{"text_format":"1","workbook":"xlsx","n_sheets":63,"sheets":["Control Panel","Report","ROR-Model","Summaries","Adjustments","Rate Base","EXPENSES","PROJECTED EXPENSES","RB FORECAST","101_106 PROJECTION","108_111 Projection","PROJECTED ACC 252 (CONTR)","190_255_282 FORECAST","Labor Forecast","ENERGY EFFICIENCY SERVICES ADJ","PIPELINE INTEGRITY","Other Taxes","Taxes","Und Stor","Wexpro","RESERVE ACCRUAL","Donations","Advertising","Incentive","Sporting Events","Revenue","Booked DEC 2016 Rev","AVG Proj Rev 2017 with CET","AVG Projected Rev 2018 with CET","Other Rev","Utah Bad Debt","Capital Str","Utah Allocation","ALLOCATIONS&PRETAX","Optional Adjustment 1","Optional Adjustment 2","Optional Adjustment 3","Optional Adjustment 4","Optional Adjustment 5","Optional Adjustment 6","Optional Adjustment 7","Optional Adjustment 8","Optional Adjustment 9","Optional Adjustment 10","Optional Adjustment 11","Optional Adjustment 12","Optional Adjustment 13","Optional Adjustment 14","Optional Adjustment 15","Optional Adjustment 16","Optional Adjustment 17","Optional Adjustment 18","Optional Adjustment 19","Optional Adjustment 20","Optional Adjustment 21","Optional Adjustment 22","Optional Adjustment 23","Optional Adjustment 24","Optional Adjustment 25","Optional Adjustment 26","Optional Adjustment 27","Labor Adjustment ROO","COS REVRUN"],"not_rendered":{"charts":4,"images":2,"macros":0,"external_links":10,"defined_names":865,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":71,"n_cols":15,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[1,"Dominion Energy",null,null,null,"DEFICIENCY"]
[null,{"$f":"F11&\" - \"&F16","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,{"$f":"Report!K13","v":13673458.894954847}]
[null,{"$f":"\"12 Months Ended\"&\" : \"& TEXT(F12,\"mmm-yyyy\")","v":"12 Months Ended : Dec-2018"},null,null,null,"ROE"]
[null,{"$f":"\"Capital Structure\"&\" : \"&F70","v":"Capital Structure : AVG CAP STR 2016"},null,null,null,{"$f":"+Report!J78","v":8.7816246328179665E-2}]
[]
[]
[]
[null,null,null,null,null,null," "]
[null,"REPORT CHECK: MUST BE (0) ======>",{"$f":"IF((SUM(Report!F13:H73)-SUM(Report!I13:I73))<1,\"0\",\"ERROR\")","v":"0"},null,null,null,null,"DEC 2016 Adjusted Avg  Results",null,"DEC 2017 Adjusted Avg  Results",null,"DEC 2018 Adjusted Avg  Results",null,null,"Line #"]
[null,null,null,null,{"$f":"F10&\" - \"&\"A\"","v":"6 - A"},6,null,4,{"$f":"H10&\" - \"&\"A\"","v":"4 - A"},5,{"$f":"J10&\" - \"&\"A\"","v":"5 - A"},6,{"$f":"L10&\" - \"&\"A\"","v":"6 - A"},null,1]
[null,"Jurisdiction",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,O11,FALSE)","v":"Utah"},null,"Utah",null,"Utah",null,"Utah",null,null,{"$f":"O10+1","v":2}]
[null,"Scenario Title 1",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,O12,FALSE)","v":"2018-12-31"},null,"2016-12-31",null,"2017-12-31",null,"2018-12-31",null,null,{"$f":"O11+1","v":3}]
[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,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Scenario Title 2",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,O16,FALSE)","v":"DEC 2018 Adjusted Avg  Results"},null,{"$f":"+H9","v":"DEC 2016 Adjusted Avg  Results"},null,{"$f":"+J9","v":"DEC 2017 Adjusted Avg  Results"},null,{"$f":"+L9","v":"DEC 2018 Adjusted Avg  Results"},null,null,7]
[null,"Required Inputs and Factors",null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"Return On Equity",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,O19,FALSE)","v":9.8500000000000004E-2},null,9.8500000000000004E-2,null,9.8500000000000004E-2,null,9.8500000000000004E-2,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Lead-Lag Factor",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,O21,FALSE)","v":1.0149999999999999},null,1.0149999999999999,null,1.0149999999999999,null,1.0149999999999999,null,null,12]
[null,"Bad Debt Ratio",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,O22,FALSE)","v":2.0154774597793252E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":2.0154774597793252E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":2.0154774597793252E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.0154774597793252E-3},null,null,{"$f":"O21+1","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O22+1","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"Adjustments","Go To Adjustment",null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[1,{"$f":"+F27","v":"AVG RB DEC 2018"},"RATE BASE",null,{"$f":"HLOOKUP($E$10,Scenarios,O27,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,O27,FALSE)","v":"AVG RB DEC 2018"},null,"AVG RB DEC 2016","Y","AVG RB DEC 2017","Y","AVG RB DEC 2018","Y",null,18]
[{"$f":"+A27+1","v":2},"QGC Expense Dec 2018","Expense Adjustment",null,"Y","QGC Expense Dec 2018",null,"QGC Expense Dec 2016","N","QGC Expense Dec 2017","Y","QGC Expense Dec 2018","Y",null,19]
[{"$f":"+A28+1","v":3},{"$f":"+F29","v":"AVG Projected Rev 2018 with CET"},"REVENUE  ADJUSTMENT",null,"Y","AVG Projected Rev 2018 with CET",null,"Booked Rev 2016","N","AVG Projected Rev 2017 with CET","Y","AVG Projected Rev 2018 with CET","Y",null,20]
[{"$f":"+A29+1","v":4},"Underground Storage","Underground Storage",null,"Y","Underground Storage",null,"Underground Storage","Y","Underground Storage","Y","Underground Storage","Y",null,21]
[5,"Wexpro","3-Wexpro'!A1",null,"Y","Wexpro",null,"Wexpro","Y","Wexpro","Y","Wexpro","Y",null,22]
[6,{"$f":"+F32","v":"Energy Efficiency 2018"},"Energy Efficiency",null,{"$f":"HLOOKUP($E$10,Scenarios,O32,FALSE)","v":"Y"},"Energy Efficiency 2018",null,"Energy Efficiency 2016","Y","Energy Efficiency 2017","Y","Energy Efficiency 2018","Y",null,23]
[7,"Utah Bad Debt 2018","Utah Bad Debt",null,"Y","Utah Bad Debt 2018",null,"Utah Bad Debt 2016","Y","Utah Bad Debt 2017","Y","Utah Bad Debt 2018","Y",null,24]
[8,"DEU Incentives 2018","Incentives",null,"Y","DEU Incentives 2018",null,"DEU Incentives 2016","Y","DEU Incentives 2017","Y","DEU Incentives 2018","Y",null,25]
[9,"Sporting Events DEC 2018","Sporting Events",null,"Y","Sporting Events DEC 2018",null,"Sporting Events DEC 2016","Y","Sporting Events DEC 2017","Y","Sporting Events DEC 2018","Y",null,26]
[10,"Advertising DEC 2018","Advertising",null,"Y","Advertising DEC 2018",null,"Advertising DEC 2016","Y","Advertising DEC 2017","Y","Advertising DEC 2018","Y",null,27]
[11,"QGC Don & Membership DEC 2018","Donations",null,"Y","QGC Don & Membership DEC 2018",null,"QGC Don & Membership DEC 2016","Y","QGC Don & Membership DEC 2017","Y","QGC Don & Membership DEC 2018","Y",null,28]
[12,"Reserve Accrual Dec 2018","RESERVE ACCRUAL",null,"Y","Reserve Accrual Dec 2018",null,"Reserve Accrual Dec 2016","Y","Reserve Accrual Dec 2017","Y","Reserve Accrual Dec 2018","Y",null,29]
[13,"Pipeline Integrity 2017","Pipeline Integrity",null,"N","Pipeline Integrity 2017",null,"Pipeline Integrity 2017","N","Pipeline Integrity 2017","N","Pipeline Integrity 2017","N",null,30]
[14,{"$f":"F40","v":"Optional Adjustment 1"},"Optional Adjustment 1",null,"N","Optional Adjustment 1",null,"Optional Adjustment 1","N","Optional Adjustment 1","N","Optional Adjustment 1","N",null,31]
[15,{"$f":"F41","v":"Optional Adjustment 2"},"Optional Adjustment 2",null,"N","Optional Adjustment 2",null,"Optional Adjustment 2","N","Optional Adjustment 2","N","Optional Adjustment 2","N",null,32]
[16,"Optional Adjustment 3","Optional Adjustment 3",null,"N","Optional Adjustment 3",null,"Optional Adjustment 3","N","Optional Adjustment 3","N","Optional Adjustment 3","N",null,33]
[17,"Optional Adjustment 4","Optional Adjustment 4",null,"N","Optional Adjustment 4",null,"Optional Adjustment 4","N","Optional Adjustment 4","N","Optional Adjustment 4","N",null,34]
[18,"Optional Adjustment 5","Optional Adjustment 5",null,"N","Optional Adjustment 5",null,"Optional Adjustment 5","N","Optional Adjustment 5","N","Optional Adjustment 5","N",null,35]
[19,"Optional Adjustment 6","Optional Adjustment 6",null,"N","Optional Adjustment 6",null,"Optional Adjustment 6","N","Optional Adjustment 6","N","Optional Adjustment 6","N",null,36]
[20,"Optional Adjustment 7","Optional Adjustment 7",null,"N","Optional Adjustment 7",null,"Optional Adjustment 7","N","Optional Adjustment 7","N","Optional Adjustment 7","N",null,37]
[21,"Optional Adjustment 8","Optional Adjustment 8",null,"N","Optional Adjustment 8",null,"Optional Adjustment 8","N","Optional Adjustment 8","N","Optional Adjustment 8","N",null,38]
[22,"Optional Adjustment 9","Optional Adjustment 9",null,"N","Optional Adjustment 9",null,"Optional Adjustment 9","N","Optional Adjustment 9","N","Optional Adjustment 9","N",null,39]
[23,"Optional Adjustment 10","Optional Adjustment 10",null,"N","Optional Adjustment 10",null,"Optional Adjustment 10","N","Optional Adjustment 10","N","Optional Adjustment 10","N",null,40]
[24,"Optional Adjustment 11","Optional Adjustment 11",null,"N","Optional Adjustment 11",null,"Optional Adjustment 11","N","Optional Adjustment 11","N","Optional Adjustment 11","N",null,41]
[25,"Optional Adjustment 12","Optional Adjustment 12",null,"N","Optional Adjustment 12",null,"Optional Adjustment 12","N","Optional Adjustment 12","N","Optional Adjustment 12","N",null,42]
[26,"Optional Adjustment 13","Optional Adjustment 13",null,"N","Optional Adjustment 13",null,"Optional Adjustment 13","N","Optional Adjustment 13","N","Optional Adjustment 13","N",null,43]
[27,"Optional Adjustment 14","Optional Adjustment 14",null,"N","Optional Adjustment 14",null,"Optional Adjustment 14","N","Optional Adjustment 14","N","Optional Adjustment 14","N",null,44]
[28,"Optional Adjustment 15","Optional Adjustment 15",null,"N","Optional Adjustment 15",null,"Optional Adjustment 15","N","Optional Adjustment 15","N","Optional Adjustment 15","N",null,45]
[29,{"$f":"F55","v":"Optional Adjustment 16"},"Optional Adjustment 16",null,{"$f":"HLOOKUP($E$10,Scenarios,O55,FALSE)","v":"N"},{"$f":"HLOOKUP($F$10,Scenarios,O55,FALSE)","v":"Optional Adjustment 16"},null,"Optional Adjustment 16","N","Optional Adjustment 16","N","Optional Adjustment 16","N",null,46]
[30,"Optional Adjustment 17","Optional Adjustment 17",null,"N","Optional Adjustment 17",null,"Optional Adjustment 17","N","Optional Adjustment 17","N","Optional Adjustment 17","N",null,47]
[31,"Optional Adjustment 18","Optional Adjustment 18",null,"N","Optional Adjustment 18",null,"Optional Adjustment 18","N","Optional Adjustment 18","N","Optional Adjustment 18","N",null,48]
[32,"Optional Adjustment 19","Optional Adjustment 19",null,"N","Optional Adjustment 19",null,"Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","N",null,49]
[33,"Optional Adjustment 20","Optional Adjustment 20",null,"N","Optional Adjustment 20",null,"Optional Adjustment 20","N","Optional Adjustment 20","N","Optional Adjustment 20","N",null,50]
[34,"Optional Adjustment 21","Optional Adjustment 21",null,"N","Optional Adjustment 21",null,"Optional Adjustment 21","N","Optional Adjustment 21","N","Optional Adjustment 21","N",null,51]
[35,"Optional Adjustment 22","Optional Adjustment 22",null,"N","Optional Adjustment 22",null,"Optional Adjustment 22","N","Optional Adjustment 22","N","Optional Adjustment 22","N",null,52]
[36,"Optional Adjustment 23","Optional Adjustment 23",null,"N","Optional Adjustment 23",null,"Optional Adjustment 23","N","Optional Adjustment 23","N","Optional Adjustment 23","N",null,53]
[37,"Optional Adjustment 24","Optional Adjustment 24",null,"N","Optional Adjustment 24",null,"Optional Adjustment 24","N","Optional Adjustment 24","N","Optional Adjustment 24","N",null,54]
[38,"Optional Adjustment 25","Optional Adjustment 25",null,"N","Optional Adjustment 25",null,"Optional Adjustment 25","N","Optional Adjustment 25","N","Optional Adjustment 25","N",null,55]
[39,"Optional Adjustment 26","Optional Adjustment 26",null,"N","Optional Adjustment 26",null,"Optional Adjustment 26","N","Optional Adjustment 26","N","Optional Adjustment 26","N",null,56]
[40,"Optional Adjustment 27","Optional Adjustment 27",null,"N","Optional Adjustment 27",null,"Optional Adjustment 27","N","Optional Adjustment 27","N","Optional Adjustment 27","N",null,57]
[41,"Labor Adjustment-ROO",null,null,"N","Labor Adjustment-ROO",null,"Labor Adjustment-ROO","Y","Labor Adjustment-ROO","N","Labor Adjustment-ROO","N",null,58]
[42,{"$f":"+F68","v":"Dist Gas Effective 2016"},"District Gas & Pretax",null,null,"Dist Gas Effective 2016",null,"Dist Gas Effective 2016",null,"Dist Gas Effective 2016",null,"Dist Gas Effective 2016",null,null,59]
[43,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[44,{"$f":"+F70","v":"AVG CAP STR 2016"},"Capital Structure",null,null,{"$f":"HLOOKUP($F$10,Scenarios,O70,FALSE)","v":"AVG CAP STR 2016"},null,"AVG CAP STR 2016",null,"AVG CAP STR 2016",null,"AVG CAP STR 2016",null,null,61]
[45]

{"sheet":"Report","index":1,"n_rows":78,"n_cols":14,"rows_kept":78,"cut":false,"hidden":false,"merged":[[7,1,7,3],[4,1,4,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[{"$f":"+'Control Panel'!B19","v":"Return On Equity"},null,null,{"$f":"+'Control Panel'!F19","v":9.8500000000000004E-2}]
[null,"(A)",null,null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,null,{"$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"},{"$f":"+'ROR-Model'!I8","v":"System"},"Jurisdiction",null,"Jurisdiction","CHECKS MUST BE (0)"]
[null,"Description",null,null,null,"2015-12-31","Total",{"$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},{"$f":"+'ROR-Model'!F363+'ROR-Model'!F365","v":369741973.7685582},{"$f":"+'ROR-Model'!G363+'ROR-Model'!G365","v":-253304.09535726442},{"$f":"+'ROR-Model'!H363+'ROR-Model'!H365","v":0},{"$f":"+'ROR-Model'!I363+'ROR-Model'!I365","v":369488669.67320091},{"$f":"'ROR-Model'!W368","v":356471388.25320089},{"$f":"+K44*Taxes!L29","v":13673458.894954847},{"$f":"SUM(J13:K13)","v":370144847.14815575},{"$f":"+N13-I13","v":0},{"$f":"SUM(F13:H13)","v":369488669.67320096}]
[4,null,null,"System Supplier Non-Gas Revenue",0,{"$f":"+'ROR-Model'!F364","v":104423096.68314371},{"$f":"+'ROR-Model'!G364","v":6533832.0368562909},{"$f":"+'ROR-Model'!H364","v":0},{"$f":"+'ROR-Model'!I364","v":110956928.72},null,null,{"$f":"SUM(J14:K14)","v":0},{"$f":"+N14-I14","v":0},{"$f":"SUM(F14:H14)","v":110956928.72}]
[5,null,null,"System Commodity Revenue",0,{"$f":"+'ROR-Model'!F366","v":422298016.20829809},{"$f":"+'ROR-Model'!G366","v":38541868.791701913},{"$f":"+'ROR-Model'!H366","v":0},{"$f":"+'ROR-Model'!I366","v":460839885},null,null,{"$f":"SUM(J15:K15)","v":0},0,460839885]
[6,null,null,"Pass-Through Related Other Revenue",0,{"$f":"'ROR-Model'!F501+'ROR-Model'!F505","v":16159886.257798303},{"$f":"'ROR-Model'!G501+'ROR-Model'!G505","v":0},{"$f":"'ROR-Model'!H501+'ROR-Model'!H505","v":0},{"$f":"'ROR-Model'!I501+'ROR-Model'!I505","v":16159886.257798303},null,null,{"$f":"SUM(J16:K16)","v":0},0,16159886.257798303]
[7,null,null,"General Related Other Revenue",0,{"$f":"'ROR-Model'!F502+'ROR-Model'!F506","v":4749415.6822016994},{"$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":4749415.6822016994},{"$f":"'ROR-Model'!W509","v":4642823.7100000009},null,{"$f":"SUM(J17:K17)","v":4642823.7100000009},0,4749415.6822016994]
[8,null,"Total Utility Operating Revenue",null,0,{"$f":"SUM(F13:F17)","v":917372388.60000002},44822396.733200938,0,{"$f":"SUM(I13:I17)","v":962194785.33320093},361114211.96320087,13673458.894954847,374787670.85815573,0,962194785.33320093]
[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},{"$f":"'ROR-Model'!F633+'ROR-Model'!F636","v":523899512.04351091},{"$f":"'ROR-Model'!G633+'ROR-Model'!G636","v":42360005.567551799},{"$f":"'ROR-Model'!H633+'ROR-Model'!H636","v":0},{"$f":"'ROR-Model'!I633+'ROR-Model'!I636","v":566259517.61106277},null,null,{"$f":"SUM(J22:K22)","v":0},0,566259517.61106277]
[{"$f":"+A22+1","v":12},null,null,"Wyoming",{"$f":"+F23+G23+H23-I23","v":0},{"$f":"'ROR-Model'!F635+'ROR-Model'!F637","v":18981487.1057292},{"$f":"'ROR-Model'!G635+'ROR-Model'!G637","v":2715695.2610064009},{"$f":"'ROR-Model'!H635+'ROR-Model'!H637","v":0},{"$f":"'ROR-Model'!I635+'ROR-Model'!I637","v":21697182.366735604},null,null,{"$f":"SUM(J23:K23)","v":0},0,21697182.3667356]
[{"$f":"+A23+1","v":13},null,null,"Total",{"$f":"+F24+G24+H24-I24","v":0},{"$f":"SUM(F22:F23)","v":542880999.14924014},45075700.828558199,0,587956699.97779834,0,0,0,0,587956699.97779834]
[null,null,null,null,{"$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},{"$f":"'ROR-Model'!F650","v":-950342.66000000015},{"$f":"'ROR-Model'!G650","v":-99011.450032099994},{"$f":"'ROR-Model'!H650","v":0},{"$f":"'ROR-Model'!I650","v":-1049354.1100321002},{"$f":"'ROR-Model'!W650","v":-1011496.9609473506},null,{"$f":"SUM(J27:K27)","v":-1011496.9609473506},0,-1049354.1100321002]
[16,null,null,"Distribution",0,{"$f":"'ROR-Model'!F753","v":58448083.220000006},{"$f":"'ROR-Model'!G753","v":-702415.68931955518},{"$f":"'ROR-Model'!H753","v":0},{"$f":"'ROR-Model'!I753","v":57745667.530680455},{"$f":"'ROR-Model'!W753","v":54954481.92127987},null,{"$f":"SUM(J28:K28)","v":54954481.92127987},0,57745667.530680448]
[17,null,null,"Customer Accounts",0,{"$f":"'ROR-Model'!F806","v":23397570.260000002},{"$f":"'ROR-Model'!G806","v":-2008752.7494685589},{"$f":"'ROR-Model'!H806","v":0},{"$f":"'ROR-Model'!I806","v":21388817.510531444},{"$f":"'ROR-Model'!W806","v":20551204.393478326},{"$f":"+K13*'Control Panel'!F22","v":27558.548200000616},{"$f":"SUM(J29:K29)","v":20578762.941678327},0,21388817.510531444]
[18,null,null,"Customer Service & Information",0,{"$f":"'ROR-Model'!F834","v":28942427.959999997},{"$f":"'ROR-Model'!G834","v":-23862927.635688521},{"$f":"'ROR-Model'!H834","v":0},{"$f":"'ROR-Model'!I834","v":5079500.3243114762},{"$f":"'ROR-Model'!W834","v":4924798.0192411486},null,{"$f":"SUM(J30:K30)","v":4924798.0192411486},0,5079500.3243114762]
[19,null,null,"Administrative & General",0,{"$f":"'ROR-Model'!F902","v":47078874.780000001},{"$f":"'ROR-Model'!G902","v":-2748101.5825328599},{"$f":"'ROR-Model'!H902","v":0},{"$f":"'ROR-Model'!I902","v":44330773.197467141},{"$f":"'ROR-Model'!W902","v":42309133.311607108},null,{"$f":"SUM(J31:K31)","v":42309133.311607108},0,44330773.197467141]
[20,null,null,"Total O&M Expense",0,{"$f":"SUM(F27:F31)","v":156916613.56},-29421209.107041597,0,127495404.45295841,121728120.68465911,27558.548200000616,121755679.2328591,0,127495404.45295841]
[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":60986810.54999999},{"$f":"'ROR-Model'!G926","v":10436568.55049465},{"$f":"'ROR-Model'!H926","v":0},{"$f":"'ROR-Model'!I926","v":71423379.100494638},{"$f":"'ROR-Model'!W926","v":68976964.223513857},null,{"$f":"SUM(J35:K35)","v":68976964.223513857},0,71423379.100494638]
[{"$f":"+A35+1","v":23},null,null,"Taxes Other Than Income Taxes",{"$f":"+F36+G36+H36-I36","v":0},{"$f":"'ROR-Model'!F934","v":20864958.359999999},{"$f":"'ROR-Model'!G934","v":3735583.8424766213},{"$f":"'ROR-Model'!H934","v":0},{"$f":"'ROR-Model'!I934","v":24600542.202476621},{"$f":"'ROR-Model'!W934","v":23624274.710323621},null,{"$f":"SUM(J36:K36)","v":23624274.710323621},0,24600542.202476621]
[{"$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":36051967.410000011},{"$f":"'ROR-Model'!G936+'ROR-Model'!G938+'ROR-Model'!G940+'ROR-Model'!G942","v":5711800.6705523245},{"$f":"'ROR-Model'!H936+'ROR-Model'!H938+'ROR-Model'!H940+'ROR-Model'!H942","v":2021129.9791987911},{"$f":"'ROR-Model'!I936+'ROR-Model'!I938+'ROR-Model'!I940+'ROR-Model'!I942","v":43784898.059751123},{"$f":"'ROR-Model'!W936","v":42722629.44495111},{"$f":"(K13-K29)*Taxes!L23","v":5197649.2766105365},{"$f":"SUM(J37:K37)","v":47920278.721561648},0,43784898.059751131]
[{"$f":"+A37+1","v":25},null,null,"Total Other Operating Expenses",{"$f":"+F38+G38+H38-I38","v":0},{"$f":"SUM(F35:F37)","v":117903736.32000001},19883953.063523598,2021129.9791987911,{"$f":"SUM(I35:I37)","v":139808819.3627224},135323868.37878859,5197649.2766105365,140521517.65539911,0,139808819.3627224]
[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},{"$f":"+F24+F32+F38","v":817701349.02924025},{"$f":"+G24+G32+G38","v":35538444.7850402},2021129.9791987911,{"$f":"+I24+I32+I38","v":855260923.7934792},257051989.06344771,5225207.8248105375,262277196.88825822,0,855260923.79347932]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A41+1","v":27},"NET OPERATING INCOME",null,null,{"$f":"+F44+G44+H44-I44","v":0},{"$f":"+F18-F41","v":99671039.570759773},{"$f":"+G18-G41","v":9283951.9481607378},{"$f":"+H18-H41","v":-2021129.9791987911},{"$f":"+I18-I41","v":106933861.53972173},{"$f":"+J18-J41","v":104062222.89975315},{"$f":"+L44-J44","v":8448251.0701443106},{"$f":"L73*L76","v":112510473.96989746},0,106933861.53972173]
[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},{"$f":"'ROR-Model'!F1102","v":2729733019.2299995},{"$f":"'ROR-Model'!G1102","v":256559632.71009848},{"$f":"'ROR-Model'!H1102","v":0},{"$f":"'ROR-Model'!I1102","v":2986292651.9400978},{"$f":"'ROR-Model'!W1102","v":2886305926.5251312},null,{"$f":"SUM(J50:K50)","v":2886305926.5251312},{"$f":"+N50-I50","v":0},{"$f":"SUM(F50:H50)","v":2986292651.9400978}]
[31,null,105,"Gas Plant Held For Future Use",0,{"$f":"'ROR-Model'!F1106","v":5036.83},{"$f":"'ROR-Model'!G1106","v":0},{"$f":"'ROR-Model'!H1106","v":0},{"$f":"'ROR-Model'!I1106","v":5036.83},{"$f":"'ROR-Model'!W1106","v":5036.83},null,5036.83,0,5036.83]
[32,null,106,"Completed Construction Not Classified",0,{"$f":"'ROR-Model'!F1113","v":21318273.890000001},{"$f":"'ROR-Model'!G1113","v":0},{"$f":"'ROR-Model'!H1113","v":0},{"$f":"'ROR-Model'!I1113","v":21318273.890000001},{"$f":"'ROR-Model'!W1113","v":21097969.049282584},null,21097969.049282584,0,21318273.890000001]
[33,null,108,"Accumulated Depreciation",0,{"$f":"'ROR-Model'!F1120","v":-730445222.11999989},{"$f":"'ROR-Model'!G1120","v":-44393949.267737612},{"$f":"'ROR-Model'!H1120","v":0},{"$f":"'ROR-Model'!I1120","v":-774839171.38773751},{"$f":"'ROR-Model'!W1120","v":-744314509.32123828},null,-744314509.32123828,0,-774839171.38773751]
[34,null,111,"Accumulated Amort & Depletion",0,{"$f":"'ROR-Model'!F1127","v":-6202795.0700000003},{"$f":"'ROR-Model'!G1127","v":386389.65393000015},{"$f":"'ROR-Model'!H1127","v":0},{"$f":"'ROR-Model'!I1127","v":-5816405.4160700003},{"$f":"'ROR-Model'!W1127","v":-5598197.9595361697},null,-5598197.9595361697,0,-5816405.4160700003]
[35,null,254,"Other Regulatory Liabilities ARC",null,{"$f":"'ROR-Model'!F1134","v":-190404024.84},{"$f":"'ROR-Model'!G1134","v":-9269550.1565104797},{"$f":"'ROR-Model'!H1134","v":0},{"$f":"'ROR-Model'!I1134","v":-199673574.99651048},{"$f":"'ROR-Model'!W1134","v":-193154232.77395037},null,-193154232.77395037]
[36,null,"Total Net Utility Plant",null,0,{"$f":"SUM(F50:F55)","v":1824004287.9199996},{"$f":"SUM(G50:G55)","v":203282522.93978041},{"$f":"SUM(H50:H55)","v":0},{"$f":"SUM(I50:I55)","v":2027286810.8597794},{"$f":"SUM(J50:J55)","v":1964341992.3496892},{"$f":"SUM(K50:K54)","v":0},{"$f":"SUM(L50:L55)","v":1964341992.3496892},0,2027286810.8597801]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A56+1","v":37},"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A58+1","v":38},null,154,"Materials & Supplies",{"$f":"+F59+G59+H59-I59","v":0},{"$f":"'ROR-Model'!F1152","v":27456296.739999998},{"$f":"'ROR-Model'!G1152","v":-7748167.400833331},{"$f":"'ROR-Model'!H1152","v":0},{"$f":"'ROR-Model'!I1152","v":19708129.339166667},{"$f":"'ROR-Model'!W1152","v":19070591.471044648},null,{"$f":"SUM(J59:K59)","v":19070591.471044648},0,{"$f":"SUM(F59:H59)","v":19708129.339166667}]
[39,null,"164-1","Gas Stored Underground",0,{"$f":"'ROR-Model'!F1156","v":49333980.549999997},{"$f":"'ROR-Model'!G1156","v":-49333980.549999997},{"$f":"'ROR-Model'!H1156","v":0},{"$f":"'ROR-Model'!I1156","v":0},{"$f":"'ROR-Model'!W1156","v":0},null,0,0,0]
[40,null,165,"Prepayments",0,{"$f":"'ROR-Model'!F1160","v":3471463.42},{"$f":"'ROR-Model'!G1160","v":-267070.45166666619},{"$f":"'ROR-Model'!H1160","v":0},{"$f":"'ROR-Model'!I1160","v":3204392.9683333337},{"$f":"'ROR-Model'!W1160","v":3100734.1265174113},null,3100734.1265174113,0,3204392.9683333337]
[41,null,"190008","Accum Deferred Income Tax Federal",0,{"$f":"+'ROR-Model'!F1167","v":0},{"$f":"+'ROR-Model'!G1167","v":0},{"$f":"'ROR-Model'!H1167","v":0},{"$f":"+'ROR-Model'!I1167","v":0},{"$f":"+'ROR-Model'!W1167","v":0},null,0,0,0]
[42,null,"190009","Accum Deferred Income Tax State",0,{"$f":"+'ROR-Model'!F1174","v":0},{"$f":"+'ROR-Model'!G1174","v":0},{"$f":"'ROR-Model'!H1174","v":0},{"$f":"+'ROR-Model'!I1174","v":0},{"$f":"+'ROR-Model'!W1174","v":0},null,0,0,0]
[43,null,"235-1","Customer Deposits",0,{"$f":"'ROR-Model'!F1179","v":-6723459.1900000004},{"$f":"'ROR-Model'!G1179","v":201232.67833333512},{"$f":"'ROR-Model'!H1179","v":0},{"$f":"'ROR-Model'!I1179","v":-6522226.5116666649},{"$f":"'ROR-Model'!W1179","v":-6279999.1666666651},null,-6279999.1666666651,0,-6522226.5116666649]
[44,null,252,"Contributions in Aid  of Construction",0,{"$f":"+'ROR-Model'!F1184","v":-19720558.649999999},{"$f":"'ROR-Model'!G1184","v":7125410.0440132357},{"$f":"'ROR-Model'!H1184","v":0},{"$f":"'ROR-Model'!I1184","v":-12595148.605986765},{"$f":"'ROR-Model'!W1184","v":-12269092.955961594},null,-12269092.955961594,0,-12595148.605986763]
[45,null,"253-1","Unclaimed Customer Deposits",0,{"$f":"'ROR-Model'!F1188","v":-43731.46},{"$f":"'ROR-Model'!G1188","v":-19661.714999999997},{"$f":"'ROR-Model'!H1188","v":0},{"$f":"'ROR-Model'!I1188","v":-63393.174999999996},{"$f":"'ROR-Model'!W1188","v":-61342.47049388197},null,-61342.47049388197,0,-63393.174999999996]
[46,null,255,"Deferred Investment Tax Credits",0,{"$f":"'ROR-Model'!F1195","v":-101428.31},{"$f":"'ROR-Model'!G1195","v":149021.5},{"$f":"'ROR-Model'!H1195","v":0},{"$f":"'ROR-Model'!I1195","v":47593.190000000017},{"$f":"'ROR-Model'!W1195","v":46058.373568307332},null,46058.373568307332,0,47593.19]
[47,null,282,"Accum Deferred Income Taxes",0,{"$f":"'ROR-Model'!F1202+'ROR-Model'!F1209+'ROR-Model'!F1213","v":-475488515.63},{"$f":"'ROR-Model'!G1202+'ROR-Model'!G1209+'ROR-Model'!G1213","v":-66080675.273899309},{"$f":"'ROR-Model'!H1202+'ROR-Model'!H1209+'ROR-Model'!H1213","v":0},{"$f":"'ROR-Model'!I1202+'ROR-Model'!I1209+'ROR-Model'!I1213","v":-541569190.90389931},{"$f":"'ROR-Model'!W1202+'ROR-Model'!W1209+'ROR-Model'!W1213","v":-526125201.60392028},null,-526125201.60392028,0,-541569190.90389931]
[48,null,null,"Working Capital - Cash",null,{"$f":"'ROR-Model'!F1253","v":2104288.3741272022},{"$f":"'ROR-Model'!G1253","v":69803.847611133489},{"$f":"'ROR-Model'!H1253","v":5620.402544895268},{"$f":"'ROR-Model'!I1253","v":2179712.6242832309},{"$f":"'ROR-Model'!W1253","v":2097670.0290075657},null,{"$f":"SUM(J69:K69)","v":2097670.0290075657},0,2179712.6242832309]
