Graph Data'!A42","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A42*12)^'Cost Curves'!$D$23))/($A42*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A42*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P42)/'Graph Data'!A42+(((($A32*12)/365)*1)*'Sum-Wint'!$D$22)/(A32*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},3.1285906364148666,2.1214996399193682,1.7158122688686406,1.3586890138818997,{"$error":"#N/A"},{"$error":"#N/A"},3.1349314177603338,1.6097831209374232,{"$error":"#N/A"},{"$error":"#N/A"},3.0610742107976869,{"$error":"#DIV/0!"}]
[10,{"$f":"MAX(150,('Cost Curves'!$D$22*($A43*12)^'Cost Curves'!$D$23))/($A43*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A43*12)^'Cost Curves'!$D$23))/($A43*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A43*'Rate Design'!$J$3)+$P43)/A43","v":{"$error":"#REF!"}},{"$f":"((A43*'Rate Design'!$J$7)+$P43)/A43","v":{"$error":"#REF!"}},{"$f":"((A43*'Rate Design'!$P$3)+$P43)/A43","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A43*12)^'Cost Curves'!$D$23))/($A43*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A43)+$P43)/'Graph Data'!A43","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A43*12)^'Cost Curves'!$D$23))/($A43*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A43*'Rate Design'!$J$67)+$P43)/'Graph Data'!A43","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A43*12)^'Cost Curves'!$D$23))/($A43*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A43*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P43)/'Graph Data'!A43+(((($A33*12)/365)*1)*'Sum-Wint'!$D$22)/(A33*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},3.1285906364148666,2.1214996399193682,1.7158122688686406,1.3586890138818997,1.1417917353075229,{"$error":"#N/A"},3.1349314177603338,1.6097831209374232,1.0213817247120864,{"$error":"#N/A"},3.0610742107976869,{"$error":"#DIV/0!"}]
[{"$f":"J11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A44*12)^'Cost Curves'!$D$23))/($A44*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A44*12)^'Cost Curves'!$D$23))/($A44*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,{"$f":"J9","v":2.1214996399193682},null,{"$f":"((A44*'Rate Design'!$J$3)+$P44)/A44","v":{"$error":"#DIV/0!"}},{"$f":"((A44*'Rate Design'!$J$7)+$P44)/A44","v":{"$error":"#DIV/0!"}},{"$f":"((A44*'Rate Design'!$P$3)+$P44)/A44","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A44*12)^'Cost Curves'!$D$23))/($A44*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A44)+$P44)/'Graph Data'!A44","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A44*12)^'Cost Curves'!$D$23))/($A44*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A44*'Rate Design'!$J$67)+$P44)/'Graph Data'!A44","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A44*12)^'Cost Curves'!$D$23))/($A44*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A44*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P44)/'Graph Data'!A44+(((($A34*12)/365)*1)*'Sum-Wint'!$D$22)/(A34*12)","v":{"$error":"#DIV/0!"}},6,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[20,{"$f":"MAX(150,('Cost Curves'!$D$22*($A45*12)^'Cost Curves'!$D$23))/($A45*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A45*12)^'Cost Curves'!$D$23))/($A45*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A45*'Rate Design'!$J$3)+$P45)/A45","v":{"$error":"#REF!"}},{"$f":"((A45*'Rate Design'!$J$7)+$P45)/A45","v":{"$error":"#REF!"}},{"$f":"((A45*'Rate Design'!$P$3)+$P45)/A45","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A45*12)^'Cost Curves'!$D$23))/($A45*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A45)+$P45)/'Graph Data'!A45","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A45*12)^'Cost Curves'!$D$23))/($A45*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A45*'Rate Design'!$J$67)+$P45)/'Graph Data'!A45","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A45*12)^'Cost Curves'!$D$23))/($A45*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A45*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P45)/'Graph Data'!A45+(((($A35*12)/365)*1)*'Sum-Wint'!$D$22)/(A35*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},{"$error":"#N/A"},2.1214996399193682,1.7158122688686406,1.3586890138818997,1.1417917353075229,{"$error":"#N/A"},{"$error":"#N/A"},1.6097831209374232,1.0213817247120864,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[{"$f":"K11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A46*12)^'Cost Curves'!$D$23))/($A46*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A46*12)^'Cost Curves'!$D$23))/($A46*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,{"$f":"K9","v":1.7158122688686406},null,{"$f":"((A46*'Rate Design'!$J$3)+$P46)/A46","v":{"$error":"#DIV/0!"}},{"$f":"((A46*'Rate Design'!$J$7)+$P46)/A46","v":{"$error":"#DIV/0!"}},{"$f":"((A46*'Rate Design'!$P$3)+$P46)/A46","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A46*12)^'Cost Curves'!$D$23))/($A46*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A46)+$P46)/'Graph Data'!A46","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A46*12)^'Cost Curves'!$D$23))/($A46*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A46*'Rate Design'!$J$67)+$P46)/'Graph Data'!A46","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A46*12)^'Cost Curves'!$D$23))/($A46*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A46*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P46)/'Graph Data'!A46+(((($A36*12)/365)*1)*'Sum-Wint'!$D$22)/(A36*12)","v":{"$error":"#DIV/0!"}},6,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[30,{"$f":"MAX(150,('Cost Curves'!$D$22*($A47*12)^'Cost Curves'!$D$23))/($A47*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A47*12)^'Cost Curves'!$D$23))/($A47*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A47*'Rate Design'!$J$3)+$P47)/A47","v":{"$error":"#REF!"}},{"$f":"((A47*'Rate Design'!$J$7)+$P47)/A47","v":{"$error":"#REF!"}},{"$f":"((A47*'Rate Design'!$P$3)+$P47)/A47","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A47*12)^'Cost Curves'!$D$23))/($A47*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A47)+$P47)/'Graph Data'!A47","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A47*12)^'Cost Curves'!$D$23))/($A47*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A47*'Rate Design'!$J$67)+$P47)/'Graph Data'!A47","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A47*12)^'Cost Curves'!$D$23))/($A47*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A47*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P47)/'Graph Data'!A47+(((($A37*12)/365)*1)*'Sum-Wint'!$D$22)/(A37*12)","v":{"$error":"#REF!"}},6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7158122688686406,1.3586890138818997,1.1417917353075229,{"$error":"#N/A"},{"$error":"#N/A"},1.6097831209374232,1.0213817247120864,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[{"$f":"P11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A48*12)^'Cost Curves'!$D$23))/($A48*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A48*12)^'Cost Curves'!$D$23))/($A48*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,{"$f":"P9","v":1.6097831209374232},{"$f":"((A48*'Rate Design'!$J$3)+$P48)/A48","v":{"$error":"#DIV/0!"}},{"$f":"((A48*'Rate Design'!$J$7)+$P48)/A48","v":{"$error":"#DIV/0!"}},{"$f":"((A48*'Rate Design'!$P$3)+$P48)/A48","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A48*12)^'Cost Curves'!$D$23))/($A48*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A48)+$P48)/'Graph Data'!A48","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A48*12)^'Cost Curves'!$D$23))/($A48*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A48*'Rate Design'!$J$67)+$P48)/'Graph Data'!A48","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A48*12)^'Cost Curves'!$D$23))/($A48*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A48*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P48)/'Graph Data'!A48+(((($A38*12)/365)*1)*'Sum-Wint'!$D$22)/(A38*12)","v":{"$error":"#DIV/0!"}},11,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"G11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A49*12)^'Cost Curves'!$D$23))/($A49*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A49*12)^'Cost Curves'!$D$23))/($A49*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},{"$f":"G9","v":1.4028614497058045},null,null,{"$f":"((A49*'Rate Design'!$J$3)+$P49)/A49","v":{"$error":"#DIV/0!"}},{"$f":"((A49*'Rate Design'!$J$7)+$P49)/A49","v":{"$error":"#DIV/0!"}},{"$f":"((A49*'Rate Design'!$P$3)+$P49)/A49","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A49*12)^'Cost Curves'!$D$23))/($A49*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A49)+$P49)/'Graph Data'!A49","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A49*12)^'Cost Curves'!$D$23))/($A49*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A49*'Rate Design'!$J$67)+$P49)/'Graph Data'!A49","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A49*12)^'Cost Curves'!$D$23))/($A49*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A49*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P49)/'Graph Data'!A49+(((($A39*12)/365)*1)*'Sum-Wint'!$D$22)/(A39*12)","v":{"$error":"#DIV/0!"}},11,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[40,{"$f":"MAX(150,('Cost Curves'!$D$22*($A50*12)^'Cost Curves'!$D$23))/($A50*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A50*12)^'Cost Curves'!$D$23))/($A50*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((A50*'Rate Design'!$J$3)+$P50)/A50","v":{"$error":"#REF!"}},{"$f":"((A50*'Rate Design'!$J$7)+$P50)/A50","v":{"$error":"#REF!"}},{"$f":"((A50*'Rate Design'!$P$3)+$P50)/A50","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A50*12)^'Cost Curves'!$D$23))/($A50*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A50)+$P50)/'Graph Data'!A50","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A50*12)^'Cost Curves'!$D$23))/($A50*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A50*'Rate Design'!$J$67)+$P50)/'Graph Data'!A50","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A50*12)^'Cost Curves'!$D$23))/($A50*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A50*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P50)/'Graph Data'!A50+(((($A40*12)/365)*1)*'Sum-Wint'!$D$22)/(A40*12)","v":{"$error":"#REF!"}},11,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7158122688686406,1.3586890138818997,1.1417917353075229,0.86376191230426536,{"$error":"#N/A"},1.6097831209374232,1.0213817247120864,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[50,{"$f":"MAX(150,('Cost Curves'!$D$22*($A51*12)^'Cost Curves'!$D$23))/($A51*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A51*12)^'Cost Curves'!$D$23))/($A51*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$3)+(A51-'Rate Design'!$D$3)*'Rate Design'!$J$4)+$P51)/A51","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$7)+(A51-'Rate Design'!$D$3)*'Rate Design'!$J$8)+$P51)/A51","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$P$3)+(A51-'Rate Design'!$D$3)*'Rate Design'!$P$4)+$P51)/A51","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A51*12)^'Cost Curves'!$D$23))/($A51*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A51)+$P51)/'Graph Data'!A51","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A51*12)^'Cost Curves'!$D$23))/($A51*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A51*'Rate Design'!$J$67)+$P51)/'Graph Data'!A51","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A51*12)^'Cost Curves'!$D$23))/($A51*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A51*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P51)/'Graph Data'!A51+(((($A41*12)/365)*1)*'Sum-Wint'!$D$22)/(A41*12)","v":{"$error":"#REF!"}},11,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3586890138818997,1.1417917353075229,0.86376191230426536,{"$error":"#N/A"},1.6097831209374232,1.0213817247120864,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[{"$f":"L11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A52*12)^'Cost Curves'!$D$23))/($A52*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A52*12)^'Cost Curves'!$D$23))/($A52*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,{"$f":"L9","v":1.3586890138818997},null,{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$3)+(A52-'Rate Design'!$D$3)*'Rate Design'!$J$4)+$P52)/A52","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$7)+(A52-'Rate Design'!$D$3)*'Rate Design'!$J$8)+$P52)/A52","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$P$3)+(A52-'Rate Design'!$D$3)*'Rate Design'!$P$4)+$P52)/A52","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A52*12)^'Cost Curves'!$D$23))/($A52*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A52)+$P52)/'Graph Data'!A52","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A52*12)^'Cost Curves'!$D$23))/($A52*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A52*'Rate Design'!$J$67)+$P52)/'Graph Data'!A52","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A52*12)^'Cost Curves'!$D$23))/($A52*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A52*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P52)/'Graph Data'!A52+(((($A42*12)/365)*1)*'Sum-Wint'!$D$22)/(A42*12)","v":{"$error":"#DIV/0!"}},11,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[60,{"$f":"MAX(150,('Cost Curves'!$D$22*($A53*12)^'Cost Curves'!$D$23))/($A53*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A53*12)^'Cost Curves'!$D$23))/($A53*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$3)+(A53-'Rate Design'!$D$3)*'Rate Design'!$J$4)+$P53)/A53","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$7)+(A53-'Rate Design'!$D$3)*'Rate Design'!$J$8)+$P53)/A53","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$P$3)+(A53-'Rate Design'!$D$3)*'Rate Design'!$P$4)+$P53)/A53","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A53*12)^'Cost Curves'!$D$23))/($A53*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A53)+$P53)/'Graph Data'!A53","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A53*12)^'Cost Curves'!$D$23))/($A53*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A53*'Rate Design'!$J$67)+$P53)/'Graph Data'!A53","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A53*12)^'Cost Curves'!$D$23))/($A53*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A53*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P53)/'Graph Data'!A53+(((($A43*12)/365)*1)*'Sum-Wint'!$D$22)/(A43*12)","v":{"$error":"#REF!"}},11,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3586890138818997,1.1417917353075229,0.86376191230426536,{"$error":"#N/A"},{"$error":"#N/A"},1.0213817247120864,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[70,{"$f":"MAX(150,('Cost Curves'!$D$22*($A54*12)^'Cost Curves'!$D$23))/($A54*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A54*12)^'Cost Curves'!$D$23))/($A54*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$3)+(A54-'Rate Design'!$D$3)*'Rate Design'!$J$4)+$P54)/A54","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$7)+(A54-'Rate Design'!$D$3)*'Rate Design'!$J$8)+$P54)/A54","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$P$3)+(A54-'Rate Design'!$D$3)*'Rate Design'!$P$4)+$P54)/A54","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A54*12)^'Cost Curves'!$D$23))/($A54*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A54)+$P54)/'Graph Data'!A54","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A54*12)^'Cost Curves'!$D$23))/($A54*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A54*'Rate Design'!$J$67)+$P54)/'Graph Data'!A54","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A54*12)^'Cost Curves'!$D$23))/($A54*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A54*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P54)/'Graph Data'!A54+(((($A44*12)/365)*1)*'Sum-Wint'!$D$22)/(A44*12)","v":{"$error":"#REF!"}},11,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3586890138818997,1.1417917353075229,0.86376191230426536,{"$error":"#N/A"},{"$error":"#N/A"},1.0213817247120864,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[80,{"$f":"MAX(150,('Cost Curves'!$D$22*($A55*12)^'Cost Curves'!$D$23))/($A55*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A55*12)^'Cost Curves'!$D$23))/($A55*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$3)+(A55-'Rate Design'!$D$3)*'Rate Design'!$J$4)+$P55)/A55","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$7)+(A55-'Rate Design'!$D$3)*'Rate Design'!$J$8)+$P55)/A55","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$P$3)+(A55-'Rate Design'!$D$3)*'Rate Design'!$P$4)+$P55)/A55","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A55*12)^'Cost Curves'!$D$23))/($A55*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A55)+$P55)/'Graph Data'!A55","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A55*12)^'Cost Curves'!$D$23))/($A55*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A55*'Rate Design'!$J$67)+$P55)/'Graph Data'!A55","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A55*12)^'Cost Curves'!$D$23))/($A55*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A55*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P55)/'Graph Data'!A55+(((($A45*12)/365)*1)*'Sum-Wint'!$D$22)/(A45*12)","v":{"$error":"#REF!"}},11,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3586890138818997,1.1417917353075229,0.86376191230426536,{"$error":"#N/A"},{"$error":"#N/A"},1.0213817247120864,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[90,{"$f":"MAX(150,('Cost Curves'!$D$22*($A56*12)^'Cost Curves'!$D$23))/($A56*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A56*12)^'Cost Curves'!$D$23))/($A56*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$3)+(A56-'Rate Design'!$D$3)*'Rate Design'!$J$4)+$P56)/A56","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$7)+(A56-'Rate Design'!$D$3)*'Rate Design'!$J$8)+$P56)/A56","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$P$3)+(A56-'Rate Design'!$D$3)*'Rate Design'!$P$4)+$P56)/A56","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A56*12)^'Cost Curves'!$D$23))/($A56*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A56)+$P56)/'Graph Data'!A56","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A56*12)^'Cost Curves'!$D$23))/($A56*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A56*'Rate Design'!$J$67)+$P56)/'Graph Data'!A56","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A56*12)^'Cost Curves'!$D$23))/($A56*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A56*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P56)/'Graph Data'!A56+(((($A46*12)/365)*1)*'Sum-Wint'!$D$22)/(A46*12)","v":{"$error":"#REF!"}},11,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3586890138818997,1.1417917353075229,0.86376191230426536,{"$error":"#N/A"},{"$error":"#N/A"},1.0213817247120864,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[100,{"$f":"MAX(150,('Cost Curves'!$D$22*($A57*12)^'Cost Curves'!$D$23))/($A57*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A57*12)^'Cost Curves'!$D$23))/($A57*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$3)+(A57-'Rate Design'!$D$3)*'Rate Design'!$J$4)+$P57)/A57","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$7)+(A57-'Rate Design'!$D$3)*'Rate Design'!$J$8)+$P57)/A57","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$P$3)+(A57-'Rate Design'!$D$3)*'Rate Design'!$P$4)+$P57)/A57","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A57*12)^'Cost Curves'!$D$23))/($A57*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A57)+$P57)/'Graph Data'!A57","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A57*12)^'Cost Curves'!$D$23))/($A57*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A57*'Rate Design'!$J$67)+$P57)/'Graph Data'!A57","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A57*12)^'Cost Curves'!$D$23))/($A57*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A57*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P57)/'Graph Data'!A57+(((($A47*12)/365)*1)*'Sum-Wint'!$D$22)/(A47*12)","v":{"$error":"#REF!"}},11,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1417917353075229,0.86376191230426536,{"$error":"#N/A"},{"$error":"#N/A"},1.0213817247120864,0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[{"$f":"M11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A58*12)^'Cost Curves'!$D$23))/($A58*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A58*12)^'Cost Curves'!$D$23))/($A58*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,{"$f":"M9","v":1.1417917353075229},null,{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$3)+(A58-'Rate Design'!$D$3)*'Rate Design'!$J$4)+$P58)/A58","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$7)+(A58-'Rate Design'!$D$3)*'Rate Design'!$J$8)+$P58)/A58","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$P$3)+(A58-'Rate Design'!$D$3)*'Rate Design'!$P$4)+$P58)/A58","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A58*12)^'Cost Curves'!$D$23))/($A58*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A58)+$P58)/'Graph Data'!A58","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A58*12)^'Cost Curves'!$D$23))/($A58*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A58*'Rate Design'!$J$67)+$P58)/'Graph Data'!A58","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A58*12)^'Cost Curves'!$D$23))/($A58*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A58*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P58)/'Graph Data'!A58+(((($A48*12)/365)*1)*'Sum-Wint'!$D$22)/(A48*12)","v":{"$error":"#DIV/0!"}},20,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"Q11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A59*12)^'Cost Curves'!$D$23))/($A59*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A59*12)^'Cost Curves'!$D$23))/($A59*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,{"$f":"Q9","v":1.0213817247120864},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$3)+(A59-'Rate Design'!$D$3)*'Rate Design'!$J$4)+$P59)/A59","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$7)+(A59-'Rate Design'!$D$3)*'Rate Design'!$J$8)+$P59)/A59","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$P$3)+(A59-'Rate Design'!$D$3)*'Rate Design'!$P$4)+$P59)/A59","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A59*12)^'Cost Curves'!$D$23))/($A59*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A59)+$P59)/'Graph Data'!A59","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A59*12)^'Cost Curves'!$D$23))/($A59*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A59*'Rate Design'!$J$67)+$P59)/'Graph Data'!A59","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A59*12)^'Cost Curves'!$D$23))/($A59*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A59*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P59)/'Graph Data'!A59+(((($A49*12)/365)*1)*'Sum-Wint'!$D$22)/(A49*12)","v":{"$error":"#DIV/0!"}},20,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[200,{"$f":"MAX(150,('Cost Curves'!$D$22*($A60*12)^'Cost Curves'!$D$23))/($A60*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A60*12)^'Cost Curves'!$D$23))/($A60*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$3)+(A60-'Rate Design'!$D$3)*'Rate Design'!$J$4)+$P60)/A60","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$J$7)+(A60-'Rate Design'!$D$3)*'Rate Design'!$J$8)+$P60)/A60","v":{"$error":"#REF!"}},{"$f":"((('Rate Design'!$D$3*'Rate Design'!$P$3)+(A60-'Rate Design'!$D$3)*'Rate Design'!$P$4)+$P60)/A60","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A60*12)^'Cost Curves'!$D$23))/($A60*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(('Rate Design'!$J$43*'Graph Data'!A60)+$P60)/'Graph Data'!A60","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A60*12)^'Cost Curves'!$D$23))/($A60*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A60*'Rate Design'!$J$67)+$P60)/'Graph Data'!A60","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A60*12)^'Cost Curves'!$D$23))/($A60*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A60*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P60)/'Graph Data'!A60+(((($A50*12)/365)*1)*'Sum-Wint'!$D$22)/(A50*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.86376191230426536,{"$error":"#N/A"},{"$error":"#N/A"},1.0213817247120864,0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[300,{"$f":"MAX(150,('Cost Curves'!$D$22*($A61*12)^'Cost Curves'!$D$23))/($A61*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A61*12)^'Cost Curves'!$D$23))/($A61*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A61-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P61)/A61)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A61-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P61)/A61)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A61-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P61)/A61)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A61*12)^'Cost Curves'!$D$23))/($A61*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Graph Data'!A61-'Rate Design'!$D$43)*'Rate Design'!$J$44)+$P61)/A61","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A61*12)^'Cost Curves'!$D$23))/($A61*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A61*'Rate Design'!$J$67)+$P61)/'Graph Data'!A61","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A61*12)^'Cost Curves'!$D$23))/($A61*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A61*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P61)/'Graph Data'!A61+(((($A51*12)/365)*1)*'Sum-Wint'!$D$22)/(A51*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.86376191230426536,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[400,{"$f":"MAX(150,('Cost Curves'!$D$22*($A62*12)^'Cost Curves'!$D$23))/($A62*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A62*12)^'Cost Curves'!$D$23))/($A62*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A62-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P62)/A62)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A62-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P62)/A62)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A62-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P62)/A62)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A62*12)^'Cost Curves'!$D$23))/($A62*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Graph Data'!A62-'Rate Design'!$D$43)*'Rate Design'!$J$44)+$P62)/A62","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A62*12)^'Cost Curves'!$D$23))/($A62*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A62*'Rate Design'!$J$67)+$P62)/'Graph Data'!A62","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A62*12)^'Cost Curves'!$D$23))/($A62*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A62*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P62)/'Graph Data'!A62+(((($A52*12)/365)*1)*'Sum-Wint'!$D$22)/(A52*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.86376191230426536,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[{"$f":"N11","v":{"$error":"#DIV/0!"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A63*12)^'Cost Curves'!$D$23))/($A63*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A63*12)^'Cost Curves'!$D$23))/($A63*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,{"$f":"N9","v":0.86376191230426536},null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A63-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P63)/A63)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A63-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P63)/A63)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A63-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P63)/A63)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A63*12)^'Cost Curves'!$D$23))/($A63*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Graph Data'!A63-'Rate Design'!$D$43)*'Rate Design'!$J$44)+$P63)/A63","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A63*12)^'Cost Curves'!$D$23))/($A63*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A63*'Rate Design'!$J$67)+$P63)/'Graph Data'!A63","v":{"$error":"#DIV/0!"}},{"$f":"(('Cost Curves'!$D$22*($A63*12)^'Cost Curves'!$D$23))/($A63*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A63*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P63)/'Graph Data'!A63+(((($A53*12)/365)*1)*'Sum-Wint'!$D$22)/(A53*12)","v":{"$error":"#DIV/0!"}},20,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[500,{"$f":"MAX(150,('Cost Curves'!$D$22*($A64*12)^'Cost Curves'!$D$23))/($A64*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A64*12)^'Cost Curves'!$D$23))/($A64*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A64-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P64)/A64)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A64-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P64)/A64)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A64-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P64)/A64)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A64*12)^'Cost Curves'!$D$23))/($A64*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Graph Data'!A64-'Rate Design'!$D$43)*'Rate Design'!$J$44)+$P64)/A64","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A64*12)^'Cost Curves'!$D$23))/($A64*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A64*'Rate Design'!$J$67)+$P64)/'Graph Data'!A64","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A64*12)^'Cost Curves'!$D$23))/($A64*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A64*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P64)/'Graph Data'!A64+(((($A54*12)/365)*1)*'Sum-Wint'!$D$22)/(A54*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.86376191230426536,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[600,{"$f":"MAX(150,('Cost Curves'!$D$22*($A65*12)^'Cost Curves'!$D$23))/($A65*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A65*12)^'Cost Curves'!$D$23))/($A65*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A65-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P65)/A65)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A65-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P65)/A65)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A65-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P65)/A65)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A65*12)^'Cost Curves'!$D$23))/($A65*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Graph Data'!A65-'Rate Design'!$D$43)*'Rate Design'!$J$44)+$P65)/A65","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A65*12)^'Cost Curves'!$D$23))/($A65*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A65*'Rate Design'!