[49,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F59:F69)","v":-419711664.15587276},{"$f":"SUM(G59:G69)","v":-115904087.32144162},5620.402544895268,{"$f":"SUM(I59:I69)","v":-535610131.07476944},{"$f":"SUM(J59:J69)","v":-520420582.19690448},0,-520420582.19690448,0,-535610131.07476944]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A70+1","v":50},"TOTAL RATE BASE",null,null,null,{"$f":"+F56+F70","v":1404292623.7641268},{"$f":"+G56+G70","v":87378435.618338794},{"$f":"+H56+H70","v":5620.402544895268},{"$f":"+I56+I70","v":1491676679.7850099},{"$f":"+J56+J70","v":1443921410.1527848},null,{"$f":"+L56+L70","v":1443921410.1527848},0,1491676679.7850106]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E13:E73)","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(F75:H75)","v":0}]
[{"$f":"+A73+1","v":51},"RETURN ON RATE BASE",null,null,null,{"$f":"F44/F73","v":7.0975976006765029E-2},null,null,{"$f":"I44/I73","v":7.1687023728985111E-2},{"$f":"J44/J73","v":7.2069173687743904E-2},null,{"$f":"'Capital Str'!F10","v":7.7920081507754951E-2},{"$f":"+N76-I76","v":-7.1104772222008172E-4},{"$f":"SUM(F76:H76)","v":7.0975976006765029E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:H77)","v":0}]
[{"$f":"+A76+1","v":52},"RETURN ON EQUITY",null,null,null,{"$f":"(F76-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":8.5820068111486875E-2},null,null,{"$f":"(I76-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":8.7118440765235838E-2},{"$f":"(J76-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":8.7816246328179665E-2},null,{"$f":"'Capital Str'!E9","v":9.8500000000000004E-2},{"$f":"+N78-I78","v":-1.2983726537489637E-3},{"$f":"SUM(F78:H78)","v":8.5820068111486875E-2}]

{"sheet":"ROR-Model","index":2,"n_rows":1263,"n_cols":28,"rows_kept":1263,"cut":false,"hidden":false,"merged":[[958,0,958,3],[7,0,7,1],[8,0,8,1],[8,2,8,3],[10,0,10,3],[514,0,514,3],[6,19,6,20],[1,15,1,20],[7,18,7,20],[2,15,2,20],[3,15,3,20],[5,15,5,17],[4,15,4,20],[7,15,7,17],[6,16,6,17]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null," ",null,null,"Jurisdictional Allocation Base Summary"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,"#1","Gross Plant",{"$f":"'Utah Allocation'!D18","v":0.96765102069555553},{"$f":"'Utah Allocation'!E18","v":3.2348979304444518E-2}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,null,null,"#2","Rate Base",{"$f":"'Utah Allocation'!D35","v":0.96793722564689599},{"$f":"'Utah Allocation'!E35","v":3.2062774353103993E-2}]
[null,null,null,null,null,null,null,null,null,null,"#3","Sales",{"$f":"'Utah Allocation'!D46","v":0.9639233803700531},{"$f":"'Utah Allocation'!E46","v":3.6076619629946904E-2}]
[null,null,null,null,null,null,null,null,null,null,"#4","Utah",1,0,null,"PT = Pass Through Item"]
[null,null,null,null,null,null,null,null,null,null,"#5","Wyoming",0,1]
[null,null,null,null,null,"Historical","CASE","Imputed","Adjusted",null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,"HOT"]
["FERC",null,null,null,null,"12 Months","Adjustments","Tax","System",null,null,null,null,null,null,"Utah Method & Allocations",null,null,"Wyoming Method & Allocations",null,null,null,"This Scenario"]
["Account",null,"Description",null,null,"2015-12-01","Total","Adjustment","Total",null,null,"Alloc Base","Utah","Wyoming",null,null,"General","PT",null,"General","PT",null,{"$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,{"$f":"+G16-Adjustments!H16","v":0},{"$f":"Revenue!$F$15","v":301921505},{"$f":"+Adjustments!AW16","v":22314029.81322974},null,{"$f":"SUM($F$16:$H$16)","v":324235534.81322974},null,null,"Utah",{"$f":"VLOOKUP($L16,$L$2:$N$7,2,FALSE)*I16","v":324235534.81322974},{"$f":"VLOOKUP($L16,$L$2:$N$7,3,FALSE)*I16","v":0},null,"G",{"$f":"IF(P16=\"G\",M16,IF(P16=\"PT\",0,ERR))","v":324235534.81322974},{"$f":"IF(P16=\"PT\",M16,IF(P16=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y16)","v":324235534.81322974},null,7,null,301921505,{"$f":"W16-AA16","v":22314029.81322974}]
[null,null,null,null,{"$f":"+G17-Adjustments!H17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,{"$f":"W17-AA17","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G18-Adjustments!H18","v":0},{"$f":"Revenue!$F$17","v":99387972},{"$f":"+Adjustments!AW18","v":7852734.2599999905},null,{"$f":"SUM($F$18:$H$18)","v":107240706.25999999},null,null,"Utah",{"$f":"VLOOKUP($L18,$L$2:$N$7,2,FALSE)*I18","v":107240706.25999999},{"$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},{"$f":"IF(P18=\"PT\",M18,IF(P18=\"G\",0,ERR))","v":107240706.25999999},"PT",{"$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$1263,Y18)","v":0},null,9,null,0,0]
[null,null,null,null,{"$f":"+G19-Adjustments!H19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G20-Adjustments!H20","v":0},{"$f":"Revenue!$F$19","v":380242660},{"$f":"+Adjustments!AW20","v":40712740.120000005},null,{"$f":"SUM($F$20:$H$20)","v":420955400.12},null,null,"Utah",{"$f":"VLOOKUP($L20,$L$2:$N$7,2,FALSE)*I20","v":420955400.12},{"$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},{"$f":"IF(P20=\"PT\",M20,IF(P20=\"G\",0,ERR))","v":420955400.12},"PT",{"$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$1263,Y20)","v":0},null,11,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G21-Adjustments!H21","v":0},{"$f":"SUM(F16:F20)","v":781552137},{"$f":"SUM(G16:G20)","v":70879504.193229735},{"$f":"SUM(H16:H20)","v":0},{"$f":"SUM(I16:I20)","v":852431641.19322968},null,null,null,{"$f":"SUM(M16:M20)","v":852431641.19322968},{"$f":"SUM(N16:N20)","v":0},null,null,{"$f":"SUM(Q16:Q20)","v":324235534.81322974},{"$f":"SUM(R16:R20)","v":528196106.38},null,{"$f":"SUM(T16:T20)","v":0},{"$f":"SUM(U16:U20)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y21)","v":324235534.81322974},null,12,null,301921505,22314029.81322974]
[null,null,null,null,{"$f":"+G22-Adjustments!H22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G23-Adjustments!H23","v":0},{"$f":"Revenue!$F$22","v":94250304},{"$f":"+Adjustments!AW23","v":11847407},null,{"$f":"SUM($F$23:$H$23)","v":106097711},null,null,"Utah",{"$f":"VLOOKUP($L23,$L$2:$N$7,2,FALSE)*I23","v":106097711},{"$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":106097711},{"$f":"IF(P23=\"PT\",M23,IF(P23=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y23)","v":106097711},null,14,null,94250304,11847407]
[null,null,null,null,{"$f":"+G24-Adjustments!H24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,0]
[null,"GSC","Distribution Non-Gas Rev",null,{"$f":"+G25-Adjustments!H25","v":0},{"$f":"Revenue!$F$24","v":0},{"$f":"+Adjustments!AW25","v":0},null,{"$f":"SUM($F$25:$H$25)","v":0},null,null,"Utah",{"$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$1263,Y25)","v":0},null,16,null,0,0]
[null,null,null,null,{"$f":"+G26-Adjustments!H26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G27-Adjustments!H27","v":0},{"$f":"Revenue!$F$26","v":0},{"$f":"+Adjustments!AW27","v":0},null,{"$f":"SUM($F$27:$H$27)","v":0},null,null,"Utah",{"$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$1263,Y27)","v":0},null,18,null,0,0]
[null,null,null,null,{"$f":"+G28-Adjustments!H28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G29-Adjustments!H29","v":0},{"$f":"Revenue!$F$28","v":0},{"$f":"+Adjustments!AW29","v":0},null,{"$f":"SUM($F$29:$H$29)","v":0},null,null,"Utah",{"$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$1263,Y29)","v":0},null,20,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y30)","v":0},null,21,null,0,0]
[null,null,null,null,{"$f":"+G31-Adjustments!H31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G32-Adjustments!H32","v":0},{"$f":"Revenue!$F$31","v":0},{"$f":"+Adjustments!AW32","v":0},null,{"$f":"SUM(F32:H32)","v":0},null,null,"Utah",{"$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$1263,Y32)","v":0},null,23,null,0,0]
[null,null,null,null,{"$f":"+G33-Adjustments!H33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,0]
[null,"GSS","Distribution Non-Gas Rev",null,{"$f":"+G34-Adjustments!H34","v":0},{"$f":"Revenue!$F$33","v":0},{"$f":"+Adjustments!AW34","v":0},null,{"$f":"SUM(F34:H34)","v":0},null,null,"Utah",{"$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$1263,Y34)","v":0},null,25,null,0,0]
[null,null,null,null,{"$f":"+G35-Adjustments!H35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G36-Adjustments!H36","v":0},{"$f":"Revenue!$F$35","v":0},{"$f":"+Adjustments!AW36","v":0},null,{"$f":"SUM($F$36:$H$36)","v":0},null,null,"Utah",{"$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$1263,Y36)","v":0},null,27,null,0,0]
[null,null,null,null,{"$f":"+G37-Adjustments!H37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G38-Adjustments!H38","v":0},{"$f":"Revenue!$F$37","v":0},{"$f":"+Adjustments!AW38","v":0},null,{"$f":"SUM($F$38:$H$38)","v":0},null,null,"Utah",{"$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$1263,Y38)","v":0},null,29,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y39)","v":0},null,30,null,0,0]
[null,null,null,null,{"$f":"+G40-Adjustments!H40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G41-Adjustments!H41","v":0},{"$f":"Revenue!$F$40","v":0},{"$f":"+Adjustments!AW41","v":0},null,{"$f":"SUM($F$41:$H$41)","v":0},null,null,"Utah",{"$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$1263,Y41)","v":0},null,32,null,0,0]
[null,null,null,null,{"$f":"+G42-Adjustments!H42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,0]
[null,"F-1","Distribution Non-Gas Rev",null,{"$f":"+G43-Adjustments!H43","v":0},{"$f":"Revenue!$F$42","v":3849675},{"$f":"+Adjustments!AW43","v":-552969.37263284298},null,{"$f":"SUM($F$43:$H$43)","v":3296705.627367157},null,null,"Utah",{"$f":"VLOOKUP($L43,$L$2:$N$7,2,FALSE)*I43","v":3296705.627367157},{"$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":3296705.627367157},{"$f":"IF(P43=\"PT\",M43,IF(P43=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y43)","v":3296705.627367157},null,34,null,3849675,-552969.37263284298]
[null,null,null,null,{"$f":"+G44-Adjustments!H44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G45-Adjustments!H45","v":0},{"$f":"Revenue!$F$44","v":4185482},{"$f":"+Adjustments!AW45","v":-837493.96999999974},null,{"$f":"SUM($F$45:$H$45)","v":3347988.0300000003},null,null,"Utah",{"$f":"VLOOKUP($L45,$L$2:$N$7,2,FALSE)*I45","v":3347988.0300000003},{"$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},{"$f":"IF(P45=\"PT\",M45,IF(P45=\"G\",0,ERR))","v":3347988.0300000003},"PT",{"$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$1263,Y45)","v":0},null,36,null,0,0]
[null,null,null,null,{"$f":"+G46-Adjustments!H46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G47-Adjustments!H47","v":0},{"$f":"Revenue!$F$46","v":18666562},{"$f":"+Adjustments!AW47","v":-3197279.8000000007},null,{"$f":"SUM($F$47:$H$47)","v":15469282.199999999},null,null,"Utah",{"$f":"VLOOKUP($L47,$L$2:$N$7,2,FALSE)*I47","v":15469282.199999999},{"$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},{"$f":"IF(P47=\"PT\",M47,IF(P47=\"G\",0,ERR))","v":15469282.199999999},"PT",{"$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$1263,Y47)","v":0},null,38,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G48-Adjustments!H48","v":0},{"$f":"SUM(F43:F47)","v":26701719},{"$f":"SUM(G43:G47)","v":-4587743.1426328439},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":22113975.857367158},null,null,null,{"$f":"SUM(M43:M47)","v":22113975.857367158},{"$f":"SUM(N43:N47)","v":0},null,null,{"$f":"SUM(Q43:Q47)","v":3296705.627367157},{"$f":"SUM(R43:R47)","v":18817270.23},null,{"$f":"SUM(T43:T47)","v":0},{"$f":"SUM(U43:U47)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y48)","v":3296705.627367157},null,39,null,3849675,-552969.37263284298]
[null,null,null,null,{"$f":"+G49-Adjustments!H49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G50-Adjustments!H50","v":0},{"$f":"Revenue!$F$49","v":4645726},{"$f":"+Adjustments!AW50","v":-746844},null,{"$f":"SUM($F$50:$H$50)","v":3898882},null,null,"Utah",{"$f":"VLOOKUP($L50,$L$2:$N$7,2,FALSE)*I50","v":3898882},{"$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":3898882},{"$f":"IF(P50=\"PT\",M50,IF(P50=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y50)","v":3898882},null,41,null,4645726,-746844]
[null,null,null,null,{"$f":"+G51-Adjustments!H51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,0]
[null,"F-3","Distribution Non-Gas Rev",null,{"$f":"+G52-Adjustments!H52","v":0},{"$f":"Revenue!$F$51","v":0},{"$f":"+Adjustments!AW52","v":0},null,{"$f":"SUM($F$52:$H$52)","v":0},null,null,"Utah",{"$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$1263,Y52)","v":0},null,43,null,0,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G53-Adjustments!H53","v":0},null,null,null,{"$f":"SUM($F$53:$H$53)","v":0},null,null,"Utah",{"$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$1263,Y53)","v":0},null,44,null,0,0]
[null,null,"Supplier Non-Gas Demand Revenue",null,{"$f":"+G54-Adjustments!H54","v":0},{"$f":"Revenue!$F$53","v":0},{"$f":"+Adjustments!AW54","v":0},null,{"$f":"SUM($F$54:$H$54)","v":0},null,null,"Utah",{"$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$1263,Y54)","v":0},null,45,null,0,0]
[null,null,"Commodity Tariff Revenue",null,{"$f":"+G55-Adjustments!H55","v":0},null,null,null,{"$f":"SUM($F$55:$H$55)","v":0},null,null,"Utah",{"$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$1263,Y55)","v":0},null,46,null,0,0]
[null,null,"Commodity Demand Revenue",null,{"$f":"+G56-Adjustments!H56","v":0},{"$f":"Revenue!$F$55","v":0},{"$f":"+Adjustments!AW56","v":0},null,{"$f":"SUM($F$56:$H$56)","v":0},null,null,"Utah",{"$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$1263,Y56)","v":0},null,47,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y57)","v":0},null,48,null,0,0]
[null,null,null,null,{"$f":"+G58-Adjustments!H58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,null,0]
[null,null,"Total Sales Dth",null,{"$f":"+G59-Adjustments!H59","v":0},{"$f":"Revenue!$F$58","v":0},{"$f":"+Adjustments!AW59","v":0},null,{"$f":"SUM($F$59:$H$59)","v":0},null,null,"Utah",{"$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$1263,Y59)","v":0},null,50,null,0,0]
[null,null,null,null,{"$f":"+G60-Adjustments!H60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y60)","v":0},null,51,null,0,0]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"+G61-Adjustments!H61","v":0},{"$f":"Revenue!$F$60","v":3411686.3575517992},{"$f":"+Adjustments!AW61","v":-1715428.1053018083},null,{"$f":"SUM($F$61:$H$61)","v":1696258.2522499908},null,null,"Utah",{"$f":"VLOOKUP($L61,$L$2:$N$7,2,FALSE)*I61","v":1696258.2522499908},{"$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":1696258.2522499908},{"$f":"IF(P61=\"PT\",M61,IF(P61=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y61)","v":1696258.2522499908},null,52,null,3411686.3575517992,-1715428.1053018083]
[null,null,null,null,{"$f":"+G62-Adjustments!H62","v":0},{"$f":"Revenue!$F$61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y62)","v":0},null,53,null,0,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G63-Adjustments!H63","v":0},{"$f":"Revenue!$F$62","v":314861.68314370001},{"$f":"+Adjustments!AW63","v":-73922.483143700025},null,{"$f":"SUM($F$63:$H$63)","v":240939.19999999998},null,null,"Utah",{"$f":"VLOOKUP($L63,$L$2:$N$7,2,FALSE)*I63","v":240939.19999999998},{"$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},{"$f":"IF(P63=\"PT\",M63,IF(P63=\"G\",0,ERR))","v":240939.19999999998},"PT",{"$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$1263,Y63)","v":0},null,54,null,0,0]
[null,null,null,null,{"$f":"+G64-Adjustments!H64","v":0},{"$f":"Revenue!$F$63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y64)","v":0},null,55,null,0,0]
[null,null,"Commodity Revenue",null,{"$f":"+G65-Adjustments!H65","v":0},{"$f":"Revenue!$F$64","v":1432932.5893045},{"$f":"+Adjustments!AW65","v":-315444.47930449992},null,{"$f":"SUM($F$65:$H$65)","v":1117488.1100000001},null,null,"Utah",{"$f":"VLOOKUP($L65,$L$2:$N$7,2,FALSE)*I65","v":1117488.1100000001},{"$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},{"$f":"IF(P65=\"PT\",M65,IF(P65=\"G\",0,ERR))","v":1117488.1100000001},"PT",{"$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$1263,Y65)","v":0},null,56,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G66-Adjustments!H66","v":0},{"$f":"SUM(F61:F65)","v":5159480.629999999},{"$f":"SUM(G61:G65)","v":-2104795.0677500083},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":3054685.5622499911},null,null,null,{"$f":"SUM(M61:M65)","v":3054685.5622499911},{"$f":"SUM(N61:N65)","v":0},null,null,{"$f":"SUM(Q61:Q65)","v":1696258.2522499908},{"$f":"SUM(R61:R65)","v":1358427.31},null,{"$f":"SUM(T61:T65)","v":0},{"$f":"SUM(U61:U65)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y66)","v":1696258.2522499908},null,57,null,3411686.3575517992,-1715428.1053018083]
[null,null,null,null,{"$f":"+G67-Adjustments!H67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G68-Adjustments!H68","v":0},{"$f":"Revenue!$F$67","v":358776.91},{"$f":"+Adjustments!AW68","v":-77124.909999999974},null,{"$f":"SUM($F$68:$H$68)","v":281652},null,null,"Utah",{"$f":"VLOOKUP($L68,$L$2:$N$7,2,FALSE)*I68","v":281652},{"$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":281652},{"$f":"IF(P68=\"PT\",M68,IF(P68=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y68)","v":281652},null,59,null,358776.91,-77124.909999999974]
[null,null,null,null,{"$f":"+G69-Adjustments!H69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,0]
[null,"F-4","Distribution Non-Gas Rev",null,{"$f":"+G70-Adjustments!H70","v":0},{"$f":"Revenue!$F$69","v":0},{"$f":"+Adjustments!AW70","v":0},null,{"$f":"SUM($F$70:$H$70)","v":0},null,null,"Utah",{"$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$1263,Y70)","v":0},null,61,null,0,0]
[null,null,null,null,{"$f":"+G71-Adjustments!H71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G72-Adjustments!H72","v":0},{"$f":"Revenue!$F$71","v":0},{"$f":"+Adjustments!AW72","v":0},null,{"$f":"SUM($F$72:$H$72)","v":0},null,null,"Utah",{"$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$1263,Y72)","v":0},null,63,null,0,0]
[null,null,null,null,{"$f":"+G73-Adjustments!H73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G74-Adjustments!H74","v":0},{"$f":"Revenue!$F$73","v":0},{"$f":"+Adjustments!AW74","v":0},null,{"$f":"SUM($F$74:$H$74)","v":0},null,null,"Utah",{"$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$1263,Y74)","v":0},null,65,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y75)","v":0},null,66,null,0,0]
[null,null,null,null,{"$f":"+G76-Adjustments!H76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y75+1","v":67},null,null,0]
[null,null,"Total Dth",null,{"$f":"+G77-Adjustments!H77","v":0},{"$f":"Revenue!$F$76","v":0},{"$f":"+Adjustments!AW77","v":0},null,{"$f":"SUM($F$77:$H$77)","v":0},null,null,"Utah",{"$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$1263,Y77)","v":0},null,68,null,0,0]
[null,null,null,null,{"$f":"+G78-Adjustments!H78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,null,0]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G79-Adjustments!H79","v":0},{"$f":"Revenue!$F$78","v":0},{"$f":"+Adjustments!AW79","v":0},null,{"$f":"SUM($F$79:$H$79)","v":0},null,null,"Utah",{"$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$1263,Y79)","v":0},null,70,null,0,0]
[null,null,null,null,{"$f":"+G80-Adjustments!H80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G81-Adjustments!H81","v":0},{"$f":"Revenue!$F$80","v":0},{"$f":"+Adjustments!AW81","v":0},null,{"$f":"SUM($F$81:$H$81)","v":0},null,null,"Utah",{"$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$1263,Y81)","v":0},null,72,null,0,{"$f":"W81-AA81","v":0}]
[null,null,null,null,{"$f":"+G82-Adjustments!H82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G83-Adjustments!H83","v":0},{"$f":"Revenue!$F$82","v":0},{"$f":"+Adjustments!AW83","v":0},null,{"$f":"SUM($F$83:$H$83)","v":0},null,null,"Utah",{"$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$1263,Y83)","v":0},null,74,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y84)","v":0},null,75,null,0,0]
[null,null,null,null,{"$f":"+G85-Adjustments!H85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G86-Adjustments!H86","v":0},{"$f":"Revenue!$F$85","v":0},{"$f":"+Adjustments!AW86","v":0},null,{"$f":"SUM($F$86:$H$86)","v":0},null,null,"Utah",{"$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$1263,Y86)","v":0},null,77,null,0,0]
[null,null,null,null,{"$f":"+G87-Adjustments!H87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,null,0]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G88-Adjustments!H88","v":0},{"$f":"Revenue!$F$87","v":0},{"$f":"+Adjustments!AW88","v":0},null,{"$f":"SUM($F$88:$H$88)","v":0},null,null,"Utah",{"$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$1263,Y88)","v":0},null,79,null,0,0]
[null,null,null,null,{"$f":"+G89-Adjustments!H89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G90-Adjustments!H90","v":0},{"$f":"Revenue!$F$89","v":0},{"$f":"+Adjustments!AW90","v":0},null,{"$f":"SUM($F$90:$H$90)","v":0},null,null,"Utah",{"$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$1263,Y90)","v":0},null,81,null,0,0]
[null,null,null,null,{"$f":"+G91-Adjustments!H91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G92-Adjustments!H92","v":0},{"$f":"Revenue!$F$91","v":0},{"$f":"+Adjustments!AW92","v":0},null,{"$f":"SUM($F$92:$H$92)","v":0},null,null,"Utah",{"$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$1263,Y92)","v":0},null,83,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y93)","v":0},null,84,null,0,0]
[null,null,null,null,{"$f":"+G94-Adjustments!H94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G95-Adjustments!H95","v":0},{"$f":"Revenue!$F$94","v":0},{"$f":"+Adjustments!AW95","v":0},null,{"$f":"SUM($F$95:$H$95)","v":0},null,null,"Utah",{"$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$1263,Y95)","v":0},null,86,null,0,0]
[null,null,null,null,{"$f":"+G96-Adjustments!H96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,null,0]
[null,"IS","Distribution Non-Gas Rev",null,{"$f":"+G97-Adjustments!H97","v":0},{"$f":"Revenue!$F$96","v":446805},{"$f":"+Adjustments!AW97","v":-79187.572163893492},null,{"$f":"SUM($F$97:$H$97)","v":367617.42783610651},null,null,"Utah",{"$f":"VLOOKUP($L97,$L$2:$N$7,2,FALSE)*I97","v":367617.42783610651},{"$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":367617.42783610651},{"$f":"IF(P97=\"PT\",M97,IF(P97=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y97)","v":367617.42783610651},null,88,null,446805,-79187.572163893492]
[null,null,null,null,{"$f":"+G98-Adjustments!H98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G99-Adjustments!H99","v":0},{"$f":"Revenue!$F$98","v":160468},{"$f":"+Adjustments!AW99","v":-59118.000000000015},null,{"$f":"SUM($F$99:$H$99)","v":101349.99999999999},null,null,"Utah",{"$f":"VLOOKUP($L99,$L$2:$N$7,2,FALSE)*I99","v":101349.99999999999},{"$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},{"$f":"IF(P99=\"PT\",M99,IF(P99=\"G\",0,ERR))","v":101349.99999999999},"PT",{"$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$1263,Y99)","v":0},null,90,null,0,0]
[null,null,null,null,{"$f":"+G100-Adjustments!H100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G101-Adjustments!H101","v":0},{"$f":"Revenue!$F$100","v":3591210},{"$f":"+Adjustments!AW101","v":-1347497.08},null,{"$f":"SUM($F$101:$H$101)","v":2243712.92},null,null,"Utah",{"$f":"VLOOKUP($L101,$L$2:$N$7,2,FALSE)*I101","v":2243712.92},{"$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},{"$f":"IF(P101=\"PT\",M101,IF(P101=\"G\",0,ERR))","v":2243712.92},"PT",{"$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$1263,Y101)","v":0},null,92,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G102-Adjustments!H102","v":0},{"$f":"SUM(F97:F101)","v":4198483},{"$f":"SUM(G97:G101)","v":-1485802.6521638935},{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":2712680.3478361065},null,null,null,{"$f":"SUM(M97:M101)","v":2712680.3478361065},{"$f":"SUM(N97:N101)","v":0},null,null,{"$f":"SUM(Q97:Q101)","v":367617.42783610651},{"$f":"SUM(R97:R101)","v":2345062.92},null,{"$f":"SUM(T97:T101)","v":0},{"$f":"SUM(U97:U101)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y102)","v":367617.42783610651},null,93,null,446805,-79187.572163893492]
[null,null,null,null,{"$f":"+G103-Adjustments!H103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G104-Adjustments!H104","v":0},{"$f":"Revenue!$F$103","v":895129},{"$f":"+Adjustments!AW104","v":-329623},null,{"$f":"SUM($F$104:$H$104)","v":565506},null,null,"Utah",{"$f":"VLOOKUP($L104,$L$2:$N$7,2,FALSE)*I104","v":565506},{"$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":565506},{"$f":"IF(P104=\"PT\",M104,IF(P104=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y104)","v":565506},null,95,null,895129,-329623]
[null,null,null,null,{"$f":"+G105-Adjustments!H105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,0]
[null,"IS-4","Distribution Non-Gas Rev",null,{"$f":"+G106-Adjustments!H106","v":0},{"$f":"Revenue!$F$105","v":0},{"$f":"+Adjustments!AW106","v":0},null,{"$f":"SUM($F$106:$H$106)","v":0},null,null,"Utah",{"$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$1263,Y106)","v":0},null,97,null,0,0]
[null,null,null,null,{"$f":"+G107-Adjustments!H107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G108-Adjustments!H108","v":0},{"$f":"Revenue!$F$107","v":0},{"$f":"+Adjustments!AW108","v":0},null,{"$f":"SUM($F$108:$H$108)","v":0},null,null,"Utah",{"$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$1263,Y108)","v":0},null,99,null,0,0]
[null,null,null,null,{"$f":"+G109-Adjustments!H109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G110-Adjustments!H110","v":0},{"$f":"Revenue!$F$109","v":0},{"$f":"+Adjustments!AW110","v":0},null,{"$f":"SUM($F$110:$H$110)","v":0},null,null,"Utah",{"$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$1263,Y110)","v":0},null,101,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y111)","v":0},null,102,null,0,0]
[null,null,null,null,{"$f":"+G112-Adjustments!H112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G113-Adjustments!H113","v":0},{"$f":"Revenue!$F$112","v":0},{"$f":"+Adjustments!AW113","v":0},null,{"$f":"SUM($F$113:$H$113)","v":0},null,null,"Utah",{"$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$1263,Y113)","v":0},null,104,null,0,0]
[null,null,null,null,{"$f":"+G114-Adjustments!H114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,null,null,0]