$J$67)+$P65)/'Graph Data'!A65","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A65*12)^'Cost Curves'!$D$23))/($A65*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A65*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P65)/'Graph Data'!A65+(((($A55*12)/365)*1)*'Sum-Wint'!$D$22)/(A55*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[700,{"$f":"MAX(150,('Cost Curves'!$D$22*($A66*12)^'Cost Curves'!$D$23))/($A66*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A66*12)^'Cost Curves'!$D$23))/($A66*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A66-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P66)/A66)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A66-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P66)/A66)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A66-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P66)/A66)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A66*12)^'Cost Curves'!$D$23))/($A66*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Graph Data'!A66-'Rate Design'!$D$43)*'Rate Design'!$J$44)+$P66)/A66","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A66*12)^'Cost Curves'!$D$23))/($A66*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A66*'Rate Design'!$J$67)+$P66)/'Graph Data'!A66","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A66*12)^'Cost Curves'!$D$23))/($A66*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A66*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P66)/'Graph Data'!A66+(((($A56*12)/365)*1)*'Sum-Wint'!$D$22)/(A56*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[800,{"$f":"MAX(150,('Cost Curves'!$D$22*($A67*12)^'Cost Curves'!$D$23))/($A67*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A67*12)^'Cost Curves'!$D$23))/($A67*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A67-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P67)/A67)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A67-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P67)/A67)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A67-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P67)/A67)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A67*12)^'Cost Curves'!$D$23))/($A67*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Graph Data'!A67-'Rate Design'!$D$43)*'Rate Design'!$J$44)+$P67)/A67","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A67*12)^'Cost Curves'!$D$23))/($A67*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A67*'Rate Design'!$J$67)+$P67)/'Graph Data'!A67","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A67*12)^'Cost Curves'!$D$23))/($A67*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A67*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P67)/'Graph Data'!A67+(((($A57*12)/365)*1)*'Sum-Wint'!$D$22)/(A57*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[900,{"$f":"MAX(150,('Cost Curves'!$D$22*($A68*12)^'Cost Curves'!$D$23))/($A68*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A68*12)^'Cost Curves'!$D$23))/($A68*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A68-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P68)/A68)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A68-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P68)/A68)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A68-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P68)/A68)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A68*12)^'Cost Curves'!$D$23))/($A68*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Graph Data'!A68-'Rate Design'!$D$43)*'Rate Design'!$J$44)+$P68)/A68","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A68*12)^'Cost Curves'!$D$23))/($A68*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A68*'Rate Design'!$J$67)+$P68)/'Graph Data'!A68","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A68*12)^'Cost Curves'!$D$23))/($A68*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A68*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P68)/'Graph Data'!A68+(((($A58*12)/365)*1)*'Sum-Wint'!$D$22)/(A58*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[1000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A69*12)^'Cost Curves'!$D$23))/($A69*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A69*12)^'Cost Curves'!$D$23))/($A69*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A69-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P69)/A69)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A69-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P69)/A69)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A69-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P69)/A69)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A69*12)^'Cost Curves'!$D$23))/($A69*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Graph Data'!A69-'Rate Design'!$D$43)*'Rate Design'!$J$44)+$P69)/A69","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A69*12)^'Cost Curves'!$D$23))/($A69*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A69*'Rate Design'!$J$67)+$P69)/'Graph Data'!A69","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A69*12)^'Cost Curves'!$D$23))/($A69*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A69*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P69)/'Graph Data'!A69+(((($A59*12)/365)*1)*'Sum-Wint'!$D$22)/(A59*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[1500,{"$f":"MAX(150,('Cost Curves'!$D$22*($A70*12)^'Cost Curves'!$D$23))/($A70*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A70*12)^'Cost Curves'!$D$23))/($A70*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A70-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P70)/A70)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A70-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P70)/A70)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A70-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P70)/A70)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A70*12)^'Cost Curves'!$D$23))/($A70*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Graph Data'!A70-'Rate Design'!$D$43)*'Rate Design'!$J$44)+$P70)/A70","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A70*12)^'Cost Curves'!$D$23))/($A70*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A70*'Rate Design'!$J$67)+$P70)/'Graph Data'!A70","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A70*12)^'Cost Curves'!$D$23))/($A70*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A70*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P70)/'Graph Data'!A70+(((($A60*12)/365)*1)*'Sum-Wint'!$D$22)/(A60*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[2000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A71*12)^'Cost Curves'!$D$23))/($A71*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A71*12)^'Cost Curves'!$D$23))/($A71*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A71-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P71)/A71)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A71-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P71)/A71)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A71-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P71)/A71)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A71*12)^'Cost Curves'!$D$23))/($A71*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Graph Data'!A71-'Rate Design'!$D$43)*'Rate Design'!$J$44)+$P71)/A71","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A71*12)^'Cost Curves'!$D$23))/($A71*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((A71*'Rate Design'!$J$67)+$P71)/'Graph Data'!A71","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A71*12)^'Cost Curves'!$D$23))/($A71*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A71*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P71)/'Graph Data'!A71+(((($A61*12)/365)*1)*'Sum-Wint'!$D$22)/(A61*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.80257834639355574,{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[3000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A72*12)^'Cost Curves'!$D$23))/($A72*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A72*12)^'Cost Curves'!$D$23))/($A72*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A72-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P72)/A72)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A72-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P72)/A72)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A72-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P72)/A72)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A72*12)^'Cost Curves'!$D$23))/($A72*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A72-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P72)/'Graph Data'!A72)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A72*12)^'Cost Curves'!$D$23))/($A72*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$67*'Rate Design'!$J$67)+(A72-'Rate Design'!$D$67)*'Rate Design'!$J$68)+$P72)/'Graph Data'!A72","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A72*12)^'Cost Curves'!$D$23))/($A72*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A72*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P72)/'Graph Data'!A72+(((($A62*12)/365)*1)*'Sum-Wint'!$D$22)/(A62*12)","v":{"$error":"#REF!"}},20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[4000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A73*12)^'Cost Curves'!$D$23))/($A73*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A73*12)^'Cost Curves'!$D$23))/($A73*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A73-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P73)/A73)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A73-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P73)/A73)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A73-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P73)/A73)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A73*12)^'Cost Curves'!$D$23))/($A73*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A73-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P73)/'Graph Data'!A73)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A73*12)^'Cost Curves'!$D$23))/($A73*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$67*'Rate Design'!$J$67)+(A73-'Rate Design'!$D$67)*'Rate Design'!$J$68)+$P73)/'Graph Data'!A73","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A73*12)^'Cost Curves'!$D$23))/($A73*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A73*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P73)/'Graph Data'!A73+(((($A63*12)/365)*1)*'Sum-Wint'!$D$22)/(A63*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[5000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A74*12)^'Cost Curves'!$D$23))/($A74*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A74*12)^'Cost Curves'!$D$23))/($A74*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A74-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P74)/A74)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A74-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P74)/A74)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A74-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P74)/A74)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A74*12)^'Cost Curves'!$D$23))/($A74*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A74-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P74)/'Graph Data'!A74)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A74*12)^'Cost Curves'!$D$23))/($A74*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$67*'Rate Design'!$J$67)+(A74-'Rate Design'!$D$67)*'Rate Design'!$J$68)+$P74)/'Graph Data'!A74","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A74*12)^'Cost Curves'!$D$23))/($A74*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A74*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P74)/'Graph Data'!A74+(((($A64*12)/365)*1)*'Sum-Wint'!$D$22)/(A64*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[7000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A75*12)^'Cost Curves'!$D$23))/($A75*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A75*12)^'Cost Curves'!$D$23))/($A75*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A75-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P75)/A75)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A75-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P75)/A75)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A75-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P75)/A75)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A75*12)^'Cost Curves'!$D$23))/($A75*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A75-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P75)/'Graph Data'!A75)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A75*12)^'Cost Curves'!$D$23))/($A75*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$67*'Rate Design'!$J$67)+(A75-'Rate Design'!$D$67)*'Rate Design'!$J$68)+$P75)/'Graph Data'!A75","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A75*12)^'Cost Curves'!$D$23))/($A75*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A75*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P75)/'Graph Data'!A75+(((($A65*12)/365)*1)*'Sum-Wint'!$D$22)/(A65*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[10000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A76*12)^'Cost Curves'!$D$23))/($A76*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A76*12)^'Cost Curves'!$D$23))/($A76*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A76-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P76)/A76)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A76-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P76)/A76)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A76-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P76)/A76)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A76*12)^'Cost Curves'!$D$23))/($A76*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A76-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P76)/'Graph Data'!A76)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A76*12)^'Cost Curves'!$D$23))/($A76*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$67*'Rate Design'!$J$67)+(A76-'Rate Design'!$D$67)*'Rate Design'!$J$68)+$P76)/'Graph Data'!A76","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A76*12)^'Cost Curves'!$D$23))/($A76*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A76*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P76)/'Graph Data'!A76+(((($A66*12)/365)*1)*'Sum-Wint'!$D$22)/(A66*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[15000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A77*12)^'Cost Curves'!$D$23))/($A77*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A77*12)^'Cost Curves'!$D$23))/($A77*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A77-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P77)/A77)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A77-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P77)/A77)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A77-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P77)/A77)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A77*12)^'Cost Curves'!$D$23))/($A77*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A77-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P77)/'Graph Data'!A77)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A77*12)^'Cost Curves'!$D$23))/($A77*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$67*'Rate Design'!$J$67)+(A77-'Rate Design'!$D$67)*'Rate Design'!$J$68)+$P77)/'Graph Data'!A77","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A77*12)^'Cost Curves'!$D$23))/($A77*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A77*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P77)/'Graph Data'!A77+(((($A67*12)/365)*1)*'Sum-Wint'!$D$22)/(A67*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[20000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A78*12)^'Cost Curves'!$D$23))/($A78*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A78*12)^'Cost Curves'!$D$23))/($A78*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A78-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P78)/A78)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A78-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P78)/A78)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A78-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P78)/A78)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A78*12)^'Cost Curves'!$D$23))/($A78*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A78-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P78)/'Graph Data'!A78)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A78*12)^'Cost Curves'!$D$23))/($A78*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$67*'Rate Design'!$J$67)+(A78-'Rate Design'!$D$67)*'Rate Design'!$J$68)+$P78)/'Graph Data'!A78","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A78*12)^'Cost Curves'!$D$23))/($A78*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((A78*'Rate Design'!$J$119)+'Rate Design'!$J$129+$P78)/'Graph Data'!A78+(((($A68*12)/365)*1)*'Sum-Wint'!$D$22)/(A68*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[30000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A79*12)^'Cost Curves'!$D$23))/($A79*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A79*12)^'Cost Curves'!$D$23))/($A79*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A79-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P79)/A79)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A79-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P79)/A79)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A79-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P79)/A79)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A79*12)^'Cost Curves'!$D$23))/($A79*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A79-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P79)/'Graph Data'!A79)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A79*12)^'Cost Curves'!$D$23))/($A79*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P79)/'Graph Data'!A79)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A79*12)^'Cost Curves'!$D$23))/($A79*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((20000*'Rate Design'!$J$119)+(('Graph Data'!A79-20000)*'Rate Design'!$J$120)+('Rate Design'!$J$129+$P79))/'Graph Data'!A79+(((($A20*12)/365)*1)*'Sum-Wint'!$D$22)/(A20*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[40000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A80*12)^'Cost Curves'!$D$23))/($A80*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A80*12)^'Cost Curves'!$D$23))/($A80*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A80-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P80)/A80)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A80-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P80)/A80)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A80-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P80)/A80)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A80*12)^'Cost Curves'!$D$23))/($A80*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A80-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P80)/'Graph Data'!A80)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A80*12)^'Cost Curves'!$D$23))/($A80*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P80)/'Graph Data'!A80)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A80*12)^'Cost Curves'!$D$23))/($A80*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((20000*'Rate Design'!$J$119)+(('Graph Data'!A80-20000)*'Rate Design'!$J$120)+('Rate Design'!$J$129+$P80))/'Graph Data'!A80+(((($A21*12)/365)*1)*'Sum-Wint'!$D$22)/(A21*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[50000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A81*12)^'Cost Curves'!$D$23))/($A81*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A81*12)^'Cost Curves'!$D$23))/($A81*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A81-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P81)/A81)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A81-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P81)/A81)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A81-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P81)/A81)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A81*12)^'Cost Curves'!$D$23))/($A81*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A81-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P81)/'Graph Data'!A81)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A81*12)^'Cost Curves'!$D$23))/($A81*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P81)/'Graph Data'!A81)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A81*12)^'Cost Curves'!$D$23))/($A81*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((20000*'Rate Design'!$J$119)+(('Graph Data'!A81-20000)*'Rate Design'!$J$120)+('Rate Design'!$J$129+$P81))/'Graph Data'!A81+(((($A22*12)/365)*1)*'Sum-Wint'!$D$22)/(A22*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[70000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A82*12)^'Cost Curves'!$D$23))/($A82*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A82*12)^'Cost Curves'!$D$23))/($A82*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A82-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P82)/A82)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A82-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P82)/A82)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A82-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P82)/A82)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A82*12)^'Cost Curves'!$D$23))/($A82*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A82-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P82)/'Graph Data'!A82)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A82*12)^'Cost Curves'!$D$23))/($A82*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P82)/'Graph Data'!A82)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A82*12)^'Cost Curves'!$D$23))/($A82*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((20000*'Rate Design'!$J$119)+(('Graph Data'!A82-20000)*'Rate Design'!$J$120)+('Rate Design'!$J$129+$P82))/'Graph Data'!A82+(((($A23*12)/365)*1)*'Sum-Wint'!$D$22)/(A23*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[100000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A83*12)^'Cost Curves'!$D$23))/($A83*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A83*12)^'Cost Curves'!$D$23))/($A83*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A83-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P83)/A83)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A83-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P83)/A83)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A83-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P83)/A83)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A83*12)^'Cost Curves'!$D$23))/($A83*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A83-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P83)/'Graph Data'!A83)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A83*12)^'Cost Curves'!$D$23))/($A83*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P83)/'Graph Data'!A83)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A83*12)^'Cost Curves'!$D$23))/($A83*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((20000*'Rate Design'!$J$119)+(('Graph Data'!A83-20000)*'Rate Design'!$J$120)+('Rate Design'!$J$129+$P83))/'Graph Data'!A83+(((($A24*12)/365)*1)*'Sum-Wint'!$D$22)/(A24*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[150000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A84*12)^'Cost Curves'!$D$23))/($A84*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A84*12)^'Cost Curves'!$D$23))/($A84*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A84-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P84)/A84)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A84-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P84)/A84)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A84-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P84)/A84)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A84*12)^'Cost Curves'!$D$23))/($A84*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A84-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P84)/'Graph Data'!A84)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A84*12)^'Cost Curves'!$D$23))/($A84*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P84)/'Graph Data'!A84)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A84*12)^'Cost Curves'!$D$23))/($A84*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$119*'Rate Design'!$J$119)+('Rate Design'!$D$120*'Rate Design'!$J$120)+(((A84-('Rate Design'!$D$119+'Rate Design'!$D$120))*'Rate Design'!$J$121)+'Rate Design'!$J$129+$P84))/'Graph Data'!A84)+(((($A20*12)/365)*1)*'Sum-Wint'!$D$22)/(A20*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[200000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A85*12)^'Cost Curves'!$D$23))/($A85*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A85*12)^'Cost Curves'!$D$23))/($A85*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A85-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P85)/A85)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A85-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P85)/A85)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A85-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P85)/A85)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A85*12)^'Cost Curves'!$D$23))/($A85*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A85-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P85)/'Graph Data'!A85)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A85*12)^'Cost Curves'!$D$23))/($A85*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P85)/'Graph Data'!A85)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A85*12)^'Cost Curves'!$D$23))/($A85*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$119*'Rate Design'!$J$119)+('Rate Design'!$D$120*'Rate Design'!$J$120)+(((A85-('Rate Design'!$D$119+'Rate Design'!$D$120))*'Rate Design'!$J$121)+'Rate Design'!$J$129+$P85))/'Graph Data'!A85)+(((($A21*12)/365)*1)*'Sum-Wint'!$D$22)/(A21*12)","v":{"$error":"#REF!"}},178,{"$f":"IF(AND(A85>$Q$16,A85<$Q$18),$H$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$R$16,A85<$R$18),$I$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$S$16,A85<$S$18),$J$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$T$16,A85<$T$18),$K$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$U$16,A85<$U$18),$L$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$V$16,A85<$V$18),$M$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$W$16,A85<$W$18),$N$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$X$16,A85<$X$18),$O$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$Y$16,A85<$Y$18),$P$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$Z$16,A85<$Z$18),$Q$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$AA$16,A85<$AA$18),$R$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$AB$16,A85<$AB$18),$F$9,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(A85>$AC$16,A85<$AC$18),$G$9,NA())","v":{"$error":"#DIV/0!"}}]
[300000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A86*12)^'Cost Curves'!$D$23))/($A86*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A86*12)^'Cost Curves'!$D$23))/($A86*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A86-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P86)/A86)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A86-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P86)/A86)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A86-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P86)/A86)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A86*12)^'Cost Curves'!$D$23))/($A86*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A86-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P86)/'Graph Data'!A86)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A86*12)^'Cost Curves'!$D$23))/($A86*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P86)/'Graph Data'!A86)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A86*12)^'Cost Curves'!$D$23))/($A86*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$119*'Rate Design'!$J$119)+('Rate Design'!$D$120*'Rate Design'!$J$120)+(((A86-('Rate Design'!$D$119+'Rate Design'!$D$120))*'Rate Design'!$J$121)+'Rate Design'!$J$129+$P86))/'Graph Data'!A86)+(((($A22*12)/365)*1)*'Sum-Wint'!$D$22)/(A22*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[400000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A87*12)^'Cost Curves'!$D$23))/($A87*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A87*12)^'Cost Curves'!$D$23))/($A87*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A87-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P87)/A87)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A87-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P87)/A87)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A87-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P87)/A87)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A87*12)^'Cost Curves'!$D$23))/($A87*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A87-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P87)/'Graph Data'!A87)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A87*12)^'Cost Curves'!$D$23))/($A87*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P87)/'Graph Data'!A87)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A87*12)^'Cost Curves'!$D$23))/($A87*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$119*'Rate Design'!$J$119)+('Rate Design'!$D$120*'Rate Design'!$J$120)+(((A87-('Rate Design'!$D$119+'Rate Design'!$D$120))*'Rate Design'!$J$121)+'Rate Design'!$J$129+$P87))/'Graph Data'!A87)+(((($A23*12)/365)*1)*'Sum-Wint'!$D$22)/(A23*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[500000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A88*12)^'Cost Curves'!$D$23))/($A88*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A88*12)^'Cost Curves'!$D$23))/($A88*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A88-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P88)/A88)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A88-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P88)/A88)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A88-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P88)/A88)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A88*12)^'Cost Curves'!$D$23))/($A88*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A88-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P88)/'Graph Data'!A88)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A88*12)^'Cost Curves'!$D$23))/($A88*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P88)/'Graph Data'!A88)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A88*12)^'Cost Curves'!$D$23))/($A88*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$119*'Rate Design'!$J$119)+('Rate Design'!$D$120*'Rate Design'!$J$120)+(((A88-('Rate Design'!$D$119+'Rate Design'!$D$120))*'Rate Design'!$J$121)+'Rate Design'!$J$129+$P88))/'Graph Data'!A88)+(((($A24*12)/365)*1)*'Sum-Wint'!$D$22)/(A24*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[700000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A89*12)^'Cost Curves'!$D$23))/($A89*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A89*12)^'Cost Curves'!$D$23))/($A89*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A89-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P89)/A89)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A89-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P89)/A89)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A89-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P89)/A89)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A89*12)^'Cost Curves'!$D$23))/($A89*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A89-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P89)/'Graph Data'!A89)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A89*12)^'Cost Curves'!$D$23))/($A89*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P89)/'Graph Data'!A89)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A89*12)^'Cost Curves'!$D$23))/($A89*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$119*'Rate Design'!$J$119)+('Rate Design'!$D$120*'Rate Design'!$J$120)+(((A89-('Rate Design'!$D$119+'Rate Design'!$D$120))*'Rate Design'!$J$121)+'Rate Design'!$J$129+$P89))/'Graph Data'!A89)+(((($A25*12)/365)*1)*'Sum-Wint'!$D$22)/(A25*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]
[1000000,{"$f":"MAX(150,('Cost Curves'!$D$22*($A90*12)^'Cost Curves'!$D$23))/($A90*12)+'Cost Curves'!$F$5+'Sum-Wint'!$C$10","v":{"$error":"#N/A"}},{"$f":"MAX(150,('Cost Curves'!$D$22*($A90*12)^'Cost Curves'!$D$23))/($A90*12)+'Cost Curves'!$F$5+'Cost Curves'!$E$5","v":{"$error":"#N/A"}},null,null,null,{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$3)+('Rate Design'!$D$4*'Rate Design'!$J$4)+(A90-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$5)+$P90)/A90)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$J$7)+('Rate Design'!$D$4*'Rate Design'!$J$8)+(A90-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$J$9)+$P90)/A90)","v":{"$error":"#REF!"}},{"$f":"(((('Rate Design'!$D$3*'Rate Design'!$P$3)+('Rate Design'!$D$4*'Rate Design'!$P$4)+(A90-SUM('Rate Design'!$D$3:$D$4))*'Rate Design'!$P$5)+$P90)/A90)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A90*12)^'Cost Curves'!$D$23))/($A90*12)+'Cost Curves'!$F$6+'Sum-Wint'!$D$11","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$43*'Rate Design'!$J$43)+('Rate Design'!$D$44*'Rate Design'!$J$44)+('Graph Data'!A90-SUM('Rate Design'!$D$43:$D$44))*'Rate Design'!$J$45)+$P90)/'Graph Data'!A90)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A90*12)^'Cost Curves'!$D$23))/($A90*12)+'Cost Curves'!$F$7+'Cost Curves'!$E$7","v":{"$error":"#N/A"}},{"$f":"(((('Rate Design'!$D$67*'Rate Design'!$J$67)+('Rate Design'!$D$68*'Rate Design'!$J$68)+('Graph Data'!$A$79-SUM('Rate Design'!$D$67:$D$68))*'Rate Design'!$J$69)+$P90)/'Graph Data'!A90)","v":{"$error":"#REF!"}},{"$f":"(('Cost Curves'!$D$22*($A90*12)^'Cost Curves'!$D$23))/($A90*12)+'Cost Curves'!$F$8+'Cost Curves'!$E$8","v":{"$error":"#N/A"}},{"$f":"((('Rate Design'!$D$119*'Rate Design'!$J$119)+('Rate Design'!$D$120*'Rate Design'!$J$120)+(((A90-('Rate Design'!$D$119+'Rate Design'!$D$120))*'Rate Design'!$J$121)+'Rate Design'!$J$129+$P90))/'Graph Data'!A90)+(((($A26*12)/365)*1)*'Sum-Wint'!$D$22)/(A26*12)","v":{"$error":"#REF!"}},178,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#DIV/0!"}]

{"sheet":"Graph","index":47,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sum-Wint","index":48,"n_rows":24,"n_cols":4,"rows_kept":24,"cut":false,"hidden":false,"merged":[[16,0,16,4],[0,0,0,4],[1,0,1,4]]}
["Calculation of Summer/Winter"]
["Differential"]
[]
[null,"A","B","C"]
[null,null,"GS","FS"]
[1,"Demand cost by class",{"$f":"Functionalization!H339","v":{"$error":"#REF!"}},{"$f":"Functionalization!M339","v":{"$error":"#REF!"}}]
[4,"Winter Dth",{"$f":"'Rate Design'!I3+'Rate Design'!I4+'Rate Design'!I5","v":68755589},{"$f":"'Rate Design'!I43+'Rate Design'!I44+'Rate Design'!I45","v":3475610}]
[6,"Annual Dth",{"$f":"'Rate Design'!I10","v":96104577},{"$f":"'Rate Design'!I50","v":6865887}]
[]
[7,"Demand Cost per Dth",{"$f":"C6/C8","v":{"$error":"#REF!"}},{"$f":"D6/D8","v":{"$error":"#REF!"}}]
[8,"Demand Cost per Winter Dth",{"$f":"C6/C7","v":{"$error":"#REF!"}},{"$f":"D6/D7","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
["Calculation of Transportation Demand Charge"]
[]
[null,"Total TS Demand Cost",{"$f":"Functionalization!O339","v":{"$error":"#REF!"}},{"$f":"C19*D20","v":{"$error":"#REF!"}}]
[null,"TS Daily Contract Demand",null,0.69613358598157127]
[null,"Annual Demand Charge",null,{"$f":"'Rate Design'!I139","v":58204.5}]
[null,null,null,{"$f":"ROUND(D19/D21,2)","v":{"$error":"#REF!"}}]
[]
[null,"Monthly Demand Charge",{"$f":"ROUND(D22/12,2)","v":{"$error":"#REF!"}}]

{"sheet":"Rules","index":49,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Rate Design Rules"]
[null,null,null,null,null,"Proposed"]
["GS","Summer","Summer / Winter Differential (as Constant $ per Dth)",null,null,{"$f":"'Sum-Wint'!C11","v":{"$error":"#REF!"}}]
[]
[null,"Block 2","1st / 2nd Block Diferential (as Constant $ per Dth)",null,null,0.6]
[]
[null,"Block 3","2nd / 3rd Block Diferential (as Constant $ per Dth)",null,null,0.45]
[]
["FS","Block 2","1st / 2nd Block Diferential (as Constant $ per Dth)",null,null,0.6]
[]
[null,"Block 3","2nd / 3rd Block Diferential (as Constant $ per Dth)",null,null,0.05]
[]
[null,"Summer","Summer / Winter Differential (as Constant $ per Dth)",null,null,{"$f":"'Sum-Wint'!D11","v":{"$error":"#REF!"}}]
[]
["IS","Block 2","1st / 2nd Block Diferential (as Constant $ per Dth)",null,null,0.2]
[]
[null,"Block 3","2nd / 3rd Block Diferential (as Constant $ per Dth)",null,null,0.05]
[]
["FT1","Block 2","1st / 2nd Block Diferential (as Constant $ per Dth)",null,null,0.06]
[]
[null,"Block 3","2nd / 3rd Block Diferential (as Constant $ per Dth)",null,null,0.06]
[]
[null,"Block 4","3rd / 4th Block Diferential (as Constant $ per Dth)",null,null,0.1]
[]
["TS","Block 2","1st / 2nd Block Diferential (as Constant $ per Dth)",null,null,3.5000000000000003E-2]
[]
[null,"Block 3","2nd / 3rd Block Diferential (as Constant $ per Dth)",null,null,0.03]
[]
[null,"Block 4","3rd / 4th Block Diferential (as Constant $ per Dth)",null,null,0.02]
[]
["E-1","Block 1","% Overall increase to COS",null,null,{"$f":"Functionalization!$G$104","v":{"$error":"#N/A"}}]

{"sheet":"Block_Out FT1(N) Temp(E)","index":50,"n_rows":435,"n_cols":28,"rows_kept":435,"cut":false,"hidden":false,"merged":[]}
[]
[null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
["Season","Month","St","Rate","Cust","Dth","SIF","BSF","BSF CHARGES","BSF1","BSF2","BSF3","BSF4","UNK 4","UNK 5","UNK 6","UNK 7","UNK 8","UNK 9","Blk 1","Blk 2","Blk 3","Blk 4","Blk 5","A","B","C","TS Demand"]
[{"$f":"IF(B4=1,\"Winter\",IF(B4=2,\"Winter\",IF(B4=3,\"Winter\",IF(B4=11,\"Winter\",IF(B4=12,\"Winter\",\"Summer\")))))","v":"Winter"},1,"UT","GS  ",883424,17740318,0,0,0,0,0,0,0,0,0,0,0,0,0,13555626,1894893,2289799,0,0,0,0,0,0]
[{"$f":"IF(B5=1,\"Winter\",IF(B5=2,\"Winter\",IF(B5=3,\"Winter\",IF(B5=11,\"Winter\",IF(B5=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"UT","GS  ",883424,13911065,0,0,0,0,0,0,0,0,0,0,0,0,0,10833302,1471369,1606394,0,0,0,0,0,0]
["Winter",3,"UT","GS  ",883424,10020918,0,0,0,0,0,0,0,0,0,0,0,0,0,7950722,1041082,1029114,0,0,0,0,0,0]
["Summer",4,"UT","GS  ",883424,7640954,0,0,0,0,0,0,0,0,0,0,0,0,0,6140925,777825,722204,0,0,0,0,0,0]
["Summer",5,"UT","GS  ",883424,3810069,0,0,0,0,0,0,0,0,0,0,0,0,0,3175499,354065,280505,0,0,0,0,0,0]
["Summer",6,"UT","GS  ",883424,2700323,0,0,0,0,0,0,0,0,0,0,0,0,0,2308251,231306,160766,0,0,0,0,0,0]
["Summer",7,"UT","GS  ",883424,2328716,0,0,0,0,0,0,0,0,0,0,0,0,0,2017312,190200,121204,0,0,0,0,0,0]
["Summer",8,"UT","GS  ",883424,2180824,0,0,0,0,0,0,0,0,0,0,0,0,0,1901462,173840,105522,0,0,0,0,0,0]
["Summer",9,"UT","GS  ",883424,3051384,0,0,0,0,0,0,0,0,0,0,0,0,0,2582878,270140,198366,0,0,0,0,0,0]
["Summer",10,"UT","GS  ",883424,5802818,0,0,0,0,0,0,0,0,0,0,0,0,0,4724650,574498,503670,0,0,0,0,0,0]
["Winter",11,"UT","GS  ",883424,10062903,0,0,0,0,0,0,0,0,0,0,0,0,0,7982366,1045726,1034811,0,0,0,0,0,0]
["Winter",12,"UT","GS  ",883424,14537065,0,0,0,0,0,0,0,0,0,0,0,0,0,11286814,1540608,1709643,0,0,0,0,0,0]
["Winter",1,"WY","GS  ",26864,567996,0,0,0,0,0,0,0,0,0,0,0,0,0,428679,139317,0,0,0,0,0,0,0]
["Winter",2,"WY","GS  ",26864,503465,0,0,0,0,0,0,0,0,0,0,0,0,0,384597,118868,0,0,0,0,0,0,0]
["Winter",3,"WY","GS  ",26864,414602,0,0,0,0,0,0,0,0,0,0,0,0,0,322006,92596,0,0,0,0,0,0,0]
["Summer",4,"WY","GS  ",26864,296249,0,0,0,0,0,0,0,0,0,0,0,0,0,235726,60523,0,0,0,0,0,0,0]
["Summer",5,"WY","GS  ",26864,186461,0,0,0,0,0,0,0,0,0,0,0,0,0,153372,33089,0,0,0,0,0,0,0]
["Summer",6,"WY","GS  ",26864,107209,0,0,0,0,0,0,0,0,0,0,0,0,0,92963,14246,0,0,0,0,0,0,0]
["Summer",7,"WY","GS  ",26864,78148,0,0,0,0,0,0,0,0,0,0,0,0,0,70678,7470,0,0,0,0,0,0,0]
["Summer",8,"WY","GS  ",26864,67106,0,0,0,0,0,0,0,0,0,0,0,0,0,62197,4909,0,0,0,0,0,0,0]
["Summer",9,"WY","GS  ",26864,102419,0,0,0,0,0,0,0,0,0,0,0,0,0,89294,13125,0,0,0,0,0,0,0]
["Summer",10,"WY","GS  ",26864,218185,0,0,0,0,0,0,0,0,0,0,0,0,0,177354,40831,0,0,0,0,0,0,0]
["Winter",11,"WY","GS  ",26864,377519,0,0,0,0,0,0,0,0,0,0,0,0,0,295301,82218,0,0,0,0,0,0,0]
["Winter",12,"WY","GS  ",26864,515959,0,0,0,0,0,0,0,0,0,0,0,0,0,393226,122733,0,0,0,0,0,0,0]
["Winter",1,"UT","FS  ",672,813732,0,0,44514,45,146,541,47,35,0,0,0,0,0,129570,390203,293959,0,0,0,0,0,0]
["Winter",2,"UT","FS  ",672,685859,0,0,44514,45,146,541,47,35,0,0,0,0,0,126908,335473,223478,0,0,0,0,0,0]
["Winter",3,"UT","FS  ",672,572042,0,0,44514,45,146,541,47,35,0,0,0,0,0,123378,285465,163199,0,0,0,0,0,0]
["Summer",4,"UT","FS  ",672,544029,0,0,44514,45,146,541,47,35,0,0,0,0,0,122290,272989,148750,0,0,0,0,0,0]
["Summer",5,"UT","FS  ",672,458653,0,0,44514,45,146,541,47,35,0,0,0,0,0,118309,234596,105748,0,0,0,0,0,0]
["Summer",6,"UT","FS  ",672,442851,0,0,44514,45,146,541,47,35,0,0,0,0,0,117449,227433,97969,0,0,0,0,0,0]
["Summer",7,"UT","FS  ",672,419515,0,0,44514,45,146,541,47,35,0,0,0,0,0,116100,216825,86590,0,0,0,0,0,0]
["Summer",8,"UT","FS  ",672,434853,0,0,44514,45,146,541,47,35,0,0,0,0,0,116997,223801,94055,0,0,0,0,0,0]
["Summer",9,"UT","FS  ",672,515589,0,0,44514,45,146,541,47,35,0,0,0,0,0,121081,260260,134248,0,0,0,0,0,0]
["Summer",10,"UT","FS  ",672,588938,0,0,44514,45,146,541,47,35,0,0,0,0,0,123988,292959,171991,0,0,0,0,0,0]
["Winter",11,"UT","FS  ",672,638707,0,0,44514,45,146,541,47,35,0,0,0,0,0,125603,314894,198210,0,0,0,0,0,0]
["Winter",12,"UT","FS  ",672,695373,0,0,44514,45,146,541,47,35,0,0,0,0,0,127148,339600,228625,0,0,0,0,0,0]
["Winter",1,"UT","IS  ",75,147883,0,0,12143,1,3,49,32,9,0,0,0,0,0,78921,65788,3174,0,0,0,0,0,0]
["Winter",2,"UT","IS  ",75,136408,0,0,12143,1,3,49,32,9,0,0,0,0,0,73700,58710,3998,0,0,0,0,0,0]
["Winter",3,"UT","IS  ",75,128652,0,0,12143,1,3,49,32,9,0,0,0,0,0,70032,53925,4695,0,0,0,0,0,0]
["Summer",4,"UT","IS  ",75,128171,0,0,12143,1,3,49,32,9,0,0,0,0,0,69800,53628,4743,0,0,0,0,0,0]
["Summer",5,"UT","IS  ",75,131307,0,0,12143,1,3,49,32,9,0,0,0,0,0,71300,55563,4444,0,0,0,0,0,0]
["Summer",6,"UT","IS  ",75,118608,0,0,12143,1,3,49,32,9,0,0,0,0,0,65117,47725,5766,0,0,0,0,0,0]
["Summer",7,"UT","IS  ",75,160664,0,0,12143,1,3,49,32,9,0,0,0,0,0,84440,73667,2557,0,0,0,0,0,0]
["Summer",8,"UT","IS  ",75,205412,0,0,12143,1,3,49,32,9,0,0,0,0,0,101285,101210,2917,0,0,0,0,0,0]
["Summer",9,"UT","IS  ",75,172646,0,0,12143,1,3,49,32,9,0,0,0,0,0,89327,81049,2270,0,0,0,0,0,0]
["Summer",10,"UT","IS  ",75,181736,0,0,12143,1,3,49,32,9,0,0,0,0,0,92849,86646,2241,0,0,0,0,0,0]
["Winter",11,"UT","IS  ",75,146391,0,0,12143,1,3,49,32,9,0,0,0,0,0,78256,64868,3267,0,0,0,0,0,0]
["Winter",12,"UT","IS  ",75,155416,0,0,12143,1,3,49,32,9,0,0,0,0,0,82212,70433,2771,0,0,0,0,0,0]
["Winter",1,"UT","FT1 ",1,43652,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33652,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,39428,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,29428,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,43652,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33652,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,41796,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,31796,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,43189,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33189,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,219553,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,97053,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,205020,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,82520,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,211954,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,89454,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,180319,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,57819,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,169385,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,46885,0,0,0,1,0,0]
[{"$f":"IF(B69=1,\"Winter\",IF(B69=2,\"Winter\",IF(B69=3,\"Winter\",IF(B69=11,\"Winter\",IF(B69=12,\"Winter\",\"Summer\")))))","v":"Summer"},6,"UT","FT1 ",1,157702,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,35202,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,166855,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,44355,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,182189,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,59689,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,178200,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,55700,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,176005,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,53505,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,215394,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,92894,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,227840,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,105340,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,16391,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,6391,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,15306,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,5306,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,15823,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,5823,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,13462,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3462,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,12645,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,2645,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,11773,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,1773,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,12456,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,2456,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,13601,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3601,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,13303,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3303,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,13140,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3140,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,16080,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,6080,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,17009,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,7009,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,329238,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,206738,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,237964,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,115464,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,171348,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,48848,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,141628,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,19128,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,325015,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,202515,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,334915,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,212415,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,471317,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,348817,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,503706,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,381206,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,437238,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,314738,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,440100,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,317600,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,378819,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,256319,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,278367,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,155867,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,284195,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,161695,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,205409,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,82909,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,147906,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,25406,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,122252,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112252,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,280550,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,158050,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,289095,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,166595,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,406837,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,284337,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,434794,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,312294,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,377420,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,254920,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,379890,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,257390,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,326993,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,204493,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,240284,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,117784,0,0,0,0,1,0]
["Winter",1,"UT","FT1L",1,1862163,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1262163,0,0,0,0,0]
["Winter",2,"UT","FT1L",1,1720005,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1120005,0,0,0,0,0]
["Winter",3,"UT","FT1L",1,1758950,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1158950,0,0,0,0,0]
["Summer",4,"UT","FT1L",1,1358472,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,758472,0,0,0,0,0]
["Summer",5,"UT","FT1L",1,1473530,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,873530,0,0,0,0,0]
["Summer",6,"UT","FT1L",1,1231166,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,631166,0,0,0,0,0]
["Summer",7,"UT","FT1L",1,1447811,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,847811,0,0,0,0,0]
["Summer",8,"UT","FT1L",1,1640967,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1040967,0,0,0,0,0]
["Summer",9,"UT","FT1L",1,2027722,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1427722,0,0,0,0,0]
["Summer",10,"UT","FT1L",1,1170012,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,570012,0,0,0,0,0]
["Winter",11,"UT","FT1L",1,1547705,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,947705,0,0,0,0,0]
["Winter",12,"UT","FT1L",1,1601199,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1001199,0,0,0,0,0]
["Winter",1,"UT","FT2C",1,12060,0,567,244,0,0,0,1,1,0,0,0,0,0,12060,0,0,0,0,0,1,0,0]
["Winter",2,"UT","FT2C",1,7094,0,567,244,0,0,0,1,1,0,0,0,0,0,7094,0,0,0,0,0,1,0,0]
["Winter",3,"UT","FT2C",1,13968,0,567,244,0,0,0,1,1,0,0,0,0,0,13968,0,0,0,0,0,1,0,0]
["Summer",4,"UT","FT2C",1,14189,0,567,244,0,0,0,1,1,0,0,0,0,0,14189,0,0,0,0,0,1,0,0]
["Summer",5,"UT","FT2C",1,13798,0,567,244,0,0,0,1,1,0,0,0,0,0,13798,0,0,0,0,0,1,0,0]
["Summer",6,"UT","FT2C",1,4218,0,567,244,0,0,0,1,1,0,0,0,0,0,4218,0,0,0,0,0,1,0,0]
["Summer",7,"UT","FT2C",1,7352,0,567,244,0,0,0,1,1,0,0,0,0,0,7352,0,0,0,0,0,1,0,0]
["Summer",8,"UT","FT2C",1,8532,0,567,244,0,0,0,1,1,0,0,0,0,0,8532,0,0,0,0,0,1,0,0]
["Summer",9,"UT","FT2C",1,10067,0,567,244,0,0,0,1,1,0,0,0,0,0,10067,0,0,0,0,0,1,0,0]
[{"$f":"IF(B133=1,\"Winter\",IF(B133=2,\"Winter\",IF(B133=3,\"Winter\",IF(B133=11,\"Winter\",IF(B133=12,\"Winter\",\"Summer\")))))","v":"Summer"},10,"UT","FT2C",1,14782,0,567,244,0,0,0,1,1,0,0,0,0,0,14782,0,0,0,0,0,1,0,0]
["Winter",11,"UT","FT2C",1,17814,0,567,244,0,0,0,1,1,0,0,0,0,0,17814,0,0,0,0,0,1,0,0]
["Winter",12,"UT","FT2C",1,16151,0,567,244,0,0,0,1,1,0,0,0,0,0,16151,0,0,0,0,0,1,0,0]
["Winter",1,"UT","MT  ",1,2206,0,188,244,0,0,0,1,1,0,0,0,0,0,2206,0,0,0,0,0,0,1,250]
["Winter",2,"UT","MT  ",1,3248,0,188,244,0,0,0,1,1,0,0,0,0,0,3248,0,0,0,0,0,0,1,250]
["Winter",3,"UT","MT  ",1,3664,0,188,244,0,0,0,1,1,0,0,0,0,0,3664,0,0,0,0,0,0,1,250]
["Summer",4,"UT","MT  ",1,1789,0,188,244,0,0,0,1,1,0,0,0,0,0,1789,0,0,0,0,0,0,1,250]
["Summer",5,"UT","MT  ",1,1014,0,188,244,0,0,0,1,1,0,0,0,0,0,1014,0,0,0,0,0,0,1,250]
["Summer",6,"UT","MT  ",1,1592,0,188,244,0,0,0,1,1,0,0,0,0,0,1592,0,0,0,0,0,0,1,250]
["Summer",7,"UT","MT  ",1,856,0,188,244,0,0,0,1,1,0,0,0,0,0,856,0,0,0,0,0,0,1,250]
["Summer",8,"UT","MT  ",1,865,0,188,244,0,0,0,1,1,0,0,0,0,0,865,0,0,0,0,0,0,1,250]
["Summer",9,"UT","MT  ",1,930,0,188,244,0,0,0,1,1,0,0,0,0,0,930,0,0,0,0,0,0,1,250]
["Summer",10,"UT","MT  ",1,1602,0,188,244,0,0,0,1,1,0,0,0,0,0,1602,0,0,0,0,0,0,1,250]
["Winter",11,"UT","MT  ",1,1673,0,188,244,0,0,0,1,1,0,0,0,0,0,1673,0,0,0,0,0,0,1,250]
["Winter",12,"UT","MT  ",1,3454,0,188,244,0,0,0,1,1,0,0,0,0,0,3454,0,0,0,0,0,0,1,250]
["Winter",1,"UT","TS  ",118,2898209,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1233493,958149,703487,3080,0,0,90,28,37772]
["Winter",2,"UT","TS  ",118,2331534,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1106036,745024,479119,1355,0,0,90,28,37772]
["Winter",3,"UT","TS  ",118,2377607,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1116735,762384,497362,1126,0,0,90,28,37772]
["Summer",4,"UT","TS  ",118,2087789,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1048464,653104,382604,3617,0,0,90,28,37772]
["Summer",5,"UT","TS  ",118,2062318,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1042355,643491,372518,3954,0,0,90,28,37772]
["Summer",6,"UT","TS  ",118,2154307,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1064336,678202,408943,2826,0,0,90,28,37772]
["Summer",7,"UT","TS  ",118,2083308,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1047391,651413,380830,3674,0,0,90,28,37772]
["Summer",8,"UT","TS  ",118,2234054,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1083206,708279,440521,2048,0,0,90,28,37772]
["Summer",9,"UT","TS  ",118,2198849,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1074897,695003,426581,2368,0,0,90,28,37772]
["Summer",10,"UT","TS  ",118,2420453,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1126632,778523,514327,971,0,0,90,28,37772]
["Winter",11,"UT","TS  ",118,2354563,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1111391,753702,488238,1232,0,0,90,28,37772]
["Winter",12,"UT","TS  ",118,2777364,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1207075,912775,655642,1872,0,0,90,28,37772]
["Winter",1,"UT","TS  ",1,16266,0,375,274,0,0,0,1,1,0,0,0,0,0,16266,0,0,0,0,0,1,0,897]
["Winter",2,"UT","TS  ",1,12599,0,375,274,0,0,0,1,1,0,0,0,0,0,12599,0,0,0,0,0,1,0,897]
["Winter",3,"UT","TS  ",1,13975,0,375,274,0,0,0,1,1,0,0,0,0,0,13975,0,0,0,0,0,1,0,897]
["Summer",4,"UT","TS  ",1,14397,0,375,274,0,0,0,1,1,0,0,0,0,0,14397,0,0,0,0,0,1,0,897]
["Summer",5,"UT","TS  ",1,16084,0,375,274,0,0,0,1,1,0,0,0,0,0,16084,0,0,0,0,0,1,0,897]
["Summer",6,"UT","TS  ",1,17189,0,375,274,0,0,0,1,1,0,0,0,0,0,17189,0,0,0,0,0,1,0,897]
["Summer",7,"UT","TS  ",1,12888,0,375,274,0,0,0,1,1,0,0,0,0,0,12888,0,0,0,0,0,1,0,897]
["Summer",8,"UT","TS  ",1,14888,0,375,274,0,0,0,1,1,0,0,0,0,0,14888,0,0,0,0,0,1,0,897]
["Summer",9,"UT","TS  ",1,10859,0,375,274,0,0,0,1,1,0,0,0,0,0,10859,0,0,0,0,0,1,0,897]
["Summer",10,"UT","TS  ",1,11271,0,375,274,0,0,0,1,1,0,0,0,0,0,11271,0,0,0,0,0,1,0,897]
["Winter",11,"UT","TS  ",1,12915,0,375,274,0,0,0,1,1,0,0,0,0,0,12915,0,0,0,0,0,1,0,897]
["Winter",12,"UT","TS  ",1,17270,0,375,274,0,0,0,1,1,0,0,0,0,0,17270,0,0,0,0,0,1,0,897]
["Winter",1,"UT","TS  ",1,29220,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,9220,0,0,0,0,1,0,735]
["Winter",2,"UT","TS  ",1,25381,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,5381,0,0,0,0,1,0,735]
["Winter",3,"UT","TS  ",1,23062,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,3062,0,0,0,0,1,0,735]
["Summer",4,"UT","TS  ",1,19576,0,375,274,0,0,0,1,1,0,0,0,0,0,19576,0,0,0,0,0,1,0,735]
["Summer",5,"UT","TS  ",1,17757,0,375,274,0,0,0,1,1,0,0,0,0,0,17757,0,0,0,0,0,1,0,735]
["Summer",6,"UT","TS  ",1,17907,0,375,274,0,0,0,1,1,0,0,0,0,0,17907,0,0,0,0,0,1,0,735]
["Summer",7,"UT","TS  ",1,13183,0,375,274,0,0,0,1,1,0,0,0,0,0,13183,0,0,0,0,0,1,0,735]
["Summer",8,"UT","TS  ",1,15016,0,375,274,0,0,0,1,1,0,0,0,0,0,15016,0,0,0,0,0,1,0,735]
["Summer",9,"UT","TS  ",1,14683,0,375,274,0,0,0,1,1,0,0,0,0,0,14683,0,0,0,0,0,1,0,735]
["Summer",10,"UT","TS  ",1,20107,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,107,0,0,0,0,1,0,735]
["Winter",11,"UT","TS  ",1,19876,0,375,274,0,0,0,1,1,0,0,0,0,0,19876,0,0,0,0,0,1,0,735]
["Winter",12,"UT","TS  ",1,23814,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,3814,0,0,0,0,1,0,735]
["Winter",1,"UT","TS  ",1,17672,0,188,274,0,0,0,1,1,0,0,0,0,0,17672,0,0,0,0,0,0,1,735]
["Winter",2,"UT","TS  ",1,15350,0,188,274,0,0,0,1,1,0,0,0,0,0,15350,0,0,0,0,0,0,1,735]
["Winter",3,"UT","TS  ",1,13948,0,188,274,0,0,0,1,1,0,0,0,0,0,13948,0,0,0,0,0,0,1,735]
["Summer",4,"UT","TS  ",1,11840,0,188,274,0,0,0,1,1,0,0,0,0,0,11840,0,0,0,0,0,0,1,735]
["Summer",5,"UT","TS  ",1,10739,0,188,274,0,0,0,1,1,0,0,0,0,0,10739,0,0,0,0,0,0,1,735]
["Summer",6,"UT","TS  ",1,10830,0,188,274,0,0,0,1,1,0,0,0,0,0,10830,0,0,0,0,0,0,1,735]
["Summer",7,"UT","TS  ",1,7973,0,188,274,0,0,0,1,1,0,0,0,0,0,7973,0,0,0,0,0,0,1,735]
["Summer",8,"UT","TS  ",1,9082,0,188,274,0,0,0,1,1,0,0,0,0,0,9082,0,0,0,0,0,0,1,735]
["Summer",9,"UT","TS  ",1,8880,0,188,274,0,0,0,1,1,0,0,0,0,0,8880,0,0,0,0,0,0,1,735]
["Summer",10,"UT","TS  ",1,12161,0,188,274,0,0,0,1,1,0,0,0,0,0,12161,0,0,0,0,0,0,1,735]
["Winter",11,"UT","TS  ",1,12021,0,188,274,0,0,0,1,1,0,0,0,0,0,12021,0,0,0,0,0,0,1,735]
["Winter",12,"UT","TS  ",1,14403,0,188,274,0,0,0,1,1,0,0,0,0,0,14403,0,0,0,0,0,0,1,735]
["Winter",1,"UT","TS  ",1,14054,0,188,274,0,0,0,1,1,0,0,0,0,0,14054,0,0,0,0,0,0,1,735]
[{"$f":"IF(B197=1,\"Winter\",IF(B197=2,\"Winter\",IF(B197=3,\"Winter\",IF(B197=11,\"Winter\",IF(B197=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"UT","TS  ",1,12207,0,188,274,0,0,0,1,1,0,0,0,0,0,12207,0,0,0,0,0,0,1,735]
["Winter",3,"UT","TS  ",1,11092,0,188,274,0,0,0,1,1,0,0,0,0,0,11092,0,0,0,0,0,0,1,735]
["Summer",4,"UT","TS  ",1,9416,0,188,274,0,0,0,1,1,0,0,0,0,0,9416,0,0,0,0,0,0,1,735]
["Summer",5,"UT","TS  ",1,8541,0,188,274,0,0,0,1,1,0,0,0,0,0,8541,0,0,0,0,0,0,1,735]
["Summer",6,"UT","TS  ",1,8613,0,188,274,0,0,0,1,1,0,0,0,0,0,8613,0,0,0,0,0,0,1,735]
["Summer",7,"UT","TS  ",1,6341,0,188,274,0,0,0,1,1,0,0,0,0,0,6341,0,0,0,0,0,0,1,735]
["Summer",8,"UT","TS  ",1,7222,0,188,274,0,0,0,1,1,0,0,0,0,0,7222,0,0,0,0,0,0,1,735]
["Summer",9,"UT","TS  ",1,7062,0,188,274,0,0,0,1,1,0,0,0,0,0,7062,0,0,0,0,0,0,1,735]
["Summer",10,"UT","TS  ",1,9671,0,188,274,0,0,0,1,1,0,0,0,0,0,9671,0,0,0,0,0,0,1,735]
["Winter",11,"UT","TS  ",1,9560,0,188,274,0,0,0,1,1,0,0,0,0,0,9560,0,0,0,0,0,0,1,735]
["Winter",12,"UT","TS  ",1,11454,0,188,274,0,0,0,1,1,0,0,0,0,0,11454,0,0,0,0,0,0,1,735]
["Winter",1,"UT","TS  ",1,10258,0,375,279,1,0,0,1,2,0,0,0,0,0,10258,0,0,0,0,0,1,0,329]
["Winter",2,"UT","TS  ",1,9190,0,375,279,1,0,0,1,2,0,0,0,0,0,9190,0,0,0,0,0,1,0,329]
["Winter",3,"UT","TS  ",1,10112,0,375,279,1,0,0,1,2,0,0,0,0,0,10112,0,0,0,0,0,1,0,329]
["Summer",4,"UT","TS  ",1,9358,0,375,279,1,0,0,1,2,0,0,0,0,0,9358,0,0,0,0,0,1,0,329]
["Summer",5,"UT","TS  ",1,10131,0,375,279,1,0,0,1,2,0,0,0,0,0,10131,0,0,0,0,0,1,0,329]
["Summer",6,"UT","TS  ",1,9506,0,375,279,1,0,0,1,2,0,0,0,0,0,9506,0,0,0,0,0,1,0,329]
["Summer",7,"UT","TS  ",1,9932,0,375,279,1,0,0,1,2,0,0,0,0,0,9932,0,0,0,0,0,1,0,329]
["Summer",8,"UT","TS  ",1,9397,0,375,279,1,0,0,1,2,0,0,0,0,0,9397,0,0,0,0,0,1,0,329]
["Summer",9,"UT","TS  ",1,9539,0,375,279,1,0,0,1,2,0,0,0,0,0,9539,0,0,0,0,0,1,0,329]
["Summer",10,"UT","TS  ",1,8257,0,375,279,1,0,0,1,2,0,0,0,0,0,8257,0,0,0,0,0,1,0,329]
["Winter",11,"UT","TS  ",1,9787,0,375,279,1,0,0,1,2,0,0,0,0,0,9787,0,0,0,0,0,1,0,329]
["Winter",12,"UT","TS  ",1,10150,0,375,279,1,0,0,1,2,0,0,0,0,0,10150,0,0,0,0,0,1,0,329]
["Winter",1,"UT","TS  ",1,81237,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,61237,0,0,0,0,0,1,3100]
["Winter",2,"UT","TS  ",1,67360,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,47360,0,0,0,0,0,1,3100]
["Winter",3,"UT","TS  ",1,66237,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,46237,0,0,0,0,0,1,3100]
["Summer",4,"UT","TS  ",1,54518,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,34518,0,0,0,0,0,1,3100]
["Summer",5,"UT","TS  ",1,45939,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,25939,0,0,0,0,0,1,3100]
["Summer",6,"UT","TS  ",1,28188,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,8188,0,0,0,0,0,1,3100]
["Summer",7,"UT","TS  ",1,25372,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,5372,0,0,0,0,0,1,3100]