[null,"P1","Distribution Non-Gas Rev",null,{"$f":"+G115-Adjustments!H115","v":0},{"$f":"Revenue!$F$114","v":0},{"$f":"+Adjustments!AW115","v":0},null,{"$f":"SUM($F$115:$H$115)","v":0},null,null,"Utah",{"$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$1263,Y115)","v":0},null,106,null,0,0]
[null,null,null,null,{"$f":"+G116-Adjustments!H116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G117-Adjustments!H117","v":0},{"$f":"Revenue!$F$116","v":0},{"$f":"+Adjustments!AW117","v":0},null,{"$f":"SUM($F$117:$H$117)","v":0},null,null,"Utah",{"$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$1263,Y117)","v":0},null,108,null,0,0]
[null,null,null,null,{"$f":"+G118-Adjustments!H118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G119-Adjustments!H119","v":0},{"$f":"Revenue!$F$118","v":0},{"$f":"+Adjustments!AW119","v":0},null,{"$f":"SUM($F$119:$H$119)","v":0},null,null,"Utah",{"$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$1263,Y119)","v":0},null,110,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y120)","v":0},null,111,null,0,0]
[null,null,null,null,{"$f":"+G121-Adjustments!H121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G122-Adjustments!H122","v":0},{"$f":"Revenue!$F$121","v":0},{"$f":"+Adjustments!AW122","v":0},null,{"$f":"SUM($F$122:$H$122)","v":0},null,null,"Utah",{"$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$1263,Y122)","v":0},null,113,null,0,0]
[null,null,null,null,{"$f":"+G123-Adjustments!H123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,null,0]
[null,"FT-1","Distribution Non-Gas Rev",null,{"$f":"+G124-Adjustments!H124","v":0},{"$f":"Revenue!$F$123","v":6420575},{"$f":"+Adjustments!AW124","v":-4039470.3368068184},null,{"$f":"SUM($F$124:$H$124)","v":2381104.6631931816},null,null,"Utah",{"$f":"VLOOKUP($L124,$L$2:$N$7,2,FALSE)*I124","v":2381104.6631931816},{"$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":2381104.6631931816},{"$f":"IF(P124=\"PT\",M124,IF(P124=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y124)","v":2381104.6631931816},null,115,null,6420575,-4039470.3368068184]
[null,null,null,null,{"$f":"+G125-Adjustments!H125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G126-Adjustments!H126","v":0},{"$f":"Revenue!$F$125","v":0},{"$f":"+Adjustments!AW126","v":0},null,{"$f":"SUM($F$126:$H$126)","v":0},null,null,"Utah",{"$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$1263,Y126)","v":0},null,117,null,0,0]
[null,null,null,null,{"$f":"+G127-Adjustments!H127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G128-Adjustments!H128","v":0},{"$f":"Revenue!$F$127","v":0},{"$f":"+Adjustments!AW128","v":0},null,{"$f":"SUM($F$128:$H$128)","v":0},null,null,"Utah",{"$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$1263,Y128)","v":0},null,119,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G129-Adjustments!H129","v":0},{"$f":"SUM(F124:F128)","v":6420575},{"$f":"SUM(G124:G128)","v":-4039470.3368068184},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":2381104.6631931816},null,null,null,{"$f":"SUM(M124:M128)","v":2381104.6631931816},{"$f":"SUM(N124:N128)","v":0},null,null,{"$f":"SUM(Q124:Q128)","v":2381104.6631931816},{"$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$1263,Y129)","v":2381104.6631931816},null,120,null,6420575,-4039470.3368068184]
[null,null,null,null,{"$f":"+G130-Adjustments!H130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G131-Adjustments!H131","v":0},{"$f":"Revenue!$F$130","v":46580498},{"$f":"+Adjustments!AW131","v":-40962381},null,{"$f":"SUM($F$131:$H$131)","v":5618117},null,null,"Utah",{"$f":"VLOOKUP($L131,$L$2:$N$7,2,FALSE)*I131","v":5618117},{"$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":5618117},{"$f":"IF(P131=\"PT\",M131,IF(P131=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y131)","v":5618117},null,122,null,46580498,-40962381]
[null,null,null,null,{"$f":"+G132-Adjustments!H132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,null,null,0]
[null,"FT-2","Distribution Non-Gas Rev",null,{"$f":"+G133-Adjustments!H133","v":0},{"$f":"Revenue!$F$132","v":0},{"$f":"+Adjustments!AW133","v":0},null,{"$f":"SUM($F$133:$H$133)","v":0},null,null,"Utah",{"$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$1263,Y133)","v":0},null,124,null,0,0]
[null,null,null,null,{"$f":"+G134-Adjustments!H134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G135-Adjustments!H135","v":0},{"$f":"Revenue!$F$134","v":0},{"$f":"+Adjustments!AW135","v":0},null,{"$f":"SUM($F$135:$H$135)","v":0},null,null,"Utah",{"$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$1263,Y135)","v":0},null,126,null,0,0]
[null,null,null,null,{"$f":"+G136-Adjustments!H136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G137-Adjustments!H137","v":0},{"$f":"Revenue!$F$136","v":0},{"$f":"+Adjustments!AW137","v":0},null,{"$f":"SUM($F$137:$H$137)","v":0},null,null,"Utah",{"$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$1263,Y137)","v":0},null,128,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y138)","v":0},null,129,null,0,0]
[null,null,null,null,{"$f":"+G139-Adjustments!H139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G140-Adjustments!H140","v":0},{"$f":"Revenue!$F$139","v":0},{"$f":"+Adjustments!AW140","v":0},null,{"$f":"SUM($F$140:$H$140)","v":0},null,null,"Utah",{"$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$1263,Y140)","v":0},null,{"$f":"Y139+1","v":131},null,0,0]
[null,null,null,null,{"$f":"+G141-Adjustments!H141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,null,null,0]
[null,"MT","Distribution Non-Gas Rev",null,{"$f":"+G142-Adjustments!H142","v":0},{"$f":"Revenue!$F$141","v":55013},{"$f":"+Adjustments!AW142","v":-23993.812741433707},null,{"$f":"SUM($F$142:$H$142)","v":31019.187258566293},null,null,"Utah",{"$f":"VLOOKUP($L142,$L$2:$N$7,2,FALSE)*I142","v":31019.187258566293},{"$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":31019.187258566293},{"$f":"IF(P142=\"PT\",M142,IF(P142=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y142)","v":31019.187258566293},null,133,null,55013,-23993.812741433707]
[null,null,null,null,{"$f":"+G143-Adjustments!H143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G144-Adjustments!H144","v":0},{"$f":"Revenue!$F$143","v":2184},{"$f":"+Adjustments!AW144","v":-2184},null,{"$f":"SUM($F$144:$H$144)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L144,$L$2:$N$7,2,FALSE)*I144","v":0},{"$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},{"$f":"IF(P144=\"PT\",M144,IF(P144=\"G\",0,ERR))","v":0},"PT",{"$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$1263,Y144)","v":0},null,135,null,0,0]
[null,null,null,null,{"$f":"+G145-Adjustments!H145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,null,{"$f":"W145-AA145","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+G146-Adjustments!H146","v":0},{"$f":"Revenue!$F$145","v":0},{"$f":"+Adjustments!AW146","v":0},null,{"$f":"SUM($F$146:$H$146)","v":0},null,null,"Utah",{"$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$1263,Y146)","v":0},null,137,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G147-Adjustments!H147","v":0},{"$f":"SUM(F142:F146)","v":57197},{"$f":"SUM(G142:G146)","v":-26177.812741433707},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":31019.187258566293},null,null,null,{"$f":"SUM(M142:M146)","v":31019.187258566293},{"$f":"SUM(N142:N146)","v":0},null,null,{"$f":"SUM(Q142:Q146)","v":31019.187258566293},{"$f":"SUM(R142:R146)","v":0},null,{"$f":"SUM(T142:T146)","v":0},{"$f":"SUM(U142:U146)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y147)","v":31019.187258566293},null,138,null,55013,-23993.812741433707]
[null,null,null,null,{"$f":"+G148-Adjustments!H148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G149-Adjustments!H149","v":0},{"$f":"Revenue!$F$148","v":29132},{"$f":"+Adjustments!AW149","v":194},null,{"$f":"SUM($F$149:$H$149)","v":29326},null,null,"Utah",{"$f":"VLOOKUP($L149,$L$2:$N$7,2,FALSE)*I149","v":29326},{"$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":29326},{"$f":"IF(P149=\"PT\",M149,IF(P149=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y149)","v":29326},null,140,null,29132,194]
[null,null,null,null,{"$f":"+G150-Adjustments!H150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,null,null,0]
[null,"FTE_FT1L","Distribution Non-Gas Rev",null,{"$f":"+G151-Adjustments!H151","v":0},{"$f":"Revenue!$F$150","v":0},{"$f":"+Adjustments!AW151","v":2624472},null,{"$f":"SUM($F$151:$H$151)","v":2624472},null,null,"Utah",{"$f":"VLOOKUP($L151,$L$2:$N$7,2,FALSE)*I151","v":2624472},{"$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":2624472},{"$f":"IF(P151=\"PT\",M151,IF(P151=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y151)","v":2624472},null,142,null,0,2624472]
[null,null,null,null,{"$f":"+G152-Adjustments!H152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G153-Adjustments!H153","v":0},{"$f":"Revenue!$F$152","v":0},{"$f":"+Adjustments!AW153","v":0},null,{"$f":"SUM($F$153:$H$153)","v":0},null,null,"Utah",{"$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$1263,Y153)","v":0},null,144,null,0,0]
[null,null,null,null,{"$f":"+G154-Adjustments!H154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G155-Adjustments!H155","v":0},{"$f":"Revenue!$F$154","v":0},{"$f":"+Adjustments!AW155","v":0},null,{"$f":"SUM($F$155:$H$155)","v":0},null,null,"Utah",{"$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$1263,Y155)","v":0},null,146,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G156-Adjustments!H156","v":0},{"$f":"SUM(F151:F155)","v":0},{"$f":"SUM(G151:G155)","v":2624472},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":2624472},null,null,null,{"$f":"SUM(M151:M155)","v":2624472},{"$f":"SUM(N151:N155)","v":0},null,null,{"$f":"SUM(Q151:Q155)","v":2624472},{"$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$1263,Y156)","v":2624472},null,147,null,0,2624472]
[null,null,null,null,{"$f":"+G157-Adjustments!H157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G158-Adjustments!H158","v":0},{"$f":"Revenue!$F$157","v":0},{"$f":"+Adjustments!AW158","v":40935100},null,{"$f":"SUM($F$158:$H$158)","v":40935100},null,null,"Utah",{"$f":"VLOOKUP($L158,$L$2:$N$7,2,FALSE)*I158","v":40935100},{"$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":40935100},{"$f":"IF(P158=\"PT\",M158,IF(P158=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y158)","v":40935100},null,149,null,0,40935100]
[null,null,null,null,{"$f":"+G159-Adjustments!H159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,null,null,0]
[null,"IT","Distribution Non-Gas Rev",null,{"$f":"+G160-Adjustments!H160","v":0},{"$f":"Revenue!$F$159","v":17631262},{"$f":"+Adjustments!AW160","v":4207414.2820661962},null,{"$f":"SUM($F$160:$H$160)","v":21838676.282066196},null,null,"Utah",{"$f":"VLOOKUP($L160,$L$2:$N$7,2,FALSE)*I160","v":21838676.282066196},{"$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":21838676.282066196},{"$f":"IF(P160=\"PT\",M160,IF(P160=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y160)","v":21838676.282066196},null,151,null,17631262,4207414.2820661962]
[null,null,null,null,{"$f":"+G161-Adjustments!H161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G162-Adjustments!H162","v":0},{"$f":"Revenue!$F$161","v":372529},{"$f":"+Adjustments!AW162","v":-372529},null,{"$f":"SUM($F$162:$H$162)","v":0},null,null,"Utah",{"$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$1263,Y162)","v":0},null,153,null,0,0]
[null,null,null,null,{"$f":"+G163-Adjustments!H163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G164-Adjustments!H164","v":0},{"$f":"Revenue!$F$163","v":0},{"$f":"+Adjustments!AW164","v":0},null,{"$f":"SUM($F$164:$H$164)","v":0},null,null,"Utah",{"$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$1263,Y164)","v":0},null,155,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G165-Adjustments!H165","v":0},{"$f":"SUM(F160:F164)","v":18003791},{"$f":"SUM(G160:G164)","v":3834885.2820661962},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":21838676.282066196},null,null,null,{"$f":"SUM(M160:M164)","v":21838676.282066196},{"$f":"SUM(N160:N164)","v":0},null,null,{"$f":"SUM(Q160:Q164)","v":21838676.282066196},{"$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$1263,Y165)","v":21838676.282066196},null,156,null,17631262,4207414.2820661962]
[null,null,null,null,{"$f":"+G166-Adjustments!H166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G167-Adjustments!H167","v":0},{"$f":"Revenue!$F$166","v":42241523},{"$f":"+Adjustments!AW167","v":2965334},null,{"$f":"SUM($F$167:$H$167)","v":45206857},null,null,"Utah",{"$f":"VLOOKUP($L167,$L$2:$N$7,2,FALSE)*I167","v":45206857},{"$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":45206857},{"$f":"IF(P167=\"PT\",M167,IF(P167=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y167)","v":45206857},null,158,null,42241523,2965334]
[null,null,null,null,{"$f":"+G168-Adjustments!H168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,null,null,0]
[null,"IT-S","Distribution Non-Gas Rev",null,{"$f":"+G169-Adjustments!H169","v":0},{"$f":"Revenue!$F$168","v":0},{"$f":"+Adjustments!AW169","v":0},null,{"$f":"SUM($F$169:$H$169)","v":0},null,null,"Utah",{"$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$1263,Y169)","v":0},null,160,null,0,0]
[null,null,null,null,{"$f":"+G170-Adjustments!H170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G171-Adjustments!H171","v":0},{"$f":"Revenue!$F$170","v":0},{"$f":"+Adjustments!AW171","v":0},null,{"$f":"SUM($F$171:$H$171)","v":0},null,null,"Utah",{"$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$1263,Y171)","v":0},null,162,null,0,0]
[null,null,null,null,{"$f":"+G172-Adjustments!H172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G173-Adjustments!H173","v":0},{"$f":"Revenue!$F$172","v":0},{"$f":"+Adjustments!AW173","v":0},null,{"$f":"SUM($F$173:$H$173)","v":0},null,null,"Utah",{"$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$1263,Y173)","v":0},null,164,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y174)","v":0},null,165,null,0,0]
[null,null,null,null,{"$f":"+G175-Adjustments!H175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G176-Adjustments!H176","v":0},{"$f":"Revenue!$F$175","v":0},{"$f":"+Adjustments!AW176","v":0},null,{"$f":"SUM($F$176:$H$176)","v":0},null,null,"Utah",{"$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$1263,Y176)","v":0},null,167,null,0,0]
[null,null,null,null,{"$f":"+G177-Adjustments!H177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,null,null,0]
[null,"FT-2C","Distribution Non-Gas Rev",null,{"$f":"+G178-Adjustments!H178","v":0},{"$f":"Revenue!$F$177","v":0},{"$f":"+Adjustments!AW178","v":0},null,{"$f":"SUM($F$178:$H$178)","v":0},null,null,"Utah",{"$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$1263,Y178)","v":0},null,169,null,0,0]
[null,null,null,null,{"$f":"+G179-Adjustments!H179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G180-Adjustments!H180","v":0},{"$f":"Revenue!$F$179","v":0},{"$f":"+Adjustments!AW180","v":0},null,{"$f":"SUM($F$180:$H$180)","v":0},null,null,"Utah",{"$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$1263,Y180)","v":0},null,171,null,0,0]
[null,null,null,null,{"$f":"+G181-Adjustments!H181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G182-Adjustments!H182","v":0},{"$f":"Revenue!$F$181","v":0},{"$f":"+Adjustments!AW182","v":0},null,{"$f":"SUM($F$182:$H$182)","v":0},null,null,"Utah",{"$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$1263,Y182)","v":0},null,173,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y183)","v":0},null,174,null,0,0]
[null,null,null,null,{"$f":"+G184-Adjustments!H184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G185-Adjustments!H185","v":0},{"$f":"Revenue!$F$184","v":0},{"$f":"+Adjustments!AW185","v":0},null,{"$f":"SUM($F$185:$H$185)","v":0},null,null,"Utah",{"$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$1263,Y185)","v":0},null,176,null,0,0]
[null,null,null,null,{"$f":"+G186-Adjustments!H186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,null,null,0]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G187-Adjustments!H187","v":0},{"$f":"Revenue!$F$186","v":0},{"$f":"+Adjustments!AW187","v":0},null,{"$f":"SUM($F$187:$H$187)","v":0},null,null,"Utah",{"$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$1263,Y187)","v":0},null,178,null,0,0]
[null,null,null,null,{"$f":"+G188-Adjustments!H188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G189-Adjustments!H189","v":0},{"$f":"Revenue!$F$188","v":0},{"$f":"+Adjustments!AW189","v":0},null,{"$f":"SUM($F$189:$H$189)","v":0},null,null,"Utah",{"$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$1263,Y189)","v":0},null,180,null,0,0]
[null,null,null,null,{"$f":"+G190-Adjustments!H190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G191-Adjustments!H191","v":0},{"$f":"Revenue!$F$190","v":0},{"$f":"+Adjustments!AW191","v":0},null,{"$f":"SUM($F$191:$H$191)","v":0},null,null,"Utah",{"$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$1263,Y191)","v":0},null,182,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y192)","v":0},null,183,null,0,0]
[null,null,null,null,{"$f":"+G193-Adjustments!H193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G194-Adjustments!H194","v":0},{"$f":"Revenue!$F$193","v":0},{"$f":"+Adjustments!AW194","v":0},null,{"$f":"SUM($F$194:$H$194)","v":0},null,null,"Utah",{"$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$1263,Y194)","v":0},null,185,null,0,0]
[null,null,null,null,{"$f":"+G195-Adjustments!H195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,null,null,0]
[null,"CET","Distribution Non-Gas Revenue",null,{"$f":"+G196-Adjustments!H196","v":0},{"$f":"Revenue!$F$195","v":-936414},{"$f":"+Adjustments!AW196","v":936414},null,{"$f":"SUM($F$196:$H$196)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L196,$L$2:$N$7,2,FALSE)*I196","v":0},{"$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":0},{"$f":"IF(P196=\"PT\",M196,IF(P196=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y196)","v":0},null,187,null,-936414,936414]
[null,"DSM","Distribution Non-Gas Revenue",null,{"$f":"+G197-Adjustments!H197","v":0},{"$f":"Revenue!$F$196","v":23824333},{"$f":"+Adjustments!AW197","v":-23824333},null,{"$f":"SUM($F$197:$H$197)","v":0},null,null,"Utah",{"$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$1263,Y197)","v":0},null,188,null,0,0]
[null,"Utah Totals",null,null,{"$f":"+G198-Adjustments!H198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,null,null,0]
[null,null,null,null,{"$f":"+G199-Adjustments!H199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,null,null,0]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G200-Adjustments!H200","v":0},{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":356624440.35755181},{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":-153052.10435086489},{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":0},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":356471388.25320089},null,null,null,{"$f":"+M16+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M25+M196+M197","v":356471388.25320089},{"$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,{"$f":"+Q16+Q34+Q43+Q52+Q61+Q70+Q79+Q88+Q97+Q106+Q115+Q124+Q133+Q142+Q151+Q160+Q169+Q178+Q187+Q25+Q196+Q197","v":356471388.25320089},{"$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$1263,Y200)","v":356471388.25320089},null,191,null,332800107.35755181,23671280.895649076]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G201-Adjustments!H201","v":0},{"$f":"+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":104423496.68314371},{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":6507486.8068562904},{"$f":"+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":0},{"$f":"+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":110930983.48999999},null,null,null,{"$f":"+M18+M36+M45+M54+M62+M63+M72+M81+M90+M99+M108+M117+M126+M135+M144+M153+M162+M171+M180+M189+M27","v":110930983.48999999},{"$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":110930983.48999999},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$1263,Y201)","v":0},null,192,null,0,0]
[null,null,"Commodity Revenue",null,{"$f":"+G202-Adjustments!H202","v":0},{"$f":"+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":403933364.58930451},{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":35852518.76069551},{"$f":"+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":0},{"$f":"+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":439785883.35000002},null,null,null,{"$f":"+M20+M38+M47+M56+M64+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29","v":439785883.35000002},{"$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":439785883.35000002},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$1263,Y202)","v":0},null,193,null,0,0]
[null,null,"Total Utah Revenue",null,{"$f":"+G203-Adjustments!H203","v":0},{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":864981301.63},{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":42206953.463200934},{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":0},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":907188255.09320104},null,null,null,{"$f":"+M21+M39+M48+M57+M66+M75+M84+M93+M102+M111+M120+M129+M138+M147+M156+M165+M174+M183+M192+M30+M196+M197","v":907188255.09320104},{"$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,{"$f":"+Q21+Q39+Q48+Q57+Q66+Q75+Q84+Q93+Q102+Q111+Q120+Q129+Q138+Q147+Q156+Q165+Q174+Q183+Q192+Q30+Q196+Q197","v":356471388.25320089},{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196","v":550716866.83999991},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$1263,Y203)","v":356471388.25320089},null,194,null,332800107.35755181,23671280.895649076]
[null,null,null,null,{"$f":"+G204-Adjustments!H204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y203+1","v":195},null,null,0]
[null,null,"Sales Dth",null,{"$f":"+G205-Adjustments!H205","v":0},{"$f":"F23+F32+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F140+F158","v":100149935.91},{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194+G140","v":10693815.09},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H140+H158","v":0},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194","v":110843751},null,null,null,{"$f":"M23+M32+M41+M50+M59+M68+M77+M86+M95+M104+M113+M194+M140+M158","v":151778851},{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113+N194+N140+N158","v":0},null,null,{"$f":"Q23+Q32+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q194+Q140+Q158","v":151778851},{"$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,{"$f":"W23+W32+W41+W50+W59+W68+W77+W86+W95+W104+W113+W194+W140+W158","v":151778851},null,196,null,100149935.91,51628915.090000004]
[null,null,"Transportation Dth",null,{"$f":"+G206-Adjustments!H206","v":0},{"$f":"F131+F149+F167+F176+F185+F122","v":88851153},{"$f":"G131+G149+G167+G176+G185+G122+G158","v":2938247},{"$f":"H131+H149+H167+H176+H185+H122","v":0},{"$f":"I131+I140+I149+I158+I167+I176+I185+I122","v":91789400},null,null,null,{"$f":"M131+M149+M167+M176+M185+M122","v":50854300},{"$f":"N131+N149+N167+N176+N185+N122","v":0},null,null,{"$f":"Q131+Q149+Q167+Q176+Q185+Q122","v":50854300},{"$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,{"$f":"W131+W149+W167+W176+W185+W122","v":50854300},null,197,null,88851153,-37996853]
[null,null,"Total Utah Dth",null,{"$f":"+G207-Adjustments!H207","v":0},{"$f":"+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":189001088.91},{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":13632062.09},{"$f":"+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":0},{"$f":"+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":202633151},null,null,null,{"$f":"+M23+M41+M50+M59+M68+M77+M86+M95+M104+M113+M122+M131+M140+M149+M158+M167+M176+M185+M194+M32","v":202633151},{"$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,{"$f":"+Q23+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194+Q32","v":202633151},{"$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,{"$f":"+W23+W41+W50+W59+W68+W77+W86+W95+W104+W113+W122+W131+W140+W149+W158+W167+W176+W185+W194+W32","v":202633151},null,198,null,189001088.91,13632062.090000004]
[null,null,null,null,{"$f":"+G208-Adjustments!H208","v":0},null,null,null,186221043.00000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,null,null,0]
[null,null,null,null,{"$f":"+G209-Adjustments!H209","v":0},null,null,null,{"$f":"I207-I208","v":16412107.999999881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,null,null,{"$f":"W209-AA209","v":0}]
["Idaho","GS-1","Distribution Non-Gas Rev",null,{"$f":"+G210-Adjustments!H210","v":0},{"$f":"Revenue!$F$209","v":0},{"$f":"+Adjustments!AW210","v":0},null,{"$f":"SUM($F$210:$H$210)","v":0},null,null,"Utah",{"$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$1263,Y210)","v":0},null,201,null,0,0]
[null,null,null,null,{"$f":"+G211-Adjustments!H211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G212-Adjustments!H212","v":0},{"$f":"Revenue!$F$211","v":0},{"$f":"+Adjustments!AW212","v":0},null,{"$f":"SUM($F$212:$H$212)","v":0},null,null,"Utah",{"$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$1263,Y212)","v":0},null,203,null,0,0]
[null,null,null,null,{"$f":"+G213-Adjustments!H213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G214-Adjustments!H214","v":0},{"$f":"Revenue!$F$213","v":0},{"$f":"+Adjustments!AW214","v":0},null,{"$f":"SUM($F$214:$H$214)","v":0},null,null,"Utah",{"$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$1263,Y214)","v":0},null,205,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y215)","v":0},null,206,null,0,0]
[null,null,null,null,{"$f":"+G216-Adjustments!H216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G217-Adjustments!H217","v":0},{"$f":"Revenue!$F$216","v":0},{"$f":"+Adjustments!AW217","v":0},null,{"$f":"SUM($F$217:$H$217)","v":0},null,null,"Utah",{"$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$1263,Y217)","v":0},null,208,null,0,0]
[null,null,null,null,{"$f":"+G218-Adjustments!H218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,null,null,0]
[null,"I-2","Distribution Non-Gas Rev",null,{"$f":"+G219-Adjustments!H219","v":0},{"$f":"Revenue!$F$218","v":0},{"$f":"+Adjustments!AW219","v":0},null,{"$f":"SUM($F$219:$H$219)","v":0},null,null,"Utah",{"$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$1263,Y219)","v":0},null,210,null,0,0]
[null,null,null,null,{"$f":"+G220-Adjustments!H220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G221-Adjustments!H221","v":0},{"$f":"Revenue!$F$220","v":0},{"$f":"+Adjustments!AW221","v":0},null,{"$f":"SUM($F$221:$H$221)","v":0},null,null,"Utah",{"$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$1263,Y221)","v":0},null,212,null,0,0]
[null,null,null,null,{"$f":"+G222-Adjustments!H222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G223-Adjustments!H223","v":0},{"$f":"Revenue!$F$222","v":0},{"$f":"+Adjustments!AW223","v":0},null,{"$f":"SUM($F$223:$H$223)","v":0},null,null,"Utah",{"$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$1263,Y223)","v":0},null,214,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y224)","v":0},null,215,null,0,0]
[null,null,null,null,{"$f":"+G225-Adjustments!H225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G226-Adjustments!H226","v":0},{"$f":"Revenue!$F$225","v":0},{"$f":"+Adjustments!AW226","v":0},null,{"$f":"SUM($F$226:$H$226)","v":0},null,null,"Utah",{"$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$1263,Y226)","v":0},null,217,null,0,0]
[null,null,null,null,{"$f":"+G227-Adjustments!H227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,null,null,0]
[null,"Idaho Totals",null,null,{"$f":"+G228-Adjustments!H228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,null,null,0]
[null,null,"Distribution Non-Gas Rev",null,{"$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},null,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$1263,Y229)","v":0},null,220,null,0,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$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},null,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$1263,Y230)","v":0},null,221,null,0,0]
[null,null,"Commodity Revenue",null,{"$f":"+G231-Adjustments!H231","v":0},{"$f":"+F214+F223","v":0},{"$f":"+G214+G223","v":0},0,0,null,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$1263,Y231)","v":0},null,222,null,0,0]
[null,null,"Total Idaho Revenue",null,{"$f":"+G232-Adjustments!H232","v":0},{"$f":"+F215+F224","v":0},0,0,0,null,null,null,{"$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$1263,Y232)","v":0},null,223,null,0,0]
[null,null,null,null,{"$f":"+G233-Adjustments!H233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,null,null,0]
[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},{"$f":"I217+I226","v":0},null,null,null,{"$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$1263,Y234)","v":0},null,225,null,0,0]
[null,null,"Transportation Dth",null,{"$f":"+G235-Adjustments!H235","v":0},0,0,0,0,null,null,null,0,0,null,null,0,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y235)","v":0},null,226,null,0,0]
[null,null,"Total Idaho Dth",null,{"$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},null,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$1263,Y236)","v":0},null,227,null,0,0]
[null,null,null,null,{"$f":"+G237-Adjustments!H237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,null,null,0]
["Wyoming",null,null,null,{"$f":"+G238-Adjustments!H238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,null,null,0]
[null,"GS-1","Distribution Non-Gas Rev",null,{"$f":"+G239-Adjustments!H239","v":0},{"$f":"Revenue!$F$238","v":12289396},{"$f":"+Adjustments!AW239","v":551487.87000000104},null,{"$f":"SUM($F$239:$H$239)","v":12840883.870000001},null,null,"Wyoming",{"$f":"VLOOKUP($L239,$L$2:$N$7,2,FALSE)*I239","v":0},{"$f":"VLOOKUP($L239,$L$2:$N$7,3,FALSE)*I239","v":12840883.870000001},null,"G",{"$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":12840883.870000001},{"$f":"IF(S239=\"PT\",N239,IF(S239=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y239)","v":0},null,230,null,0,0]
[null,null,null,null,{"$f":"+G240-Adjustments!H240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,null,null,0]
[null,null,null,null,{"$f":"+G241-Adjustments!H241","v":0},null,{"$f":"+Adjustments!AW241","v":0},null,{"$f":"SUM($F$241:$H$241)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L241,$L$2:$N$7,2,FALSE)*I241","v":0},{"$f":"VLOOKUP($L241,$L$2:$N$7,3,FALSE)*I241","v":0},null,null,null,null,null,null,null,null,null,null,232,null,null,0]
[null,null,null,null,{"$f":"+G242-Adjustments!H242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G243-Adjustments!H243","v":0},{"$f":"Revenue!$F$242","v":16671740},{"$f":"+Adjustments!AW243","v":2641578.9600000009},null,{"$f":"SUM($F$243:$H$243)","v":19313318.960000001},null,null,"Wyoming",{"$f":"VLOOKUP($L243,$L$2:$N$7,2,FALSE)*I243","v":0},{"$f":"VLOOKUP($L243,$L$2:$N$7,3,FALSE)*I243","v":19313318.960000001},null,"PT",{"$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},{"$f":"IF(S243=\"PT\",N243,IF(S243=\"G\",0,ERR))","v":19313318.960000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y243)","v":0},null,234,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G244-Adjustments!H244","v":0},{"$f":"SUM(F239:F243)","v":28961136},{"$f":"SUM(G239:G243)","v":3193066.8300000019},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":32154202.830000002},null,null,null,{"$f":"SUM(M239:M243)","v":0},{"$f":"SUM(N239:N243)","v":32154202.830000002},null,null,{"$f":"SUM(Q239:Q243)","v":0},{"$f":"SUM(R239:R243)","v":0},null,{"$f":"SUM(T239:T243)","v":12840883.870000001},{"$f":"SUM(U239:U243)","v":19313318.960000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y244)","v":0},null,235,null,0,0]
[null,null,null,null,{"$f":"+G245-Adjustments!H245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G246-Adjustments!H246","v":0},{"$f":"Revenue!$F$245","v":3405179},{"$f":"+Adjustments!AW246","v":479847},null,{"$f":"SUM($F$246:$H$246)","v":3885026},null,null,"Wyoming",{"$f":"VLOOKUP($L246,$L$2:$N$7,2,FALSE)*I246","v":0},{"$f":"VLOOKUP($L246,$L$2:$N$7,3,FALSE)*I246","v":3885026},null,"G",{"$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":3885026},{"$f":"IF(S246=\"PT\",N246,IF(S246=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y246)","v":0},null,237,null,0,0]
[null,null,null,null,{"$f":"+G247-Adjustments!H247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,null,null,0]
[null,"F-1","Distribution Non-Gas Rev",null,{"$f":"+G248-Adjustments!H248","v":0},{"$f":"Revenue!$F$247","v":182927},{"$f":"+Adjustments!AW248","v":2437.8400000000256},null,{"$f":"SUM($F$248:$H$248)","v":185364.84000000003},null,null,"Wyoming",{"$f":"VLOOKUP($L248,$L$2:$N$7,2,FALSE)*I248","v":0},{"$f":"VLOOKUP($L248,$L$2:$N$7,3,FALSE)*I248","v":185364.84000000003},null,"G",{"$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":185364.84000000003},{"$f":"IF(S248=\"PT\",N248,IF(S248=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y248)","v":0},null,239,null,0,0]
[null,null,null,null,{"$f":"+G249-Adjustments!H249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,null,null,0]
[null,null,null,null,{"$f":"+G250-Adjustments!H250","v":0},null,{"$f":"+Adjustments!AW250","v":0},null,{"$f":"SUM($F$250:$H$250)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L250,$L$2:$N$7,2,FALSE)*I250","v":0},{"$f":"VLOOKUP($L250,$L$2:$N$7,3,FALSE)*I250","v":0},null,null,null,null,null,null,null,null,null,null,241,null,null,0]
[null,null,null,null,{"$f":"+G251-Adjustments!H251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G252-Adjustments!H252","v":0},{"$f":"Revenue!$F$251","v":923387},{"$f":"+Adjustments!AW252","v":67247.930000000168},null,{"$f":"SUM($F$252:$H$252)","v":990634.93000000017},null,null,"Wyoming",{"$f":"VLOOKUP($L252,$L$2:$N$7,2,FALSE)*I252","v":0},{"$f":"VLOOKUP($L252,$L$2:$N$7,3,FALSE)*I252","v":990634.93000000017},null,"PT",{"$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},{"$f":"IF(S252=\"PT\",N252,IF(S252=\"G\",0,ERR))","v":990634.93000000017},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y252)","v":0},null,243,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G253-Adjustments!H253","v":0},{"$f":"SUM(F248:F252)","v":1106314},{"$f":"SUM(G248:G252)","v":69685.770000000193},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":1175999.7700000003},null,null,null,{"$f":"SUM(M248:M252)","v":0},{"$f":"SUM(N248:N252)","v":1175999.7700000003},null,null,{"$f":"SUM(Q248:Q252)","v":0},{"$f":"SUM(R248:R252)","v":0},null,{"$f":"SUM(T248:T252)","v":185364.84000000003},{"$f":"SUM(U248:U252)","v":990634.93000000017},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y253)","v":0},null,244,null,0,0]
[null,null,null,null,{"$f":"+G254-Adjustments!H254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G255-Adjustments!H255","v":0},{"$f":"Revenue!$F$254","v":190410},{"$f":"+Adjustments!AW255","v":8864},null,{"$f":"SUM($F$255:$H$255)","v":199274},null,null,"Wyoming",{"$f":"VLOOKUP($L255,$L$2:$N$7,2,FALSE)*I255","v":0},{"$f":"VLOOKUP($L255,$L$2:$N$7,3,FALSE)*I255","v":199274},null,"G",{"$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":199274},{"$f":"IF(S255=\"PT\",N255,IF(S255=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y255)","v":0},null,246,null,0,0]
[null,null,null,null,{"$f":"+G256-Adjustments!H256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,null,null,0]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"+G257-Adjustments!H257","v":0},{"$f":"Revenue!$F$256","v":120413.2910064},{"$f":"+Adjustments!AW257","v":-57498.311006399992},null,{"$f":"SUM($F$257:$H$257)","v":62914.98000000001},null,null,"Wyoming",{"$f":"VLOOKUP($L257,$L$2:$N$7,2,FALSE)*I257","v":0},{"$f":"VLOOKUP($L257,$L$2:$N$7,3,FALSE)*I257","v":62914.98000000001},null,"G",{"$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":62914.98000000001},{"$f":"IF(S257=\"PT\",N257,IF(S257=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y257)","v":0},null,248,null,0,0]
[null,null,null,null,{"$f":"+G258-Adjustments!H258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249,null,null,0]
[null,null,null,null,{"$f":"+G259-Adjustments!H259","v":0},null,{"$f":"+Adjustments!AW259","v":0},null,{"$f":"SUM($F$259:$H$259)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L259,$L$2:$N$7,2,FALSE)*I259","v":0},{"$f":"VLOOKUP($L259,$L$2:$N$7,3,FALSE)*I259","v":0},null,null,null,null,null,null,null,null,null,null,250,null,null,0]
[null,null,null,null,{"$f":"+G260-Adjustments!H260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G261-Adjustments!H261","v":0},{"$f":"Revenue!$F$260","v":43134.618993599994},{"$f":"+Adjustments!AW261","v":-7535.7089935999902},null,{"$f":"SUM($F$261:$H$261)","v":35598.910000000003},null,null,"Wyoming",{"$f":"VLOOKUP($L261,$L$2:$N$7,2,FALSE)*I261","v":0},{"$f":"VLOOKUP($L261,$L$2:$N$7,3,FALSE)*I261","v":35598.910000000003},null,"PT",{"$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},{"$f":"IF(S261=\"PT\",N261,IF(S261=\"G\",0,ERR))","v":35598.910000000003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y261)","v":0},null,252,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G262-Adjustments!H262","v":0},{"$f":"SUM(F257:F261)","v":163547.91},{"$f":"SUM(G257:G261)","v":-65034.019999999982},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":98513.890000000014},null,null,null,{"$f":"SUM(M257:M261)","v":0},{"$f":"SUM(N257:N261)","v":98513.890000000014},null,null,{"$f":"SUM(Q257:Q261)","v":0},{"$f":"SUM(R257:R261)","v":0},null,{"$f":"SUM(T257:T261)","v":62914.98000000001},{"$f":"SUM(U257:U261)","v":35598.910000000003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y262)","v":0},null,253,null,0,0]
[null,null,null,null,{"$f":"+G263-Adjustments!H263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G264-Adjustments!H264","v":0},{"$f":"Revenue!$F$263","v":8967.0300000000007},{"$f":"+Adjustments!AW264","v":-1806.0300000000007},null,{"$f":"SUM($F$264:$H$264)","v":7161},null,null,"Wyoming",{"$f":"VLOOKUP($L264,$L$2:$N$7,2,FALSE)*I264","v":0},{"$f":"VLOOKUP($L264,$L$2:$N$7,3,FALSE)*I264","v":7161},null,"G",{"$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":7161},{"$f":"IF(S264=\"PT\",N264,IF(S264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y264)","v":0},null,255,null,0,0]
[null,null,null,null,{"$f":"+G265-Adjustments!H265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,null,null,0]
[null,"GSW","Distribution Non-Gas Rev",null,{"$f":"+G266-Adjustments!H266","v":0},{"$f":"Revenue!$F$265","v":0},{"$f":"+Adjustments!AW266","v":0},null,{"$f":"SUM($F$266:$H$266)","v":0},null,null,"Wyoming",{"$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$1263,Y266)","v":0},null,257,null,0,0]
[null,null,null,null,{"$f":"+G267-Adjustments!H267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,null,null,0]
[null,null,null,null,{"$f":"+G268-Adjustments!H268","v":0},null,{"$f":"+Adjustments!AW268","v":0},null,{"$f":"SUM($F$268:$H$268)","v":0},null,null,"Wyoming",{"$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,0]
[null,null,null,null,{"$f":"+G269-Adjustments!H269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G270-Adjustments!H270","v":0},{"$f":"Revenue!$F$269","v":0},{"$f":"+Adjustments!AW270","v":0},null,{"$f":"SUM($F$270:$H$270)","v":0},null,null,"Wyoming",{"$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$1263,Y270)","v":0},null,261,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y271)","v":0},null,262,null,0,0]
[null,null,null,null,{"$f":"+G272-Adjustments!H272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G273-Adjustments!H273","v":0},{"$f":"Revenue!$F$272","v":0},{"$f":"+Adjustments!AW273","v":0},null,{"$f":"SUM($F$273:$H$273)","v":0},null,null,"Wyoming",{"$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$1263,Y273)","v":0},null,264,null,0,{"$f":"W273-AA273","v":0}]
[null,null,null,null,{"$f":"+G274-Adjustments!H274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,null,null,0]
[null,"I-2","Distribution Non-Gas Rev",null,{"$f":"+G275-Adjustments!H275","v":0},{"$f":"Revenue!$F$274","v":51688},{"$f":"+Adjustments!AW275","v":4381.3799999999974},null,{"$f":"SUM($F$275:$H$275)","v":56069.38},null,null,"Wyoming",{"$f":"VLOOKUP($L275,$L$2:$N$7,2,FALSE)*I275","v":0},{"$f":"VLOOKUP($L275,$L$2:$N$7,3,FALSE)*I275","v":56069.38},null,"G",{"$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},{"$f":"IF(S275=\"PT\",N275,IF(S275=\"G\",0,ERR))","v":56069.38},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y275)","v":0},null,266,null,0,0]
[null,null,null,"(To Commodity Costs)",{"$f":"+G276-Adjustments!H276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G277-Adjustments!H277","v":0},{"$f":"Revenue!$F$276","v":-400},{"$f":"+Adjustments!AW277","v":26345.230000000003},null,{"$f":"SUM($F$277:$H$277)","v":25945.230000000003},null,null,"Wyoming",{"$f":"VLOOKUP($L277,$L$2:$N$7,2,FALSE)*I277","v":0},{"$f":"VLOOKUP($L277,$L$2:$N$7,3,FALSE)*I277","v":25945.230000000003},null,null,null,null,"PT",{"$f":"IF(S277=\"G\",N277,IF(S277=\"PT\",0,ERR))","v":0},{"$f":"IF(S277=\"PT\",N277,IF(S277=\"G\",0,ERR))","v":25945.230000000003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y277)","v":0},null,268,null,0,0]
[null,null,null,null,{"$f":"+G278-Adjustments!H278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G279-Adjustments!H279","v":0},{"$f":"Revenue!$F$278","v":726390},{"$f":"+Adjustments!AW279","v":-11941.149999999907},null,{"$f":"SUM($F$279:$H$279)","v":714448.85000000009},null,null,"Wyoming",{"$f":"VLOOKUP($L279,$L$2:$N$7,2,FALSE)*I279","v":0},{"$f":"VLOOKUP($L279,$L$2:$N$7,3,FALSE)*I279","v":714448.85000000009},null,"PT",{"$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},{"$f":"IF(S279=\"PT\",N279,IF(S279=\"G\",0,ERR))","v":714448.85000000009},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y279)","v":0},null,270,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G280-Adjustments!H280","v":0},{"$f":"SUM(F275:F279)","v":777678},{"$f":"SUM(G275:G279)","v":18785.460000000094},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":796463.46000000008},null,null,null,{"$f":"SUM(M275:M279)","v":0},{"$f":"SUM(N275:N279)","v":796463.46000000008},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":796463.46000000008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y280)","v":0},null,271,null,0,0]
[null,null,null,null,{"$f":"+G281-Adjustments!H281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G282-Adjustments!H282","v":0},{"$f":"Revenue!$F$281","v":143741},{"$f":"+Adjustments!AW282","v":-24},null,{"$f":"SUM($F$282:$H$282)","v":143717},null,null,"Wyoming",{"$f":"VLOOKUP($L282,$L$2:$N$7,2,FALSE)*I282","v":0},{"$f":"VLOOKUP($L282,$L$2:$N$7,3,FALSE)*I282","v":143717},null,"G",{"$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},{"$f":"IF(S282=\"PT\",N282,IF(S282=\"G\",0,ERR))","v":143717},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y282)","v":0},null,273,null,0,0]
[null,null,null,null,{"$f":"+G283-Adjustments!H283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,0]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G284-Adjustments!H284","v":0},{"$f":"Revenue!$F$283","v":0},{"$f":"+Adjustments!AW284","v":0},null,{"$f":"SUM($F$284:$H$284)","v":0},null,null,"Wyoming",{"$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$1263,Y284)","v":0},null,275,null,0,0]
[null,null,null,"(To Commodity Costs)",{"$f":"+G285-Adjustments!H285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,null,null,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G286-Adjustments!H286","v":0},{"$f":"Revenue!$F$285","v":0},{"$f":"+Adjustments!AW286","v":0},null,{"$f":"SUM($F$286:$H$286)","v":0},null,null,"Wyoming",{"$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$1263,Y286)","v":0},null,277,null,0,0]
[null,null,null,null,{"$f":"+G287-Adjustments!H287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G288-Adjustments!H288","v":0},{"$f":"Revenue!$F$287","v":0},{"$f":"+Adjustments!AW288","v":0},null,{"$f":"SUM($F$288:$H$288)","v":0},null,null,"Wyoming",{"$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$1263,Y288)","v":0},null,279,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y289)","v":0},null,280,null,0,0]
[null,null,null,null,{"$f":"+G290-Adjustments!H290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G291-Adjustments!H291","v":0},{"$f":"Revenue!$F$290","v":0},{"$f":"+Adjustments!AW291","v":0},null,{"$f":"SUM($F$291:$H$291)","v":0},null,null,"Wyoming",{"$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$1263,Y291)","v":0},null,282,null,0,0]
[null,null,null,null,{"$f":"+G292-Adjustments!H292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,null,null,0]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G293-Adjustments!H293","v":0},{"$f":"Revenue!$F$292","v":0},{"$f":"+Adjustments!AW293","v":0},null,{"$f":"SUM($F$293:$H$293)","v":0},null,null,"Wyoming",{"$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$1263,Y293)","v":0},null,284,null,0,0]
[null,"Sales"," (To Commodity Costs) ",null,{"$f":"+G294-Adjustments!H294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,null,null,0]
[null,null,null,null,{"$f":"+G295-Adjustments!H295","v":0},null,{"$f":"+Adjustments!AW295","v":0},null,{"$f":"SUM($F$295:$H$295)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L295,$L$2:$N$7,2,FALSE)*I295","v":0},{"$f":"VLOOKUP($L295,$L$2:$N$7,3,FALSE)*I295","v":0},null,null,null,null,null,null,null,null,null,null,286,null,null,0]
[null,null,null,null,{"$f":"+G296-Adjustments!H296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G297-Adjustments!H297","v":0},{"$f":"Revenue!$F$296","v":0},{"$f":"+Adjustments!AW297","v":0},null,{"$f":"SUM($F$297:$H$297)","v":0},null,null,"Wyoming",{"$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$1263,Y297)","v":0},null,288,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y298)","v":0},null,289,null,0,0]
[null,null,null,null,{"$f":"+G299-Adjustments!H299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G300-Adjustments!H300","v":0},{"$f":"Revenue!$F$299","v":0},{"$f":"+Adjustments!AW300","v":0},null,{"$f":"SUM($F$300:$H$300)","v":0},null,null,"Wyoming",{"$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$1263,Y300)","v":0},null,291,null,0,0]
[null,null,null,null,{"$f":"+G301-Adjustments!H301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,null,null,0]
[null,"I-T","Distribution Non-Gas Rev",null,{"$f":"+G302-Adjustments!H302","v":0},{"$f":"Revenue!$F$301","v":85827},{"$f":"+Adjustments!AW302","v":-4583.7400000000052},null,{"$f":"SUM($F$302:$H$302)","v":81243.259999999995},null,null,"Wyoming",{"$f":"VLOOKUP($L302,$L$2:$N$7,2,FALSE)*I302","v":0},{"$f":"VLOOKUP($L302,$L$2:$N$7,3,FALSE)*I302","v":81243.259999999995},null,"G",{"$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},{"$f":"IF(S302=\"PT\",N302,IF(S302=\"G\",0,ERR))","v":81243.259999999995},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y302)","v":0},null,293,null,0,0]
[null,null,null,"(To Commodity Costs)",{"$f":"+G303-Adjustments!H303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,null,null,0]
[null,null,null,null,{"$f":"+G304-Adjustments!H304","v":0},null,{"$f":"+Adjustments!AW304","v":0},null,{"$f":"SUM($F$304:$H$304)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L304,$L$2:$N$7,2,FALSE)*I304","v":0},{"$f":"VLOOKUP($L304,$L$2:$N$7,3,FALSE)*I304","v":0},null,null,null,null,null,null,null,null,null,null,295,null,null,0]
[null,null,null,null,{"$f":"+G305-Adjustments!H305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G306-Adjustments!H306","v":0},{"$f":"Revenue!$F$305","v":0},{"$f":"+Adjustments!AW306","v":0},null,{"$f":"SUM($F$306:$H$306)","v":0},null,null,"Wyoming",{"$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$1263,Y306)","v":0},null,297,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G307-Adjustments!H307","v":0},{"$f":"SUM(F302:F306)","v":85827},{"$f":"SUM(G302:G306)","v":-4583.7400000000052},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":81243.259999999995},null,null,null,{"$f":"SUM(M302:M306)","v":0},{"$f":"SUM(N302:N306)","v":81243.259999999995},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":81243.259999999995},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y307)","v":0},null,298,null,0,0]
[null,null,null,null,{"$f":"+G308-Adjustments!H308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G309-Adjustments!H309","v":0},{"$f":"Revenue!$F$308","v":149062},{"$f":"+Adjustments!AW309","v":972},null,{"$f":"SUM($F$309:$H$309)","v":150034},null,null,"Wyoming",{"$f":"VLOOKUP($L309,$L$2:$N$7,2,FALSE)*I309","v":0},{"$f":"VLOOKUP($L309,$L$2:$N$7,3,FALSE)*I309","v":150034},null,"G",{"$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},{"$f":"IF(S309=\"PT\",N309,IF(S309=\"G\",0,ERR))","v":150034},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y309)","v":0},null,300,null,0,0]
[null,null,null,null,{"$f":"+G310-Adjustments!H310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,null,null,0]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G311-Adjustments!H311","v":0},{"$f":"Revenue!$F$310","v":33597},{"$f":"+Adjustments!AW311","v":-1020.5100000000057},null,{"$f":"SUM($F$311:$H$311)","v":32576.489999999994},null,null,"Wyoming",{"$f":"VLOOKUP($L311,$L$2:$N$7,2,FALSE)*I311","v":0},{"$f":"VLOOKUP($L311,$L$2:$N$7,3,FALSE)*I311","v":32576.489999999994},null,"G",{"$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},{"$f":"IF(S311=\"PT\",N311,IF(S311=\"G\",0,ERR))","v":32576.489999999994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y311)","v":0},null,302,null,0,0]
[null,"Trans",null,"(To Commodity Costs)",{"$f":"+G312-Adjustments!H312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303,null,null,0]
[null,null,null,null,{"$f":"+G313-Adjustments!H313","v":0},null,{"$f":"+Adjustments!AW313","v":0},null,{"$f":"SUM($F$313:$H$313)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L313,$L$2:$N$7,2,FALSE)*I313","v":0},{"$f":"VLOOKUP($L313,$L$2:$N$7,3,FALSE)*I313","v":0},null,null,null,null,null,null,null,null,null,null,304,null,null,0]
[null,null,null,null,{"$f":"+G314-Adjustments!H314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G315-Adjustments!H315","v":0},{"$f":"Revenue!$F$314","v":0},{"$f":"+Adjustments!AW315","v":0},null,{"$f":"SUM($F$315:$H$315)","v":0},null,null,"Wyoming",{"$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$1263,Y315)","v":0},null,306,null,0,0]
[null,null,"Total Revenue",null,{"$f":"+G316-Adjustments!H316","v":0},{"$f":"SUM(F311:F315)","v":33597},{"$f":"SUM(G311:G315)","v":-1020.5100000000057},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":32576.489999999994},null,null,null,{"$f":"SUM(M311:M315)","v":0},{"$f":"SUM(N311:N315)","v":32576.489999999994},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":32576.489999999994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y316)","v":0},null,307,null,0,0]
[null,null,null,null,{"$f":"+G317-Adjustments!H317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G318-Adjustments!H318","v":0},{"$f":"Revenue!$F$317","v":461632},{"$f":"+Adjustments!AW318","v":0},null,{"$f":"SUM($F$318:$H$318)","v":461632},null,null,"Wyoming",{"$f":"VLOOKUP($L318,$L$2:$N$7,2,FALSE)*I318","v":0},{"$f":"VLOOKUP($L318,$L$2:$N$7,3,FALSE)*I318","v":461632},null,"G",{"$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},{"$f":"IF(S318=\"PT\",N318,IF(S318=\"G\",0,ERR))","v":461632},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y318)","v":0},null,309,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,null,null,0]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$319","v":254292.23999999987},{"$f":"+Adjustments!AW320","v":-496063.64000000065},null,{"$f":"SUM($F$320:$H$320)","v":-241771.40000000078},null,null,"Wyoming",{"$f":"VLOOKUP($L320,$L$2:$N$7,2,FALSE)*I320","v":0},{"$f":"VLOOKUP($L320,$L$2:$N$7,3,FALSE)*I320","v":-241771.40000000078},null,"G",{"$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":-241771.40000000078},{"$f":"IF(S320=\"PT\",N320,IF(S320=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y320)","v":0},null,311,null,0,0]
[null,"DSM","Distribution Non-Gas Revenue",null,{"$f":"+G321-Adjustments!H321","v":0},{"$f":"Revenue!$F$320","v":99392.87999999999},{"$f":"+Adjustments!AW321","v":-99392.87999999999},null,{"$f":"SUM($F$321:$H$321)","v":0},null,null,"Wyoming",{"$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$1263,Y321)","v":0},null,312,null,0,0]