["Summer",8,"UT","TS  ",1,10980,0,188,341,0,0,1,1,2,0,0,0,0,0,10980,0,0,0,0,0,0,1,3100]
["Summer",9,"UT","TS  ",1,6118,0,188,341,0,0,1,1,2,0,0,0,0,0,6118,0,0,0,0,0,0,1,3100]
["Summer",10,"UT","TS  ",1,10116,0,188,341,0,0,1,1,2,0,0,0,0,0,10116,0,0,0,0,0,0,1,3100]
["Winter",11,"UT","TS  ",1,52411,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,32411,0,0,0,0,0,1,3100]
["Winter",12,"UT","TS  ",1,77576,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,57576,0,0,0,0,0,1,3100]
["Winter",1,"UT","TS  ",1,37769,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,17769,0,0,0,0,0,1,1700]
["Winter",2,"UT","TS  ",1,34114,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,14114,0,0,0,0,0,1,1700]
["Winter",3,"UT","TS  ",1,36728,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,16728,0,0,0,0,0,1,1700]
["Summer",4,"UT","TS  ",1,34500,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,14500,0,0,0,0,0,1,1700]
["Summer",5,"UT","TS  ",1,19271,0,188,548,0,0,0,2,2,0,0,0,0,0,19271,0,0,0,0,0,0,1,1700]
["Summer",6,"UT","TS  ",1,3554,0,188,548,0,0,0,2,2,0,0,0,0,0,3554,0,0,0,0,0,0,1,1700]
["Summer",7,"UT","TS  ",1,7539,0,188,548,0,0,0,2,2,0,0,0,0,0,7539,0,0,0,0,0,0,1,1700]
["Summer",8,"UT","TS  ",1,1746,0,188,548,0,0,0,2,2,0,0,0,0,0,1746,0,0,0,0,0,0,1,1700]
["Summer",9,"UT","TS  ",1,4100,0,188,548,0,0,0,2,2,0,0,0,0,0,4100,0,0,0,0,0,0,1,1700]
["Summer",10,"UT","TS  ",1,21896,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,1896,0,0,0,0,0,1,1700]
["Winter",11,"UT","TS  ",1,35068,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,15068,0,0,0,0,0,1,1700]
["Winter",12,"UT","TS  ",1,37368,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,17368,0,0,0,0,0,1,1700]
["Winter",1,"UT","TS  ",1,68245,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,48245,0,0,0,0,1,0,1700]
["Winter",2,"UT","TS  ",1,61640,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,41640,0,0,0,0,1,0,1700]
["Winter",3,"UT","TS  ",1,66364,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,46364,0,0,0,0,1,0,1700]
["Summer",4,"UT","TS  ",1,62339,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,42339,0,0,0,0,1,0,1700]
["Summer",5,"UT","TS  ",1,34821,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,14821,0,0,0,0,1,0,1700]
["Summer",6,"UT","TS  ",1,6421,0,375,341,0,0,1,1,2,0,0,0,0,0,6421,0,0,0,0,0,1,0,1700]
["Summer",7,"UT","TS  ",1,13622,0,375,341,0,0,1,1,2,0,0,0,0,0,13622,0,0,0,0,0,1,0,1700]
["Summer",8,"UT","TS  ",1,3155,0,375,341,0,0,1,1,2,0,0,0,0,0,3155,0,0,0,0,0,1,0,1700]
["Summer",9,"UT","TS  ",1,7408,0,375,341,0,0,1,1,2,0,0,0,0,0,7408,0,0,0,0,0,1,0,1700]
["Summer",10,"UT","TS  ",1,39565,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,19565,0,0,0,0,1,0,1700]
["Winter",11,"UT","TS  ",1,63366,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,43366,0,0,0,0,1,0,1700]
["Winter",12,"UT","TS  ",1,67521,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,47521,0,0,0,0,1,0,1700]
["Winter",1,"UT","TS  ",1,17073,0,188,274,0,0,0,1,1,0,0,0,0,0,17073,0,0,0,0,0,0,1,438]
["Winter",2,"UT","TS  ",1,15421,0,188,274,0,0,0,1,1,0,0,0,0,0,15421,0,0,0,0,0,0,1,438]
["Winter",3,"UT","TS  ",1,17073,0,188,274,0,0,0,1,1,0,0,0,0,0,17073,0,0,0,0,0,0,1,438]
["Summer",4,"UT","TS  ",1,24540,0,188,274,0,0,0,1,1,0,0,0,0,0,20000,4540,0,0,0,0,0,1,438]
["Summer",5,"UT","TS  ",1,23263,0,188,274,0,0,0,1,1,0,0,0,0,0,20000,3263,0,0,0,0,0,1,438]
[{"$f":"IF(B261=1,\"Winter\",IF(B261=2,\"Winter\",IF(B261=3,\"Winter\",IF(B261=11,\"Winter\",IF(B261=12,\"Winter\",\"Summer\")))))","v":"Summer"},6,"UT","TS  ",1,18645,0,188,274,0,0,0,1,1,0,0,0,0,0,18645,0,0,0,0,0,0,1,438]
["Summer",7,"UT","TS  ",1,14083,0,188,274,0,0,0,1,1,0,0,0,0,0,14083,0,0,0,0,0,0,1,438]
["Summer",8,"UT","TS  ",1,13896,0,188,274,0,0,0,1,1,0,0,0,0,0,13896,0,0,0,0,0,0,1,438]
["Summer",9,"UT","TS  ",1,16250,0,188,274,0,0,0,1,1,0,0,0,0,0,16250,0,0,0,0,0,0,1,438]
["Summer",10,"UT","TS  ",1,18703,0,188,274,0,0,0,1,1,0,0,0,0,0,18703,0,0,0,0,0,0,1,438]
["Winter",11,"UT","TS  ",1,16347,0,188,274,0,0,0,1,1,0,0,0,0,0,16347,0,0,0,0,0,0,1,438]
["Winter",12,"UT","TS  ",1,16892,0,188,274,0,0,0,1,1,0,0,0,0,0,16892,0,0,0,0,0,0,1,438]
["Winter",1,"UT","TS  ",1,10210,0,375,274,0,0,0,1,1,0,0,0,0,0,10210,0,0,0,0,0,1,0,438]
["Winter",2,"UT","TS  ",1,9222,0,375,274,0,0,0,1,1,0,0,0,0,0,9222,0,0,0,0,0,1,0,438]
["Winter",3,"UT","TS  ",1,10210,0,375,274,0,0,0,1,1,0,0,0,0,0,10210,0,0,0,0,0,1,0,438]
["Summer",4,"UT","TS  ",1,14676,0,375,274,0,0,0,1,1,0,0,0,0,0,14676,0,0,0,0,0,1,0,438]
["Summer",5,"UT","TS  ",1,13912,0,375,274,0,0,0,1,1,0,0,0,0,0,13912,0,0,0,0,0,1,0,438]
["Summer",6,"UT","TS  ",1,11150,0,375,274,0,0,0,1,1,0,0,0,0,0,11150,0,0,0,0,0,1,0,438]
["Summer",7,"UT","TS  ",1,8422,0,375,274,0,0,0,1,1,0,0,0,0,0,8422,0,0,0,0,0,1,0,438]
["Summer",8,"UT","TS  ",1,8310,0,375,274,0,0,0,1,1,0,0,0,0,0,8310,0,0,0,0,0,1,0,438]
["Summer",9,"UT","TS  ",1,9718,0,375,274,0,0,0,1,1,0,0,0,0,0,9718,0,0,0,0,0,1,0,438]
["Summer",10,"UT","TS  ",1,11185,0,375,274,0,0,0,1,1,0,0,0,0,0,11185,0,0,0,0,0,1,0,438]
["Winter",11,"UT","TS  ",1,9776,0,375,274,0,0,0,1,1,0,0,0,0,0,9776,0,0,0,0,0,1,0,438]
["Winter",12,"UT","TS  ",1,10102,0,375,274,0,0,0,1,1,0,0,0,0,0,10102,0,0,0,0,0,1,0,438]
["Winter",1,"UT","TS  ",1,10258,0,375,274,0,0,0,1,1,0,0,0,0,0,10258,0,0,0,0,0,1,0,329]
["Winter",2,"UT","TS  ",1,9266,0,375,274,0,0,0,1,1,0,0,0,0,0,9266,0,0,0,0,0,1,0,329]
["Winter",3,"UT","TS  ",1,10258,0,375,274,0,0,0,1,1,0,0,0,0,0,10258,0,0,0,0,0,1,0,329]
["Summer",4,"UT","TS  ",1,9927,0,375,274,0,0,0,1,1,0,0,0,0,0,9927,0,0,0,0,0,1,0,329]
["Summer",5,"UT","TS  ",1,10245,0,375,274,0,0,0,1,1,0,0,0,0,0,10245,0,0,0,0,0,1,0,329]
["Summer",6,"UT","TS  ",1,9914,0,375,274,0,0,0,1,1,0,0,0,0,0,9914,0,0,0,0,0,1,0,329]
["Summer",7,"UT","TS  ",1,10245,0,375,274,0,0,0,1,1,0,0,0,0,0,10245,0,0,0,0,0,1,0,329]
["Summer",8,"UT","TS  ",1,10245,0,375,274,0,0,0,1,1,0,0,0,0,0,10245,0,0,0,0,0,1,0,329]
["Summer",9,"UT","TS  ",1,9914,0,375,274,0,0,0,1,1,0,0,0,0,0,9914,0,0,0,0,0,1,0,329]
["Summer",10,"UT","TS  ",1,20742,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,742,0,0,0,0,1,0,329]
["Winter",11,"UT","TS  ",1,9355,0,375,274,0,0,0,1,1,0,0,0,0,0,9355,0,0,0,0,0,1,0,329]
["Winter",12,"UT","TS  ",1,10150,0,375,274,0,0,0,1,1,0,0,0,0,0,10150,0,0,0,0,0,1,0,329]
["Winter",1,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Winter",2,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Winter",3,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",4,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",5,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",6,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",7,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",8,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",9,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",10,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",11,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",12,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",1,"WY","FS  ",43,37711,0,0,4069,2,11,35,1,0,0,0,0,0,0,3407,18657,15647,0,0,0,0,0,0]
["Winter",2,"WY","FS  ",43,36801,0,0,4069,2,11,35,1,0,0,0,0,0,0,3404,18336,15061,0,0,0,0,0,0]
["Winter",3,"WY","FS  ",43,28612,0,0,4069,2,11,35,1,0,0,0,0,0,0,3353,15186,10073,0,0,0,0,0,0]
["Summer",4,"WY","FS  ",43,24776,0,0,4069,2,11,35,1,0,0,0,0,0,0,3310,13551,7915,0,0,0,0,0,0]
["Summer",5,"WY","FS  ",43,18243,0,0,4069,2,11,35,1,0,0,0,0,0,0,3184,10550,4509,0,0,0,0,0,0]
["Summer",6,"WY","FS  ",43,14718,0,0,4069,2,11,35,1,0,0,0,0,0,0,3073,8829,2816,0,0,0,0,0,0]
["Summer",7,"WY","FS  ",43,10927,0,0,4069,2,11,35,1,0,0,0,0,0,0,2903,6913,1111,0,0,0,0,0,0]
["Summer",8,"WY","FS  ",43,8958,0,0,4069,2,11,35,1,0,0,0,0,0,0,2789,5894,275,0,0,0,0,0,0]
["Summer",9,"WY","FS  ",43,13506,0,0,4069,2,11,35,1,0,0,0,0,0,0,3025,8223,2258,0,0,0,0,0,0]
["Summer",10,"WY","FS  ",43,18864,0,0,4069,2,11,35,1,0,0,0,0,0,0,3200,10846,4818,0,0,0,0,0,0]
["Winter",11,"WY","FS  ",43,25677,0,0,4069,2,11,35,1,0,0,0,0,0,0,3322,13944,8411,0,0,0,0,0,0]
["Winter",12,"WY","FS  ",43,33859,0,0,4069,2,11,35,1,0,0,0,0,0,0,3390,17259,13210,0,0,0,0,0,0]
["Winter",1,"WY","IS  ",1,169,0,0,555,0,0,0,1,0,0,0,0,0,0,169,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,0,0,0,555,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,0,0,0,555,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,266,0,0,555,0,0,0,1,0,0,0,0,0,0,266,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2145,0,0,555,0,0,0,1,0,0,0,0,0,0,2145,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,3083,0,0,555,0,0,0,1,0,0,0,0,0,0,3083,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,4699,0,0,555,0,0,0,1,0,0,0,0,0,0,4699,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,3757,0,0,555,0,0,0,1,0,0,0,0,0,0,3757,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,4732,0,0,555,0,0,0,1,0,0,0,0,0,0,4732,0,0,0,0,0,1,0,0]
[{"$f":"IF(B325=1,\"Winter\",IF(B325=2,\"Winter\",IF(B325=3,\"Winter\",IF(B325=11,\"Winter\",IF(B325=12,\"Winter\",\"Summer\")))))","v":"Summer"},10,"WY","IS  ",1,3442,0,0,555,0,0,0,1,0,0,0,0,0,0,3442,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,4521,0,0,555,0,0,0,1,0,0,0,0,0,0,4521,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,1954,0,0,555,0,0,0,1,0,0,0,0,0,0,1954,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,3185,0,0,86,0,0,1,0,0,0,0,0,0,0,3185,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,2626,0,0,86,0,0,1,0,0,0,0,0,0,0,2626,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,2803,0,0,86,0,0,1,0,0,0,0,0,0,0,2803,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,2489,0,0,86,0,0,1,0,0,0,0,0,0,0,2489,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2119,0,0,86,0,0,1,0,0,0,0,0,0,0,2119,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,2218,0,0,86,0,0,1,0,0,0,0,0,0,0,2218,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,2157,0,0,86,0,0,1,0,0,0,0,0,0,0,2157,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,1323,0,0,86,0,0,1,0,0,0,0,0,0,0,1323,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,1765,0,0,86,0,0,1,0,0,0,0,0,0,0,1765,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,2190,0,0,86,0,0,1,0,0,0,0,0,0,0,2190,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,1976,0,0,86,0,0,1,0,0,0,0,0,0,0,1976,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,1963,0,0,86,0,0,1,0,0,0,0,0,0,0,1963,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,9030,0,0,86,0,0,1,0,0,0,0,0,0,0,9030,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,9020,0,0,86,0,0,1,0,0,0,0,0,0,0,9020,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,9243,0,0,86,0,0,1,0,0,0,0,0,0,0,9243,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,7267,0,0,86,0,0,1,0,0,0,0,0,0,0,7267,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,6197,0,0,86,0,0,1,0,0,0,0,0,0,0,6197,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,6384,0,0,86,0,0,1,0,0,0,0,0,0,0,6384,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,3326,0,0,86,0,0,1,0,0,0,0,0,0,0,3326,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,3455,0,0,86,0,0,1,0,0,0,0,0,0,0,3455,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,3172,0,0,86,0,0,1,0,0,0,0,0,0,0,3172,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,3484,0,0,86,0,0,1,0,0,0,0,0,0,0,3484,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,5953,0,0,86,0,0,1,0,0,0,0,0,0,0,5953,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,6843,0,0,86,0,0,1,0,0,0,0,0,0,0,6843,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,6246,0,0,555,0,0,0,1,0,0,0,0,0,0,6246,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,6165,0,0,555,0,0,0,1,0,0,0,0,0,0,6165,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,4733,0,0,555,0,0,0,1,0,0,0,0,0,0,4733,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,4024,0,0,555,0,0,0,1,0,0,0,0,0,0,4024,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2394,0,0,555,0,0,0,1,0,0,0,0,0,0,2394,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,1744,0,0,555,0,0,0,1,0,0,0,0,0,0,1744,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,403,0,0,555,0,0,0,1,0,0,0,0,0,0,403,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,256,0,0,555,0,0,0,1,0,0,0,0,0,0,256,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,881,0,0,555,0,0,0,1,0,0,0,0,0,0,881,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,1997,0,0,555,0,0,0,1,0,0,0,0,0,0,1997,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,2893,0,0,555,0,0,0,1,0,0,0,0,0,0,2893,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,4008,0,0,555,0,0,0,1,0,0,0,0,0,0,4008,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IT  ",1,8580,0,667,555,0,0,0,1,0,0,0,0,0,0,8580,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IT  ",1,6461,0,667,555,0,0,0,1,0,0,0,0,0,0,6461,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IT  ",1,6212,0,667,555,0,0,0,1,0,0,0,0,0,0,6212,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IT  ",1,5018,0,667,555,0,0,0,1,0,0,0,0,0,0,5018,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IT  ",1,3130,0,667,555,0,0,0,1,0,0,0,0,0,0,3130,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IT  ",1,2539,0,667,555,0,0,0,1,0,0,0,0,0,0,2539,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IT  ",1,1501,0,667,555,0,0,0,1,0,0,0,0,0,0,1501,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IT  ",1,1443,0,667,555,0,0,0,1,0,0,0,0,0,0,1443,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IT  ",1,1879,0,667,555,0,0,0,1,0,0,0,0,0,0,1879,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IT  ",1,3807,0,667,555,0,0,0,1,0,0,0,0,0,0,3807,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IT  ",1,5204,0,667,555,0,0,0,1,0,0,0,0,0,0,5204,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IT  ",1,7762,0,667,555,0,0,0,1,0,0,0,0,0,0,7762,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IC  ",1,4827,0,0,202,0,0,1,1,0,0,0,0,0,0,4827,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IC  ",1,3859,0,0,202,0,0,1,1,0,0,0,0,0,0,3859,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IC  ",1,3393,0,0,202,0,0,1,1,0,0,0,0,0,0,3393,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IC  ",1,2502,0,0,202,0,0,1,1,0,0,0,0,0,0,2502,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC  ",1,1631,0,0,202,0,0,1,1,0,0,0,0,0,0,1631,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IC  ",1,1187,0,0,202,0,0,1,1,0,0,0,0,0,0,1187,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC  ",1,990,0,0,202,0,0,1,1,0,0,0,0,0,0,990,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC  ",1,1080,0,0,202,0,0,1,1,0,0,0,0,0,0,1080,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC  ",1,1307,0,0,202,0,0,1,1,0,0,0,0,0,0,1307,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC  ",1,1729,0,0,202,0,0,1,1,0,0,0,0,0,0,1729,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC  ",1,2419,0,0,202,0,0,1,1,0,0,0,0,0,0,2419,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IC  ",1,3698,0,0,202,0,0,1,1,0,0,0,0,0,0,3698,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IC1 ",1,30679,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,279,0,0,0,0,1,0,0]
[{"$f":"IF(B389=1,\"Winter\",IF(B389=2,\"Winter\",IF(B389=3,\"Winter\",IF(B389=11,\"Winter\",IF(B389=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"WY","IC1 ",1,33107,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,2707,0,0,0,0,1,0,0]
["Winter",3,"WY","IC1 ",1,17606,0,0,0,0,0,0,3,0,0,0,0,0,0,17606,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IC1 ",1,29081,0,0,0,0,0,0,3,0,0,0,0,0,0,29081,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC1 ",1,45799,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,15399,0,0,0,0,1,0,0]
["Summer",6,"WY","IC1 ",1,10480,0,0,0,0,0,0,3,0,0,0,0,0,0,10480,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC1 ",1,5207,0,0,0,0,0,0,3,0,0,0,0,0,0,5207,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC1 ",1,1976,0,0,0,0,0,0,3,0,0,0,0,0,0,1976,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC1 ",1,4137,0,0,0,0,0,0,3,0,0,0,0,0,0,4137,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC1 ",1,5372,0,0,0,0,0,0,3,0,0,0,0,0,0,5372,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC1 ",1,36295,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,5895,0,0,0,0,1,0,0]
["Winter",12,"WY","IC1 ",1,57399,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,26999,0,0,0,0,1,0,0]
["Winter",1,"WY","IC2 ",1,14087,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,4087,0,0,0,0,1,0,0]
["Winter",2,"WY","IC2 ",1,11434,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,1434,0,0,0,0,1,0,0]
["Winter",3,"WY","IC2 ",1,10586,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,586,0,0,0,0,1,0,0]
["Summer",4,"WY","IC2 ",1,9933,0,567,244,0,0,0,1,0,0,0,0,0,0,9933,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC2 ",1,8965,0,567,244,0,0,0,1,0,0,0,0,0,0,8965,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IC2 ",1,7188,0,567,244,0,0,0,1,0,0,0,0,0,0,7188,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC2 ",1,7367,0,567,244,0,0,0,1,0,0,0,0,0,0,7367,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC2 ",1,5932,0,567,244,0,0,0,1,0,0,0,0,0,0,5932,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC2 ",1,4871,0,567,244,0,0,0,1,0,0,0,0,0,0,4871,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC2 ",1,8915,0,567,244,0,0,0,1,0,0,0,0,0,0,8915,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC2 ",1,11216,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,1216,0,0,0,0,1,0,0]
["Winter",12,"WY","IC2 ",1,12865,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,2865,0,0,0,0,1,0,0]
["Winter",1,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",2,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",3,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",4,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",5,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",6,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",7,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",8,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",9,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",10,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",11,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",12,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",1,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",2,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",3,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",4,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",5,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",6,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",7,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",8,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",9,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",10,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",11,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",12,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]

{"sheet":"Block_Out FT1(E) Temp (E)","index":51,"n_rows":435,"n_cols":28,"rows_kept":435,"cut":false,"hidden":false,"merged":[]}
[]
[null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
["Season","Month","St","Rate","Cust","Dth","SIF","BSF","BSF CHARGES","BSF1","BSF2","BSF3","BSF4","UNK 4","UNK 5","UNK 6","UNK 7","UNK 8","UNK 9","Blk 1","Blk 2","Blk 3","Blk 4","Blk 5","A","B","C","TS Demand"]
[{"$f":"IF(B4=1,\"Winter\",IF(B4=2,\"Winter\",IF(B4=3,\"Winter\",IF(B4=11,\"Winter\",IF(B4=12,\"Winter\",\"Summer\")))))","v":"Winter"},1,"UT","GS  ",883424,17740318,0,0,0,0,0,0,0,0,0,0,0,0,0,13555626,1894893,2289799,0,0,0,0,0,0]
[{"$f":"IF(B5=1,\"Winter\",IF(B5=2,\"Winter\",IF(B5=3,\"Winter\",IF(B5=11,\"Winter\",IF(B5=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"UT","GS  ",883424,13911065,0,0,0,0,0,0,0,0,0,0,0,0,0,10833302,1471369,1606394,0,0,0,0,0,0]
["Winter",3,"UT","GS  ",883424,10020918,0,0,0,0,0,0,0,0,0,0,0,0,0,7950722,1041082,1029114,0,0,0,0,0,0]
["Summer",4,"UT","GS  ",883424,7640954,0,0,0,0,0,0,0,0,0,0,0,0,0,6140925,777825,722204,0,0,0,0,0,0]
["Summer",5,"UT","GS  ",883424,3810069,0,0,0,0,0,0,0,0,0,0,0,0,0,3175499,354065,280505,0,0,0,0,0,0]
["Summer",6,"UT","GS  ",883424,2700323,0,0,0,0,0,0,0,0,0,0,0,0,0,2308251,231306,160766,0,0,0,0,0,0]
["Summer",7,"UT","GS  ",883424,2328716,0,0,0,0,0,0,0,0,0,0,0,0,0,2017312,190200,121204,0,0,0,0,0,0]
["Summer",8,"UT","GS  ",883424,2180824,0,0,0,0,0,0,0,0,0,0,0,0,0,1901462,173840,105522,0,0,0,0,0,0]
["Summer",9,"UT","GS  ",883424,3051384,0,0,0,0,0,0,0,0,0,0,0,0,0,2582878,270140,198366,0,0,0,0,0,0]
["Summer",10,"UT","GS  ",883424,5802818,0,0,0,0,0,0,0,0,0,0,0,0,0,4724650,574498,503670,0,0,0,0,0,0]
["Winter",11,"UT","GS  ",883424,10062903,0,0,0,0,0,0,0,0,0,0,0,0,0,7982366,1045726,1034811,0,0,0,0,0,0]
["Winter",12,"UT","GS  ",883424,14537065,0,0,0,0,0,0,0,0,0,0,0,0,0,11286814,1540608,1709643,0,0,0,0,0,0]
["Winter",1,"WY","GS  ",26864,567996,0,0,0,0,0,0,0,0,0,0,0,0,0,428679,139317,0,0,0,0,0,0,0]
["Winter",2,"WY","GS  ",26864,503465,0,0,0,0,0,0,0,0,0,0,0,0,0,384597,118868,0,0,0,0,0,0,0]
["Winter",3,"WY","GS  ",26864,414602,0,0,0,0,0,0,0,0,0,0,0,0,0,322006,92596,0,0,0,0,0,0,0]
["Summer",4,"WY","GS  ",26864,296249,0,0,0,0,0,0,0,0,0,0,0,0,0,235726,60523,0,0,0,0,0,0,0]
["Summer",5,"WY","GS  ",26864,186461,0,0,0,0,0,0,0,0,0,0,0,0,0,153372,33089,0,0,0,0,0,0,0]
["Summer",6,"WY","GS  ",26864,107209,0,0,0,0,0,0,0,0,0,0,0,0,0,92963,14246,0,0,0,0,0,0,0]
["Summer",7,"WY","GS  ",26864,78148,0,0,0,0,0,0,0,0,0,0,0,0,0,70678,7470,0,0,0,0,0,0,0]
["Summer",8,"WY","GS  ",26864,67106,0,0,0,0,0,0,0,0,0,0,0,0,0,62197,4909,0,0,0,0,0,0,0]
["Summer",9,"WY","GS  ",26864,102419,0,0,0,0,0,0,0,0,0,0,0,0,0,89294,13125,0,0,0,0,0,0,0]
["Summer",10,"WY","GS  ",26864,218185,0,0,0,0,0,0,0,0,0,0,0,0,0,177354,40831,0,0,0,0,0,0,0]
["Winter",11,"WY","GS  ",26864,377519,0,0,0,0,0,0,0,0,0,0,0,0,0,295301,82218,0,0,0,0,0,0,0]
["Winter",12,"WY","GS  ",26864,515959,0,0,0,0,0,0,0,0,0,0,0,0,0,393226,122733,0,0,0,0,0,0,0]
["Winter",1,"UT","FS  ",672,813732,0,0,44514,45,146,541,47,35,0,0,0,0,0,129570,390203,293959,0,0,0,0,0,0]
["Winter",2,"UT","FS  ",672,685859,0,0,44514,45,146,541,47,35,0,0,0,0,0,126908,335473,223478,0,0,0,0,0,0]
["Winter",3,"UT","FS  ",672,572042,0,0,44514,45,146,541,47,35,0,0,0,0,0,123378,285465,163199,0,0,0,0,0,0]
["Summer",4,"UT","FS  ",672,544029,0,0,44514,45,146,541,47,35,0,0,0,0,0,122290,272989,148750,0,0,0,0,0,0]
["Summer",5,"UT","FS  ",672,458653,0,0,44514,45,146,541,47,35,0,0,0,0,0,118309,234596,105748,0,0,0,0,0,0]
["Summer",6,"UT","FS  ",672,442851,0,0,44514,45,146,541,47,35,0,0,0,0,0,117449,227433,97969,0,0,0,0,0,0]
["Summer",7,"UT","FS  ",672,419515,0,0,44514,45,146,541,47,35,0,0,0,0,0,116100,216825,86590,0,0,0,0,0,0]
["Summer",8,"UT","FS  ",672,434853,0,0,44514,45,146,541,47,35,0,0,0,0,0,116997,223801,94055,0,0,0,0,0,0]
["Summer",9,"UT","FS  ",672,515589,0,0,44514,45,146,541,47,35,0,0,0,0,0,121081,260260,134248,0,0,0,0,0,0]
["Summer",10,"UT","FS  ",672,588938,0,0,44514,45,146,541,47,35,0,0,0,0,0,123988,292959,171991,0,0,0,0,0,0]
["Winter",11,"UT","FS  ",672,638707,0,0,44514,45,146,541,47,35,0,0,0,0,0,125603,314894,198210,0,0,0,0,0,0]
["Winter",12,"UT","FS  ",672,695373,0,0,44514,45,146,541,47,35,0,0,0,0,0,127148,339600,228625,0,0,0,0,0,0]
["Winter",1,"UT","IS  ",75,147883,0,0,12143,1,3,49,32,9,0,0,0,0,0,78921,65788,3174,0,0,0,0,0,0]
["Winter",2,"UT","IS  ",75,136408,0,0,12143,1,3,49,32,9,0,0,0,0,0,73700,58710,3998,0,0,0,0,0,0]
["Winter",3,"UT","IS  ",75,128652,0,0,12143,1,3,49,32,9,0,0,0,0,0,70032,53925,4695,0,0,0,0,0,0]
["Summer",4,"UT","IS  ",75,128171,0,0,12143,1,3,49,32,9,0,0,0,0,0,69800,53628,4743,0,0,0,0,0,0]
["Summer",5,"UT","IS  ",75,131307,0,0,12143,1,3,49,32,9,0,0,0,0,0,71300,55563,4444,0,0,0,0,0,0]
["Summer",6,"UT","IS  ",75,118608,0,0,12143,1,3,49,32,9,0,0,0,0,0,65117,47725,5766,0,0,0,0,0,0]
["Summer",7,"UT","IS  ",75,160664,0,0,12143,1,3,49,32,9,0,0,0,0,0,84440,73667,2557,0,0,0,0,0,0]
["Summer",8,"UT","IS  ",75,205412,0,0,12143,1,3,49,32,9,0,0,0,0,0,101285,101210,2917,0,0,0,0,0,0]
["Summer",9,"UT","IS  ",75,172646,0,0,12143,1,3,49,32,9,0,0,0,0,0,89327,81049,2270,0,0,0,0,0,0]
["Summer",10,"UT","IS  ",75,181736,0,0,12143,1,3,49,32,9,0,0,0,0,0,92849,86646,2241,0,0,0,0,0,0]
["Winter",11,"UT","IS  ",75,146391,0,0,12143,1,3,49,32,9,0,0,0,0,0,78256,64868,3267,0,0,0,0,0,0]
["Winter",12,"UT","IS  ",75,155416,0,0,12143,1,3,49,32,9,0,0,0,0,0,82212,70433,2771,0,0,0,0,0,0]
["Winter",1,"UT","FT1 ",1,16266,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,6266,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,12599,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,2599,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,13975,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,3975,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,14397,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,4397,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,16084,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,6084,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,17189,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,7189,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,12888,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,2888,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,14888,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,4888,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,10859,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,859,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,11271,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,1271,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,12915,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,2915,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,17270,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,7270,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,29220,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,19220,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,25381,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,15381,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,23062,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,13062,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,19576,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,9576,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,17757,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,7757,0,0,0,0,1,0,0]
[{"$f":"IF(B69=1,\"Winter\",IF(B69=2,\"Winter\",IF(B69=3,\"Winter\",IF(B69=11,\"Winter\",IF(B69=12,\"Winter\",\"Summer\")))))","v":"Summer"},6,"UT","FT1 ",1,17907,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,7907,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,13183,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,3183,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,15016,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,5016,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,14683,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,4683,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,20107,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,10107,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,19876,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,9876,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,23814,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,13814,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,17672,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,7672,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,15350,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,5350,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,13948,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,3948,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,11840,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,1840,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,10739,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,739,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,10830,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,830,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,7973,0,188,244,0,0,0,1,1,0,0,0,0,0,7973,0,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,9082,0,188,244,0,0,0,1,1,0,0,0,0,0,9082,0,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,8880,0,188,244,0,0,0,1,1,0,0,0,0,0,8880,0,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,12161,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,2161,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,12021,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,2021,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,14403,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,4403,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,14054,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,4054,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,12207,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,2207,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,11092,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,1092,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,9416,0,188,244,0,0,0,1,1,0,0,0,0,0,9416,0,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,8541,0,188,244,0,0,0,1,1,0,0,0,0,0,8541,0,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,8613,0,188,244,0,0,0,1,1,0,0,0,0,0,8613,0,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,6341,0,188,244,0,0,0,1,1,0,0,0,0,0,6341,0,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,7222,0,188,244,0,0,0,1,1,0,0,0,0,0,7222,0,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,7062,0,188,244,0,0,0,1,1,0,0,0,0,0,7062,0,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,9671,0,188,244,0,0,0,1,1,0,0,0,0,0,9671,0,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,9560,0,188,244,0,0,0,1,1,0,0,0,0,0,9560,0,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,11454,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,1454,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,10258,0,375,249,1,0,0,1,2,0,0,0,0,0,10000,258,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,9190,0,375,249,1,0,0,1,2,0,0,0,0,0,9190,0,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,10112,0,375,249,1,0,0,1,2,0,0,0,0,0,10000,112,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,9358,0,375,249,1,0,0,1,2,0,0,0,0,0,9358,0,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,10131,0,375,249,1,0,0,1,2,0,0,0,0,0,10000,131,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,9506,0,375,249,1,0,0,1,2,0,0,0,0,0,9506,0,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,9932,0,375,249,1,0,0,1,2,0,0,0,0,0,9932,0,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,9397,0,375,249,1,0,0,1,2,0,0,0,0,0,9397,0,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,9539,0,375,249,1,0,0,1,2,0,0,0,0,0,9539,0,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,8257,0,375,249,1,0,0,1,2,0,0,0,0,0,8257,0,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,9787,0,375,249,1,0,0,1,2,0,0,0,0,0,9787,0,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,10150,0,375,249,1,0,0,1,2,0,0,0,0,0,10000,150,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,43652,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33652,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,39428,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,29428,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,43652,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33652,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,41796,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,31796,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,43189,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33189,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,219553,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,97053,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,205020,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,82520,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,211954,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,89454,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,180319,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,57819,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,169385,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,46885,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,157702,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,35202,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,166855,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,44355,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,182189,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,59689,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,178200,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,55700,0,0,0,1,0,0]
[{"$f":"IF(B133=1,\"Winter\",IF(B133=2,\"Winter\",IF(B133=3,\"Winter\",IF(B133=11,\"Winter\",IF(B133=12,\"Winter\",\"Summer\")))))","v":"Summer"},10,"UT","FT1 ",1,176005,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,53505,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,215394,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,92894,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,227840,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,105340,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,16391,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,6391,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,15306,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,5306,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,15823,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,5823,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,13462,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3462,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,12645,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,2645,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,11773,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,1773,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,12456,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,2456,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,13601,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3601,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,13303,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3303,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,13140,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3140,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,16080,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,6080,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,17009,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,7009,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,10258,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,258,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,9266,0,375,244,0,0,0,1,1,0,0,0,0,0,9266,0,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,10258,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,258,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,9927,0,375,244,0,0,0,1,1,0,0,0,0,0,9927,0,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,10245,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,245,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,9914,0,375,244,0,0,0,1,1,0,0,0,0,0,9914,0,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,10245,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,245,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,10245,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,245,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,9914,0,375,244,0,0,0,1,1,0,0,0,0,0,9914,0,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,20742,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,10742,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,9355,0,375,244,0,0,0,1,1,0,0,0,0,0,9355,0,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,10150,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,150,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,329238,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,206738,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,237964,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,115464,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,171348,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,48848,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,141628,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,19128,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,325015,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,202515,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,334915,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,212415,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,471317,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,348817,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,503706,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,381206,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,437238,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,314738,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,440100,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,317600,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,378819,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,256319,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,278367,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,155867,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,284195,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,161695,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,205409,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,82909,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,147906,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,25406,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,122252,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112252,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,280550,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,158050,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,289095,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,166595,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,406837,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,284337,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,434794,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,312294,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,377420,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,254920,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,379890,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,257390,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,326993,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,204493,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,240284,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,117784,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,81237,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,71237,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,67360,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,57360,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,66237,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,56237,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,54518,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,44518,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,45939,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,35939,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,28188,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,18188,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,25372,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,15372,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,10980,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,980,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,6118,0,188,299,0,0,1,1,2,0,0,0,0,0,6118,0,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,10116,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,116,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,52411,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,42411,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,77576,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,67576,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,37769,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,27769,0,0,0,0,0,1,0]
[{"$f":"IF(B197=1,\"Winter\",IF(B197=2,\"Winter\",IF(B197=3,\"Winter\",IF(B197=11,\"Winter\",IF(B197=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"UT","FT1 ",1,34114,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,24114,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,36728,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,26728,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,34500,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,24500,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,19271,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,9271,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,3554,0,188,488,0,0,0,2,2,0,0,0,0,0,3554,0,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,7539,0,188,488,0,0,0,2,2,0,0,0,0,0,7539,0,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,1746,0,188,488,0,0,0,2,2,0,0,0,0,0,1746,0,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,4100,0,188,488,0,0,0,2,2,0,0,0,0,0,4100,0,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,21896,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,11896,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,35068,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,25068,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,37368,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,27368,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,68245,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,58245,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,61640,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,51640,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,66364,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,56364,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,62339,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,52339,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,34821,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,24821,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,6421,0,375,299,0,0,1,1,2,0,0,0,0,0,6421,0,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,13622,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,3622,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,3155,0,375,299,0,0,1,1,2,0,0,0,0,0,3155,0,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,7408,0,375,299,0,0,1,1,2,0,0,0,0,0,7408,0,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,39565,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,29565,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,63366,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,53366,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,67521,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,57521,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,17073,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,7073,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,15421,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,5421,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,17073,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,7073,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,24540,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,14540,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,23263,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,13263,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,18645,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,8645,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,14083,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,4083,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,13896,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,3896,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,16250,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,6250,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,18703,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,8703,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,16347,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,6347,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,16892,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,6892,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,10210,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,210,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,9222,0,375,244,0,0,0,1,1,0,0,0,0,0,9222,0,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,10210,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,210,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,14676,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,4676,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,13912,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,3912,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,11150,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,1150,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,8422,0,375,244,0,0,0,1,1,0,0,0,0,0,8422,0,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,8310,0,375,244,0,0,0,1,1,0,0,0,0,0,8310,0,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,9718,0,375,244,0,0,0,1,1,0,0,0,0,0,9718,0,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,11185,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,1185,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,9776,0,375,244,0,0,0,1,1,0,0,0,0,0,9776,0,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,10102,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,102,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1L",1,1862163,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1262163,0,0,0,0,0]
["Winter",2,"UT","FT1L",1,1720005,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1120005,0,0,0,0,0]
["Winter",3,"UT","FT1L",1,1758950,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1158950,0,0,0,0,0]
["Summer",4,"UT","FT1L",1,1358472,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,758472,0,0,0,0,0]
["Summer",5,"UT","FT1L",1,1473530,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,873530,0,0,0,0,0]
["Summer",6,"UT","FT1L",1,1231166,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,631166,0,0,0,0,0]
["Summer",7,"UT","FT1L",1,1447811,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,847811,0,0,0,0,0]
["Summer",8,"UT","FT1L",1,1640967,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1040967,0,0,0,0,0]
["Summer",9,"UT","FT1L",1,2027722,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1427722,0,0,0,0,0]
["Summer",10,"UT","FT1L",1,1170012,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,570012,0,0,0,0,0]
["Winter",11,"UT","FT1L",1,1547705,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,947705,0,0,0,0,0]
["Winter",12,"UT","FT1L",1,1601199,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1001199,0,0,0,0,0]
["Winter",1,"UT","FT2C",1,12060,0,567,244,0,0,0,1,1,0,0,0,0,0,12060,0,0,0,0,0,1,0,0]
["Winter",2,"UT","FT2C",1,7094,0,567,244,0,0,0,1,1,0,0,0,0,0,7094,0,0,0,0,0,1,0,0]
["Winter",3,"UT","FT2C",1,13968,0,567,244,0,0,0,1,1,0,0,0,0,0,13968,0,0,0,0,0,1,0,0]
["Summer",4,"UT","FT2C",1,14189,0,567,244,0,0,0,1,1,0,0,0,0,0,14189,0,0,0,0,0,1,0,0]
["Summer",5,"UT","FT2C",1,13798,0,567,244,0,0,0,1,1,0,0,0,0,0,13798,0,0,0,0,0,1,0,0]
[{"$f":"IF(B261=1,\"Winter\",IF(B261=2,\"Winter\",IF(B261=3,\"Winter\",IF(B261=11,\"Winter\",IF(B261=12,\"Winter\",\"Summer\")))))","v":"Summer"},6,"UT","FT2C",1,4218,0,567,244,0,0,0,1,1,0,0,0,0,0,4218,0,0,0,0,0,1,0,0]
["Summer",7,"UT","FT2C",1,7352,0,567,244,0,0,0,1,1,0,0,0,0,0,7352,0,0,0,0,0,1,0,0]
["Summer",8,"UT","FT2C",1,8532,0,567,244,0,0,0,1,1,0,0,0,0,0,8532,0,0,0,0,0,1,0,0]
["Summer",9,"UT","FT2C",1,10067,0,567,244,0,0,0,1,1,0,0,0,0,0,10067,0,0,0,0,0,1,0,0]
["Summer",10,"UT","FT2C",1,14782,0,567,244,0,0,0,1,1,0,0,0,0,0,14782,0,0,0,0,0,1,0,0]
["Winter",11,"UT","FT2C",1,17814,0,567,244,0,0,0,1,1,0,0,0,0,0,17814,0,0,0,0,0,1,0,0]
["Winter",12,"UT","FT2C",1,16151,0,567,244,0,0,0,1,1,0,0,0,0,0,16151,0,0,0,0,0,1,0,0]
["Winter",1,"UT","MT  ",1,2206,0,188,244,0,0,0,1,1,0,0,0,0,0,2206,0,0,0,0,0,0,1,250]
["Winter",2,"UT","MT  ",1,3248,0,188,244,0,0,0,1,1,0,0,0,0,0,3248,0,0,0,0,0,0,1,250]
["Winter",3,"UT","MT  ",1,3664,0,188,244,0,0,0,1,1,0,0,0,0,0,3664,0,0,0,0,0,0,1,250]
["Summer",4,"UT","MT  ",1,1789,0,188,244,0,0,0,1,1,0,0,0,0,0,1789,0,0,0,0,0,0,1,250]
["Summer",5,"UT","MT  ",1,1014,0,188,244,0,0,0,1,1,0,0,0,0,0,1014,0,0,0,0,0,0,1,250]
["Summer",6,"UT","MT  ",1,1592,0,188,244,0,0,0,1,1,0,0,0,0,0,1592,0,0,0,0,0,0,1,250]
["Summer",7,"UT","MT  ",1,856,0,188,244,0,0,0,1,1,0,0,0,0,0,856,0,0,0,0,0,0,1,250]
["Summer",8,"UT","MT  ",1,865,0,188,244,0,0,0,1,1,0,0,0,0,0,865,0,0,0,0,0,0,1,250]
["Summer",9,"UT","MT  ",1,930,0,188,244,0,0,0,1,1,0,0,0,0,0,930,0,0,0,0,0,0,1,250]
["Summer",10,"UT","MT  ",1,1602,0,188,244,0,0,0,1,1,0,0,0,0,0,1602,0,0,0,0,0,0,1,250]
["Winter",11,"UT","MT  ",1,1673,0,188,244,0,0,0,1,1,0,0,0,0,0,1673,0,0,0,0,0,0,1,250]
["Winter",12,"UT","MT  ",1,3454,0,188,244,0,0,0,1,1,0,0,0,0,0,3454,0,0,0,0,0,0,1,250]
["Winter",1,"UT","TS  ",118,2898209,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1233493,958149,703487,3080,0,0,90,28,37772]
["Winter",2,"UT","TS  ",118,2331534,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1106036,745024,479119,1355,0,0,90,28,37772]
["Winter",3,"UT","TS  ",118,2377607,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1116735,762384,497362,1126,0,0,90,28,37772]
["Summer",4,"UT","TS  ",118,2087789,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1048464,653104,382604,3617,0,0,90,28,37772]
["Summer",5,"UT","TS  ",118,2062318,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1042355,643491,372518,3954,0,0,90,28,37772]
["Summer",6,"UT","TS  ",118,2154307,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1064336,678202,408943,2826,0,0,90,28,37772]
["Summer",7,"UT","TS  ",118,2083308,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1047391,651413,380830,3674,0,0,90,28,37772]
["Summer",8,"UT","TS  ",118,2234054,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1083206,708279,440521,2048,0,0,90,28,37772]
["Summer",9,"UT","TS  ",118,2198849,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1074897,695003,426581,2368,0,0,90,28,37772]
["Summer",10,"UT","TS  ",118,2420453,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1126632,778523,514327,971,0,0,90,28,37772]
["Winter",11,"UT","TS  ",118,2354563,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1111391,753702,488238,1232,0,0,90,28,37772]
["Winter",12,"UT","TS  ",118,2777364,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1207075,912775,655642,1872,0,0,90,28,37772]
["Winter",1,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Winter",2,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Winter",3,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",4,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",5,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",6,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",7,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",8,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",9,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",10,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",11,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",12,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",1,"WY","FS  ",43,37711,0,0,4069,2,11,35,1,0,0,0,0,0,0,3407,18657,15647,0,0,0,0,0,0]
["Winter",2,"WY","FS  ",43,36801,0,0,4069,2,11,35,1,0,0,0,0,0,0,3404,18336,15061,0,0,0,0,0,0]
["Winter",3,"WY","FS  ",43,28612,0,0,4069,2,11,35,1,0,0,0,0,0,0,3353,15186,10073,0,0,0,0,0,0]
["Summer",4,"WY","FS  ",43,24776,0,0,4069,2,11,35,1,0,0,0,0,0,0,3310,13551,7915,0,0,0,0,0,0]
["Summer",5,"WY","FS  ",43,18243,0,0,4069,2,11,35,1,0,0,0,0,0,0,3184,10550,4509,0,0,0,0,0,0]
["Summer",6,"WY","FS  ",43,14718,0,0,4069,2,11,35,1,0,0,0,0,0,0,3073,8829,2816,0,0,0,0,0,0]
["Summer",7,"WY","FS  ",43,10927,0,0,4069,2,11,35,1,0,0,0,0,0,0,2903,6913,1111,0,0,0,0,0,0]
["Summer",8,"WY","FS  ",43,8958,0,0,4069,2,11,35,1,0,0,0,0,0,0,2789,5894,275,0,0,0,0,0,0]
["Summer",9,"WY","FS  ",43,13506,0,0,4069,2,11,35,1,0,0,0,0,0,0,3025,8223,2258,0,0,0,0,0,0]
["Summer",10,"WY","FS  ",43,18864,0,0,4069,2,11,35,1,0,0,0,0,0,0,3200,10846,4818,0,0,0,0,0,0]
["Winter",11,"WY","FS  ",43,25677,0,0,4069,2,11,35,1,0,0,0,0,0,0,3322,13944,8411,0,0,0,0,0,0]
["Winter",12,"WY","FS  ",43,33859,0,0,4069,2,11,35,1,0,0,0,0,0,0,3390,17259,13210,0,0,0,0,0,0]
["Winter",1,"WY","IS  ",1,169,0,0,555,0,0,0,1,0,0,0,0,0,0,169,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,0,0,0,555,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,0,0,0,555,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,266,0,0,555,0,0,0,1,0,0,0,0,0,0,266,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2145,0,0,555,0,0,0,1,0,0,0,0,0,0,2145,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,3083,0,0,555,0,0,0,1,0,0,0,0,0,0,3083,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,4699,0,0,555,0,0,0,1,0,0,0,0,0,0,4699,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,3757,0,0,555,0,0,0,1,0,0,0,0,0,0,3757,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,4732,0,0,555,0,0,0,1,0,0,0,0,0,0,4732,0,0,0,0,0,1,0,0]
[{"$f":"IF(B325=1,\"Winter\",IF(B325=2,\"Winter\",IF(B325=3,\"Winter\",IF(B325=11,\"Winter\",IF(B325=12,\"Winter\",\"Summer\")))))","v":"Summer"},10,"WY","IS  ",1,3442,0,0,555,0,0,0,1,0,0,0,0,0,0,3442,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,4521,0,0,555,0,0,0,1,0,0,0,0,0,0,4521,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,1954,0,0,555,0,0,0,1,0,0,0,0,0,0,1954,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,3185,0,0,86,0,0,1,0,0,0,0,0,0,0,3185,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,2626,0,0,86,0,0,1,0,0,0,0,0,0,0,2626,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,2803,0,0,86,0,0,1,0,0,0,0,0,0,0,2803,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,2489,0,0,86,0,0,1,0,0,0,0,0,0,0,2489,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2119,0,0,86,0,0,1,0,0,0,0,0,0,0,2119,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,2218,0,0,86,0,0,1,0,0,0,0,0,0,0,2218,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,2157,0,0,86,0,0,1,0,0,0,0,0,0,0,2157,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,1323,0,0,86,0,0,1,0,0,0,0,0,0,0,1323,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,1765,0,0,86,0,0,1,0,0,0,0,0,0,0,1765,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,2190,0,0,86,0,0,1,0,0,0,0,0,0,0,2190,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,1976,0,0,86,0,0,1,0,0,0,0,0,0,0,1976,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,1963,0,0,86,0,0,1,0,0,0,0,0,0,0,1963,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,9030,0,0,86,0,0,1,0,0,0,0,0,0,0,9030,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,9020,0,0,86,0,0,1,0,0,0,0,0,0,0,9020,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,9243,0,0,86,0,0,1,0,0,0,0,0,0,0,9243,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,7267,0,0,86,0,0,1,0,0,0,0,0,0,0,7267,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,6197,0,0,86,0,0,1,0,0,0,0,0,0,0,6197,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,6384,0,0,86,0,0,1,0,0,0,0,0,0,0,6384,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,3326,0,0,86,0,0,1,0,0,0,0,0,0,0,3326,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,3455,0,0,86,0,0,1,0,0,0,0,0,0,0,3455,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,3172,0,0,86,0,0,1,0,0,0,0,0,0,0,3172,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,3484,0,0,86,0,0,1,0,0,0,0,0,0,0,3484,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,5953,0,0,86,0,0,1,0,0,0,0,0,0,0,5953,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,6843,0,0,86,0,0,1,0,0,0,0,0,0,0,6843,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,6246,0,0,555,0,0,0,1,0,0,0,0,0,0,6246,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,6165,0,0,555,0,0,0,1,0,0,0,0,0,0,6165,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,4733,0,0,555,0,0,0,1,0,0,0,0,0,0,4733,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,4024,0,0,555,0,0,0,1,0,0,0,0,0,0,4024,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2394,0,0,555,0,0,0,1,0,0,0,0,0,0,2394,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,1744,0,0,555,0,0,0,1,0,0,0,0,0,0,1744,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,403,0,0,555,0,0,0,1,0,0,0,0,0,0,403,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,256,0,0,555,0,0,0,1,0,0,0,0,0,0,256,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,881,0,0,555,0,0,0,1,0,0,0,0,0,0,881,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,1997,0,0,555,0,0,0,1,0,0,0,0,0,0,1997,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,2893,0,0,555,0,0,0,1,0,0,0,0,0,0,2893,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,4008,0,0,555,0,0,0,1,0,0,0,0,0,0,4008,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IT  ",1,8580,0,667,555,0,0,0,1,0,0,0,0,0,0,8580,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IT  ",1,6461,0,667,555,0,0,0,1,0,0,0,0,0,0,6461,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IT  ",1,6212,0,667,555,0,0,0,1,0,0,0,0,0,0,6212,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IT  ",1,5018,0,667,555,0,0,0,1,0,0,0,0,0,0,5018,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IT  ",1,3130,0,667,555,0,0,0,1,0,0,0,0,0,0,3130,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IT  ",1,2539,0,667,555,0,0,0,1,0,0,0,0,0,0,2539,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IT  ",1,1501,0,667,555,0,0,0,1,0,0,0,0,0,0,1501,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IT  ",1,1443,0,667,555,0,0,0,1,0,0,0,0,0,0,1443,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IT  ",1,1879,0,667,555,0,0,0,1,0,0,0,0,0,0,1879,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IT  ",1,3807,0,667,555,0,0,0,1,0,0,0,0,0,0,3807,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IT  ",1,5204,0,667,555,0,0,0,1,0,0,0,0,0,0,5204,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IT  ",1,7762,0,667,555,0,0,0,1,0,0,0,0,0,0,7762,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IC  ",1,4827,0,0,202,0,0,1,1,0,0,0,0,0,0,4827,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IC  ",1,3859,0,0,202,0,0,1,1,0,0,0,0,0,0,3859,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IC  ",1,3393,0,0,202,0,0,1,1,0,0,0,0,0,0,3393,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IC  ",1,2502,0,0,202,0,0,1,1,0,0,0,0,0,0,2502,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC  ",1,1631,0,0,202,0,0,1,1,0,0,0,0,0,0,1631,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IC  ",1,1187,0,0,202,0,0,1,1,0,0,0,0,0,0,1187,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC  ",1,990,0,0,202,0,0,1,1,0,0,0,0,0,0,990,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC  ",1,1080,0,0,202,0,0,1,1,0,0,0,0,0,0,1080,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC  ",1,1307,0,0,202,0,0,1,1,0,0,0,0,0,0,1307,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC  ",1,1729,0,0,202,0,0,1,1,0,0,0,0,0,0,1729,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC  ",1,2419,0,0,202,0,0,1,1,0,0,0,0,0,0,2419,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IC  ",1,3698,0,0,202,0,0,1,1,0,0,0,0,0,0,3698,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IC1 ",1,30679,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,279,0,0,0,0,1,0,0]
[{"$f":"IF(B389=1,\"Winter\",IF(B389=2,\"Winter\",IF(B389=3,\"Winter\",IF(B389=11,\"Winter\",IF(B389=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"WY","IC1 ",1,33107,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,2707,0,0,0,0,1,0,0]
["Winter",3,"WY","IC1 ",1,17606,0,0,0,0,0,0,3,0,0,0,0,0,0,17606,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IC1 ",1,29081,0,0,0,0,0,0,3,0,0,0,0,0,0,29081,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC1 ",1,45799,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,15399,0,0,0,0,1,0,0]
["Summer",6,"WY","IC1 ",1,10480,0,0,0,0,0,0,3,0,0,0,0,0,0,10480,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC1 ",1,5207,0,0,0,0,0,0,3,0,0,0,0,0,0,5207,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC1 ",1,1976,0,0,0,0,0,0,3,0,0,0,0,0,0,1976,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC1 ",1,4137,0,0,0,0,0,0,3,0,0,0,0,0,0,4137,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC1 ",1,5372,0,0,0,0,0,0,3,0,0,0,0,0,0,5372,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC1 ",1,36295,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,5895,0,0,0,0,1,0,0]
["Winter",12,"WY","IC1 ",1,57399,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,26999,0,0,0,0,1,0,0]