[null,"Wyoming Totals",null,null,{"$f":"+G322-Adjustments!H322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,null,null,0]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G323-Adjustments!H323","v":-4381.3800000000047},{"$f":"+F239+F248+F257+F266+F320+F321","v":12946421.4110064},{"$f":"+G239+G248+G257+G266+G320+G321","v":-99029.121006399495},{"$f":"+H239+H248+H257+H266+H275+H320+H321","v":0},{"$f":"+I239+I248+I257+I266+I320+I321","v":12847392.290000001},null,null,null,{"$f":"+M239+M248+M257+M266+M275+M320+M321","v":0},{"$f":"+N239+N248+N257+N266+N275+N320+N321","v":12903461.670000002},null,null,{"$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":12847392.290000001},{"$f":"+U239+U248+U257+U266+U275+U320+U321","v":56069.38},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y323)","v":0},null,314,null,0,0]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G324-Adjustments!H324","v":0},{"$f":"+F277+F286","v":-400},{"$f":"+G277+G286","v":26345.230000000003},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":25945.230000000003},null,null,null,{"$f":"+M277+M286","v":0},{"$f":"+N277+N286","v":25945.230000000003},null,null,{"$f":"+Q277+Q286","v":0},{"$f":"+R277+R286","v":0},null,{"$f":"+T277+T286","v":0},{"$f":"+U277+U286","v":25945.230000000003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y324)","v":0},null,315,null,0,0]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"+G325-Adjustments!H325","v":4381.3799999999974},{"$f":"+F284+F293+F302+F311+F275","v":171112},{"$f":"+G284+G293+G302+G311+G275","v":-1222.8700000000135},{"$f":"+H284+H293+H302+H311+H275","v":0},169889.12999999998,null,null,null,{"$f":"+M284+M293+M302+M311","v":0},{"$f":"+N275+N284+N293+N302+N311","v":169889.12999999998},null,null,{"$f":"+Q284+Q293+Q302+Q311","v":0},{"$f":"+R284+R293+R302+R311","v":0},null,{"$f":"+T284+T293+T302+T311","v":0},{"$f":"+U275+U284+U293+U302+U311","v":169889.12999999998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y325)","v":0},null,316,null,0,0]
[null,null,"Commodity Revenue",null,{"$f":"+G326-Adjustments!H326","v":0},{"$f":"+F243+F252+F261+F270+F279+F288+F297+F306+F315","v":18364651.618993599},{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":2689350.0310064009},0,21054001.650000002,null,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":21054001.650000002},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":21054001.650000002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y326)","v":0},null,317,null,0,0]
[null,null,"Total Wyoming Revenue",null,{"$f":"+G327-Adjustments!H327","v":0},{"$f":"+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":31481785.029999997},{"$f":"+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":2615443.2700000014},0,34097228.300000004,null,null,null,{"$f":"+M244+M253+M262+M271+M280+M289+M298+M307+M316+M320+M321","v":0},34097228.300000004,null,null,{"$f":"+Q244+Q253+Q262+Q271+Q280+Q289+Q298+Q307+Q316+Q320+Q321","v":0},0,null,12847392.290000001,21249836.010000002,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y327)","v":0},null,318,null,0,0]
[null,null,null,null,{"$f":"+G328-Adjustments!H328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,null,null,0]
[null,null,"Sales Dth",null,{"$f":"+G329-Adjustments!H329","v":0},{"$f":"F246+F255+F264+F273+F282+F291","v":3748297.03},{"$f":"G246+G255+G264+G273+G282+G291","v":486880.97},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":4235178},null,null,null,{"$f":"M246+M255+M264+M273+M282+M291","v":0},{"$f":"N246+N255+N264+N273+N282+N291","v":4235178},null,null,{"$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":4091461},{"$f":"U246+U255+U264+U273+U282+U291","v":143717},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y329)","v":0},null,320,null,0,0]
[null,null,"Transportation Dth",null,{"$f":"+G330-Adjustments!H330","v":0},{"$f":"F309+F318+F300","v":610694},{"$f":"G309+G318+G300","v":972},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":611666},null,null,null,{"$f":"M309+M318+M300","v":0},{"$f":"N309+N318+N300","v":611666},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":611666},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y330)","v":0},null,321,null,0,0]
[null,null,"Total Wyoming Dth",null,{"$f":"+G331-Adjustments!H331","v":0},{"$f":"+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":4358991.0299999993},{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":487852.97},{"$f":"+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":0},{"$f":"+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":4846844},null,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":4846844},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,{"$f":"+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":4091461},{"$f":"+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":755383},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y331)","v":0},null,322,null,0,0]
[null,null,null,null,{"$f":"+G332-Adjustments!H332","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,null,null,0]
["Colorado",null,null,null,{"$f":"+G333-Adjustments!H333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324,null,null,0]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G334-Adjustments!H334","v":0},{"$f":"Revenue!$F$333","v":0},{"$f":"+Adjustments!AW334","v":0},null,{"$f":"SUM($F$334:$H$334)","v":0},null,null,"Sales",{"$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$1263,Y334)","v":0},null,{"$f":"Y333+1","v":325},null,0,0]
[null,null,null,null,{"$f":"+G335-Adjustments!H335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326,null,null,0]
[null,null,null,null,{"$f":"+G336-Adjustments!H336","v":0},null,{"$f":"+Adjustments!AW336","v":0},null,{"$f":"SUM($F$336:$H$336)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L336,$L$2:$N$7,2,FALSE)*I336","v":0},{"$f":"VLOOKUP($L336,$L$2:$N$7,3,FALSE)*I336","v":0},null,null,null,null,null,null,null,null,null,null,327,null,null,0]
[null,null,null,null,{"$f":"+G337-Adjustments!H337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328,null,null,{"$f":"W337-AA337","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+G338-Adjustments!H338","v":0},{"$f":"Revenue!$F$337","v":0},{"$f":"+Adjustments!AW338","v":0},null,{"$f":"SUM($F$338:$H$338)","v":0},null,null,"Wyoming",{"$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$1263,Y338)","v":0},null,329,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y339)","v":0},null,330,null,0,0]
[null,null,null,null,{"$f":"+G340-Adjustments!H340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G341-Adjustments!H341","v":0},{"$f":"Revenue!$F$340","v":0},{"$f":"+Adjustments!AW341","v":0},null,{"$f":"SUM($F$341:$H$341)","v":0},null,null,"Wyoming",{"$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$1263,Y341)","v":0},null,332,null,0,0]
[null,null,null,null,{"$f":"+G342-Adjustments!H342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,null,null,0]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G343-Adjustments!H343","v":0},{"$f":"Revenue!$F$342","v":0},{"$f":"+Adjustments!AW343","v":0},null,{"$f":"SUM($F$343:$H$343)","v":0},null,null,"Sales",{"$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$1263,Y343)","v":0},null,334,null,0,0]
[null,null,null,null,{"$f":"+G344-Adjustments!H344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,null,null,0]
[null,null,null,null,{"$f":"+G345-Adjustments!H345","v":0},null,{"$f":"+Adjustments!AW345","v":0},null,{"$f":"SUM($F$345:$H$345)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L345,$L$2:$N$7,2,FALSE)*I345","v":0},{"$f":"VLOOKUP($L345,$L$2:$N$7,3,FALSE)*I345","v":0},null,null,null,null,null,null,null,null,null,null,336,null,null,0]
[null,null,null,null,{"$f":"+G346-Adjustments!H346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337,null,null,0]
[null,null,"Commodity Revenue",null,{"$f":"+G347-Adjustments!H347","v":0},{"$f":"Revenue!$F$346","v":0},{"$f":"+Adjustments!AW347","v":0},null,{"$f":"SUM($F$347:$H$347)","v":0},null,null,"Wyoming",{"$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$1263,Y347)","v":0},null,338,null,0,0]
[null,null,"Total Revenue",null,{"$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},null,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$1263,Y348)","v":0},null,339,null,0,0]
[null,null,null,null,{"$f":"+G349-Adjustments!H349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,null,null,0]
[null,null,"Total Dth",null,{"$f":"+G350-Adjustments!H350","v":0},{"$f":"Revenue!$F$349","v":0},{"$f":"+Adjustments!AW350","v":0},null,{"$f":"SUM($F$350:$H$350)","v":0},null,null,"Wyoming",{"$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$1263,Y350)","v":0},null,341,null,0,0]
[null,null,null,null,{"$f":"+G351-Adjustments!H351","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342,null,null,0]
[null,"Colorado Totals",null,null,{"$f":"+G352-Adjustments!H352","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,null,null,0]
[null,null,"Distribution Non-Gas Rev",null,{"$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},null,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$1263,Y353)","v":0},null,344,null,0,0]
[null,null,"Commodity Revenue",null,{"$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},null,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$1263,Y354)","v":0},null,345,null,0,0]
[null,null,"Total Colorado Revenue",null,{"$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},null,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$1263,Y355)","v":0},null,346,null,0,0]
[null,null,null,null,{"$f":"+G356-Adjustments!H356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,null,null,0]
[null,null,"Sales Dth",null,{"$f":"+G357-Adjustments!H357","v":0},{"$f":"F341","v":0},{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},null,null,null,{"$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$1263,Y357)","v":0},null,348,null,0,0]
[null,null,"Transportation Dth",null,{"$f":"+G358-Adjustments!H358","v":0},{"$f":"F350","v":0},{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},null,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$1263,Y358)","v":0},null,349,null,0,0]
[null,null,"Total Colorado Dth",null,{"$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},null,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$1263,Y359)","v":0},null,350,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,null,null,0]
["System Total Tariff Sales and Revenue",null,null,null,null,{"$f":"+F363+F365","v":369741973.7685582},{"$f":"+G363+G365","v":-253304.09535726442},{"$f":"+H363+H365","v":0},{"$f":"+I363+I365","v":369488669.67320091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352,null,null,0]
[null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353,null,null,0]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G363-Adjustments!H363","v":-4381.3800000000047},{"$f":"F200+F229+F323+F353","v":369570861.7685582},{"$f":"G200+G229+G323+G353","v":-252081.2253572644},{"$f":"H200+H229+H323+H353","v":0},{"$f":"I200+I229+I323+I353","v":369318780.54320091},null,null,null,{"$f":"M200+M229+M323+M353","v":356471388.25320089},{"$f":"N200+N229+N323+N353","v":12903461.670000002},null,null,{"$f":"Q200+Q229+Q323+Q353","v":356471388.25320089},{"$f":"R200+R229+R323+R353","v":0},null,{"$f":"T200+T229+T323+T353","v":12847392.290000001},{"$f":"U200+U229+U323+U353","v":56069.38},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y363)","v":356471388.25320089},null,354,null,332800107.35755181,23671280.895649076]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G364-Adjustments!H364","v":0},{"$f":"F201+F230+F324","v":104423096.68314371},{"$f":"G201+G230+G324","v":6533832.0368562909},{"$f":"H201+H230+H324","v":0},{"$f":"I201+I230+I324","v":110956928.72},null,null,null,{"$f":"M201+M230+M324","v":110930983.48999999},{"$f":"N201+N230+N324","v":25945.230000000003},null,null,{"$f":"Q201+Q230+Q324","v":0},{"$f":"R201+R230+R324","v":110930983.48999999},null,{"$f":"T201+T230+T324","v":0},{"$f":"U201+U230+U324","v":25945.230000000003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y364)","v":0},null,355,null,0,0]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"+G365-Adjustments!H365","v":4381.3799999999974},{"$f":"F325","v":171112},{"$f":"G325","v":-1222.8700000000135},{"$f":"H325","v":0},{"$f":"I325","v":169889.12999999998},null,null,null,{"$f":"M325","v":0},{"$f":"N325","v":169889.12999999998},null,null,{"$f":"Q325","v":0},{"$f":"R325","v":0},null,{"$f":"T325","v":0},{"$f":"U325","v":169889.12999999998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y365)","v":0},null,356,null,0,0]
[null,null,"Commodity Revenue",null,{"$f":"+G366-Adjustments!H366","v":0},{"$f":"F202+F231+F326+F354","v":422298016.20829809},{"$f":"G202+G231+G326+G354","v":38541868.791701913},{"$f":"H202+H231+H326+H354","v":0},{"$f":"I202+I231+I326+I354","v":460839885},null,null,null,{"$f":"M202+M231+M326+M354","v":439785883.35000002},{"$f":"N202+N231+N326+N354","v":21054001.650000002},null,null,{"$f":"Q202+Q231+Q326+Q354","v":0},{"$f":"R202+R231+R326+R354","v":439785883.35000002},null,{"$f":"T202+T231+T326+T354","v":0},{"$f":"U202+U231+U326+U354","v":21054001.650000002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y366)","v":0},null,357,null,0,0]
[null,null,null,null,{"$f":"+G367-Adjustments!H367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358,null,null,0]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"+G368-Adjustments!H368","v":0},{"$f":"F203+F232+F327+F355","v":896463086.65999997},{"$f":"G203+G232+G327+G355","v":44822396.733200938},{"$f":"H203+H232+H327+H355","v":0},{"$f":"I203+I232+I327+I355","v":941285483.39320099},null,null,null,{"$f":"M203+M232+M327+M355","v":907188255.09320104},{"$f":"N203+N232+N327+N355","v":34097228.300000004},null,null,{"$f":"Q203+Q232+Q327+Q355","v":356471388.25320089},{"$f":"R203+R232+R327+R355","v":550716866.83999991},null,{"$f":"T203+T232+T327+T355","v":12847392.290000001},{"$f":"U203+U232+U327+U355","v":21249836.010000002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y368)","v":356471388.25320089},null,359,null,332800107.35755181,23671280.895649076]
[null,null,null,null,{"$f":"+G369-Adjustments!H369","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,null,null,0]
[null,null,"Sales Dth",null,{"$f":"+G370-Adjustments!H370","v":0},{"$f":"F205+F234+F329+F357","v":103898232.94},11180696.060000001,0,115078929,null,null,null,{"$f":"M205+M234+M329+M357","v":151778851},4235178,null,null,{"$f":"Q205+Q234+Q329+Q357","v":151778851},0,null,{"$f":"T205+T234+T329+T357","v":4091461},143717,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y370)","v":151778851},null,361,null,100149935.91,51628915.090000004]
[null,null,"Transportation Dth",null,{"$f":"+G371-Adjustments!H371","v":0},89461847,2939219,0,92401066,null,null,null,50854300,611666,null,null,50854300,0,null,0,611666,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y371)","v":50854300},null,362,null,88851153,-37996853]
[null,null,"SystemTotal Dth",null,{"$f":"+G372-Adjustments!H372","v":0},193360079.94,14119915.060000001,0,207479995,null,null,null,202633151,4846844,null,null,202633151,0,null,4091461,755383,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y372)","v":202633151},null,363,null,189001088.91,13632062.090000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365,null,null,0]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367,null,null,0]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,null,null,0]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$15","v":1488731.7734512002},{"$f":"+Adjustments!AW380","v":0},null,{"$f":"SUM($F$380:$H$380)","v":1488731.7734512002},null,null,"Utah",{"$f":"VLOOKUP($L380,$L$2:$N$7,2,FALSE)*I380","v":1488731.7734512002},{"$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},{"$f":"IF(P380=\"PT\",M380,IF(P380=\"G\",0,ERR))","v":1488731.7734512002},"PT",{"$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$1263,Y380)","v":0},null,371,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$16","v":55850.746548799994},{"$f":"+Adjustments!AW381","v":0},null,{"$f":"SUM($F$381:$H$381)","v":55850.746548799994},null,null,"Wyoming",{"$f":"VLOOKUP($L381,$L$2:$N$7,2,FALSE)*I381","v":0},{"$f":"VLOOKUP($L381,$L$2:$N$7,3,FALSE)*I381","v":55850.746548799994},null,"PT",{"$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},{"$f":"IF(S381=\"PT\",N381,IF(S381=\"G\",0,ERR))","v":55850.746548799994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y381)","v":0},null,372,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":1544582.5200000003},{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":1544582.5200000003},null,null,null,{"$f":"SUM(M380:M381)","v":1488731.7734512002},{"$f":"SUM(N380:N381)","v":55850.746548799994},null,null,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":1488731.7734512002},null,{"$f":"SUM(T380:T381)","v":0},{"$f":"SUM(U380:U381)","v":55850.746548799994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y382)","v":0},null,373,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374,null,null,0]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$20","v":2052024.5},{"$f":"+Adjustments!AW385","v":0},null,{"$f":"SUM($F$385:$H$385)","v":2052024.5},null,null,"Utah",{"$f":"VLOOKUP($L385,$L$2:$N$7,2,FALSE)*I385","v":2052024.5},{"$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":2052024.5},{"$f":"IF(P385=\"PT\",M385,IF(P385=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y385)","v":2052024.5},null,376,null,2052024.5,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$21","v":95236.479999999996},{"$f":"+Adjustments!AW386","v":0},null,{"$f":"SUM($F$386:$H$386)","v":95236.479999999996},null,null,"Wyoming",{"$f":"VLOOKUP($L386,$L$2:$N$7,2,FALSE)*I386","v":0},{"$f":"VLOOKUP($L386,$L$2:$N$7,3,FALSE)*I386","v":95236.479999999996},null,"G",{"$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":95236.479999999996},{"$f":"IF(S386=\"PT\",N386,IF(S386=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y386)","v":0},null,377,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":2147260.98},{"$f":"SUM(G385:G386)","v":0},{"$f":"SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":2147260.98},null,null,null,{"$f":"SUM(M385:M386)","v":2052024.5},{"$f":"SUM(N385:N386)","v":95236.479999999996},null,null,{"$f":"SUM(Q385:Q386)","v":2052024.5},{"$f":"SUM(R385:R386)","v":0},null,{"$f":"SUM(T385:T386)","v":95236.479999999996},{"$f":"SUM(U385:U386)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y387)","v":2052024.5},null,378,null,2052024.5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379,null,null,0]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$25","v":0},{"$f":"+Adjustments!AW390","v":0},null,{"$f":"SUM($F$390:$H$390)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L390,$L$2:$N$7,2,FALSE)*I390","v":0},{"$f":"VLOOKUP($L390,$L$2:$N$7,3,FALSE)*I390","v":0},null,"G",{"$f":"IF(P390=\"G\",M390,IF(P390=\"PT\",0,ERR))","v":0},{"$f":"IF(P390=\"PT\",M390,IF(P390=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S390=\"G\",N390,IF(S390=\"PT\",0,ERR))","v":0},{"$f":"IF(S390=\"PT\",N390,IF(S390=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y390)","v":0},null,381,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$26","v":0},{"$f":"+Adjustments!AW391","v":0},null,{"$f":"SUM($F$391:$H$391)","v":0},null,null,"Wyoming",{"$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$1263,Y391)","v":0},null,382,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":0},{"$f":"SUM(G390:G391)","v":0},{"$f":"SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":0},null,null,null,{"$f":"SUM(M390:M391)","v":0},{"$f":"SUM(N390:N391)","v":0},null,null,{"$f":"SUM(Q390:Q391)","v":0},{"$f":"SUM(R390:R391)","v":0},null,{"$f":"SUM(T390:T391)","v":0},{"$f":"SUM(U390:U391)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y392)","v":0},null,383,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384,null,null,0]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$30","v":2032.8000000000002},{"$f":"+Adjustments!AW395","v":0},null,{"$f":"SUM($F$395:$H$395)","v":2032.8000000000002},null,null,"Utah",{"$f":"VLOOKUP($L395,$L$2:$N$7,2,FALSE)*I395","v":2032.8000000000002},{"$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":2032.8000000000002},{"$f":"IF(P395=\"PT\",M395,IF(P395=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y395)","v":2032.8000000000002},null,386,null,2032.8000000000002,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$31","v":5.1000000000000227},{"$f":"+Adjustments!AW396","v":0},null,{"$f":"SUM($F$396:$H$396)","v":5.1000000000000227},null,null,"Wyoming",{"$f":"VLOOKUP($L396,$L$2:$N$7,2,FALSE)*I396","v":0},{"$f":"VLOOKUP($L396,$L$2:$N$7,3,FALSE)*I396","v":5.1000000000000227},null,"G",{"$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":5.1000000000000227},{"$f":"IF(S396=\"PT\",N396,IF(S396=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y396)","v":0},null,387,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":2037.9},{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":2037.9},null,null,null,{"$f":"SUM(M395:M396)","v":2032.8000000000002},{"$f":"SUM(N395:N396)","v":5.1000000000000227},null,null,{"$f":"SUM(Q395:Q396)","v":2032.8000000000002},{"$f":"SUM(R395:R396)","v":0},null,{"$f":"SUM(T395:T396)","v":5.1000000000000227},{"$f":"SUM(U395:U396)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y397)","v":2032.8000000000002},null,388,null,2032.8000000000002,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y397+1","v":389},null,null,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,390,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$35","v":3861.84},{"$f":"+Adjustments!AW400","v":0},null,{"$f":"SUM($F$400:$H$400)","v":3861.84},null,null,"Utah",{"$f":"VLOOKUP($L400,$L$2:$N$7,2,FALSE)*I400","v":3861.84},{"$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":3861.84},{"$f":"IF(P400=\"PT\",M400,IF(P400=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y400)","v":3861.84},null,391,null,3861.84,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$36","v":3059.64},{"$f":"+Adjustments!AW401","v":0},null,{"$f":"SUM($F$401:$H$401)","v":3059.64},null,null,"Wyoming",{"$f":"VLOOKUP($L401,$L$2:$N$7,2,FALSE)*I401","v":0},{"$f":"VLOOKUP($L401,$L$2:$N$7,3,FALSE)*I401","v":3059.64},null,"G",{"$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":3059.64},{"$f":"IF(S401=\"PT\",N401,IF(S401=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y401)","v":0},null,392,null,0,{"$f":"W401-AA401","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":6921.48},{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":6921.48},null,null,null,{"$f":"SUM(M400:M401)","v":3861.84},{"$f":"SUM(N400:N401)","v":3059.64},null,null,{"$f":"SUM(Q400:Q401)","v":3861.84},{"$f":"SUM(R400:R401)","v":0},null,{"$f":"SUM(T400:T401)","v":3059.64},{"$f":"SUM(U400:U401)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y402)","v":3861.84},null,393,null,3861.84,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394,null,null,0]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$40","v":2362553},{"$f":"+Adjustments!AW405","v":0},null,{"$f":"SUM($F$405:$H$405)","v":2362553},null,null,"Utah",{"$f":"VLOOKUP($L405,$L$2:$N$7,2,FALSE)*I405","v":2362553},{"$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":2362553},{"$f":"IF(P405=\"PT\",M405,IF(P405=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y405)","v":2362553},null,396,null,2362553,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$41","v":11680},{"$f":"+Adjustments!AW406","v":0},null,{"$f":"SUM($F$406:$H$406)","v":11680},null,null,"Wyoming",{"$f":"VLOOKUP($L406,$L$2:$N$7,2,FALSE)*I406","v":0},{"$f":"VLOOKUP($L406,$L$2:$N$7,3,FALSE)*I406","v":11680},null,"G",{"$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":11680},{"$f":"IF(S406=\"PT\",N406,IF(S406=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y406)","v":0},null,397,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":2374233},{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":2374233},null,null,null,{"$f":"SUM(M405:M406)","v":2362553},{"$f":"SUM(N405:N406)","v":11680},null,null,{"$f":"SUM(Q405:Q406)","v":2362553},{"$f":"SUM(R405:R406)","v":0},null,{"$f":"SUM(T405:T406)","v":11680},{"$f":"SUM(U405:U406)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y407)","v":2362553},null,398,null,2362553,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399,null,null,0]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$45","v":0},{"$f":"+Adjustments!AW410","v":0},null,{"$f":"SUM($F$410:$H$410)","v":0},null,null,"Utah",{"$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$1263,Y410)","v":0},null,401,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$46","v":0},{"$f":"+Adjustments!AW411","v":0},null,{"$f":"SUM($F$411:$H$411)","v":0},null,null,"Wyoming",{"$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$1263,Y411)","v":0},null,402,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},null,null,null,{"$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$1263,Y412)","v":0},null,403,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404,null,null,0]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$50","v":218006.96},{"$f":"+Adjustments!AW415","v":0},null,{"$f":"SUM($F$415:$H$415)","v":218006.96},null,null,"Utah",{"$f":"VLOOKUP($L415,$L$2:$N$7,2,FALSE)*I415","v":218006.96},{"$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":218006.96},{"$f":"IF(P415=\"PT\",M415,IF(P415=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y415)","v":218006.96},null,406,null,218006.96,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$51","v":5240},{"$f":"+Adjustments!AW416","v":0},null,{"$f":"SUM($F$416:$H$416)","v":5240},null,null,"Wyoming",{"$f":"VLOOKUP($L416,$L$2:$N$7,2,FALSE)*I416","v":0},{"$f":"VLOOKUP($L416,$L$2:$N$7,3,FALSE)*I416","v":5240},null,"G",{"$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":5240},{"$f":"IF(S416=\"PT\",N416,IF(S416=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y416)","v":0},null,407,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":223246.96},{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":223246.96},null,null,null,{"$f":"SUM(M415:M416)","v":218006.96},{"$f":"SUM(N415:N416)","v":5240},null,null,{"$f":"SUM(Q415:Q416)","v":218006.96},{"$f":"SUM(R415:R416)","v":0},null,{"$f":"SUM(T415:T416)","v":5240},{"$f":"SUM(U415:U416)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y417)","v":218006.96},null,408,null,218006.96,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409,null,null,0]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$55","v":0},{"$f":"+Adjustments!AW420","v":0},null,{"$f":"SUM($F$420:$H$420)","v":0},null,null,"Utah",{"$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$1263,Y420)","v":0},null,411,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$56","v":0},{"$f":"+Adjustments!AW421","v":0},null,{"$f":"SUM($F$421:$H$421)","v":0},null,null,"Wyoming",{"$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$1263,Y421)","v":0},null,412,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},null,null,null,{"$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$1263,Y422)","v":0},null,413,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414,null,null,0]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$60","v":0},{"$f":"+Adjustments!AW425","v":0},null,{"$f":"SUM($F$425:$H$425)","v":0},null,null,"Utah",{"$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$1263,Y425)","v":0},null,416,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$61","v":0},{"$f":"+Adjustments!AW426","v":0},null,{"$f":"SUM($F$426:$H$426)","v":0},null,null,"Wyoming",{"$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$1263,Y426)","v":0},null,417,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},null,null,null,{"$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$1263,Y427)","v":0},null,418,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419,null,null,0]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$65","v":0},{"$f":"+Adjustments!AW430","v":0},null,{"$f":"SUM($F$430:$H$430)","v":0},null,null,"Utah",{"$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$1263,Y430)","v":0},null,421,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$66","v":0},{"$f":"+Adjustments!AW431","v":0},null,{"$f":"SUM($F$431:$H$431)","v":0},null,null,"Wyoming",{"$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$1263,Y431)","v":0},null,422,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},null,null,null,{"$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$1263,Y432)","v":0},null,423,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424,null,null,0]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$70","v":0},{"$f":"+Adjustments!AW435","v":0},null,{"$f":"SUM($F$435:$H$435)","v":0},null,null,"Utah",{"$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$1263,Y435)","v":0},null,426,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$71","v":0},{"$f":"+Adjustments!AW436","v":0},null,{"$f":"SUM($F$436:$H$436)","v":0},null,null,"Wyoming",{"$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$1263,Y436)","v":0},null,427,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},null,null,null,{"$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$1263,Y437)","v":0},null,428,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429,null,null,0]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$75","v":0},{"$f":"+Adjustments!AW440","v":0},null,{"$f":"SUM($F$440:$H$440)","v":0},null,null,"Utah",{"$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$1263,Y440)","v":0},null,431,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$76","v":0},{"$f":"+Adjustments!AW441","v":0},null,{"$f":"SUM($F$441:$H$441)","v":0},null,null,"Wyoming",{"$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$1263,Y441)","v":0},null,432,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},null,null,null,{"$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$1263,Y442)","v":0},null,433,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434,null,null,0]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$80","v":0},{"$f":"+Adjustments!AW445","v":0},null,{"$f":"SUM($F$445:$H$445)","v":0},null,null,"Utah",{"$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$1263,Y445)","v":0},null,436,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$81","v":0},{"$f":"+Adjustments!AW446","v":0},null,{"$f":"SUM($F$446:$H$446)","v":0},null,null,"Wyoming",{"$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$1263,Y446)","v":0},null,437,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},null,null,null,{"$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$1263,Y447)","v":0},null,438,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439,null,null,0]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$85","v":0},{"$f":"+Adjustments!AW450","v":0},null,{"$f":"SUM($F$450:$H$450)","v":0},null,null,"Utah",{"$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$1263,Y450)","v":0},null,441,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$86","v":0},{"$f":"+Adjustments!AW451","v":0},null,{"$f":"SUM($F$451:$H$451)","v":0},null,null,"Wyoming",{"$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$1263,Y451)","v":0},null,442,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},null,null,null,{"$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$1263,Y452)","v":0},null,443,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444,null,null,0]
[4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$90","v":4344.6099999999997},{"$f":"+Adjustments!AW455","v":0},null,{"$f":"SUM($F$455:$H$455)","v":4344.6099999999997},null,null,"Utah",{"$f":"VLOOKUP($L455,$L$2:$N$7,2,FALSE)*I455","v":4344.6099999999997},{"$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":4344.6099999999997},{"$f":"IF(P455=\"PT\",M455,IF(P455=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y455)","v":4344.6099999999997},null,446,null,4344.6099999999997,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$91","v":0},{"$f":"+Adjustments!AW456","v":0},null,{"$f":"SUM($F$456:$H$456)","v":0},null,null,"Wyoming",{"$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$1263,Y456)","v":0},null,447,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":4344.6099999999997},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":4344.6099999999997},null,null,null,{"$f":"SUM(M455:M456)","v":4344.6099999999997},{"$f":"SUM(N455:N456)","v":0},null,null,{"$f":"SUM(Q455:Q456)","v":4344.6099999999997},{"$f":"SUM(R455:R456)","v":0},null,{"$f":"SUM(T455:T456)","v":0},{"$f":"SUM(U455:U456)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y457)","v":4344.6099999999997},null,448,null,4344.6099999999997,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449,null,null,0]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$95","v":3216741.3182158004},{"$f":"+Adjustments!AW460","v":0},null,{"$f":"SUM($F$460:$H$460)","v":3216741.3182158004},null,null,"Utah",{"$f":"VLOOKUP($L460,$L$2:$N$7,2,FALSE)*I460","v":3216741.3182158004},{"$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},{"$f":"IF(P460=\"PT\",M460,IF(P460=\"G\",0,ERR))","v":3216741.3182158004},"PT",{"$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$1263,Y460)","v":0},null,451,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$96","v":130512.53178420007},{"$f":"+Adjustments!AW461","v":0},null,{"$f":"SUM($F$461:$H$461)","v":130512.53178420007},null,null,"Wyoming",{"$f":"VLOOKUP($L461,$L$2:$N$7,2,FALSE)*I461","v":0},{"$f":"VLOOKUP($L461,$L$2:$N$7,3,FALSE)*I461","v":130512.53178420007},null,"PT",{"$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},{"$f":"IF(S461=\"PT\",N461,IF(S461=\"G\",0,ERR))","v":130512.53178420007},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y461)","v":0},null,452,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":3347253.8500000006},{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":3347253.8500000006},null,null,null,{"$f":"SUM(M460:M461)","v":3216741.3182158004},{"$f":"SUM(N460:N461)","v":130512.53178420007},null,null,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":3216741.3182158004},null,{"$f":"SUM(T460:T461)","v":0},{"$f":"SUM(U460:U461)","v":130512.53178420007},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y462)","v":0},null,{"$f":"Y461+1","v":453},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,454,null,null,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,455,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$100","v":0},{"$f":"+Adjustments!AW465","v":0},null,{"$f":"SUM($F$465:$H$465)","v":0},null,null,"Utah",{"$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$1263,Y465)","v":0},null,456,null,0,{"$f":"W465-AA465","v":0}]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$101","v":0},{"$f":"+Adjustments!AW466","v":0},null,{"$f":"SUM($F$466:$H$466)","v":0},null,null,"Wyoming",{"$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$1263,Y466)","v":0},null,457,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},null,null,null,{"$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$1263,Y467)","v":0},null,458,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459,null,null,0]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$105","v":1491311.6975886},{"$f":"+Adjustments!AW470","v":0},null,{"$f":"SUM($F$470:$H$470)","v":1491311.6975886},null,null,"Utah",{"$f":"VLOOKUP($L470,$L$2:$N$7,2,FALSE)*I470","v":1491311.6975886},{"$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},{"$f":"IF(P470=\"PT\",M470,IF(P470=\"G\",0,ERR))","v":1491311.6975886},"PT",{"$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$1263,Y470)","v":0},null,461,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$106","v":56530.552411399978},{"$f":"+Adjustments!AW471","v":0},null,{"$f":"SUM($F$471:$H$471)","v":56530.552411399978},null,null,"Wyoming",{"$f":"VLOOKUP($L471,$L$2:$N$7,2,FALSE)*I471","v":0},{"$f":"VLOOKUP($L471,$L$2:$N$7,3,FALSE)*I471","v":56530.552411399978},null,"PT",{"$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},{"$f":"IF(S471=\"PT\",N471,IF(S471=\"G\",0,ERR))","v":56530.552411399978},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y471)","v":0},null,462,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":1547842.25},{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":1547842.25},null,null,null,{"$f":"SUM(M470:M471)","v":1491311.6975886},{"$f":"SUM(N470:N471)","v":56530.552411399978},null,null,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":1491311.6975886},null,{"$f":"SUM(T470:T471)","v":0},{"$f":"SUM(U470:U471)","v":56530.552411399978},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y472)","v":0},null,463,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464,null,null,0]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$110","v":0},{"$f":"+Adjustments!AW475","v":0},null,{"$f":"SUM($F$475:$H$475)","v":0},null,null,"Utah",{"$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$1263,Y475)","v":0},null,466,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$111","v":0},{"$f":"+Adjustments!AW476","v":0},null,{"$f":"SUM($F$476:$H$476)","v":0},null,null,"Wyoming",{"$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$1263,Y476)","v":0},null,467,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},null,null,null,{"$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$1263,Y477)","v":0},null,468,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469,null,null,0]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$115","v":-235787.17220169998},{"$f":"+Adjustments!AW480","v":0},null,{"$f":"SUM($F$480:$H$480)","v":-235787.17220169998},null,null,"Utah",{"$f":"VLOOKUP($L480,$L$2:$N$7,2,FALSE)*I480","v":-235787.17220169998},{"$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},{"$f":"IF(P480=\"PT\",M480,IF(P480=\"G\",0,ERR))","v":-235787.17220169998},"PT",{"$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$1263,Y480)","v":0},null,471,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$116","v":-8629.247798299999},{"$f":"+Adjustments!AW481","v":0},null,{"$f":"SUM($F$481:$H$481)","v":-8629.247798299999},null,null,"Wyoming",{"$f":"VLOOKUP($L481,$L$2:$N$7,2,FALSE)*I481","v":0},{"$f":"VLOOKUP($L481,$L$2:$N$7,3,FALSE)*I481","v":-8629.247798299999},null,"G",{"$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":-8629.247798299999},{"$f":"IF(S481=\"PT\",N481,IF(S481=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y481)","v":0},null,472,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":-244416.41999999998},{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":-244416.41999999998},null,null,null,{"$f":"SUM(M480:M481)","v":-235787.17220169998},{"$f":"SUM(N480:N481)","v":-8629.247798299999},null,null,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":-235787.17220169998},null,{"$f":"SUM(T480:T481)","v":-8629.247798299999},{"$f":"SUM(U480:U481)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y482)","v":0},null,473,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,null,null,0]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$120","v":9575613.5825688001},{"$f":"+Adjustments!AW485","v":0},null,{"$f":"SUM($F$485:$H$485)","v":9575613.5825688001},null,null,"Utah",{"$f":"VLOOKUP($L485,$L$2:$N$7,2,FALSE)*I485","v":9575613.5825688001},{"$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},{"$f":"IF(P485=\"PT\",M485,IF(P485=\"G\",0,ERR))","v":9575613.5825688001},"PT",{"$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$1263,Y485)","v":0},null,476,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$121","v":374137.22743119998},{"$f":"+Adjustments!AW486","v":0},null,{"$f":"SUM($F$486:$H$486)","v":374137.22743119998},null,null,"Wyoming",{"$f":"VLOOKUP($L486,$L$2:$N$7,2,FALSE)*I486","v":0},{"$f":"VLOOKUP($L486,$L$2:$N$7,3,FALSE)*I486","v":374137.22743119998},null,"PT",{"$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},{"$f":"IF(S486=\"PT\",N486,IF(S486=\"G\",0,ERR))","v":374137.22743119998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y486)","v":0},null,477,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":9949750.8100000005},{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":9949750.8100000005},null,null,null,{"$f":"SUM(M485:M486)","v":9575613.5825688001},{"$f":"SUM(N485:N486)","v":374137.22743119998},null,null,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":9575613.5825688001},null,{"$f":"SUM(T485:T486)","v":0},{"$f":"SUM(U485:U486)","v":374137.22743119998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y487)","v":0},null,478,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479,null,null,0]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$125","v":6039.5714399999997},{"$f":"+Adjustments!AW490","v":0},null,{"$f":"SUM($F$490:$H$490)","v":6039.5714399999997},null,null,"Utah",{"$f":"VLOOKUP($L490,$L$2:$N$7,2,FALSE)*I490","v":6039.5714399999997},{"$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},{"$f":"IF(P490=\"PT\",M490,IF(P490=\"G\",0,ERR))","v":6039.5714399999997},"PT",{"$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$1263,Y490)","v":0},null,481,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$126","v":204.42856000000029},{"$f":"+Adjustments!AW491","v":0},null,{"$f":"SUM($F$491:$H$491)","v":204.42856000000029},null,null,"Wyoming",{"$f":"VLOOKUP($L491,$L$2:$N$7,2,FALSE)*I491","v":0},{"$f":"VLOOKUP($L491,$L$2:$N$7,3,FALSE)*I491","v":204.42856000000029},null,"PT",{"$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},{"$f":"IF(S491=\"PT\",N491,IF(S491=\"G\",0,ERR))","v":204.42856000000029},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y491)","v":0},null,482,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":6244},{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":6244},null,null,null,{"$f":"SUM(M490:M491)","v":6039.5714399999997},{"$f":"SUM(N490:N491)","v":204.42856000000029},null,null,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":6039.5714399999997},null,{"$f":"SUM(T490:T491)","v":0},{"$f":"SUM(U490:U491)","v":204.42856000000029},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y492)","v":0},null,483,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484,null,null,0]
[4974,"Standby Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485,null,null,0]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$130","v":0},{"$f":"+Adjustments!AW495","v":0},null,{"$f":"SUM($F$495:$H$495)","v":0},null,null,"Utah",{"$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$1263,Y495)","v":0},null,486,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$131","v":0},{"$f":"+Adjustments!AW496","v":0},null,{"$f":"SUM($F$496:$H$496)","v":0},null,null,"Wyoming",{"$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$1263,Y496)","v":0},null,487,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},{"$f":"SUM(G495:G496)","v":0},{"$f":"SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},null,null,null,{"$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$1263,Y497)","v":0},null,488,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489,null,null,0]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,null,null,0]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491,null,null,0]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":15542650.771062702},{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":15542650.771062702},null,null,null,{"$f":"M380+M460+M465+M470+M475+M480+M485+M490","v":15542650.771062702},{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},null,null,{"$f":"Q380+Q460+Q465+Q470+Q475+Q480+Q485+Q490","v":0},{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":15542650.771062702},null,{"$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$1263,Y501)","v":0},null,492,null,0,0]
[null,null,"General Other Revenues",null,null,{"$f":"+F495+F455+F450+F445+F440+F435+F430+F425+F420+F415+F410+F405+F400+F395+F390+F385","v":4642823.709999999},{"$f":"+G495+G455+G450+G445+G440+G435+G430+G425+G420+G415+G410+G405+G400+G395+G390+G385","v":0},{"$f":"+H495+H455+H450+H445+H440+H435+H430+H425+H420+H415+H410+H405+H400+H395+H390+H385","v":0},{"$f":"+I495+I455+I450+I445+I440+I435+I430+I425+I420+I415+I410+I405+I400+I395+I390+I385","v":4642823.709999999},null,null,null,{"$f":"+M495+M455+M450+M445+M440+M435+M430+M425+M420+M415+M410+M405+M400+M395+M390+M385","v":4642823.709999999},{"$f":"+N495+N455+N450+N445+N440+N435+N430+N425+N420+N415+N410+N405+N400+N395+N390+N385","v":0},null,null,{"$f":"+Q495+Q455+Q450+Q445+Q440+Q435+Q430+Q425+Q420+Q415+Q410+Q405+Q400+Q395+Q390+Q385","v":4642823.709999999},{"$f":"+R495+R455+R450+R445+R440+R435+R430+R425+R420+R415+R410+R405+R400+R395+R390+R385","v":0},null,{"$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$1263,Y502)","v":4642823.709999999},null,493,null,4642823.709999999,0]
[null,null,"Utah Total Other Revenues",null,null,{"$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":20185474.481062699},{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0},{"$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},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":20185474.481062699},null,null,null,{"$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":20185474.481062699},{"$f":"N380+N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N460+N465+N470+N475+N480+N485+N490+N495","v":0},null,null,{"$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":4642823.7100000009},{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":15542650.771062702},null,{"$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$1263,Y503)","v":4642823.7100000009},null,494,null,4642823.7100000009,0]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495,null,null,0]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"+F491+F486+F471+F461+F381","v":617235.48673560005},{"$f":"+G491+G486+G471+G461+G381","v":0},{"$f":"+H491+H486+H471+H461+H381","v":0},{"$f":"+I491+I486+I471+I461+I381","v":617235.48673560005},null,null,null,{"$f":"+M491+M486+M471+M461+M381","v":0},{"$f":"+N491+N486+N471+N461+N381","v":617235.48673560005},null,null,{"$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},{"$f":"+U491+U486+U471+U461+U381","v":617235.48673560005},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y505)","v":0},null,496,null,0,0]
[null,null,"General Other Revenues",null,null,{"$f":"+F496+F481+F476+F466+F456+F451+F446+F431+F426+F421+F416+F411+F406+F401+F396+F391+F386","v":106591.9722017},{"$f":"+G496+G481+G476+G466+G456+G451+G446+G431+G426+G421+G416+G411+G406+G401+G396+G391+G386","v":0},{"$f":"+H496+H481+H476+H466+H456+H451+H446+H431+H426+H421+H416+H411+H406+H401+H396+H391+H386","v":0},{"$f":"+I496+I481+I476+I466+I456+I451+I446+I431+I426+I421+I416+I411+I406+I401+I396+I391+I386","v":106591.9722017},null,null,null,{"$f":"+M496+M481+M476+M466+M456+M451+M446+M431+M426+M421+M416+M411+M406+M401+M396+M391+M386","v":0},{"$f":"+N496+N481+N476+N466+N456+N451+N446+N431+N426+N421+N416+N411+N406+N401+N396+N391+N386","v":106591.9722017},null,null,{"$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":106591.9722017},{"$f":"+U496+U481+U476+U466+U456+U451+U446+U431+U426+U421+U416+U411+U406+U401+U396+U391+U386","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y506)","v":0},null,497,null,0,0]
[null,null,"Wyoming Total Other Revenues",null,null,{"$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":723827.45893730002},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0},{"$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},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":723827.45893730002},null,null,null,{"$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},{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N486+N491+N496","v":723827.45893730002},null,null,{"$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":106591.9722017},{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U486+U491+U496","v":617235.48673560005},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y507)","v":0},null,498,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499,null,null,0]
[null,"System Total Other Revenue",null,null,null,{"$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":20909301.940000001},{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0},{"$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},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":20909301.940000001},null,null,null,{"$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":20185474.481062699},{"$f":"N382+N387+N392+N397+N402+N407+N412+N417+N422+N427+N432+N437+N442+N447+N452+N457+N462+N467+N472+N477+N482+N487+N492+N497","v":723827.45893730002},null,null,{"$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":4642823.7100000009},{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":15542650.771062702},null,{"$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":106591.9722017},{"$f":"U382+U387+U392+U397+U402+U407+U412+U417+U422+U427+U432+U437+U442+U447+U452+U457+U462+U467+U472+U477+U482+U487+U492+U497","v":617235.48673560005},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y509)","v":4642823.7100000009},null,500,null,4642823.7100000009,0]
[null,null,null,{"$f":"+F502+F506","v":4749415.6822016994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502,null,null,0]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":917372388.60000002},{"$f":"G368+G509","v":44822396.733200938},{"$f":"H368+H509","v":0},{"$f":"I368+I509","v":962194785.33320105},null,null,null,{"$f":"M368+M509","v":927373729.57426369},{"$f":"N368+N509","v":34821055.758937307},null,null,{"$f":"Q368+Q509","v":361114211.96320087},{"$f":"R368+R509","v":566259517.61106265},null,{"$f":"T368+T509","v":12953984.2622017},{"$f":"U368+U509","v":21867071.496735603},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y512)","v":361114211.96320087},null,503,null,337442931.06755179,23671280.895649076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505,null,null,0]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507,null,null,0]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509,null,null,0]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511,null,null,0]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G16","v":25062381.897231597},{"$f":"+Adjustments!AW521","v":0},null,{"$f":"SUM($F$522:$H$522)","v":25062381.897231597},null,null,"Utah",{"$f":"VLOOKUP($L522,$L$2:$N$7,2,FALSE)*I522","v":25062381.897231597},{"$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},{"$f":"IF(P522=\"PT\",M522,IF(P522=\"G\",0,ERR))","v":25062381.897231597},"PT",{"$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$1263,Y522)","v":0},null,513,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G17","v":987261.34276839974},{"$f":"+Adjustments!AW522","v":0},null,{"$f":"SUM($F$523:$H$523)","v":987261.34276839974},null,null,"Wyoming",{"$f":"VLOOKUP($L523,$L$2:$N$7,2,FALSE)*I523","v":0},{"$f":"VLOOKUP($L523,$L$2:$N$7,3,FALSE)*I523","v":987261.34276839974},null,"PT",{"$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},{"$f":"IF(S523=\"PT\",N523,IF(S523=\"G\",0,ERR))","v":987261.34276839974},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y523)","v":0},null,514,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F522:F523)","v":26049643.239999998},{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":26049643.239999998},null,null,null,{"$f":"SUM(M522:M523)","v":25062381.897231597},{"$f":"SUM(N522:N523)","v":987261.34276839974},null,null,{"$f":"SUM(Q522:Q523)","v":0},{"$f":"SUM(R522:R523)","v":25062381.897231597},null,{"$f":"SUM(T522:T523)","v":0},{"$f":"SUM(U522:U523)","v":987261.34276839974},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y524)","v":0},null,515,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516,null,null,0]
["7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y525+1","v":517},null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G21","v":290329.26999999996},{"$f":"+Adjustments!AW526","v":0},null,{"$f":"SUM($F$527:$H$527)","v":290329.26999999996},null,null,"Utah",{"$f":"VLOOKUP($L527,$L$2:$N$7,2,FALSE)*I527","v":290329.26999999996},{"$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},{"$f":"IF(P527=\"PT\",M527,IF(P527=\"G\",0,ERR))","v":290329.26999999996},"PT",{"$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$1263,Y527)","v":0},null,518,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G22","v":0},{"$f":"+Adjustments!AW527","v":0},null,{"$f":"SUM($F$528:$H$528)","v":0},null,null,"Wyoming",{"$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$1263,Y528)","v":0},null,519,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F527:F528)","v":290329.26999999996},{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":290329.26999999996},null,null,null,{"$f":"SUM(M527:M528)","v":290329.26999999996},{"$f":"SUM(N527:N528)","v":0},null,null,{"$f":"SUM(Q527:Q528)","v":0},{"$f":"SUM(R527:R528)","v":290329.26999999996},null,{"$f":"SUM(T527:T528)","v":0},{"$f":"SUM(U527:U528)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y529)","v":0},null,520,null,0,{"$f":"W529-AA529","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521,null,null,0]
[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,522,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G26","v":23677940.66},{"$f":"+Adjustments!AW531","v":0},null,{"$f":"SUM($F$532:$H$532)","v":23677940.66},null,null,"Utah",{"$f":"VLOOKUP($L532,$L$2:$N$7,2,FALSE)*I532","v":23677940.66},{"$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},{"$f":"IF(P532=\"PT\",M532,IF(P532=\"G\",0,ERR))","v":23677940.66},"PT",{"$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$1263,Y532)","v":0},null,523,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G27","v":0},{"$f":"+Adjustments!AW532","v":0},null,{"$f":"SUM($F$533:$H$533)","v":0},null,null,"Wyoming",{"$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$1263,Y533)","v":0},null,524,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F532:F533)","v":23677940.66},{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":23677940.66},null,null,null,{"$f":"SUM(M532:M533)","v":23677940.66},{"$f":"SUM(N532:N533)","v":0},null,null,{"$f":"SUM(Q532:Q533)","v":0},{"$f":"SUM(R532:R533)","v":23677940.66},null,{"$f":"SUM(T532:T533)","v":0},{"$f":"SUM(U532:U533)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y534)","v":0},null,525,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526,null,null,0]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527,null,null,0]