["Winter",1,"WY","IC2 ",1,14087,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,4087,0,0,0,0,1,0,0]
["Winter",2,"WY","IC2 ",1,11434,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,1434,0,0,0,0,1,0,0]
["Winter",3,"WY","IC2 ",1,10586,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,586,0,0,0,0,1,0,0]
["Summer",4,"WY","IC2 ",1,9933,0,567,244,0,0,0,1,0,0,0,0,0,0,9933,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC2 ",1,8965,0,567,244,0,0,0,1,0,0,0,0,0,0,8965,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IC2 ",1,7188,0,567,244,0,0,0,1,0,0,0,0,0,0,7188,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC2 ",1,7367,0,567,244,0,0,0,1,0,0,0,0,0,0,7367,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC2 ",1,5932,0,567,244,0,0,0,1,0,0,0,0,0,0,5932,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC2 ",1,4871,0,567,244,0,0,0,1,0,0,0,0,0,0,4871,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC2 ",1,8915,0,567,244,0,0,0,1,0,0,0,0,0,0,8915,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC2 ",1,11216,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,1216,0,0,0,0,1,0,0]
["Winter",12,"WY","IC2 ",1,12865,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,2865,0,0,0,0,1,0,0]
["Winter",1,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",2,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",3,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",4,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",5,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",6,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",7,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",8,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",9,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",10,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",11,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",12,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",1,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",2,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",3,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",4,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",5,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",6,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",7,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",8,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",9,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",10,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",11,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",12,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]

{"sheet":"Block_Out FT1(E) Temp (N)","index":52,"n_rows":435,"n_cols":28,"rows_kept":435,"cut":false,"hidden":false,"merged":[]}
[]
[null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
["Season","Month","St","Rate","Cust","Dth","SIF","BSF","BSF CHARGES","BSF1","BSF2","BSF3","BSF4","UNK 4","UNK 5","UNK 6","UNK 7","UNK 8","UNK 9","Blk 1","Blk 2","Blk 3","Blk 4","Blk 5","A","B","C","TS Demand"]
[{"$f":"IF(B4=1,\"Winter\",IF(B4=2,\"Winter\",IF(B4=3,\"Winter\",IF(B4=11,\"Winter\",IF(B4=12,\"Winter\",\"Summer\")))))","v":"Winter"},1,"UT","GS  ",883424,18678074,0,0,0,0,0,0,0,0,0,0,0,0,0,14202221,1998605,2477248,0,0,0,0,0,0]
[{"$f":"IF(B5=1,\"Winter\",IF(B5=2,\"Winter\",IF(B5=3,\"Winter\",IF(B5=11,\"Winter\",IF(B5=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"UT","GS  ",883424,14527623,0,0,0,0,0,0,0,0,0,0,0,0,0,11279997,1539564,1708062,0,0,0,0,0,0]
["Winter",3,"UT","GS  ",883424,10339172,0,0,0,0,0,0,0,0,0,0,0,0,0,8190330,1076285,1072557,0,0,0,0,0,0]
["Summer",4,"UT","GS  ",883424,7817250,0,0,0,0,0,0,0,0,0,0,0,0,0,6275985,797326,743939,0,0,0,0,0,0]
["Summer",5,"UT","GS  ",883424,3824798,0,0,0,0,0,0,0,0,0,0,0,0,0,3186991,355694,282113,0,0,0,0,0,0]
["Summer",6,"UT","GS  ",883424,2657497,0,0,0,0,0,0,0,0,0,0,0,0,0,2274734,226569,156194,0,0,0,0,0,0]
["Summer",7,"UT","GS  ",883424,2241022,0,0,0,0,0,0,0,0,0,0,0,0,0,1948622,180499,111901,0,0,0,0,0,0]
["Summer",8,"UT","GS  ",883424,2087300,0,0,0,0,0,0,0,0,0,0,0,0,0,1828184,163495,95621,0,0,0,0,0,0]
["Summer",9,"UT","GS  ",883424,2969919,0,0,0,0,0,0,0,0,0,0,0,0,0,2519171,261129,189619,0,0,0,0,0,0]
["Summer",10,"UT","GS  ",883424,5751202,0,0,0,0,0,0,0,0,0,0,0,0,0,4684686,568788,497728,0,0,0,0,0,0]
["Winter",11,"UT","GS  ",883424,10190017,0,0,0,0,0,0,0,0,0,0,0,0,0,8078110,1059787,1052120,0,0,0,0,0,0]
["Winter",12,"UT","GS  ",883424,15020703,0,0,0,0,0,0,0,0,0,0,0,0,0,11635022,1594101,1791580,0,0,0,0,0,0]
["Winter",1,"WY","GS  ",26864,567996,0,0,0,0,0,0,0,0,0,0,0,0,0,428679,139317,0,0,0,0,0,0,0]
["Winter",2,"WY","GS  ",26864,503465,0,0,0,0,0,0,0,0,0,0,0,0,0,384597,118868,0,0,0,0,0,0,0]
["Winter",3,"WY","GS  ",26864,414602,0,0,0,0,0,0,0,0,0,0,0,0,0,322006,92596,0,0,0,0,0,0,0]
["Summer",4,"WY","GS  ",26864,296249,0,0,0,0,0,0,0,0,0,0,0,0,0,235726,60523,0,0,0,0,0,0,0]
["Summer",5,"WY","GS  ",26864,186461,0,0,0,0,0,0,0,0,0,0,0,0,0,153372,33089,0,0,0,0,0,0,0]
["Summer",6,"WY","GS  ",26864,107209,0,0,0,0,0,0,0,0,0,0,0,0,0,92963,14246,0,0,0,0,0,0,0]
["Summer",7,"WY","GS  ",26864,78148,0,0,0,0,0,0,0,0,0,0,0,0,0,70678,7470,0,0,0,0,0,0,0]
["Summer",8,"WY","GS  ",26864,67106,0,0,0,0,0,0,0,0,0,0,0,0,0,62197,4909,0,0,0,0,0,0,0]
["Summer",9,"WY","GS  ",26864,102419,0,0,0,0,0,0,0,0,0,0,0,0,0,89294,13125,0,0,0,0,0,0,0]
["Summer",10,"WY","GS  ",26864,218185,0,0,0,0,0,0,0,0,0,0,0,0,0,177354,40831,0,0,0,0,0,0,0]
["Winter",11,"WY","GS  ",26864,377519,0,0,0,0,0,0,0,0,0,0,0,0,0,295301,82218,0,0,0,0,0,0,0]
["Winter",12,"WY","GS  ",26864,515959,0,0,0,0,0,0,0,0,0,0,0,0,0,393226,122733,0,0,0,0,0,0,0]
["Winter",1,"UT","FS  ",672,837598,0,0,44514,45,146,541,47,35,0,0,0,0,0,129952,400232,307414,0,0,0,0,0,0]
["Winter",2,"UT","FS  ",672,702998,0,0,44514,45,146,541,47,35,0,0,0,0,0,127334,342902,232762,0,0,0,0,0,0]
["Winter",3,"UT","FS  ",672,582642,0,0,44514,45,146,541,47,35,0,0,0,0,0,123765,290169,168708,0,0,0,0,0,0]
["Summer",4,"UT","FS  ",672,552644,0,0,44514,45,146,541,47,35,0,0,0,0,0,122635,276832,153177,0,0,0,0,0,0]
["Summer",5,"UT","FS  ",672,460678,0,0,44514,45,146,541,47,35,0,0,0,0,0,118416,235513,106749,0,0,0,0,0,0]
["Summer",6,"UT","FS  ",672,440457,0,0,44514,45,146,541,47,35,0,0,0,0,0,117315,226347,96795,0,0,0,0,0,0]
["Summer",7,"UT","FS  ",672,412241,0,0,44514,45,146,541,47,35,0,0,0,0,0,115659,213511,83071,0,0,0,0,0,0]
["Summer",8,"UT","FS  ",672,426293,0,0,44514,45,146,541,47,35,0,0,0,0,0,116501,219910,89882,0,0,0,0,0,0]
["Summer",9,"UT","FS  ",672,510615,0,0,44514,45,146,541,47,35,0,0,0,0,0,120858,258027,131730,0,0,0,0,0,0]
["Summer",10,"UT","FS  ",672,587349,0,0,44514,45,146,541,47,35,0,0,0,0,0,123932,292256,171161,0,0,0,0,0,0]
["Winter",11,"UT","FS  ",672,644048,0,0,44514,45,146,541,47,35,0,0,0,0,0,125762,317235,201051,0,0,0,0,0,0]
["Winter",12,"UT","FS  ",672,708324,0,0,44514,45,146,541,47,35,0,0,0,0,0,127462,345205,235657,0,0,0,0,0,0]
["Winter",1,"UT","IS  ",75,148188,0,0,12143,1,3,49,32,9,0,0,0,0,0,79056,65976,3156,0,0,0,0,0,0]
["Winter",2,"UT","IS  ",75,136579,0,0,12143,1,3,49,32,9,0,0,0,0,0,73780,58816,3983,0,0,0,0,0,0]
["Winter",3,"UT","IS  ",75,128789,0,0,12143,1,3,49,32,9,0,0,0,0,0,70097,54009,4683,0,0,0,0,0,0]
["Summer",4,"UT","IS  ",75,128320,0,0,12143,1,3,49,32,9,0,0,0,0,0,69872,53720,4728,0,0,0,0,0,0]
["Summer",5,"UT","IS  ",75,131364,0,0,12143,1,3,49,32,9,0,0,0,0,0,71327,55598,4439,0,0,0,0,0,0]
["Summer",6,"UT","IS  ",75,118596,0,0,12143,1,3,49,32,9,0,0,0,0,0,65111,47718,5767,0,0,0,0,0,0]
["Summer",7,"UT","IS  ",75,160553,0,0,12143,1,3,49,32,9,0,0,0,0,0,84393,73599,2561,0,0,0,0,0,0]
["Summer",8,"UT","IS  ",75,205229,0,0,12143,1,3,49,32,9,0,0,0,0,0,101223,101098,2908,0,0,0,0,0,0]
["Summer",9,"UT","IS  ",75,172535,0,0,12143,1,3,49,32,9,0,0,0,0,0,89283,80981,2271,0,0,0,0,0,0]
["Summer",10,"UT","IS  ",75,181704,0,0,12143,1,3,49,32,9,0,0,0,0,0,92837,86627,2240,0,0,0,0,0,0]
["Winter",11,"UT","IS  ",75,146464,0,0,12143,1,3,49,32,9,0,0,0,0,0,78289,64913,3262,0,0,0,0,0,0]
["Winter",12,"UT","IS  ",75,155590,0,0,12143,1,3,49,32,9,0,0,0,0,0,82287,70540,2763,0,0,0,0,0,0]
["Winter",1,"UT","FT1 ",1,16266,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,6266,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,12599,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,2599,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,13975,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,3975,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,14397,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,4397,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,16084,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,6084,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,17189,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,7189,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,12888,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,2888,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,14888,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,4888,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,10859,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,859,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,11271,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,1271,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,12915,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,2915,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,17270,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,7270,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,29220,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,19220,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,25381,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,15381,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,23062,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,13062,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,19576,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,9576,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,17757,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,7757,0,0,0,0,1,0,0]
[{"$f":"IF(B69=1,\"Winter\",IF(B69=2,\"Winter\",IF(B69=3,\"Winter\",IF(B69=11,\"Winter\",IF(B69=12,\"Winter\",\"Summer\")))))","v":"Summer"},6,"UT","FT1 ",1,17907,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,7907,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,13183,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,3183,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,15016,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,5016,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,14683,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,4683,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,20107,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,10107,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,19876,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,9876,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,23814,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,13814,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,17672,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,7672,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,15350,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,5350,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,13948,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,3948,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,11840,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,1840,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,10739,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,739,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,10830,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,830,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,7973,0,188,244,0,0,0,1,1,0,0,0,0,0,7973,0,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,9082,0,188,244,0,0,0,1,1,0,0,0,0,0,9082,0,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,8880,0,188,244,0,0,0,1,1,0,0,0,0,0,8880,0,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,12161,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,2161,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,12021,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,2021,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,14403,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,4403,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,14054,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,4054,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,12207,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,2207,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,11092,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,1092,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,9416,0,188,244,0,0,0,1,1,0,0,0,0,0,9416,0,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,8541,0,188,244,0,0,0,1,1,0,0,0,0,0,8541,0,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,8613,0,188,244,0,0,0,1,1,0,0,0,0,0,8613,0,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,6341,0,188,244,0,0,0,1,1,0,0,0,0,0,6341,0,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,7222,0,188,244,0,0,0,1,1,0,0,0,0,0,7222,0,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,7062,0,188,244,0,0,0,1,1,0,0,0,0,0,7062,0,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,9671,0,188,244,0,0,0,1,1,0,0,0,0,0,9671,0,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,9560,0,188,244,0,0,0,1,1,0,0,0,0,0,9560,0,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,11454,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,1454,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,10258,0,375,249,1,0,0,1,2,0,0,0,0,0,10000,258,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,9190,0,375,249,1,0,0,1,2,0,0,0,0,0,9190,0,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,10112,0,375,249,1,0,0,1,2,0,0,0,0,0,10000,112,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,9358,0,375,249,1,0,0,1,2,0,0,0,0,0,9358,0,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,10131,0,375,249,1,0,0,1,2,0,0,0,0,0,10000,131,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,9506,0,375,249,1,0,0,1,2,0,0,0,0,0,9506,0,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,9932,0,375,249,1,0,0,1,2,0,0,0,0,0,9932,0,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,9397,0,375,249,1,0,0,1,2,0,0,0,0,0,9397,0,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,9539,0,375,249,1,0,0,1,2,0,0,0,0,0,9539,0,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,8257,0,375,249,1,0,0,1,2,0,0,0,0,0,8257,0,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,9787,0,375,249,1,0,0,1,2,0,0,0,0,0,9787,0,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,10150,0,375,249,1,0,0,1,2,0,0,0,0,0,10000,150,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,43652,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33652,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,39428,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,29428,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,43652,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33652,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,41796,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,31796,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,43189,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33189,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,219553,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,97053,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,205020,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,82520,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,211954,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,89454,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,180319,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,57819,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,169385,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,46885,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,157702,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,35202,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,166855,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,44355,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,182189,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,59689,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,178200,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,55700,0,0,0,1,0,0]
[{"$f":"IF(B133=1,\"Winter\",IF(B133=2,\"Winter\",IF(B133=3,\"Winter\",IF(B133=11,\"Winter\",IF(B133=12,\"Winter\",\"Summer\")))))","v":"Summer"},10,"UT","FT1 ",1,176005,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,53505,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,215394,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,92894,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,227840,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,105340,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,16391,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,6391,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,15306,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,5306,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,15823,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,5823,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,13462,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3462,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,12645,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,2645,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,11773,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,1773,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,12456,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,2456,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,13601,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3601,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,13303,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3303,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,13140,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3140,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,16080,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,6080,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,17009,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,7009,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,10258,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,258,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,9266,0,375,244,0,0,0,1,1,0,0,0,0,0,9266,0,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,10258,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,258,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,9927,0,375,244,0,0,0,1,1,0,0,0,0,0,9927,0,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,10245,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,245,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,9914,0,375,244,0,0,0,1,1,0,0,0,0,0,9914,0,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,10245,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,245,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,10245,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,245,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,9914,0,375,244,0,0,0,1,1,0,0,0,0,0,9914,0,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,20742,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,10742,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,9355,0,375,244,0,0,0,1,1,0,0,0,0,0,9355,0,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,10150,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,150,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,329238,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,206738,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,237964,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,115464,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,171348,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,48848,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,141628,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,19128,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,325015,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,202515,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,334915,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,212415,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,471317,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,348817,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,503706,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,381206,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,437238,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,314738,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,440100,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,317600,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,378819,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,256319,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,278367,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,155867,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,284195,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,161695,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,205409,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,82909,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,147906,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,25406,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,122252,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112252,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,280550,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,158050,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,289095,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,166595,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,406837,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,284337,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,434794,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,312294,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,377420,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,254920,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,379890,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,257390,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,326993,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,204493,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,240284,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,117784,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,81237,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,71237,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,67360,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,57360,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,66237,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,56237,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,54518,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,44518,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,45939,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,35939,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,28188,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,18188,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,25372,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,15372,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,10980,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,980,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,6118,0,188,299,0,0,1,1,2,0,0,0,0,0,6118,0,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,10116,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,116,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,52411,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,42411,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,77576,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,67576,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,37769,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,27769,0,0,0,0,0,1,0]
[{"$f":"IF(B197=1,\"Winter\",IF(B197=2,\"Winter\",IF(B197=3,\"Winter\",IF(B197=11,\"Winter\",IF(B197=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"UT","FT1 ",1,34114,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,24114,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,36728,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,26728,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,34500,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,24500,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,19271,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,9271,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,3554,0,188,488,0,0,0,2,2,0,0,0,0,0,3554,0,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,7539,0,188,488,0,0,0,2,2,0,0,0,0,0,7539,0,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,1746,0,188,488,0,0,0,2,2,0,0,0,0,0,1746,0,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,4100,0,188,488,0,0,0,2,2,0,0,0,0,0,4100,0,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,21896,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,11896,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,35068,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,25068,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,37368,0,188,488,0,0,0,2,2,0,0,0,0,0,10000,27368,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,68245,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,58245,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,61640,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,51640,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,66364,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,56364,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,62339,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,52339,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,34821,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,24821,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,6421,0,375,299,0,0,1,1,2,0,0,0,0,0,6421,0,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,13622,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,3622,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,3155,0,375,299,0,0,1,1,2,0,0,0,0,0,3155,0,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,7408,0,375,299,0,0,1,1,2,0,0,0,0,0,7408,0,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,39565,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,29565,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,63366,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,53366,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,67521,0,375,299,0,0,1,1,2,0,0,0,0,0,10000,57521,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,17073,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,7073,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,15421,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,5421,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,17073,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,7073,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,24540,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,14540,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,23263,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,13263,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,18645,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,8645,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,14083,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,4083,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,13896,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,3896,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,16250,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,6250,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,18703,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,8703,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,16347,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,6347,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,16892,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,6892,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,10210,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,210,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,9222,0,375,244,0,0,0,1,1,0,0,0,0,0,9222,0,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,10210,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,210,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,14676,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,4676,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,13912,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,3912,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,11150,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,1150,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,8422,0,375,244,0,0,0,1,1,0,0,0,0,0,8422,0,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,8310,0,375,244,0,0,0,1,1,0,0,0,0,0,8310,0,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,9718,0,375,244,0,0,0,1,1,0,0,0,0,0,9718,0,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,11185,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,1185,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,9776,0,375,244,0,0,0,1,1,0,0,0,0,0,9776,0,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,10102,0,375,244,0,0,0,1,1,0,0,0,0,0,10000,102,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1L",1,1862163,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1262163,0,0,0,0,0]
["Winter",2,"UT","FT1L",1,1720005,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1120005,0,0,0,0,0]
["Winter",3,"UT","FT1L",1,1758950,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1158950,0,0,0,0,0]
["Summer",4,"UT","FT1L",1,1358472,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,758472,0,0,0,0,0]
["Summer",5,"UT","FT1L",1,1473530,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,873530,0,0,0,0,0]
["Summer",6,"UT","FT1L",1,1231166,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,631166,0,0,0,0,0]
["Summer",7,"UT","FT1L",1,1447811,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,847811,0,0,0,0,0]
["Summer",8,"UT","FT1L",1,1640967,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1040967,0,0,0,0,0]
["Summer",9,"UT","FT1L",1,2027722,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1427722,0,0,0,0,0]