[null,null,"Utah",null,"G",{"$f":"EXPENSES!G31","v":0},{"$f":"+Adjustments!AW536","v":0},null,{"$f":"SUM($F$537:$H$537)","v":0},null,null,"Utah",{"$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$1263,Y537)","v":0},null,528,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G34","v":0},{"$f":"+Adjustments!AW537","v":0},null,{"$f":"SUM($F$538:$H$538)","v":0},null,null,"Wyoming",{"$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$1263,Y538)","v":0},null,529,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F537:F538)","v":0},{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},null,null,null,{"$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$1263,Y539)","v":0},null,530,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531,null,null,0]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G38","v":7263.1977416999998},{"$f":"+Adjustments!AW541","v":0},null,{"$f":"SUM($F$542:$H$542)","v":7263.1977416999998},null,null,"Utah",{"$f":"VLOOKUP($L542,$L$2:$N$7,2,FALSE)*I542","v":7263.1977416999998},{"$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},{"$f":"IF(P542=\"PT\",M542,IF(P542=\"G\",0,ERR))","v":7263.1977416999998},"PT",{"$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$1263,Y542)","v":0},null,533,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G39","v":284.23225830000001},{"$f":"+Adjustments!AW542","v":0},null,{"$f":"SUM($F$543:$H$543)","v":284.23225830000001},null,null,"Wyoming",{"$f":"VLOOKUP($L543,$L$2:$N$7,2,FALSE)*I543","v":0},{"$f":"VLOOKUP($L543,$L$2:$N$7,3,FALSE)*I543","v":284.23225830000001},null,"PT",{"$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},{"$f":"IF(S543=\"PT\",N543,IF(S543=\"G\",0,ERR))","v":284.23225830000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y543)","v":0},null,534,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F542:F543)","v":7547.43},{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":7547.43},null,null,null,{"$f":"SUM(M542:M543)","v":7263.1977416999998},{"$f":"SUM(N542:N543)","v":284.23225830000001},null,null,{"$f":"SUM(Q542:Q543)","v":0},{"$f":"SUM(R542:R543)","v":7263.1977416999998},null,{"$f":"SUM(T542:T543)","v":0},{"$f":"SUM(U542:U543)","v":284.23225830000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y544)","v":0},null,535,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536,null,null,0]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G43","v":0},{"$f":"+Adjustments!AW546","v":0},null,{"$f":"SUM($F$547:$H$547)","v":0},null,null,"Utah",{"$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$1263,Y547)","v":0},null,538,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G44","v":0},{"$f":"+Adjustments!AW547","v":0},null,{"$f":"SUM($F$548:$H$548)","v":0},null,null,"Wyoming",{"$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$1263,Y548)","v":0},null,539,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F547:F548)","v":0},{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},null,null,null,{"$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$1263,Y549)","v":0},null,540,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541,null,null,0]
[802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G48","v":0},{"$f":"+Adjustments!AW551","v":0},null,{"$f":"SUM($F$552:$H$552)","v":0},null,null,"Utah",{"$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$1263,Y552)","v":0},null,543,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G49","v":0},{"$f":"+Adjustments!AW552","v":0},null,{"$f":"SUM($F$553:$H$553)","v":0},null,null,"Wyoming",{"$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$1263,Y553)","v":0},null,544,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F552:F553)","v":0},{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},null,null,null,{"$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$1263,Y554)","v":0},null,545,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546,null,null,0]
[803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G53","v":94994380.562416494},{"$f":"+Adjustments!AW556","v":0},null,{"$f":"SUM($F$557:$H$557)","v":94994380.562416494},null,null,"Utah",{"$f":"VLOOKUP($L557,$L$2:$N$7,2,FALSE)*I557","v":94994380.562416494},{"$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},{"$f":"IF(P557=\"PT\",M557,IF(P557=\"G\",0,ERR))","v":94994380.562416494},"PT",{"$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$1263,Y557)","v":0},null,548,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G54","v":3402749.6775834989},{"$f":"+Adjustments!AW557","v":0},null,{"$f":"SUM($F$558:$H$558)","v":3402749.6775834989},null,null,"Wyoming",{"$f":"VLOOKUP($L558,$L$2:$N$7,2,FALSE)*I558","v":0},{"$f":"VLOOKUP($L558,$L$2:$N$7,3,FALSE)*I558","v":3402749.6775834989},null,"PT",{"$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},{"$f":"IF(S558=\"PT\",N558,IF(S558=\"G\",0,ERR))","v":3402749.6775834989},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y558)","v":0},null,549,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F557:F558)","v":98397130.239999995},{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":98397130.239999995},null,null,null,{"$f":"SUM(M557:M558)","v":94994380.562416494},{"$f":"SUM(N557:N558)","v":3402749.6775834989},null,null,{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":94994380.562416494},null,{"$f":"SUM(T557:T558)","v":0},{"$f":"SUM(U557:U558)","v":3402749.6775834989},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y559)","v":0},null,550,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551,null,null,0]
[804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G58","v":0},{"$f":"+Adjustments!AW561","v":0},0,{"$f":"SUM($F$562:$H$562)","v":0},null,null,"Utah",{"$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$1263,Y562)","v":0},null,553,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G59","v":0},{"$f":"+Adjustments!AW562","v":0},0,{"$f":"SUM($F$563:$H$563)","v":0},null,null,"Wyoming",{"$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$1263,Y563)","v":0},null,554,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F562:F563)","v":0},{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":0},null,null,null,{"$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$1263,Y564)","v":0},null,555,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556,null,null,0]
["8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G63","v":3511960.0087669999},{"$f":"+Adjustments!AW566","v":0},null,{"$f":"SUM($F$567:$H$567)","v":3511960.0087669999},null,null,"Utah",{"$f":"VLOOKUP($L567,$L$2:$N$7,2,FALSE)*I567","v":3511960.0087669999},{"$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},{"$f":"IF(P567=\"PT\",M567,IF(P567=\"G\",0,ERR))","v":3511960.0087669999},"PT",{"$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$1263,Y567)","v":0},null,558,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G64","v":123920.391233},{"$f":"+Adjustments!AW567","v":0},null,{"$f":"SUM($F$568:$H$568)","v":123920.391233},null,null,"Wyoming",{"$f":"VLOOKUP($L568,$L$2:$N$7,2,FALSE)*I568","v":0},{"$f":"VLOOKUP($L568,$L$2:$N$7,3,FALSE)*I568","v":123920.391233},null,"PT",{"$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},{"$f":"IF(S568=\"PT\",N568,IF(S568=\"G\",0,ERR))","v":123920.391233},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y568)","v":0},null,559,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F567:F568)","v":3635880.4},{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":3635880.4},null,null,null,{"$f":"SUM(M567:M568)","v":3511960.0087669999},{"$f":"SUM(N567:N568)","v":123920.391233},null,null,{"$f":"SUM(Q567:Q568)","v":0},{"$f":"SUM(R567:R568)","v":3511960.0087669999},null,{"$f":"SUM(T567:T568)","v":0},{"$f":"SUM(U567:U568)","v":123920.391233},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y569)","v":0},null,560,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561,null,null,0]
[805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G68","v":0},{"$f":"+Adjustments!AW571","v":0},null,{"$f":"SUM($F$572:$H$572)","v":0},null,null,"Utah",{"$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$1263,Y572)","v":0},null,563,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G69","v":0},{"$f":"+Adjustments!AW572","v":0},null,{"$f":"SUM($F$573:$H$573)","v":0},null,null,"Wyoming",{"$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$1263,Y573)","v":0},null,564,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F572:F573)","v":0},{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},null,null,null,{"$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$1263,Y574)","v":0},null,565,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566,null,null,0]
["8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G73","v":-207209.8399200011},{"$f":"+Adjustments!AW576","v":0},null,{"$f":"SUM($F$577:$H$577)","v":-207209.8399200011},null,null,"Utah",{"$f":"VLOOKUP($L577,$L$2:$N$7,2,FALSE)*I577","v":-207209.8399200011},{"$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},{"$f":"IF(P577=\"PT\",M577,IF(P577=\"G\",0,ERR))","v":-207209.8399200011},"PT",{"$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$1263,Y577)","v":0},null,568,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G74","v":-375365.16008000053},{"$f":"+Adjustments!AW577","v":0},null,{"$f":"SUM($F$578:$H$578)","v":-375365.16008000053},null,null,"Wyoming",{"$f":"VLOOKUP($L578,$L$2:$N$7,2,FALSE)*I578","v":0},{"$f":"VLOOKUP($L578,$L$2:$N$7,3,FALSE)*I578","v":-375365.16008000053},null,"PT",{"$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},{"$f":"IF(S578=\"PT\",N578,IF(S578=\"G\",0,ERR))","v":-375365.16008000053},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y578)","v":0},null,569,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F577:F578)","v":-582575.00000000163},{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":-582575.00000000163},null,null,null,{"$f":"SUM(M577:M578)","v":-207209.8399200011},{"$f":"SUM(N577:N578)","v":-375365.16008000053},null,null,{"$f":"SUM(Q577:Q578)","v":0},{"$f":"SUM(R577:R578)","v":-207209.8399200011},null,{"$f":"SUM(T577:T578)","v":0},{"$f":"SUM(U577:U578)","v":-375365.16008000053},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y579)","v":0},null,570,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571,null,null,0]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G78","v":0},{"$f":"+Adjustments!AW581","v":0},null,{"$f":"SUM($F$582:$H$582)","v":0},null,null,"Utah",{"$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$1263,Y582)","v":0},null,573,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G79","v":0},{"$f":"+Adjustments!AW582","v":0},null,{"$f":"SUM($F$583:$H$583)","v":0},null,null,"Wyoming",{"$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$1263,Y583)","v":0},null,574,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F582:F583)","v":0},{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":0},null,null,null,{"$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$1263,Y584)","v":0},null,575,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576,null,null,0]
["8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G83","v":69162950.7385609},{"$f":"+Adjustments!AW586","v":0},null,{"$f":"SUM($F$587:$H$587)","v":69162950.7385609},null,null,"Utah",{"$f":"VLOOKUP($L587,$L$2:$N$7,2,FALSE)*I587","v":69162950.7385609},{"$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},{"$f":"IF(P587=\"PT\",M587,IF(P587=\"G\",0,ERR))","v":69162950.7385609},"PT",{"$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$1263,Y587)","v":0},null,578,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G84","v":2542959.6214391007},{"$f":"+Adjustments!AW587","v":0},null,{"$f":"SUM($F$588:$H$588)","v":2542959.6214391007},null,null,"Wyoming",{"$f":"VLOOKUP($L588,$L$2:$N$7,2,FALSE)*I588","v":0},{"$f":"VLOOKUP($L588,$L$2:$N$7,3,FALSE)*I588","v":2542959.6214391007},null,"PT",{"$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},{"$f":"IF(S588=\"PT\",N588,IF(S588=\"G\",0,ERR))","v":2542959.6214391007},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y588)","v":0},null,579,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F587:F588)","v":71705910.359999999},{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":71705910.359999999},null,null,null,{"$f":"SUM(M587:M588)","v":69162950.7385609},{"$f":"SUM(N587:N588)","v":2542959.6214391007},null,null,{"$f":"SUM(Q587:Q588)","v":0},{"$f":"SUM(R587:R588)","v":69162950.7385609},null,{"$f":"SUM(T587:T588)","v":0},{"$f":"SUM(U587:U588)","v":2542959.6214391007},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y589)","v":0},null,580,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y589+1","v":581},null,null,0]
["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,582,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G88","v":-74436376.159043998},{"$f":"+Adjustments!AW591","v":0},null,{"$f":"SUM($F$592:$H$592)","v":-74436376.159043998},null,null,"Utah",{"$f":"VLOOKUP($L592,$L$2:$N$7,2,FALSE)*I592","v":-74436376.159043998},{"$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},{"$f":"IF(P592=\"PT\",M592,IF(P592=\"G\",0,ERR))","v":-74436376.159043998},"PT",{"$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$1263,Y592)","v":0},null,583,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G89","v":-2738653.7809559982},{"$f":"+Adjustments!AW592","v":0},null,{"$f":"SUM($F$593:$H$593)","v":-2738653.7809559982},null,null,"Wyoming",{"$f":"VLOOKUP($L593,$L$2:$N$7,2,FALSE)*I593","v":0},{"$f":"VLOOKUP($L593,$L$2:$N$7,3,FALSE)*I593","v":-2738653.7809559982},null,"PT",{"$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},{"$f":"IF(S593=\"PT\",N593,IF(S593=\"G\",0,ERR))","v":-2738653.7809559982},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y593)","v":0},null,584,null,0,{"$f":"W593-AA593","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F592:F593)","v":-77175029.939999998},{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":-77175029.939999998},null,null,null,{"$f":"SUM(M592:M593)","v":-74436376.159043998},{"$f":"SUM(N592:N593)","v":-2738653.7809559982},null,null,{"$f":"SUM(Q592:Q593)","v":0},{"$f":"SUM(R592:R593)","v":-74436376.159043998},null,{"$f":"SUM(T592:T593)","v":0},{"$f":"SUM(U592:U593)","v":-2738653.7809559982},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y594)","v":0},null,585,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586,null,null,0]
["8083","Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G93","v":3712883.4980099997},{"$f":"+Adjustments!AW596","v":0},null,{"$f":"SUM($F$597:$H$597)","v":3712883.4980099997},null,null,"Utah",{"$f":"VLOOKUP($L597,$L$2:$N$7,2,FALSE)*I597","v":3712883.4980099997},{"$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},{"$f":"IF(P597=\"PT\",M597,IF(P597=\"G\",0,ERR))","v":3712883.4980099997},"PT",{"$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$1263,Y597)","v":0},null,588,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G94","v":142636.50199000002},{"$f":"+Adjustments!AW597","v":0},null,{"$f":"SUM($F$598:$H$598)","v":142636.50199000002},null,null,"Wyoming",{"$f":"VLOOKUP($L598,$L$2:$N$7,2,FALSE)*I598","v":0},{"$f":"VLOOKUP($L598,$L$2:$N$7,3,FALSE)*I598","v":142636.50199000002},null,"PT",{"$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},{"$f":"IF(S598=\"PT\",N598,IF(S598=\"G\",0,ERR))","v":142636.50199000002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y598)","v":0},null,589,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F597:F598)","v":3855520},{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":3855520},null,null,null,{"$f":"SUM(M597:M598)","v":3712883.4980099997},{"$f":"SUM(N597:N598)","v":142636.50199000002},null,null,{"$f":"SUM(Q597:Q598)","v":0},{"$f":"SUM(R597:R598)","v":3712883.4980099997},null,{"$f":"SUM(T597:T598)","v":0},{"$f":"SUM(U597:U598)","v":142636.50199000002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y599)","v":0},null,590,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591,null,null,0]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G98","v":315127715.33890343},{"$f":"+Adjustments!AW601","v":0},null,{"$f":"SUM($F$602:$H$602)","v":315127715.33890343},null,null,"Utah",{"$f":"VLOOKUP($L602,$L$2:$N$7,2,FALSE)*I602","v":315127715.33890343},{"$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},{"$f":"IF(P602=\"PT\",M602,IF(P602=\"G\",0,ERR))","v":315127715.33890343},"PT",{"$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$1263,Y602)","v":0},null,593,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G99","v":12134925.7810966},{"$f":"+Adjustments!AW602","v":0},null,{"$f":"SUM($F$603:$H$603)","v":12134925.7810966},null,null,"Wyoming",{"$f":"VLOOKUP($L603,$L$2:$N$7,2,FALSE)*I603","v":0},{"$f":"VLOOKUP($L603,$L$2:$N$7,3,FALSE)*I603","v":12134925.7810966},null,"PT",{"$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},{"$f":"IF(S603=\"PT\",N603,IF(S603=\"G\",0,ERR))","v":12134925.7810966},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y603)","v":0},null,594,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F602:F603)","v":327262641.12},{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":327262641.12},null,null,null,{"$f":"SUM(M602:M603)","v":315127715.33890343},{"$f":"SUM(N602:N603)","v":12134925.7810966},null,null,{"$f":"SUM(Q602:Q603)","v":0},{"$f":"SUM(R602:R603)","v":315127715.33890343},null,{"$f":"SUM(T602:T603)","v":0},{"$f":"SUM(U602:U603)","v":12134925.7810966},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y604)","v":0},null,595,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596,null,null,0]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G103","v":0},{"$f":"+Adjustments!AW606","v":0},null,{"$f":"SUM($F$607:$H$607)","v":0},null,null,"Utah",{"$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$1263,Y607)","v":0},null,598,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G104","v":0},{"$f":"+Adjustments!AW607","v":0},null,{"$f":"SUM($F$608:$H$608)","v":0},null,null,"Wyoming",{"$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$1263,Y608)","v":0},null,599,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F607:F608)","v":0},{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},null,null,null,{"$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$1263,Y609)","v":0},null,600,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601,null,null,0]
["8135","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G108","v":0},{"$f":"+Adjustments!AW611","v":0},null,{"$f":"SUM($F$612:$H$612)","v":0},null,null,"Utah",{"$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$1263,Y612)","v":0},null,603,null,0,0]
[null,null,"Wyoming",null,"G",{"$f":"EXPENSES!G109","v":0},{"$f":"+Adjustments!AW612","v":0},null,{"$f":"SUM($F$613:$H$613)","v":0},null,null,"Wyoming",{"$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$1263,Y613)","v":0},null,604,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F612:F613)","v":0},{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},null,null,null,{"$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$1263,Y614)","v":0},null,605,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606,null,null,0]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G113","v":62545619.192087799},{"$f":"+Adjustments!AW616","v":0},null,{"$f":"SUM($F$617:$H$617)","v":62545619.192087799},null,null,"Utah",{"$f":"VLOOKUP($L617,$L$2:$N$7,2,FALSE)*I617","v":62545619.192087799},{"$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},{"$f":"IF(P617=\"PT\",M617,IF(P617=\"G\",0,ERR))","v":62545619.192087799},"PT",{"$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$1263,Y617)","v":0},null,608,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G114","v":2392687.7579121999},{"$f":"+Adjustments!AW617","v":0},null,{"$f":"SUM($F$618:$H$618)","v":2392687.7579121999},null,null,"Wyoming",{"$f":"VLOOKUP($L618,$L$2:$N$7,2,FALSE)*I618","v":0},{"$f":"VLOOKUP($L618,$L$2:$N$7,3,FALSE)*I618","v":2392687.7579121999},null,"PT",{"$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},{"$f":"IF(S618=\"PT\",N618,IF(S618=\"G\",0,ERR))","v":2392687.7579121999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y618)","v":0},null,609,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F617:F618)","v":64938306.950000003},{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":64938306.950000003},null,null,null,{"$f":"SUM(M617:M618)","v":62545619.192087799},{"$f":"SUM(N617:N618)","v":2392687.7579121999},null,null,{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":62545619.192087799},null,{"$f":"SUM(T617:T618)","v":0},{"$f":"SUM(U617:U618)","v":2392687.7579121999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y619)","v":0},null,610,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611,null,null,0]
[858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,null,null,0]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G118","v":0},{"$f":"+Adjustments!AW621","v":0},null,{"$f":"SUM($F$622:$H$622)","v":0},null,null,"Utah",{"$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$1263,Y622)","v":0},null,613,null,0,0]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G119","v":0},{"$f":"+Adjustments!AW622","v":0},null,{"$f":"SUM($F$623:$H$623)","v":0},null,null,"Wyoming",{"$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$1263,Y623)","v":0},null,614,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F622:F623)","v":0},{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},null,null,null,{"$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$1263,Y624)","v":0},null,615,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616,null,null,0]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617,null,null,0]
[null,null,"Utah Interruptible Transportation",null,"G",0,{"$f":"+Adjustments!AW626","v":0},null,{"$f":"SUM($F$627:$H$627)","v":0},null,null,"Utah",{"$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$1263,Y627)","v":0},null,618,null,0,0]
[null,null,"Utah Interruptible Sales",null,"G",0,{"$f":"+Adjustments!AW627","v":0},null,{"$f":"SUM($F$628:$H$628)","v":0},null,null,"Wyoming",{"$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$1263,Y628)","v":0},null,619,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F627:F628)","v":0},{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},null,null,null,{"$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$1263,Y629)","v":0},null,620,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621,null,null,0]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622,null,null,0]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F537+F629","v":0},{"$f":"G537+G629","v":0},{"$f":"H537+H629","v":0},{"$f":"I537+I629","v":0},null,null,null,{"$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$1263,Y632)","v":0},null,623,null,0,0]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F612+F617+F622","v":523449838.36475492},{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H612+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I612+I617+I622","v":523449838.36475492},null,null,null,{"$f":"M522+M527+M532+M542+M547+M552+M557+M562+M567+M572+M577+M582+M587+M592+M597+M602+M607+M612+M617+M622","v":523449838.36475492},{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N612+N617+N622","v":0},null,null,{"$f":"Q522+Q527+Q532+Q542+Q547+Q552+Q557+Q562+Q567+Q572+Q577+Q582+Q587+Q592+Q597+Q602+Q607+Q612+Q617+Q622","v":0},{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617+R622","v":523449838.36475492},null,{"$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$1263,Y633)","v":0},null,624,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625,null,null,0]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F618+F623+F613","v":18613406.3652451},{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623+G613","v":0},{"$f":"H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623+H613","v":0},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623+I613","v":18613406.3652451},null,null,null,{"$f":"M523+M528+M533+M538+M543+M548+M553+M558+M563+M568+M573+M578+M583+M588+M593+M598+M603+M608+M618+M623+M613","v":0},{"$f":"N523+N528+N533+N538+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623+N613","v":18613406.3652451},null,null,{"$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},{"$f":"U523+U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U618+U623+U613","v":18613406.3652451},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y635)","v":0},null,626,null,0,0]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F633","v":449673.67875599861},{"$f":"+(G201+G202+G230+G231+G501)-G633","v":42360005.567551799},{"$f":"+(H201+H202+H230+H231+H501)-H633","v":0},{"$f":"+(I201+I202+I230+I231+I501)-I633","v":42809679.24630785},null,null,null,{"$f":"+(M201+M202+M230+M231+M501)-M633","v":42809679.24630785},{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},null,null,{"$f":"+(Q201+Q202+Q230+Q231+Q501)-Q633","v":0},{"$f":"+(R201+R202+R230+R231+R501)-R633","v":42809679.24630785},null,{"$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$1263,Y636)","v":0},null,627,null,0,0]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F635","v":368080.74048409984},{"$f":"+(G324+G326+G354+G505)-G635","v":2715695.2610064009},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":3083776.0014905035},null,null,null,{"$f":"+(M324+M326+M354+M505)-M635","v":0},{"$f":"+(N324+N326+N354+N505)-N635","v":3083776.0014905035},null,null,{"$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},{"$f":"+(U324+U326+U354+U505)-U635","v":3083776.0014905035},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y637)","v":0},null,628,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630,null,null,0]
["System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(F632:F638)","v":542880999.14924014},{"$f":"G524+G529+G534+G539+G544+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G619+G624+G636+G637","v":45075700.828558199},{"$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},{"$f":"I524+I529+I534+I539+I544+I549+I554+I559+I564+I569+I574+I579+I584+I589+I594+I599+I604+I609+I614+I619+I624+I636+I637","v":587956699.97779834},null,null,null,{"$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":566259517.61106277},{"$f":"N524+N529+N534+N539+N544+N549+N554+N559+N564+N569+N574+N579+N584+N589+N594+N599+N604+N609+N614+N619+N624+N636+N637","v":21697182.366735604},null,null,{"$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},{"$f":"R524+R529+R534+R539+R544+R549+R554+R559+R564+R569+R574+R579+R584+R589+R594+R599+R604+R609+R614+R619+R624+R636+R637","v":566259517.61106277},null,{"$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},{"$f":"U524+U529+U534+U539+U544+U549+U554+U559+U564+U569+U574+U579+U584+U589+U594+U599+U604+U609+U614+U619+U624+U636+U637","v":21697182.366735604},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y640)","v":0},null,631,null,0,0]