["Summer",10,"UT","FT1L",1,1170012,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,570012,0,0,0,0,0]
["Winter",11,"UT","FT1L",1,1547705,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,947705,0,0,0,0,0]
["Winter",12,"UT","FT1L",1,1601199,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1001199,0,0,0,0,0]
["Winter",1,"UT","FT2C",1,12060,0,567,244,0,0,0,1,1,0,0,0,0,0,12060,0,0,0,0,0,1,0,0]
["Winter",2,"UT","FT2C",1,7094,0,567,244,0,0,0,1,1,0,0,0,0,0,7094,0,0,0,0,0,1,0,0]
["Winter",3,"UT","FT2C",1,13968,0,567,244,0,0,0,1,1,0,0,0,0,0,13968,0,0,0,0,0,1,0,0]
["Summer",4,"UT","FT2C",1,14189,0,567,244,0,0,0,1,1,0,0,0,0,0,14189,0,0,0,0,0,1,0,0]
["Summer",5,"UT","FT2C",1,13798,0,567,244,0,0,0,1,1,0,0,0,0,0,13798,0,0,0,0,0,1,0,0]
[{"$f":"IF(B261=1,\"Winter\",IF(B261=2,\"Winter\",IF(B261=3,\"Winter\",IF(B261=11,\"Winter\",IF(B261=12,\"Winter\",\"Summer\")))))","v":"Summer"},6,"UT","FT2C",1,4218,0,567,244,0,0,0,1,1,0,0,0,0,0,4218,0,0,0,0,0,1,0,0]
["Summer",7,"UT","FT2C",1,7352,0,567,244,0,0,0,1,1,0,0,0,0,0,7352,0,0,0,0,0,1,0,0]
["Summer",8,"UT","FT2C",1,8532,0,567,244,0,0,0,1,1,0,0,0,0,0,8532,0,0,0,0,0,1,0,0]
["Summer",9,"UT","FT2C",1,10067,0,567,244,0,0,0,1,1,0,0,0,0,0,10067,0,0,0,0,0,1,0,0]
["Summer",10,"UT","FT2C",1,14782,0,567,244,0,0,0,1,1,0,0,0,0,0,14782,0,0,0,0,0,1,0,0]
["Winter",11,"UT","FT2C",1,17814,0,567,244,0,0,0,1,1,0,0,0,0,0,17814,0,0,0,0,0,1,0,0]
["Winter",12,"UT","FT2C",1,16151,0,567,244,0,0,0,1,1,0,0,0,0,0,16151,0,0,0,0,0,1,0,0]
["Winter",1,"UT","MT  ",1,2206,0,188,244,0,0,0,1,1,0,0,0,0,0,2206,0,0,0,0,0,0,1,250]
["Winter",2,"UT","MT  ",1,3248,0,188,244,0,0,0,1,1,0,0,0,0,0,3248,0,0,0,0,0,0,1,250]
["Winter",3,"UT","MT  ",1,3664,0,188,244,0,0,0,1,1,0,0,0,0,0,3664,0,0,0,0,0,0,1,250]
["Summer",4,"UT","MT  ",1,1789,0,188,244,0,0,0,1,1,0,0,0,0,0,1789,0,0,0,0,0,0,1,250]
["Summer",5,"UT","MT  ",1,1014,0,188,244,0,0,0,1,1,0,0,0,0,0,1014,0,0,0,0,0,0,1,250]
["Summer",6,"UT","MT  ",1,1592,0,188,244,0,0,0,1,1,0,0,0,0,0,1592,0,0,0,0,0,0,1,250]
["Summer",7,"UT","MT  ",1,856,0,188,244,0,0,0,1,1,0,0,0,0,0,856,0,0,0,0,0,0,1,250]
["Summer",8,"UT","MT  ",1,865,0,188,244,0,0,0,1,1,0,0,0,0,0,865,0,0,0,0,0,0,1,250]
["Summer",9,"UT","MT  ",1,930,0,188,244,0,0,0,1,1,0,0,0,0,0,930,0,0,0,0,0,0,1,250]
["Summer",10,"UT","MT  ",1,1602,0,188,244,0,0,0,1,1,0,0,0,0,0,1602,0,0,0,0,0,0,1,250]
["Winter",11,"UT","MT  ",1,1673,0,188,244,0,0,0,1,1,0,0,0,0,0,1673,0,0,0,0,0,0,1,250]
["Winter",12,"UT","MT  ",1,3454,0,188,244,0,0,0,1,1,0,0,0,0,0,3454,0,0,0,0,0,0,1,250]
["Winter",1,"UT","TS  ",118,2898302,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1233513,958184,703523,3082,0,0,90,28,37772]
["Winter",2,"UT","TS  ",118,2331590,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1106049,745045,479141,1355,0,0,90,28,37772]
["Winter",3,"UT","TS  ",118,2377646,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1116744,762398,497377,1127,0,0,90,28,37772]
["Summer",4,"UT","TS  ",118,2087797,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1048466,653107,382607,3617,0,0,90,28,37772]
["Summer",5,"UT","TS  ",118,2062316,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1042355,643490,372517,3954,0,0,90,28,37772]
["Summer",6,"UT","TS  ",118,2154307,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1064336,678202,408943,2826,0,0,90,28,37772]
["Summer",7,"UT","TS  ",118,2083296,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1047388,651408,380825,3675,0,0,90,28,37772]
["Summer",8,"UT","TS  ",118,2234045,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1083204,708276,440517,2048,0,0,90,28,37772]
["Summer",9,"UT","TS  ",118,2198842,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1074895,695000,426578,2369,0,0,90,28,37772]
["Summer",10,"UT","TS  ",118,2420463,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1126634,778526,514331,972,0,0,90,28,37772]
["Winter",11,"UT","TS  ",118,2354591,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1111397,753712,488249,1233,0,0,90,28,37772]
["Winter",12,"UT","TS  ",118,2777455,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1207095,912809,655678,1873,0,0,90,28,37772]
["Winter",1,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Winter",2,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Winter",3,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",4,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",5,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",6,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",7,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",8,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",9,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",10,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",11,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",12,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",1,"WY","FS  ",43,37711,0,0,4069,2,11,35,1,0,0,0,0,0,0,3407,18657,15647,0,0,0,0,0,0]
["Winter",2,"WY","FS  ",43,36801,0,0,4069,2,11,35,1,0,0,0,0,0,0,3404,18336,15061,0,0,0,0,0,0]
["Winter",3,"WY","FS  ",43,28612,0,0,4069,2,11,35,1,0,0,0,0,0,0,3353,15186,10073,0,0,0,0,0,0]
["Summer",4,"WY","FS  ",43,24776,0,0,4069,2,11,35,1,0,0,0,0,0,0,3310,13551,7915,0,0,0,0,0,0]
["Summer",5,"WY","FS  ",43,18243,0,0,4069,2,11,35,1,0,0,0,0,0,0,3184,10550,4509,0,0,0,0,0,0]
["Summer",6,"WY","FS  ",43,14718,0,0,4069,2,11,35,1,0,0,0,0,0,0,3073,8829,2816,0,0,0,0,0,0]
["Summer",7,"WY","FS  ",43,10927,0,0,4069,2,11,35,1,0,0,0,0,0,0,2903,6913,1111,0,0,0,0,0,0]
["Summer",8,"WY","FS  ",43,8958,0,0,4069,2,11,35,1,0,0,0,0,0,0,2789,5894,275,0,0,0,0,0,0]
["Summer",9,"WY","FS  ",43,13506,0,0,4069,2,11,35,1,0,0,0,0,0,0,3025,8223,2258,0,0,0,0,0,0]
["Summer",10,"WY","FS  ",43,18864,0,0,4069,2,11,35,1,0,0,0,0,0,0,3200,10846,4818,0,0,0,0,0,0]
["Winter",11,"WY","FS  ",43,25677,0,0,4069,2,11,35,1,0,0,0,0,0,0,3322,13944,8411,0,0,0,0,0,0]
["Winter",12,"WY","FS  ",43,33859,0,0,4069,2,11,35,1,0,0,0,0,0,0,3390,17259,13210,0,0,0,0,0,0]
["Winter",1,"WY","IS  ",1,169,0,0,555,0,0,0,1,0,0,0,0,0,0,169,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,0,0,0,555,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,0,0,0,555,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,266,0,0,555,0,0,0,1,0,0,0,0,0,0,266,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2145,0,0,555,0,0,0,1,0,0,0,0,0,0,2145,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,3083,0,0,555,0,0,0,1,0,0,0,0,0,0,3083,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,4699,0,0,555,0,0,0,1,0,0,0,0,0,0,4699,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,3757,0,0,555,0,0,0,1,0,0,0,0,0,0,3757,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,4732,0,0,555,0,0,0,1,0,0,0,0,0,0,4732,0,0,0,0,0,1,0,0]
[{"$f":"IF(B325=1,\"Winter\",IF(B325=2,\"Winter\",IF(B325=3,\"Winter\",IF(B325=11,\"Winter\",IF(B325=12,\"Winter\",\"Summer\")))))","v":"Summer"},10,"WY","IS  ",1,3442,0,0,555,0,0,0,1,0,0,0,0,0,0,3442,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,4521,0,0,555,0,0,0,1,0,0,0,0,0,0,4521,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,1954,0,0,555,0,0,0,1,0,0,0,0,0,0,1954,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,3185,0,0,86,0,0,1,0,0,0,0,0,0,0,3185,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,2626,0,0,86,0,0,1,0,0,0,0,0,0,0,2626,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,2803,0,0,86,0,0,1,0,0,0,0,0,0,0,2803,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,2489,0,0,86,0,0,1,0,0,0,0,0,0,0,2489,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2119,0,0,86,0,0,1,0,0,0,0,0,0,0,2119,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,2218,0,0,86,0,0,1,0,0,0,0,0,0,0,2218,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,2157,0,0,86,0,0,1,0,0,0,0,0,0,0,2157,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,1323,0,0,86,0,0,1,0,0,0,0,0,0,0,1323,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,1765,0,0,86,0,0,1,0,0,0,0,0,0,0,1765,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,2190,0,0,86,0,0,1,0,0,0,0,0,0,0,2190,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,1976,0,0,86,0,0,1,0,0,0,0,0,0,0,1976,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,1963,0,0,86,0,0,1,0,0,0,0,0,0,0,1963,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,9030,0,0,86,0,0,1,0,0,0,0,0,0,0,9030,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,9020,0,0,86,0,0,1,0,0,0,0,0,0,0,9020,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,9243,0,0,86,0,0,1,0,0,0,0,0,0,0,9243,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,7267,0,0,86,0,0,1,0,0,0,0,0,0,0,7267,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,6197,0,0,86,0,0,1,0,0,0,0,0,0,0,6197,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,6384,0,0,86,0,0,1,0,0,0,0,0,0,0,6384,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,3326,0,0,86,0,0,1,0,0,0,0,0,0,0,3326,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,3455,0,0,86,0,0,1,0,0,0,0,0,0,0,3455,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,3172,0,0,86,0,0,1,0,0,0,0,0,0,0,3172,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,3484,0,0,86,0,0,1,0,0,0,0,0,0,0,3484,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,5953,0,0,86,0,0,1,0,0,0,0,0,0,0,5953,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,6843,0,0,86,0,0,1,0,0,0,0,0,0,0,6843,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,6246,0,0,555,0,0,0,1,0,0,0,0,0,0,6246,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,6165,0,0,555,0,0,0,1,0,0,0,0,0,0,6165,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,4733,0,0,555,0,0,0,1,0,0,0,0,0,0,4733,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,4024,0,0,555,0,0,0,1,0,0,0,0,0,0,4024,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2394,0,0,555,0,0,0,1,0,0,0,0,0,0,2394,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,1744,0,0,555,0,0,0,1,0,0,0,0,0,0,1744,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,403,0,0,555,0,0,0,1,0,0,0,0,0,0,403,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,256,0,0,555,0,0,0,1,0,0,0,0,0,0,256,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,881,0,0,555,0,0,0,1,0,0,0,0,0,0,881,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,1997,0,0,555,0,0,0,1,0,0,0,0,0,0,1997,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,2893,0,0,555,0,0,0,1,0,0,0,0,0,0,2893,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,4008,0,0,555,0,0,0,1,0,0,0,0,0,0,4008,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IT  ",1,8580,0,667,555,0,0,0,1,0,0,0,0,0,0,8580,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IT  ",1,6461,0,667,555,0,0,0,1,0,0,0,0,0,0,6461,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IT  ",1,6212,0,667,555,0,0,0,1,0,0,0,0,0,0,6212,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IT  ",1,5018,0,667,555,0,0,0,1,0,0,0,0,0,0,5018,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IT  ",1,3130,0,667,555,0,0,0,1,0,0,0,0,0,0,3130,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IT  ",1,2539,0,667,555,0,0,0,1,0,0,0,0,0,0,2539,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IT  ",1,1501,0,667,555,0,0,0,1,0,0,0,0,0,0,1501,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IT  ",1,1443,0,667,555,0,0,0,1,0,0,0,0,0,0,1443,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IT  ",1,1879,0,667,555,0,0,0,1,0,0,0,0,0,0,1879,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IT  ",1,3807,0,667,555,0,0,0,1,0,0,0,0,0,0,3807,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IT  ",1,5204,0,667,555,0,0,0,1,0,0,0,0,0,0,5204,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IT  ",1,7762,0,667,555,0,0,0,1,0,0,0,0,0,0,7762,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IC  ",1,4827,0,0,202,0,0,1,1,0,0,0,0,0,0,4827,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IC  ",1,3859,0,0,202,0,0,1,1,0,0,0,0,0,0,3859,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IC  ",1,3393,0,0,202,0,0,1,1,0,0,0,0,0,0,3393,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IC  ",1,2502,0,0,202,0,0,1,1,0,0,0,0,0,0,2502,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC  ",1,1631,0,0,202,0,0,1,1,0,0,0,0,0,0,1631,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IC  ",1,1187,0,0,202,0,0,1,1,0,0,0,0,0,0,1187,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC  ",1,990,0,0,202,0,0,1,1,0,0,0,0,0,0,990,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC  ",1,1080,0,0,202,0,0,1,1,0,0,0,0,0,0,1080,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC  ",1,1307,0,0,202,0,0,1,1,0,0,0,0,0,0,1307,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC  ",1,1729,0,0,202,0,0,1,1,0,0,0,0,0,0,1729,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC  ",1,2419,0,0,202,0,0,1,1,0,0,0,0,0,0,2419,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IC  ",1,3698,0,0,202,0,0,1,1,0,0,0,0,0,0,3698,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IC1 ",1,30679,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,279,0,0,0,0,1,0,0]
[{"$f":"IF(B389=1,\"Winter\",IF(B389=2,\"Winter\",IF(B389=3,\"Winter\",IF(B389=11,\"Winter\",IF(B389=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"WY","IC1 ",1,33107,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,2707,0,0,0,0,1,0,0]
["Winter",3,"WY","IC1 ",1,17606,0,0,0,0,0,0,3,0,0,0,0,0,0,17606,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IC1 ",1,29081,0,0,0,0,0,0,3,0,0,0,0,0,0,29081,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC1 ",1,45799,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,15399,0,0,0,0,1,0,0]
["Summer",6,"WY","IC1 ",1,10480,0,0,0,0,0,0,3,0,0,0,0,0,0,10480,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC1 ",1,5207,0,0,0,0,0,0,3,0,0,0,0,0,0,5207,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC1 ",1,1976,0,0,0,0,0,0,3,0,0,0,0,0,0,1976,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC1 ",1,4137,0,0,0,0,0,0,3,0,0,0,0,0,0,4137,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC1 ",1,5372,0,0,0,0,0,0,3,0,0,0,0,0,0,5372,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC1 ",1,36295,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,5895,0,0,0,0,1,0,0]
["Winter",12,"WY","IC1 ",1,57399,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,26999,0,0,0,0,1,0,0]
["Winter",1,"WY","IC2 ",1,14087,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,4087,0,0,0,0,1,0,0]
["Winter",2,"WY","IC2 ",1,11434,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,1434,0,0,0,0,1,0,0]
["Winter",3,"WY","IC2 ",1,10586,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,586,0,0,0,0,1,0,0]
["Summer",4,"WY","IC2 ",1,9933,0,567,244,0,0,0,1,0,0,0,0,0,0,9933,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC2 ",1,8965,0,567,244,0,0,0,1,0,0,0,0,0,0,8965,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IC2 ",1,7188,0,567,244,0,0,0,1,0,0,0,0,0,0,7188,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC2 ",1,7367,0,567,244,0,0,0,1,0,0,0,0,0,0,7367,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC2 ",1,5932,0,567,244,0,0,0,1,0,0,0,0,0,0,5932,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC2 ",1,4871,0,567,244,0,0,0,1,0,0,0,0,0,0,4871,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC2 ",1,8915,0,567,244,0,0,0,1,0,0,0,0,0,0,8915,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC2 ",1,11216,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,1216,0,0,0,0,1,0,0]
["Winter",12,"WY","IC2 ",1,12865,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,2865,0,0,0,0,1,0,0]
["Winter",1,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",2,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",3,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",4,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",5,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",6,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",7,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",8,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",9,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",10,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",11,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",12,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",1,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",2,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",3,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",4,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",5,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",6,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",7,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",8,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",9,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",10,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",11,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",12,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]

{"sheet":"Block_Out FT1(N)Temp(N)","index":53,"n_rows":435,"n_cols":28,"rows_kept":435,"cut":false,"hidden":false,"merged":[]}
[]
[null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
["Season","Month","St","Rate","Cust","Dth","SIF","BSF","BSF CHARGES","BSF1","BSF2","BSF3","BSF4","UNK 4","UNK 5","UNK 6","UNK 7","UNK 8","UNK 9","Blk 1","Blk 2","Blk 3","Blk 4","Blk 5","A","B","C","TS Demand"]
[{"$f":"IF(B4=1,\"Winter\",IF(B4=2,\"Winter\",IF(B4=3,\"Winter\",IF(B4=11,\"Winter\",IF(B4=12,\"Winter\",\"Summer\")))))","v":"Winter"},1,"UT","GS  ",883424,18678074,0,0,0,0,0,0,0,0,0,0,0,0,0,14202221,1998605,2477248,0,0,0,0,0,0]
[{"$f":"IF(B5=1,\"Winter\",IF(B5=2,\"Winter\",IF(B5=3,\"Winter\",IF(B5=11,\"Winter\",IF(B5=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"UT","GS  ",883424,14527623,0,0,0,0,0,0,0,0,0,0,0,0,0,11279997,1539564,1708062,0,0,0,0,0,0]
["Winter",3,"UT","GS  ",883424,10339172,0,0,0,0,0,0,0,0,0,0,0,0,0,8190330,1076285,1072557,0,0,0,0,0,0]
["Summer",4,"UT","GS  ",883424,7817250,0,0,0,0,0,0,0,0,0,0,0,0,0,6275985,797326,743939,0,0,0,0,0,0]
["Summer",5,"UT","GS  ",883424,3824798,0,0,0,0,0,0,0,0,0,0,0,0,0,3186991,355694,282113,0,0,0,0,0,0]
["Summer",6,"UT","GS  ",883424,2657497,0,0,0,0,0,0,0,0,0,0,0,0,0,2274734,226569,156194,0,0,0,0,0,0]
["Summer",7,"UT","GS  ",883424,2241022,0,0,0,0,0,0,0,0,0,0,0,0,0,1948622,180499,111901,0,0,0,0,0,0]
["Summer",8,"UT","GS  ",883424,2087300,0,0,0,0,0,0,0,0,0,0,0,0,0,1828184,163495,95621,0,0,0,0,0,0]
["Summer",9,"UT","GS  ",883424,2969919,0,0,0,0,0,0,0,0,0,0,0,0,0,2519171,261129,189619,0,0,0,0,0,0]
["Summer",10,"UT","GS  ",883424,5751202,0,0,0,0,0,0,0,0,0,0,0,0,0,4684686,568788,497728,0,0,0,0,0,0]
["Winter",11,"UT","GS  ",883424,10190017,0,0,0,0,0,0,0,0,0,0,0,0,0,8078110,1059787,1052120,0,0,0,0,0,0]
["Winter",12,"UT","GS  ",883424,15020703,0,0,0,0,0,0,0,0,0,0,0,0,0,11635022,1594101,1791580,0,0,0,0,0,0]
["Winter",1,"WY","GS  ",26864,567996,0,0,0,0,0,0,0,0,0,0,0,0,0,428679,139317,0,0,0,0,0,0,0]
["Winter",2,"WY","GS  ",26864,503465,0,0,0,0,0,0,0,0,0,0,0,0,0,384597,118868,0,0,0,0,0,0,0]
["Winter",3,"WY","GS  ",26864,414602,0,0,0,0,0,0,0,0,0,0,0,0,0,322006,92596,0,0,0,0,0,0,0]
["Summer",4,"WY","GS  ",26864,296249,0,0,0,0,0,0,0,0,0,0,0,0,0,235726,60523,0,0,0,0,0,0,0]
["Summer",5,"WY","GS  ",26864,186461,0,0,0,0,0,0,0,0,0,0,0,0,0,153372,33089,0,0,0,0,0,0,0]
["Summer",6,"WY","GS  ",26864,107209,0,0,0,0,0,0,0,0,0,0,0,0,0,92963,14246,0,0,0,0,0,0,0]
["Summer",7,"WY","GS  ",26864,78148,0,0,0,0,0,0,0,0,0,0,0,0,0,70678,7470,0,0,0,0,0,0,0]
["Summer",8,"WY","GS  ",26864,67106,0,0,0,0,0,0,0,0,0,0,0,0,0,62197,4909,0,0,0,0,0,0,0]
["Summer",9,"WY","GS  ",26864,102419,0,0,0,0,0,0,0,0,0,0,0,0,0,89294,13125,0,0,0,0,0,0,0]
["Summer",10,"WY","GS  ",26864,218185,0,0,0,0,0,0,0,0,0,0,0,0,0,177354,40831,0,0,0,0,0,0,0]
["Winter",11,"WY","GS  ",26864,377519,0,0,0,0,0,0,0,0,0,0,0,0,0,295301,82218,0,0,0,0,0,0,0]
["Winter",12,"WY","GS  ",26864,515959,0,0,0,0,0,0,0,0,0,0,0,0,0,393226,122733,0,0,0,0,0,0,0]
["Winter",1,"UT","FS  ",672,837598,0,0,44514,45,146,541,47,35,0,0,0,0,0,129952,400232,307414,0,0,0,0,0,0]
["Winter",2,"UT","FS  ",672,702998,0,0,44514,45,146,541,47,35,0,0,0,0,0,127334,342902,232762,0,0,0,0,0,0]
["Winter",3,"UT","FS  ",672,582642,0,0,44514,45,146,541,47,35,0,0,0,0,0,123765,290169,168708,0,0,0,0,0,0]
["Summer",4,"UT","FS  ",672,552644,0,0,44514,45,146,541,47,35,0,0,0,0,0,122635,276832,153177,0,0,0,0,0,0]
["Summer",5,"UT","FS  ",672,460678,0,0,44514,45,146,541,47,35,0,0,0,0,0,118416,235513,106749,0,0,0,0,0,0]
["Summer",6,"UT","FS  ",672,440457,0,0,44514,45,146,541,47,35,0,0,0,0,0,117315,226347,96795,0,0,0,0,0,0]
["Summer",7,"UT","FS  ",672,412241,0,0,44514,45,146,541,47,35,0,0,0,0,0,115659,213511,83071,0,0,0,0,0,0]
["Summer",8,"UT","FS  ",672,426293,0,0,44514,45,146,541,47,35,0,0,0,0,0,116501,219910,89882,0,0,0,0,0,0]
["Summer",9,"UT","FS  ",672,510615,0,0,44514,45,146,541,47,35,0,0,0,0,0,120858,258027,131730,0,0,0,0,0,0]
["Summer",10,"UT","FS  ",672,587349,0,0,44514,45,146,541,47,35,0,0,0,0,0,123932,292256,171161,0,0,0,0,0,0]
["Winter",11,"UT","FS  ",672,644048,0,0,44514,45,146,541,47,35,0,0,0,0,0,125762,317235,201051,0,0,0,0,0,0]
["Winter",12,"UT","FS  ",672,708324,0,0,44514,45,146,541,47,35,0,0,0,0,0,127462,345205,235657,0,0,0,0,0,0]
["Winter",1,"UT","IS  ",75,148188,0,0,12143,1,3,49,32,9,0,0,0,0,0,79056,65976,3156,0,0,0,0,0,0]
["Winter",2,"UT","IS  ",75,136579,0,0,12143,1,3,49,32,9,0,0,0,0,0,73780,58816,3983,0,0,0,0,0,0]
["Winter",3,"UT","IS  ",75,128789,0,0,12143,1,3,49,32,9,0,0,0,0,0,70097,54009,4683,0,0,0,0,0,0]
["Summer",4,"UT","IS  ",75,128320,0,0,12143,1,3,49,32,9,0,0,0,0,0,69872,53720,4728,0,0,0,0,0,0]
["Summer",5,"UT","IS  ",75,131364,0,0,12143,1,3,49,32,9,0,0,0,0,0,71327,55598,4439,0,0,0,0,0,0]
["Summer",6,"UT","IS  ",75,118596,0,0,12143,1,3,49,32,9,0,0,0,0,0,65111,47718,5767,0,0,0,0,0,0]
["Summer",7,"UT","IS  ",75,160553,0,0,12143,1,3,49,32,9,0,0,0,0,0,84393,73599,2561,0,0,0,0,0,0]
["Summer",8,"UT","IS  ",75,205229,0,0,12143,1,3,49,32,9,0,0,0,0,0,101223,101098,2908,0,0,0,0,0,0]
["Summer",9,"UT","IS  ",75,172535,0,0,12143,1,3,49,32,9,0,0,0,0,0,89283,80981,2271,0,0,0,0,0,0]
["Summer",10,"UT","IS  ",75,181704,0,0,12143,1,3,49,32,9,0,0,0,0,0,92837,86627,2240,0,0,0,0,0,0]
["Winter",11,"UT","IS  ",75,146464,0,0,12143,1,3,49,32,9,0,0,0,0,0,78289,64913,3262,0,0,0,0,0,0]
["Winter",12,"UT","IS  ",75,155590,0,0,12143,1,3,49,32,9,0,0,0,0,0,82287,70540,2763,0,0,0,0,0,0]
["Winter",1,"UT","FT1 ",1,43652,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33652,0,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,39428,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,29428,0,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,43652,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33652,0,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,48279,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,38279,0,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,49889,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,39889,0,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,41796,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,31796,0,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,43189,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,33189,0,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,219553,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,97053,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,205020,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,82520,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,211954,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,89454,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,180319,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,57819,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,169385,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,46885,0,0,0,1,0,0]
[{"$f":"IF(B69=1,\"Winter\",IF(B69=2,\"Winter\",IF(B69=3,\"Winter\",IF(B69=11,\"Winter\",IF(B69=12,\"Winter\",\"Summer\")))))","v":"Summer"},6,"UT","FT1 ",1,157702,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,35202,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,166855,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,44355,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,182189,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,59689,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,178200,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,55700,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,176005,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,53505,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,215394,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,92894,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,227840,0,375,732,0,0,0,3,3,0,0,0,0,0,10000,112500,105340,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,16391,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,6391,0,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,15306,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,5306,0,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,15823,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,5823,0,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,13462,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3462,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,12645,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,2645,0,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,11773,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,1773,0,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,12456,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,2456,0,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,13601,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3601,0,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,13303,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3303,0,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,13140,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,3140,0,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,16080,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,6080,0,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,17009,0,188,299,0,0,1,1,2,0,0,0,0,0,10000,7009,0,0,0,0,0,1,0]
["Winter",1,"UT","FT1 ",1,329238,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,206738,0,0,0,1,0,0]
["Winter",2,"UT","FT1 ",1,237964,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,115464,0,0,0,1,0,0]
["Winter",3,"UT","FT1 ",1,171348,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,48848,0,0,0,1,0,0]
["Summer",4,"UT","FT1 ",1,141628,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,19128,0,0,0,1,0,0]
["Summer",5,"UT","FT1 ",1,325015,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,202515,0,0,0,1,0,0]
["Summer",6,"UT","FT1 ",1,334915,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,212415,0,0,0,1,0,0]
["Summer",7,"UT","FT1 ",1,471317,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,348817,0,0,0,1,0,0]
["Summer",8,"UT","FT1 ",1,503706,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,381206,0,0,0,1,0,0]
["Summer",9,"UT","FT1 ",1,437238,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,314738,0,0,0,1,0,0]
["Summer",10,"UT","FT1 ",1,440100,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,317600,0,0,0,1,0,0]
["Winter",11,"UT","FT1 ",1,378819,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,256319,0,0,0,1,0,0]
["Winter",12,"UT","FT1 ",1,278367,0,375,488,0,0,0,2,2,0,0,0,0,0,10000,112500,155867,0,0,0,1,0,0]
["Winter",1,"UT","FT1 ",1,284195,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,161695,0,0,0,0,1,0]
["Winter",2,"UT","FT1 ",1,205409,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,82909,0,0,0,0,1,0]
["Winter",3,"UT","FT1 ",1,147906,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,25406,0,0,0,0,1,0]
["Summer",4,"UT","FT1 ",1,122252,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112252,0,0,0,0,0,1,0]
["Summer",5,"UT","FT1 ",1,280550,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,158050,0,0,0,0,1,0]
["Summer",6,"UT","FT1 ",1,289095,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,166595,0,0,0,0,1,0]
["Summer",7,"UT","FT1 ",1,406837,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,284337,0,0,0,0,1,0]
["Summer",8,"UT","FT1 ",1,434794,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,312294,0,0,0,0,1,0]
["Summer",9,"UT","FT1 ",1,377420,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,254920,0,0,0,0,1,0]
["Summer",10,"UT","FT1 ",1,379890,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,257390,0,0,0,0,1,0]
["Winter",11,"UT","FT1 ",1,326993,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,204493,0,0,0,0,1,0]
["Winter",12,"UT","FT1 ",1,240284,0,188,244,0,0,0,1,1,0,0,0,0,0,10000,112500,117784,0,0,0,0,1,0]
["Winter",1,"UT","FT1L",1,1862163,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1262163,0,0,0,0,0]
["Winter",2,"UT","FT1L",1,1720005,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1120005,0,0,0,0,0]
["Winter",3,"UT","FT1L",1,1758950,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1158950,0,0,0,0,0]
["Summer",4,"UT","FT1L",1,1358472,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,758472,0,0,0,0,0]
["Summer",5,"UT","FT1L",1,1473530,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,873530,0,0,0,0,0]
["Summer",6,"UT","FT1L",1,1231166,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,631166,0,0,0,0,0]
["Summer",7,"UT","FT1L",1,1447811,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,847811,0,0,0,0,0]
["Summer",8,"UT","FT1L",1,1640967,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1040967,0,0,0,0,0]
["Summer",9,"UT","FT1L",1,2027722,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1427722,0,0,0,0,0]
["Summer",10,"UT","FT1L",1,1170012,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,570012,0,0,0,0,0]
["Winter",11,"UT","FT1L",1,1547705,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,947705,0,0,0,0,0]
["Winter",12,"UT","FT1L",1,1601199,0,0,226410,0,0,0,3,3,0,0,0,0,0,10000,112500,477500,1001199,0,0,0,0,0]
["Winter",1,"UT","FT2C",1,12060,0,567,244,0,0,0,1,1,0,0,0,0,0,12060,0,0,0,0,0,1,0,0]
["Winter",2,"UT","FT2C",1,7094,0,567,244,0,0,0,1,1,0,0,0,0,0,7094,0,0,0,0,0,1,0,0]
["Winter",3,"UT","FT2C",1,13968,0,567,244,0,0,0,1,1,0,0,0,0,0,13968,0,0,0,0,0,1,0,0]
["Summer",4,"UT","FT2C",1,14189,0,567,244,0,0,0,1,1,0,0,0,0,0,14189,0,0,0,0,0,1,0,0]
["Summer",5,"UT","FT2C",1,13798,0,567,244,0,0,0,1,1,0,0,0,0,0,13798,0,0,0,0,0,1,0,0]
["Summer",6,"UT","FT2C",1,4218,0,567,244,0,0,0,1,1,0,0,0,0,0,4218,0,0,0,0,0,1,0,0]
["Summer",7,"UT","FT2C",1,7352,0,567,244,0,0,0,1,1,0,0,0,0,0,7352,0,0,0,0,0,1,0,0]
["Summer",8,"UT","FT2C",1,8532,0,567,244,0,0,0,1,1,0,0,0,0,0,8532,0,0,0,0,0,1,0,0]
["Summer",9,"UT","FT2C",1,10067,0,567,244,0,0,0,1,1,0,0,0,0,0,10067,0,0,0,0,0,1,0,0]
[{"$f":"IF(B133=1,\"Winter\",IF(B133=2,\"Winter\",IF(B133=3,\"Winter\",IF(B133=11,\"Winter\",IF(B133=12,\"Winter\",\"Summer\")))))","v":"Summer"},10,"UT","FT2C",1,14782,0,567,244,0,0,0,1,1,0,0,0,0,0,14782,0,0,0,0,0,1,0,0]
["Winter",11,"UT","FT2C",1,17814,0,567,244,0,0,0,1,1,0,0,0,0,0,17814,0,0,0,0,0,1,0,0]
["Winter",12,"UT","FT2C",1,16151,0,567,244,0,0,0,1,1,0,0,0,0,0,16151,0,0,0,0,0,1,0,0]
["Winter",1,"UT","MT  ",1,2206,0,188,244,0,0,0,1,1,0,0,0,0,0,2206,0,0,0,0,0,0,1,250]
["Winter",2,"UT","MT  ",1,3248,0,188,244,0,0,0,1,1,0,0,0,0,0,3248,0,0,0,0,0,0,1,250]
["Winter",3,"UT","MT  ",1,3664,0,188,244,0,0,0,1,1,0,0,0,0,0,3664,0,0,0,0,0,0,1,250]
["Summer",4,"UT","MT  ",1,1789,0,188,244,0,0,0,1,1,0,0,0,0,0,1789,0,0,0,0,0,0,1,250]
["Summer",5,"UT","MT  ",1,1014,0,188,244,0,0,0,1,1,0,0,0,0,0,1014,0,0,0,0,0,0,1,250]
["Summer",6,"UT","MT  ",1,1592,0,188,244,0,0,0,1,1,0,0,0,0,0,1592,0,0,0,0,0,0,1,250]
["Summer",7,"UT","MT  ",1,856,0,188,244,0,0,0,1,1,0,0,0,0,0,856,0,0,0,0,0,0,1,250]
["Summer",8,"UT","MT  ",1,865,0,188,244,0,0,0,1,1,0,0,0,0,0,865,0,0,0,0,0,0,1,250]
["Summer",9,"UT","MT  ",1,930,0,188,244,0,0,0,1,1,0,0,0,0,0,930,0,0,0,0,0,0,1,250]
["Summer",10,"UT","MT  ",1,1602,0,188,244,0,0,0,1,1,0,0,0,0,0,1602,0,0,0,0,0,0,1,250]
["Winter",11,"UT","MT  ",1,1673,0,188,244,0,0,0,1,1,0,0,0,0,0,1673,0,0,0,0,0,0,1,250]
["Winter",12,"UT","MT  ",1,3454,0,188,244,0,0,0,1,1,0,0,0,0,0,3454,0,0,0,0,0,0,1,250]
["Winter",1,"UT","TS  ",118,2898302,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1233513,958184,703523,3082,0,0,90,28,37772]
["Winter",2,"UT","TS  ",118,2331590,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1106049,745045,479141,1355,0,0,90,28,37772]
["Winter",3,"UT","TS  ",118,2377646,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1116744,762398,497377,1127,0,0,90,28,37772]
["Summer",4,"UT","TS  ",118,2087797,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1048466,653107,382607,3617,0,0,90,28,37772]
["Summer",5,"UT","TS  ",118,2062316,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1042355,643490,372517,3954,0,0,90,28,37772]
["Summer",6,"UT","TS  ",118,2154307,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1064336,678202,408943,2826,0,0,90,28,37772]
["Summer",7,"UT","TS  ",118,2083296,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1047388,651408,380825,3675,0,0,90,28,37772]
["Summer",8,"UT","TS  ",118,2234045,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1083204,708276,440517,2048,0,0,90,28,37772]
["Summer",9,"UT","TS  ",118,2198842,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1074895,695000,426578,2369,0,0,90,28,37772]
["Summer",10,"UT","TS  ",118,2420463,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1126634,778526,514331,972,0,0,90,28,37772]
["Winter",11,"UT","TS  ",118,2354591,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1111397,753712,488249,1233,0,0,90,28,37772]
["Winter",12,"UT","TS  ",118,2777455,0,39000,26645,1,0,50,85,137,0,0,0,0,0,1207095,912809,655678,1873,0,0,90,28,37772]
["Winter",1,"UT","TS  ",1,16266,0,375,274,0,0,0,1,1,0,0,0,0,0,16266,0,0,0,0,0,1,0,897]
["Winter",2,"UT","TS  ",1,12599,0,375,274,0,0,0,1,1,0,0,0,0,0,12599,0,0,0,0,0,1,0,897]
["Winter",3,"UT","TS  ",1,13975,0,375,274,0,0,0,1,1,0,0,0,0,0,13975,0,0,0,0,0,1,0,897]
["Summer",4,"UT","TS  ",1,14397,0,375,274,0,0,0,1,1,0,0,0,0,0,14397,0,0,0,0,0,1,0,897]
["Summer",5,"UT","TS  ",1,16084,0,375,274,0,0,0,1,1,0,0,0,0,0,16084,0,0,0,0,0,1,0,897]
["Summer",6,"UT","TS  ",1,17189,0,375,274,0,0,0,1,1,0,0,0,0,0,17189,0,0,0,0,0,1,0,897]
["Summer",7,"UT","TS  ",1,12888,0,375,274,0,0,0,1,1,0,0,0,0,0,12888,0,0,0,0,0,1,0,897]
["Summer",8,"UT","TS  ",1,14888,0,375,274,0,0,0,1,1,0,0,0,0,0,14888,0,0,0,0,0,1,0,897]
["Summer",9,"UT","TS  ",1,10859,0,375,274,0,0,0,1,1,0,0,0,0,0,10859,0,0,0,0,0,1,0,897]
["Summer",10,"UT","TS  ",1,11271,0,375,274,0,0,0,1,1,0,0,0,0,0,11271,0,0,0,0,0,1,0,897]
["Winter",11,"UT","TS  ",1,12915,0,375,274,0,0,0,1,1,0,0,0,0,0,12915,0,0,0,0,0,1,0,897]
["Winter",12,"UT","TS  ",1,17270,0,375,274,0,0,0,1,1,0,0,0,0,0,17270,0,0,0,0,0,1,0,897]
["Winter",1,"UT","TS  ",1,29220,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,9220,0,0,0,0,1,0,735]
["Winter",2,"UT","TS  ",1,25381,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,5381,0,0,0,0,1,0,735]
["Winter",3,"UT","TS  ",1,23062,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,3062,0,0,0,0,1,0,735]
["Summer",4,"UT","TS  ",1,19576,0,375,274,0,0,0,1,1,0,0,0,0,0,19576,0,0,0,0,0,1,0,735]
["Summer",5,"UT","TS  ",1,17757,0,375,274,0,0,0,1,1,0,0,0,0,0,17757,0,0,0,0,0,1,0,735]
["Summer",6,"UT","TS  ",1,17907,0,375,274,0,0,0,1,1,0,0,0,0,0,17907,0,0,0,0,0,1,0,735]
["Summer",7,"UT","TS  ",1,13183,0,375,274,0,0,0,1,1,0,0,0,0,0,13183,0,0,0,0,0,1,0,735]
["Summer",8,"UT","TS  ",1,15016,0,375,274,0,0,0,1,1,0,0,0,0,0,15016,0,0,0,0,0,1,0,735]
["Summer",9,"UT","TS  ",1,14683,0,375,274,0,0,0,1,1,0,0,0,0,0,14683,0,0,0,0,0,1,0,735]
["Summer",10,"UT","TS  ",1,20107,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,107,0,0,0,0,1,0,735]
["Winter",11,"UT","TS  ",1,19876,0,375,274,0,0,0,1,1,0,0,0,0,0,19876,0,0,0,0,0,1,0,735]
["Winter",12,"UT","TS  ",1,23814,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,3814,0,0,0,0,1,0,735]
["Winter",1,"UT","TS  ",1,17672,0,188,274,0,0,0,1,1,0,0,0,0,0,17672,0,0,0,0,0,0,1,735]
["Winter",2,"UT","TS  ",1,15350,0,188,274,0,0,0,1,1,0,0,0,0,0,15350,0,0,0,0,0,0,1,735]
["Winter",3,"UT","TS  ",1,13948,0,188,274,0,0,0,1,1,0,0,0,0,0,13948,0,0,0,0,0,0,1,735]
["Summer",4,"UT","TS  ",1,11840,0,188,274,0,0,0,1,1,0,0,0,0,0,11840,0,0,0,0,0,0,1,735]
["Summer",5,"UT","TS  ",1,10739,0,188,274,0,0,0,1,1,0,0,0,0,0,10739,0,0,0,0,0,0,1,735]
["Summer",6,"UT","TS  ",1,10830,0,188,274,0,0,0,1,1,0,0,0,0,0,10830,0,0,0,0,0,0,1,735]
["Summer",7,"UT","TS  ",1,7973,0,188,274,0,0,0,1,1,0,0,0,0,0,7973,0,0,0,0,0,0,1,735]
["Summer",8,"UT","TS  ",1,9082,0,188,274,0,0,0,1,1,0,0,0,0,0,9082,0,0,0,0,0,0,1,735]
["Summer",9,"UT","TS  ",1,8880,0,188,274,0,0,0,1,1,0,0,0,0,0,8880,0,0,0,0,0,0,1,735]
["Summer",10,"UT","TS  ",1,12161,0,188,274,0,0,0,1,1,0,0,0,0,0,12161,0,0,0,0,0,0,1,735]
["Winter",11,"UT","TS  ",1,12021,0,188,274,0,0,0,1,1,0,0,0,0,0,12021,0,0,0,0,0,0,1,735]
["Winter",12,"UT","TS  ",1,14403,0,188,274,0,0,0,1,1,0,0,0,0,0,14403,0,0,0,0,0,0,1,735]
["Winter",1,"UT","TS  ",1,14054,0,188,274,0,0,0,1,1,0,0,0,0,0,14054,0,0,0,0,0,0,1,735]
[{"$f":"IF(B197=1,\"Winter\",IF(B197=2,\"Winter\",IF(B197=3,\"Winter\",IF(B197=11,\"Winter\",IF(B197=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"UT","TS  ",1,12207,0,188,274,0,0,0,1,1,0,0,0,0,0,12207,0,0,0,0,0,0,1,735]
["Winter",3,"UT","TS  ",1,11092,0,188,274,0,0,0,1,1,0,0,0,0,0,11092,0,0,0,0,0,0,1,735]
["Summer",4,"UT","TS  ",1,9416,0,188,274,0,0,0,1,1,0,0,0,0,0,9416,0,0,0,0,0,0,1,735]
["Summer",5,"UT","TS  ",1,8541,0,188,274,0,0,0,1,1,0,0,0,0,0,8541,0,0,0,0,0,0,1,735]
["Summer",6,"UT","TS  ",1,8613,0,188,274,0,0,0,1,1,0,0,0,0,0,8613,0,0,0,0,0,0,1,735]
["Summer",7,"UT","TS  ",1,6341,0,188,274,0,0,0,1,1,0,0,0,0,0,6341,0,0,0,0,0,0,1,735]
["Summer",8,"UT","TS  ",1,7222,0,188,274,0,0,0,1,1,0,0,0,0,0,7222,0,0,0,0,0,0,1,735]
["Summer",9,"UT","TS  ",1,7062,0,188,274,0,0,0,1,1,0,0,0,0,0,7062,0,0,0,0,0,0,1,735]
["Summer",10,"UT","TS  ",1,9671,0,188,274,0,0,0,1,1,0,0,0,0,0,9671,0,0,0,0,0,0,1,735]
["Winter",11,"UT","TS  ",1,9560,0,188,274,0,0,0,1,1,0,0,0,0,0,9560,0,0,0,0,0,0,1,735]
["Winter",12,"UT","TS  ",1,11454,0,188,274,0,0,0,1,1,0,0,0,0,0,11454,0,0,0,0,0,0,1,735]
["Winter",1,"UT","TS  ",1,10258,0,375,279,1,0,0,1,2,0,0,0,0,0,10258,0,0,0,0,0,1,0,329]
["Winter",2,"UT","TS  ",1,9190,0,375,279,1,0,0,1,2,0,0,0,0,0,9190,0,0,0,0,0,1,0,329]
["Winter",3,"UT","TS  ",1,10112,0,375,279,1,0,0,1,2,0,0,0,0,0,10112,0,0,0,0,0,1,0,329]
["Summer",4,"UT","TS  ",1,9358,0,375,279,1,0,0,1,2,0,0,0,0,0,9358,0,0,0,0,0,1,0,329]
["Summer",5,"UT","TS  ",1,10131,0,375,279,1,0,0,1,2,0,0,0,0,0,10131,0,0,0,0,0,1,0,329]
["Summer",6,"UT","TS  ",1,9506,0,375,279,1,0,0,1,2,0,0,0,0,0,9506,0,0,0,0,0,1,0,329]
["Summer",7,"UT","TS  ",1,9932,0,375,279,1,0,0,1,2,0,0,0,0,0,9932,0,0,0,0,0,1,0,329]
["Summer",8,"UT","TS  ",1,9397,0,375,279,1,0,0,1,2,0,0,0,0,0,9397,0,0,0,0,0,1,0,329]
["Summer",9,"UT","TS  ",1,9539,0,375,279,1,0,0,1,2,0,0,0,0,0,9539,0,0,0,0,0,1,0,329]
["Summer",10,"UT","TS  ",1,8257,0,375,279,1,0,0,1,2,0,0,0,0,0,8257,0,0,0,0,0,1,0,329]
["Winter",11,"UT","TS  ",1,9787,0,375,279,1,0,0,1,2,0,0,0,0,0,9787,0,0,0,0,0,1,0,329]
["Winter",12,"UT","TS  ",1,10150,0,375,279,1,0,0,1,2,0,0,0,0,0,10150,0,0,0,0,0,1,0,329]
["Winter",1,"UT","TS  ",1,81237,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,61237,0,0,0,0,0,1,3100]
["Winter",2,"UT","TS  ",1,67360,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,47360,0,0,0,0,0,1,3100]
["Winter",3,"UT","TS  ",1,66237,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,46237,0,0,0,0,0,1,3100]
["Summer",4,"UT","TS  ",1,54518,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,34518,0,0,0,0,0,1,3100]
["Summer",5,"UT","TS  ",1,45939,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,25939,0,0,0,0,0,1,3100]
["Summer",6,"UT","TS  ",1,28188,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,8188,0,0,0,0,0,1,3100]
["Summer",7,"UT","TS  ",1,25372,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,5372,0,0,0,0,0,1,3100]
["Summer",8,"UT","TS  ",1,10980,0,188,341,0,0,1,1,2,0,0,0,0,0,10980,0,0,0,0,0,0,1,3100]
["Summer",9,"UT","TS  ",1,6118,0,188,341,0,0,1,1,2,0,0,0,0,0,6118,0,0,0,0,0,0,1,3100]
["Summer",10,"UT","TS  ",1,10116,0,188,341,0,0,1,1,2,0,0,0,0,0,10116,0,0,0,0,0,0,1,3100]
["Winter",11,"UT","TS  ",1,52411,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,32411,0,0,0,0,0,1,3100]
["Winter",12,"UT","TS  ",1,77576,0,188,341,0,0,1,1,2,0,0,0,0,0,20000,57576,0,0,0,0,0,1,3100]
["Winter",1,"UT","TS  ",1,37769,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,17769,0,0,0,0,0,1,1700]
["Winter",2,"UT","TS  ",1,34114,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,14114,0,0,0,0,0,1,1700]
["Winter",3,"UT","TS  ",1,36728,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,16728,0,0,0,0,0,1,1700]
["Summer",4,"UT","TS  ",1,34500,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,14500,0,0,0,0,0,1,1700]
["Summer",5,"UT","TS  ",1,19271,0,188,548,0,0,0,2,2,0,0,0,0,0,19271,0,0,0,0,0,0,1,1700]
["Summer",6,"UT","TS  ",1,3554,0,188,548,0,0,0,2,2,0,0,0,0,0,3554,0,0,0,0,0,0,1,1700]
["Summer",7,"UT","TS  ",1,7539,0,188,548,0,0,0,2,2,0,0,0,0,0,7539,0,0,0,0,0,0,1,1700]
["Summer",8,"UT","TS  ",1,1746,0,188,548,0,0,0,2,2,0,0,0,0,0,1746,0,0,0,0,0,0,1,1700]
["Summer",9,"UT","TS  ",1,4100,0,188,548,0,0,0,2,2,0,0,0,0,0,4100,0,0,0,0,0,0,1,1700]
["Summer",10,"UT","TS  ",1,21896,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,1896,0,0,0,0,0,1,1700]
["Winter",11,"UT","TS  ",1,35068,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,15068,0,0,0,0,0,1,1700]
["Winter",12,"UT","TS  ",1,37368,0,188,548,0,0,0,2,2,0,0,0,0,0,20000,17368,0,0,0,0,0,1,1700]
["Winter",1,"UT","TS  ",1,68245,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,48245,0,0,0,0,1,0,1700]
["Winter",2,"UT","TS  ",1,61640,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,41640,0,0,0,0,1,0,1700]
["Winter",3,"UT","TS  ",1,66364,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,46364,0,0,0,0,1,0,1700]
["Summer",4,"UT","TS  ",1,62339,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,42339,0,0,0,0,1,0,1700]
["Summer",5,"UT","TS  ",1,34821,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,14821,0,0,0,0,1,0,1700]
["Summer",6,"UT","TS  ",1,6421,0,375,341,0,0,1,1,2,0,0,0,0,0,6421,0,0,0,0,0,1,0,1700]
["Summer",7,"UT","TS  ",1,13622,0,375,341,0,0,1,1,2,0,0,0,0,0,13622,0,0,0,0,0,1,0,1700]
["Summer",8,"UT","TS  ",1,3155,0,375,341,0,0,1,1,2,0,0,0,0,0,3155,0,0,0,0,0,1,0,1700]
["Summer",9,"UT","TS  ",1,7408,0,375,341,0,0,1,1,2,0,0,0,0,0,7408,0,0,0,0,0,1,0,1700]
["Summer",10,"UT","TS  ",1,39565,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,19565,0,0,0,0,1,0,1700]
["Winter",11,"UT","TS  ",1,63366,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,43366,0,0,0,0,1,0,1700]
["Winter",12,"UT","TS  ",1,67521,0,375,341,0,0,1,1,2,0,0,0,0,0,20000,47521,0,0,0,0,1,0,1700]
["Winter",1,"UT","TS  ",1,17073,0,188,274,0,0,0,1,1,0,0,0,0,0,17073,0,0,0,0,0,0,1,438]
["Winter",2,"UT","TS  ",1,15421,0,188,274,0,0,0,1,1,0,0,0,0,0,15421,0,0,0,0,0,0,1,438]
["Winter",3,"UT","TS  ",1,17073,0,188,274,0,0,0,1,1,0,0,0,0,0,17073,0,0,0,0,0,0,1,438]
["Summer",4,"UT","TS  ",1,24540,0,188,274,0,0,0,1,1,0,0,0,0,0,20000,4540,0,0,0,0,0,1,438]
["Summer",5,"UT","TS  ",1,23263,0,188,274,0,0,0,1,1,0,0,0,0,0,20000,3263,0,0,0,0,0,1,438]
[{"$f":"IF(B261=1,\"Winter\",IF(B261=2,\"Winter\",IF(B261=3,\"Winter\",IF(B261=11,\"Winter\",IF(B261=12,\"Winter\",\"Summer\")))))","v":"Summer"},6,"UT","TS  ",1,18645,0,188,274,0,0,0,1,1,0,0,0,0,0,18645,0,0,0,0,0,0,1,438]
["Summer",7,"UT","TS  ",1,14083,0,188,274,0,0,0,1,1,0,0,0,0,0,14083,0,0,0,0,0,0,1,438]
["Summer",8,"UT","TS  ",1,13896,0,188,274,0,0,0,1,1,0,0,0,0,0,13896,0,0,0,0,0,0,1,438]
["Summer",9,"UT","TS  ",1,16250,0,188,274,0,0,0,1,1,0,0,0,0,0,16250,0,0,0,0,0,0,1,438]
["Summer",10,"UT","TS  ",1,18703,0,188,274,0,0,0,1,1,0,0,0,0,0,18703,0,0,0,0,0,0,1,438]
["Winter",11,"UT","TS  ",1,16347,0,188,274,0,0,0,1,1,0,0,0,0,0,16347,0,0,0,0,0,0,1,438]
["Winter",12,"UT","TS  ",1,16892,0,188,274,0,0,0,1,1,0,0,0,0,0,16892,0,0,0,0,0,0,1,438]
["Winter",1,"UT","TS  ",1,10210,0,375,274,0,0,0,1,1,0,0,0,0,0,10210,0,0,0,0,0,1,0,438]
["Winter",2,"UT","TS  ",1,9222,0,375,274,0,0,0,1,1,0,0,0,0,0,9222,0,0,0,0,0,1,0,438]
["Winter",3,"UT","TS  ",1,10210,0,375,274,0,0,0,1,1,0,0,0,0,0,10210,0,0,0,0,0,1,0,438]
["Summer",4,"UT","TS  ",1,14676,0,375,274,0,0,0,1,1,0,0,0,0,0,14676,0,0,0,0,0,1,0,438]
["Summer",5,"UT","TS  ",1,13912,0,375,274,0,0,0,1,1,0,0,0,0,0,13912,0,0,0,0,0,1,0,438]
["Summer",6,"UT","TS  ",1,11150,0,375,274,0,0,0,1,1,0,0,0,0,0,11150,0,0,0,0,0,1,0,438]
["Summer",7,"UT","TS  ",1,8422,0,375,274,0,0,0,1,1,0,0,0,0,0,8422,0,0,0,0,0,1,0,438]
["Summer",8,"UT","TS  ",1,8310,0,375,274,0,0,0,1,1,0,0,0,0,0,8310,0,0,0,0,0,1,0,438]
["Summer",9,"UT","TS  ",1,9718,0,375,274,0,0,0,1,1,0,0,0,0,0,9718,0,0,0,0,0,1,0,438]
["Summer",10,"UT","TS  ",1,11185,0,375,274,0,0,0,1,1,0,0,0,0,0,11185,0,0,0,0,0,1,0,438]
["Winter",11,"UT","TS  ",1,9776,0,375,274,0,0,0,1,1,0,0,0,0,0,9776,0,0,0,0,0,1,0,438]
["Winter",12,"UT","TS  ",1,10102,0,375,274,0,0,0,1,1,0,0,0,0,0,10102,0,0,0,0,0,1,0,438]
["Winter",1,"UT","TS  ",1,10258,0,375,274,0,0,0,1,1,0,0,0,0,0,10258,0,0,0,0,0,1,0,329]
["Winter",2,"UT","TS  ",1,9266,0,375,274,0,0,0,1,1,0,0,0,0,0,9266,0,0,0,0,0,1,0,329]
["Winter",3,"UT","TS  ",1,10258,0,375,274,0,0,0,1,1,0,0,0,0,0,10258,0,0,0,0,0,1,0,329]
["Summer",4,"UT","TS  ",1,9927,0,375,274,0,0,0,1,1,0,0,0,0,0,9927,0,0,0,0,0,1,0,329]
["Summer",5,"UT","TS  ",1,10245,0,375,274,0,0,0,1,1,0,0,0,0,0,10245,0,0,0,0,0,1,0,329]
["Summer",6,"UT","TS  ",1,9914,0,375,274,0,0,0,1,1,0,0,0,0,0,9914,0,0,0,0,0,1,0,329]
["Summer",7,"UT","TS  ",1,10245,0,375,274,0,0,0,1,1,0,0,0,0,0,10245,0,0,0,0,0,1,0,329]
["Summer",8,"UT","TS  ",1,10245,0,375,274,0,0,0,1,1,0,0,0,0,0,10245,0,0,0,0,0,1,0,329]
["Summer",9,"UT","TS  ",1,9914,0,375,274,0,0,0,1,1,0,0,0,0,0,9914,0,0,0,0,0,1,0,329]
["Summer",10,"UT","TS  ",1,20742,0,375,274,0,0,0,1,1,0,0,0,0,0,20000,742,0,0,0,0,1,0,329]
["Winter",11,"UT","TS  ",1,9355,0,375,274,0,0,0,1,1,0,0,0,0,0,9355,0,0,0,0,0,1,0,329]
["Winter",12,"UT","TS  ",1,10150,0,375,274,0,0,0,1,1,0,0,0,0,0,10150,0,0,0,0,0,1,0,329]
["Winter",1,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Winter",2,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Winter",3,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",4,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",5,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",6,"UT","TSP ",1,149661,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,49661,0,0,0,1,0,9841]
["Summer",7,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",8,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",9,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Summer",10,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",11,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",12,"UT","TSP ",1,133105,0,375,0,0,0,0,0,0,0,0,0,0,0,20000,80000,33105,0,0,0,1,0,8752]
["Winter",1,"WY","FS  ",43,37711,0,0,4069,2,11,35,1,0,0,0,0,0,0,3407,18657,15647,0,0,0,0,0,0]
["Winter",2,"WY","FS  ",43,36801,0,0,4069,2,11,35,1,0,0,0,0,0,0,3404,18336,15061,0,0,0,0,0,0]
["Winter",3,"WY","FS  ",43,28612,0,0,4069,2,11,35,1,0,0,0,0,0,0,3353,15186,10073,0,0,0,0,0,0]
["Summer",4,"WY","FS  ",43,24776,0,0,4069,2,11,35,1,0,0,0,0,0,0,3310,13551,7915,0,0,0,0,0,0]
["Summer",5,"WY","FS  ",43,18243,0,0,4069,2,11,35,1,0,0,0,0,0,0,3184,10550,4509,0,0,0,0,0,0]
["Summer",6,"WY","FS  ",43,14718,0,0,4069,2,11,35,1,0,0,0,0,0,0,3073,8829,2816,0,0,0,0,0,0]
["Summer",7,"WY","FS  ",43,10927,0,0,4069,2,11,35,1,0,0,0,0,0,0,2903,6913,1111,0,0,0,0,0,0]
["Summer",8,"WY","FS  ",43,8958,0,0,4069,2,11,35,1,0,0,0,0,0,0,2789,5894,275,0,0,0,0,0,0]
["Summer",9,"WY","FS  ",43,13506,0,0,4069,2,11,35,1,0,0,0,0,0,0,3025,8223,2258,0,0,0,0,0,0]
["Summer",10,"WY","FS  ",43,18864,0,0,4069,2,11,35,1,0,0,0,0,0,0,3200,10846,4818,0,0,0,0,0,0]
["Winter",11,"WY","FS  ",43,25677,0,0,4069,2,11,35,1,0,0,0,0,0,0,3322,13944,8411,0,0,0,0,0,0]
["Winter",12,"WY","FS  ",43,33859,0,0,4069,2,11,35,1,0,0,0,0,0,0,3390,17259,13210,0,0,0,0,0,0]
["Winter",1,"WY","IS  ",1,169,0,0,555,0,0,0,1,0,0,0,0,0,0,169,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,0,0,0,555,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,0,0,0,555,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,266,0,0,555,0,0,0,1,0,0,0,0,0,0,266,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2145,0,0,555,0,0,0,1,0,0,0,0,0,0,2145,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,3083,0,0,555,0,0,0,1,0,0,0,0,0,0,3083,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,4699,0,0,555,0,0,0,1,0,0,0,0,0,0,4699,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,3757,0,0,555,0,0,0,1,0,0,0,0,0,0,3757,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,4732,0,0,555,0,0,0,1,0,0,0,0,0,0,4732,0,0,0,0,0,1,0,0]
[{"$f":"IF(B325=1,\"Winter\",IF(B325=2,\"Winter\",IF(B325=3,\"Winter\",IF(B325=11,\"Winter\",IF(B325=12,\"Winter\",\"Summer\")))))","v":"Summer"},10,"WY","IS  ",1,3442,0,0,555,0,0,0,1,0,0,0,0,0,0,3442,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,4521,0,0,555,0,0,0,1,0,0,0,0,0,0,4521,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,1954,0,0,555,0,0,0,1,0,0,0,0,0,0,1954,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,3185,0,0,86,0,0,1,0,0,0,0,0,0,0,3185,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,2626,0,0,86,0,0,1,0,0,0,0,0,0,0,2626,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,2803,0,0,86,0,0,1,0,0,0,0,0,0,0,2803,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,2489,0,0,86,0,0,1,0,0,0,0,0,0,0,2489,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2119,0,0,86,0,0,1,0,0,0,0,0,0,0,2119,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,2218,0,0,86,0,0,1,0,0,0,0,0,0,0,2218,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,2157,0,0,86,0,0,1,0,0,0,0,0,0,0,2157,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,1323,0,0,86,0,0,1,0,0,0,0,0,0,0,1323,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,1765,0,0,86,0,0,1,0,0,0,0,0,0,0,1765,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,2190,0,0,86,0,0,1,0,0,0,0,0,0,0,2190,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,1976,0,0,86,0,0,1,0,0,0,0,0,0,0,1976,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,1963,0,0,86,0,0,1,0,0,0,0,0,0,0,1963,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,9030,0,0,86,0,0,1,0,0,0,0,0,0,0,9030,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,9020,0,0,86,0,0,1,0,0,0,0,0,0,0,9020,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,9243,0,0,86,0,0,1,0,0,0,0,0,0,0,9243,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,7267,0,0,86,0,0,1,0,0,0,0,0,0,0,7267,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,6197,0,0,86,0,0,1,0,0,0,0,0,0,0,6197,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,6384,0,0,86,0,0,1,0,0,0,0,0,0,0,6384,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,3326,0,0,86,0,0,1,0,0,0,0,0,0,0,3326,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,3455,0,0,86,0,0,1,0,0,0,0,0,0,0,3455,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,3172,0,0,86,0,0,1,0,0,0,0,0,0,0,3172,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,3484,0,0,86,0,0,1,0,0,0,0,0,0,0,3484,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,5953,0,0,86,0,0,1,0,0,0,0,0,0,0,5953,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,6843,0,0,86,0,0,1,0,0,0,0,0,0,0,6843,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IS  ",1,6246,0,0,555,0,0,0,1,0,0,0,0,0,0,6246,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IS  ",1,6165,0,0,555,0,0,0,1,0,0,0,0,0,0,6165,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IS  ",1,4733,0,0,555,0,0,0,1,0,0,0,0,0,0,4733,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IS  ",1,4024,0,0,555,0,0,0,1,0,0,0,0,0,0,4024,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IS  ",1,2394,0,0,555,0,0,0,1,0,0,0,0,0,0,2394,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IS  ",1,1744,0,0,555,0,0,0,1,0,0,0,0,0,0,1744,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IS  ",1,403,0,0,555,0,0,0,1,0,0,0,0,0,0,403,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IS  ",1,256,0,0,555,0,0,0,1,0,0,0,0,0,0,256,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IS  ",1,881,0,0,555,0,0,0,1,0,0,0,0,0,0,881,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IS  ",1,1997,0,0,555,0,0,0,1,0,0,0,0,0,0,1997,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IS  ",1,2893,0,0,555,0,0,0,1,0,0,0,0,0,0,2893,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IS  ",1,4008,0,0,555,0,0,0,1,0,0,0,0,0,0,4008,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IT  ",1,8580,0,667,555,0,0,0,1,0,0,0,0,0,0,8580,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IT  ",1,6461,0,667,555,0,0,0,1,0,0,0,0,0,0,6461,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IT  ",1,6212,0,667,555,0,0,0,1,0,0,0,0,0,0,6212,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IT  ",1,5018,0,667,555,0,0,0,1,0,0,0,0,0,0,5018,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IT  ",1,3130,0,667,555,0,0,0,1,0,0,0,0,0,0,3130,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IT  ",1,2539,0,667,555,0,0,0,1,0,0,0,0,0,0,2539,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IT  ",1,1501,0,667,555,0,0,0,1,0,0,0,0,0,0,1501,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IT  ",1,1443,0,667,555,0,0,0,1,0,0,0,0,0,0,1443,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IT  ",1,1879,0,667,555,0,0,0,1,0,0,0,0,0,0,1879,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IT  ",1,3807,0,667,555,0,0,0,1,0,0,0,0,0,0,3807,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IT  ",1,5204,0,667,555,0,0,0,1,0,0,0,0,0,0,5204,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IT  ",1,7762,0,667,555,0,0,0,1,0,0,0,0,0,0,7762,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IC  ",1,4827,0,0,202,0,0,1,1,0,0,0,0,0,0,4827,0,0,0,0,0,1,0,0]
["Winter",2,"WY","IC  ",1,3859,0,0,202,0,0,1,1,0,0,0,0,0,0,3859,0,0,0,0,0,1,0,0]
["Winter",3,"WY","IC  ",1,3393,0,0,202,0,0,1,1,0,0,0,0,0,0,3393,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IC  ",1,2502,0,0,202,0,0,1,1,0,0,0,0,0,0,2502,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC  ",1,1631,0,0,202,0,0,1,1,0,0,0,0,0,0,1631,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IC  ",1,1187,0,0,202,0,0,1,1,0,0,0,0,0,0,1187,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC  ",1,990,0,0,202,0,0,1,1,0,0,0,0,0,0,990,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC  ",1,1080,0,0,202,0,0,1,1,0,0,0,0,0,0,1080,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC  ",1,1307,0,0,202,0,0,1,1,0,0,0,0,0,0,1307,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC  ",1,1729,0,0,202,0,0,1,1,0,0,0,0,0,0,1729,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC  ",1,2419,0,0,202,0,0,1,1,0,0,0,0,0,0,2419,0,0,0,0,0,1,0,0]
["Winter",12,"WY","IC  ",1,3698,0,0,202,0,0,1,1,0,0,0,0,0,0,3698,0,0,0,0,0,1,0,0]
["Winter",1,"WY","IC1 ",1,30679,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,279,0,0,0,0,1,0,0]
[{"$f":"IF(B389=1,\"Winter\",IF(B389=2,\"Winter\",IF(B389=3,\"Winter\",IF(B389=11,\"Winter\",IF(B389=12,\"Winter\",\"Summer\")))))","v":"Winter"},2,"WY","IC1 ",1,33107,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,2707,0,0,0,0,1,0,0]
["Winter",3,"WY","IC1 ",1,17606,0,0,0,0,0,0,3,0,0,0,0,0,0,17606,0,0,0,0,0,1,0,0]
["Summer",4,"WY","IC1 ",1,29081,0,0,0,0,0,0,3,0,0,0,0,0,0,29081,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC1 ",1,45799,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,15399,0,0,0,0,1,0,0]
["Summer",6,"WY","IC1 ",1,10480,0,0,0,0,0,0,3,0,0,0,0,0,0,10480,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC1 ",1,5207,0,0,0,0,0,0,3,0,0,0,0,0,0,5207,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC1 ",1,1976,0,0,0,0,0,0,3,0,0,0,0,0,0,1976,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC1 ",1,4137,0,0,0,0,0,0,3,0,0,0,0,0,0,4137,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC1 ",1,5372,0,0,0,0,0,0,3,0,0,0,0,0,0,5372,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC1 ",1,36295,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,5895,0,0,0,0,1,0,0]
["Winter",12,"WY","IC1 ",1,57399,0,0,0,0,0,0,3,0,0,0,0,0,0,30400,26999,0,0,0,0,1,0,0]
["Winter",1,"WY","IC2 ",1,14087,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,4087,0,0,0,0,1,0,0]
["Winter",2,"WY","IC2 ",1,11434,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,1434,0,0,0,0,1,0,0]
["Winter",3,"WY","IC2 ",1,10586,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,586,0,0,0,0,1,0,0]
["Summer",4,"WY","IC2 ",1,9933,0,567,244,0,0,0,1,0,0,0,0,0,0,9933,0,0,0,0,0,1,0,0]
["Summer",5,"WY","IC2 ",1,8965,0,567,244,0,0,0,1,0,0,0,0,0,0,8965,0,0,0,0,0,1,0,0]
["Summer",6,"WY","IC2 ",1,7188,0,567,244,0,0,0,1,0,0,0,0,0,0,7188,0,0,0,0,0,1,0,0]
["Summer",7,"WY","IC2 ",1,7367,0,567,244,0,0,0,1,0,0,0,0,0,0,7367,0,0,0,0,0,1,0,0]
["Summer",8,"WY","IC2 ",1,5932,0,567,244,0,0,0,1,0,0,0,0,0,0,5932,0,0,0,0,0,1,0,0]
["Summer",9,"WY","IC2 ",1,4871,0,567,244,0,0,0,1,0,0,0,0,0,0,4871,0,0,0,0,0,1,0,0]
["Summer",10,"WY","IC2 ",1,8915,0,567,244,0,0,0,1,0,0,0,0,0,0,8915,0,0,0,0,0,1,0,0]
["Winter",11,"WY","IC2 ",1,11216,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,1216,0,0,0,0,1,0,0]
["Winter",12,"WY","IC2 ",1,12865,0,567,244,0,0,0,1,0,0,0,0,0,0,10000,2865,0,0,0,0,1,0,0]
["Winter",1,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",2,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",3,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",4,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",5,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",6,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",7,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",8,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",9,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Summer",10,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",11,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",12,"UT","NGV ",1,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,0,0,0,0,0,0,0,0]
["Winter",1,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",2,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",3,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",4,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",5,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",6,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",7,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",8,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",9,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Summer",10,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",11,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]
["Winter",12,"WY","NGV ",1,885,0,0,0,0,0,0,0,0,0,0,0,0,0,885,0,0,0,0,0,0,0,0]

{"sheet":"Criteria","index":54,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[18,4,18,5],[0,4,0,5],[4,4,4,5],[0,0,0,2],[4,0,4,2],[16,0,16,2],[12,0,12,2],[8,0,8,2],[20,0,20,2],[30,4,30,5],[36,0,36,2],[28,0,28,2],[32,0,32,2],[34,4,34,5],[40,0,40,2],[33,7,33,8],[21,7,21,8],[22,4,22,5],[26,4,26,5],[29,7,29,8],[25,7,25,8],[24,0,24,2],[37,7,37,8],[0,7,0,8],[16,7,16,8],[8,4,8,5],[4,7,4,8],[8,7,8,8],[13,4,13,5]]}
["WINTER_UT_GSR",null,null,null,"UT_F3",null,null,"UT_F4"]
["Season","St","Rate",null,"St","Rate",null,"St","Rate"]
["Winter","UT","GS  ",null,"UT","F3 ",null,"UT","F4 "]
[]
["SUMMER_UT_GSR",null,null,null,"UT_NGV",null,null,"UT_MT"]
["Season","St","Rate",null,"St","Rate",null,"St","Rate"]
["Summer","UT","GS  ",null,"UT","NGV",null,"UT","MT "]
[]
["UT_GSR",null,null,null,"UT_I2I4",null,null,"UT_IT"]
["St","Rate",null,null,"St","Rate",null,"St","Rate"]
["UT","GS ",null,null,"UT","IS",null,"UT","TS"]
[null,null,null,null,"UT","IS",null,"UT","TS"]
["WINTER_UT_GSS",null,null,null,null,null,null,"UT","TS"]
["Season","St","Rate",null,"UT_IS2IS4",null,null,"UT","TS"]
["Winter","UT","GSS",null,"St","Rate",null,"UT","TS"]
[null,null,null,null,"UT","IS"]
["SUMMER_UT_GSS",null,null,null,"UT","IS",null,"UT_ITS"]
["Season","St","Rate",null,null,null,null,"St","Rate"]
["Summer","UT","GSS",null,"UT_FT1",null,null,"UT","ITS"]
[null,null,null,null,"St","Rate"]
["WINTER_UT_F1",null,null,null,"UT","FT1 "]
["Season","St","Rate",null,null,null,null,"UT_T1"]
["Winter","UT","FS",null,"UT_FT2",null,null,"St","Rate"]
[null,null,null,null,"St","Rate",null,"UT","TS"]
["SUMMER_UT_F1",null,null,null,"UT","FT2 "]
["Season","St","Rate",null,null,null,null,"UT_E1"]
["Summer","UT","FS",null,"UT_FTE",null,null,"St","Rate"]
[null,null,null,null,"St","Rate",null,"UT","E1"]
["UT_F1",null,null,null,"UT","FTE"]
["St","Rate",null,null,null,null,null,"UT_GSS"]
["UT","FS",null,null,"UT_F1E",null,null,"St","Rate"]
[null,null,null,null,"St","Rate",null,"UT","GSS"]
["WINTER_UT_GSC",null,null,null,"UT","F1E"]
["Season","St","Rate",null,null,null,null,"UT_FT1L"]
["Winter","UT","GSC ",null,"UT_FT2C",null,null,"St","Rate"]
[null,null,null,null,"St","Rate",null,"UT","FT1L"]
["SUMMER_UT_GSC",null,null,null,"UT","FT2C"]
["Season","St","Rate",null,null,null,null,"UT_PG"]
["Summer","UT","GSC ",null,null,null,null,"St","Rate"]
[null,null,null,null,null,null,null,"UT","TSP"]
["UT_GSC"]
["St","Rate"]
["UT","GSC "]