[null,null,null,null,null,{"$f":"+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F584+F589+F594+F599+F604+F609+F614+F619+F624+F629","v":542063244.73000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633,null,null,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,634,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635,null,null,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,636,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637,null,null,0]
[810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"+G647-Adjustments!H647","v":-3384.5549518500084},{"$f":"EXPENSES!G138","v":-32486.01},{"$f":"+Adjustments!AW646","v":-3384.5549518500084},null,{"$f":"SUM($F$647:$H$647)","v":-35870.564951850007},null,null,"Sales",{"$f":"VLOOKUP($L647,$L$2:$N$7,2,FALSE)*I647","v":-34576.476224170809},{"$f":"VLOOKUP($L647,$L$2:$N$7,3,FALSE)*I647","v":-1294.0887276791973},null,"G",{"$f":"IF(P647=\"G\",M647,IF(P647=\"PT\",0,ERR))","v":-34576.476224170809},{"$f":"IF(P647=\"PT\",M647,IF(P647=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S647=\"G\",N647,IF(S647=\"PT\",0,ERR))","v":-1294.0887276791973},{"$f":"IF(S647=\"PT\",N647,IF(S647=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y647)","v":-34576.476224170809},null,638,null,-31314.024573935349,-3262.45165023546]
[812,"Gas Used for Other Utility Operations",null,null,{"$f":"+G648-Adjustments!H648","v":-95626.895080249989},{"$f":"EXPENSES!G139","v":-917856.65000000014},{"$f":"+Adjustments!AW647","v":-95626.895080249989},null,{"$f":"SUM($F$648:$H$648)","v":-1013483.5450802501},null,null,"Sales",{"$f":"VLOOKUP($L648,$L$2:$N$7,2,FALSE)*I648","v":-976920.48472317983},{"$f":"VLOOKUP($L648,$L$2:$N$7,3,FALSE)*I648","v":-36563.060357070332},null,"G",{"$f":"IF(P648=\"G\",M648,IF(P648=\"PT\",0,ERR))","v":-976920.48472317983},{"$f":"IF(P648=\"PT\",M648,IF(P648=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S648=\"G\",N648,IF(S648=\"PT\",0,ERR))","v":-36563.060357070332},{"$f":"IF(S648=\"PT\",N648,IF(S648=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y648)","v":-976920.48472317983},null,639,null,-884743.48476313287,-92176.99996004696]
[null,null,null,null,{"$f":"+G649-Adjustments!H649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y649)","v":0},null,640,null,0,0]
[null,"Total Production Expenses",null,null,{"$f":"+G650-Adjustments!H650","v":-99011.450032099994},{"$f":"SUM(F647:F648)","v":-950342.66000000015},{"$f":"SUM(G647:G648)","v":-99011.450032099994},{"$f":"SUM(H647:H648)","v":0},{"$f":"SUM(I647:I648)","v":-1049354.1100321002},null,null,null,{"$f":"SUM(M647:M648)","v":-1011496.9609473506},{"$f":"SUM(N647:N648)","v":-37857.14908474953},null,null,{"$f":"SUM(Q647:Q648)","v":-1011496.9609473506},{"$f":"SUM(R647:R648)","v":0},null,{"$f":"SUM(T647:T648)","v":-37857.14908474953},{"$f":"SUM(U647:U648)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y650)","v":-1011496.9609473506},null,641,null,-916057.50933706819,-95439.451610282413]
[null,null,null,null,{"$f":"+G651-Adjustments!H651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642,null,null,0]
["Distribution Operations & Maintenance Expenses",null,null,null,{"$f":"+G652-Adjustments!H652","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643,null,null,0]
[null," ",null,null,{"$f":"+G653-Adjustments!H653","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644,null,null,0]
[870,"Operation Supervision & Engineering",null,null,{"$f":"+G654-Adjustments!H654","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y653+1","v":645},null,null,0]
[null,null,"Utah",null,{"$f":"+G655-Adjustments!H655","v":-219574.49624851532},{"$f":"EXPENSES!G146","v":10802179.07},{"$f":"+Adjustments!AW654","v":-219574.49624851532},null,{"$f":"SUM($F$655:$H$655)","v":10582604.573751485},null,null,"Utah",{"$f":"VLOOKUP($L655,$L$2:$N$7,2,FALSE)*I655","v":10582604.573751485},{"$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":10582604.573751485},{"$f":"IF(P655=\"PT\",M655,IF(P655=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y655)","v":10582604.573751485},null,646,null,10802179.07,-219574.49624851532]
[null,null,"Wyoming",null,{"$f":"+G656-Adjustments!H656","v":5087.7665422542486},{"$f":"EXPENSES!G147","v":590841.26},{"$f":"+Adjustments!AW655","v":5087.7665422542486},null,{"$f":"SUM($F$656:$H$656)","v":595929.02654225426},null,null,"Wyoming",{"$f":"VLOOKUP($L656,$L$2:$N$7,2,FALSE)*I656","v":0},{"$f":"VLOOKUP($L656,$L$2:$N$7,3,FALSE)*I656","v":595929.02654225426},null,"G",{"$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":595929.02654225426},{"$f":"IF(S656=\"PT\",N656,IF(S656=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y656)","v":0},null,647,null,0,0]
[null,null,"Total",null,{"$f":"+G657-Adjustments!H657","v":-214486.72970626107},{"$f":"SUM(F655:F656)","v":11393020.33},{"$f":"SUM(G655:G656)","v":-214486.72970626107},{"$f":"SUM(H655:H656)","v":0},{"$f":"SUM(I655:I656)","v":11178533.600293739},null,null,null,{"$f":"SUM(M655:M656)","v":10582604.573751485},{"$f":"SUM(N655:N656)","v":595929.02654225426},null,null,{"$f":"SUM(Q655:Q656)","v":10582604.573751485},{"$f":"SUM(R655:R656)","v":0},null,{"$f":"SUM(T655:T656)","v":595929.02654225426},{"$f":"SUM(U655:U656)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y657)","v":10582604.573751485},null,648,null,10802179.07,{"$f":"W657-AA657","v":-219574.49624851532}]
[null,null,null,null,{"$f":"+G658-Adjustments!H658","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649,null,null,0]
[871,"Distribution Load Dispatching",null,null,{"$f":"+G659-Adjustments!H659","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,null,null,0]
[null,null,"Utah",null,{"$f":"+G660-Adjustments!H660","v":-108228.92039189162},{"$f":"EXPENSES!G151","v":2043246.1700000004},{"$f":"+Adjustments!AW659","v":-108228.92039189162},null,{"$f":"SUM($F$660:$H$660)","v":1935017.2496081088},null,null,"Utah",{"$f":"VLOOKUP($L660,$L$2:$N$7,2,FALSE)*I660","v":1935017.2496081088},{"$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":1935017.2496081088},{"$f":"IF(P660=\"PT\",M660,IF(P660=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y660)","v":1935017.2496081088},null,651,null,2043246.1700000004,-108228.92039189162]
[null,null,"Wyoming",null,{"$f":"+G661-Adjustments!H661","v":1689.2330000000002},{"$f":"EXPENSES!G152","v":37126},{"$f":"+Adjustments!AW660","v":1689.2330000000002},null,{"$f":"SUM($F$661:$H$661)","v":38815.233},null,null,"Wyoming",{"$f":"VLOOKUP($L661,$L$2:$N$7,2,FALSE)*I661","v":0},{"$f":"VLOOKUP($L661,$L$2:$N$7,3,FALSE)*I661","v":38815.233},null,"G",{"$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":38815.233},{"$f":"IF(S661=\"PT\",N661,IF(S661=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y661)","v":0},null,652,null,0,0]
[null,null,"Total",null,{"$f":"+G662-Adjustments!H662","v":-106539.68739189161},{"$f":"SUM(F660:F661)","v":2080372.1700000004},{"$f":"SUM(G660:G661)","v":-106539.68739189161},{"$f":"SUM(H660:H661)","v":0},{"$f":"SUM(I660:I661)","v":1973832.4826081088},null,null,null,{"$f":"SUM(M660:M661)","v":1935017.2496081088},{"$f":"SUM(N660:N661)","v":38815.233},null,null,{"$f":"SUM(Q660:Q661)","v":1935017.2496081088},{"$f":"SUM(R660:R661)","v":0},null,{"$f":"SUM(T660:T661)","v":38815.233},{"$f":"SUM(U660:U661)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y662)","v":1935017.2496081088},null,653,null,2043246.1700000004,-108228.92039189162]
[null,null,null,null,{"$f":"+G663-Adjustments!H663","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654,null,null,0]
[872,"Compressor Station Labor & Expenses",null,null,{"$f":"+G664-Adjustments!H664","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655,null,null,0]
[null,null,"Utah",null,{"$f":"+G665-Adjustments!H665","v":0},{"$f":"EXPENSES!G156","v":0},{"$f":"+Adjustments!AW664","v":0},null,{"$f":"SUM($F$665:$H$665)","v":0},null,null,"Utah",{"$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$1263,Y665)","v":0},null,656,null,0,0]
[null,null,"Wyoming",null,{"$f":"+G666-Adjustments!H666","v":0},{"$f":"EXPENSES!G157","v":0},{"$f":"+Adjustments!AW665","v":0},null,{"$f":"SUM($F$666:$H$666)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L666,$L$2:$N$7,2,FALSE)*I666","v":0},{"$f":"VLOOKUP($L666,$L$2:$N$7,3,FALSE)*I666","v":0},null,"G",{"$f":"IF(P666=\"G\",M666,IF(P666=\"PT\",0,ERR))","v":0},{"$f":"IF(P666=\"PT\",M666,IF(P666=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S666=\"G\",N666,IF(S666=\"PT\",0,ERR))","v":0},{"$f":"IF(S666=\"PT\",N666,IF(S666=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y666)","v":0},null,657,null,0,0]
[null,null,"Total",null,{"$f":"+G667-Adjustments!H667","v":0},{"$f":"SUM(F665:F666)","v":0},{"$f":"SUM(G665:G666)","v":0},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":0},null,null,null,{"$f":"SUM(M665:M666)","v":0},{"$f":"SUM(N665:N666)","v":0},null,null,{"$f":"SUM(Q665:Q666)","v":0},{"$f":"SUM(R665:R666)","v":0},null,{"$f":"SUM(T665:T666)","v":0},{"$f":"SUM(U665:U666)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y667)","v":0},null,658,null,0,0]
[null,null,null,null,{"$f":"+G668-Adjustments!H668","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659,null,null,0]
[873,"Compressor Station Fuel & Power",null,null,{"$f":"+G669-Adjustments!H669","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660,null,null,0]
[null,null,"Utah",null,{"$f":"+G670-Adjustments!H670","v":3402.5747894500018},{"$f":"EXPENSES!G161","v":32658.97},{"$f":"+Adjustments!AW669","v":3402.5747894500018},null,{"$f":"SUM($F$670:$H$670)","v":36061.544789450003},null,null,"Utah",{"$f":"VLOOKUP($L670,$L$2:$N$7,2,FALSE)*I670","v":36061.544789450003},{"$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":36061.544789450003},{"$f":"IF(P670=\"PT\",M670,IF(P670=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y670)","v":36061.544789450003},null,661,null,32658.97,3402.5747894500018]
[null,null,"Wyoming",null,{"$f":"+G671-Adjustments!H671","v":0},{"$f":"EXPENSES!G162","v":0},{"$f":"+Adjustments!AW670","v":0},null,{"$f":"SUM($F$671:$H$671)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L671,$L$2:$N$7,2,FALSE)*I671","v":0},{"$f":"VLOOKUP($L671,$L$2:$N$7,3,FALSE)*I671","v":0},null,"G",{"$f":"IF(P671=\"G\",M671,IF(P671=\"PT\",0,ERR))","v":0},{"$f":"IF(P671=\"PT\",M671,IF(P671=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S671=\"G\",N671,IF(S671=\"PT\",0,ERR))","v":0},{"$f":"IF(S671=\"PT\",N671,IF(S671=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y671)","v":0},null,662,null,0,0]
[null,null,"Total",null,{"$f":"+G672-Adjustments!H672","v":3402.5747894500018},{"$f":"SUM(F670:F671)","v":32658.97},{"$f":"SUM(G670:G671)","v":3402.5747894500018},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":36061.544789450003},null,null,null,{"$f":"SUM(M670:M671)","v":36061.544789450003},{"$f":"SUM(N670:N671)","v":0},null,null,{"$f":"SUM(Q670:Q671)","v":36061.544789450003},{"$f":"SUM(R670:R671)","v":0},null,{"$f":"SUM(T670:T671)","v":0},{"$f":"SUM(U670:U671)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y672)","v":36061.544789450003},null,663,null,32658.97,3402.5747894500018]
[null,null,null,null,{"$f":"+G673-Adjustments!H673","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664,null,null,0]
[874,"Mains & Service Expenses",null,null,{"$f":"+G674-Adjustments!H674","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665,null,null,0]
[null,null,"Utah",null,{"$f":"+G675-Adjustments!H675","v":156354.41400755383},{"$f":"EXPENSES!G166","v":11089697.090000002},{"$f":"+Adjustments!AW674","v":156354.41400755383},null,{"$f":"SUM($F$675:$H$675)","v":11246051.504007556},null,null,"Utah",{"$f":"VLOOKUP($L675,$L$2:$N$7,2,FALSE)*I675","v":11246051.504007556},{"$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":11246051.504007556},{"$f":"IF(P675=\"PT\",M675,IF(P675=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y675)","v":11246051.504007556},null,666,null,11089697.090000002,156354.41400755383]
[null,null,"Wyoming",null,{"$f":"+G676-Adjustments!H676","v":6903.7518176625017},{"$f":"EXPENSES!G167","v":403807.99000000005},{"$f":"+Adjustments!AW675","v":6903.7518176625017},null,{"$f":"SUM($F$676:$H$676)","v":410711.74181766255},null,null,"Wyoming",{"$f":"VLOOKUP($L676,$L$2:$N$7,2,FALSE)*I676","v":0},{"$f":"VLOOKUP($L676,$L$2:$N$7,3,FALSE)*I676","v":410711.74181766255},null,"G",{"$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":410711.74181766255},{"$f":"IF(S676=\"PT\",N676,IF(S676=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y676)","v":0},null,667,null,0,0]
[null,null,"Total",null,{"$f":"+G677-Adjustments!H677","v":163258.16582521633},{"$f":"SUM(F675:F676)","v":11493505.080000002},{"$f":"SUM(G675:G676)","v":163258.16582521633},{"$f":"SUM(H675:H676)","v":0},{"$f":"SUM(I675:I676)","v":11656763.245825218},null,null,null,{"$f":"SUM(M675:M676)","v":11246051.504007556},{"$f":"SUM(N675:N676)","v":410711.74181766255},null,null,{"$f":"SUM(Q675:Q676)","v":11246051.504007556},{"$f":"SUM(R675:R676)","v":0},null,{"$f":"SUM(T675:T676)","v":410711.74181766255},{"$f":"SUM(U675:U676)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y677)","v":11246051.504007556},null,668,null,11089697.090000002,156354.41400755383]
[null,null,null,null,{"$f":"+G678-Adjustments!H678","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669,null,null,0]
[875,"Measuring & Regulating Station Expenses",null,null,{"$f":"+G679-Adjustments!H679","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670,null,null,0]
[null,null,"Utah",null,{"$f":"+G680-Adjustments!H680","v":-35569.385129670613},{"$f":"EXPENSES!G171","v":2594132.87},{"$f":"+Adjustments!AW679","v":-35569.385129670613},null,{"$f":"SUM($F$680:$H$680)","v":2558563.4848703295},null,null,"Utah",{"$f":"VLOOKUP($L680,$L$2:$N$7,2,FALSE)*I680","v":2558563.4848703295},{"$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":2558563.4848703295},{"$f":"IF(P680=\"PT\",M680,IF(P680=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y680)","v":2558563.4848703295},null,671,null,2594132.87,-35569.385129670613]
[null,null,"Wyoming",null,{"$f":"+G681-Adjustments!H681","v":1026.4222336663515},{"$f":"EXPENSES!G172","v":163441.86000000002},{"$f":"+Adjustments!AW680","v":1026.4222336663515},null,{"$f":"SUM($F$681:$H$681)","v":164468.28223366637},null,null,"Wyoming",{"$f":"VLOOKUP($L681,$L$2:$N$7,2,FALSE)*I681","v":0},{"$f":"VLOOKUP($L681,$L$2:$N$7,3,FALSE)*I681","v":164468.28223366637},null,"G",{"$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":164468.28223366637},{"$f":"IF(S681=\"PT\",N681,IF(S681=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y681)","v":0},null,672,null,0,0]
[null,null,"Total",null,{"$f":"+G682-Adjustments!H682","v":-34542.962896004261},{"$f":"SUM(F680:F681)","v":2757574.73},{"$f":"SUM(G680:G681)","v":-34542.962896004261},{"$f":"SUM(H680:H681)","v":0},{"$f":"SUM(I680:I681)","v":2723031.7671039957},null,null,null,{"$f":"SUM(M680:M681)","v":2558563.4848703295},{"$f":"SUM(N680:N681)","v":164468.28223366637},null,null,{"$f":"SUM(Q680:Q681)","v":2558563.4848703295},{"$f":"SUM(R680:R681)","v":0},null,{"$f":"SUM(T680:T681)","v":164468.28223366637},{"$f":"SUM(U680:U681)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y682)","v":2558563.4848703295},null,673,null,2594132.87,-35569.385129670613]
[null,null,null,null,{"$f":"+G683-Adjustments!H683","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674,null,null,0]
[878,"Meter & House Regulator Expenses",null,null,{"$f":"+G684-Adjustments!H684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675,null,null,0]
[null,null,"Utah",null,{"$f":"+G685-Adjustments!H685","v":-125622.85873105936},{"$f":"EXPENSES!G176","v":3496321.8899999997},{"$f":"+Adjustments!AW684","v":-125622.85873105936},null,{"$f":"SUM($F$685:$H$685)","v":3370699.0312689403},null,null,"Utah",{"$f":"VLOOKUP($L685,$L$2:$N$7,2,FALSE)*I685","v":3370699.0312689403},{"$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":3370699.0312689403},{"$f":"IF(P685=\"PT\",M685,IF(P685=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y685)","v":3370699.0312689403},null,676,null,3496321.8899999997,-125622.85873105936]
[null,null,"Wyoming",null,{"$f":"+G686-Adjustments!H686","v":-5348.5190232625755},{"$f":"EXPENSES!G177","v":168323.81000000003},{"$f":"+Adjustments!AW685","v":-5348.5190232625755},null,{"$f":"SUM($F$686:$H$686)","v":162975.29097673745},null,null,"Wyoming",{"$f":"VLOOKUP($L686,$L$2:$N$7,2,FALSE)*I686","v":0},{"$f":"VLOOKUP($L686,$L$2:$N$7,3,FALSE)*I686","v":162975.29097673745},null,"G",{"$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":162975.29097673745},{"$f":"IF(S686=\"PT\",N686,IF(S686=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y686)","v":0},null,677,null,0,0]
[null,null,"Total",null,{"$f":"+G687-Adjustments!H687","v":-130971.37775432193},{"$f":"SUM(F685:F686)","v":3664645.6999999997},{"$f":"SUM(G685:G686)","v":-130971.37775432193},{"$f":"SUM(H685:H686)","v":0},{"$f":"SUM(I685:I686)","v":3533674.3222456779},null,null,null,{"$f":"SUM(M685:M686)","v":3370699.0312689403},{"$f":"SUM(N685:N686)","v":162975.29097673745},null,null,{"$f":"SUM(Q685:Q686)","v":3370699.0312689403},{"$f":"SUM(R685:R686)","v":0},null,{"$f":"SUM(T685:T686)","v":162975.29097673745},{"$f":"SUM(U685:U686)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y687)","v":3370699.0312689403},null,678,null,3496321.8899999997,-125622.85873105936]
[null,null,null,null,{"$f":"+G688-Adjustments!H688","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679,null,null,0]
[879,"Customer Installations Expenses",null,null,{"$f":"+G689-Adjustments!H689","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680,null,null,0]
[null,null,"Utah",null,{"$f":"+G690-Adjustments!H690","v":-125520.96805434581},{"$f":"EXPENSES!G181","v":3341396.7100000004},{"$f":"+Adjustments!AW689","v":-125520.96805434581},null,{"$f":"SUM($F$690:$H$690)","v":3215875.7419456546},null,null,"Utah",{"$f":"VLOOKUP($L690,$L$2:$N$7,2,FALSE)*I690","v":3215875.7419456546},{"$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":3215875.7419456546},{"$f":"IF(P690=\"PT\",M690,IF(P690=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y690)","v":3215875.7419456546},null,681,null,3341396.7100000004,-125520.96805434581]
[null,null,"Wyoming",null,{"$f":"+G691-Adjustments!H691","v":-4717.7693020839361},{"$f":"EXPENSES!G182","v":161195.04999999999},{"$f":"+Adjustments!AW690","v":-4717.7693020839361},null,{"$f":"SUM($F$691:$H$691)","v":156477.28069791605},null,null,"Wyoming",{"$f":"VLOOKUP($L691,$L$2:$N$7,2,FALSE)*I691","v":0},{"$f":"VLOOKUP($L691,$L$2:$N$7,3,FALSE)*I691","v":156477.28069791605},null,"G",{"$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":156477.28069791605},{"$f":"IF(S691=\"PT\",N691,IF(S691=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y691)","v":0},null,682,null,0,0]
[null,null,"Total",null,{"$f":"+G692-Adjustments!H692","v":-130238.73735642974},{"$f":"SUM(F690:F691)","v":3502591.7600000002},{"$f":"SUM(G690:G691)","v":-130238.73735642974},{"$f":"SUM(H690:H691)","v":0},{"$f":"SUM(I690:I691)","v":3372353.0226435708},null,null,null,{"$f":"SUM(M690:M691)","v":3215875.7419456546},{"$f":"SUM(N690:N691)","v":156477.28069791605},null,null,{"$f":"SUM(Q690:Q691)","v":3215875.7419456546},{"$f":"SUM(R690:R691)","v":0},null,{"$f":"SUM(T690:T691)","v":156477.28069791605},{"$f":"SUM(U690:U691)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y692)","v":3215875.7419456546},null,683,null,3341396.7100000004,-125520.96805434581]
[null,null,null,null,{"$f":"+G693-Adjustments!H693","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684,null,null,0]
[880,"Other Expenses",null,null,{"$f":"+G694-Adjustments!H694","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685,null,null,0]
[null,null,"Utah",null,{"$f":"+G695-Adjustments!H695","v":-289070.32377514616},{"$f":"EXPENSES!G186","v":9746861.2800000012},{"$f":"+Adjustments!AW694","v":-289070.32377514616},null,{"$f":"SUM($F$695:$H$695)","v":9457790.956224855},null,null,"Utah",{"$f":"VLOOKUP($L695,$L$2:$N$7,2,FALSE)*I695","v":9457790.956224855},{"$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":9457790.956224855},{"$f":"IF(P695=\"PT\",M695,IF(P695=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y695)","v":9457790.956224855},null,686,null,9746861.2800000012,-289070.32377514616]
[null,null,"Wyoming",null,{"$f":"+G696-Adjustments!H696","v":-24695.611969982041},{"$f":"EXPENSES!G187","v":825499.78000000014},{"$f":"+Adjustments!AW695","v":-24695.611969982041},null,{"$f":"SUM($F$696:$H$696)","v":800804.1680300181},null,null,"Wyoming",{"$f":"VLOOKUP($L696,$L$2:$N$7,2,FALSE)*I696","v":0},{"$f":"VLOOKUP($L696,$L$2:$N$7,3,FALSE)*I696","v":800804.1680300181},null,"G",{"$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":800804.1680300181},{"$f":"IF(S696=\"PT\",N696,IF(S696=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y696)","v":0},null,687,null,0,0]
[null,null,"Total",null,{"$f":"+G697-Adjustments!H697","v":-313765.9357451282},{"$f":"SUM(F695:F696)","v":10572361.060000001},{"$f":"SUM(G695:G696)","v":-313765.9357451282},{"$f":"SUM(H695:H696)","v":0},{"$f":"SUM(I695:I696)","v":10258595.124254873},null,null,null,{"$f":"SUM(M695:M696)","v":9457790.956224855},{"$f":"SUM(N695:N696)","v":800804.1680300181},null,null,{"$f":"SUM(Q695:Q696)","v":9457790.956224855},{"$f":"SUM(R695:R696)","v":0},null,{"$f":"SUM(T695:T696)","v":800804.1680300181},{"$f":"SUM(U695:U696)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y697)","v":9457790.956224855},null,688,null,9746861.2800000012,-289070.32377514616]
[null,null,null,null,{"$f":"+G698-Adjustments!H698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689,null,null,0]
[881,"Rents",null,null,{"$f":"+G699-Adjustments!H699","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,null,null,0]
[null,null,"Utah",null,{"$f":"+G700-Adjustments!H700","v":4260.7548297599715},{"$f":"EXPENSES!G191","v":140986.56},{"$f":"+Adjustments!AW699","v":4260.7548297599715},null,{"$f":"SUM($F$700:$H$700)","v":145247.31482975997},null,null,"Utah",{"$f":"VLOOKUP($L700,$L$2:$N$7,2,FALSE)*I700","v":145247.31482975997},{"$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":145247.31482975997},{"$f":"IF(P700=\"PT\",M700,IF(P700=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y700)","v":145247.31482975997},null,691,null,140986.56,4260.7548297599715]
[null,null,"Wyoming",null,{"$f":"+G701-Adjustments!H701","v":142.39047243999994},{"$f":"EXPENSES!G192","v":4711.6400000000003},{"$f":"+Adjustments!AW700","v":142.39047243999994},null,{"$f":"SUM($F$701:$H$701)","v":4854.0304724400003},null,null,"Wyoming",{"$f":"VLOOKUP($L701,$L$2:$N$7,2,FALSE)*I701","v":0},{"$f":"VLOOKUP($L701,$L$2:$N$7,3,FALSE)*I701","v":4854.0304724400003},null,"G",{"$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":4854.0304724400003},{"$f":"IF(S701=\"PT\",N701,IF(S701=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y701)","v":0},null,692,null,0,0]
[null,null,"Total",null,{"$f":"+G702-Adjustments!H702","v":4403.1453021999714},{"$f":"SUM(F700:F701)","v":145698.20000000001},{"$f":"SUM(G700:G701)","v":4403.1453021999714},{"$f":"SUM(H700:H701)","v":0},{"$f":"SUM(I700:I701)","v":150101.34530219997},null,null,null,{"$f":"SUM(M700:M701)","v":145247.31482975997},{"$f":"SUM(N700:N701)","v":4854.0304724400003},null,null,{"$f":"SUM(Q700:Q701)","v":145247.31482975997},{"$f":"SUM(R700:R701)","v":0},null,{"$f":"SUM(T700:T701)","v":4854.0304724400003},{"$f":"SUM(U700:U701)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y702)","v":145247.31482975997},null,693,null,140986.56,4260.7548297599715]
[null,null,null,null,{"$f":"+G703-Adjustments!H703","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694,null,null,0]
[885,"Maintenance Supervision & Engineering",null,null,{"$f":"+G704-Adjustments!H704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695,null,null,0]
[null,null,"Utah",null,{"$f":"+G705-Adjustments!H705","v":32776.20318873995},{"$f":"EXPENSES!G196","v":610334.87},{"$f":"+Adjustments!AW704","v":32776.20318873995},null,{"$f":"SUM($F$705:$H$705)","v":643111.07318873995},null,null,"Utah",{"$f":"VLOOKUP($L705,$L$2:$N$7,2,FALSE)*I705","v":643111.07318873995},{"$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":643111.07318873995},{"$f":"IF(P705=\"PT\",M705,IF(P705=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y705)","v":643111.07318873995},null,696,null,610334.87,32776.20318873995]
[null,null,"Wyoming",null,{"$f":"+G706-Adjustments!H706","v":1038.1439721399947},{"$f":"EXPENSES!G197","v":19331.57},{"$f":"+Adjustments!AW705","v":1038.1439721399947},null,{"$f":"SUM($F$706:$H$706)","v":20369.713972139994},null,null,"Wyoming",{"$f":"VLOOKUP($L706,$L$2:$N$7,2,FALSE)*I706","v":0},{"$f":"VLOOKUP($L706,$L$2:$N$7,3,FALSE)*I706","v":20369.713972139994},null,"G",{"$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":20369.713972139994},{"$f":"IF(S706=\"PT\",N706,IF(S706=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y706)","v":0},null,697,null,0,0]
[null,null,"Total",null,{"$f":"+G707-Adjustments!H707","v":33814.347160879945},{"$f":"SUM(F705:F706)","v":629666.43999999994},{"$f":"SUM(G705:G706)","v":33814.347160879945},{"$f":"SUM(H705:H706)","v":0},{"$f":"SUM(I705:I706)","v":663480.78716087993},null,null,null,{"$f":"SUM(M705:M706)","v":643111.07318873995},{"$f":"SUM(N705:N706)","v":20369.713972139994},null,null,{"$f":"SUM(Q705:Q706)","v":643111.07318873995},{"$f":"SUM(R705:R706)","v":0},null,{"$f":"SUM(T705:T706)","v":20369.713972139994},{"$f":"SUM(U705:U706)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y707)","v":643111.07318873995},null,698,null,610334.87,32776.20318873995]
[null,null,null,null,{"$f":"+G708-Adjustments!H708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699,null,null,0]
[886,"Maintenance of Structures & Improvements",null,null,{"$f":"+G709-Adjustments!H709","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,null,null,0]
[null,null,"Utah",null,{"$f":"+G710-Adjustments!H710","v":5175.1865274599841},{"$f":"EXPENSES!G201","v":80910.33},{"$f":"+Adjustments!AW709","v":5175.1865274599841},null,{"$f":"SUM($F$710:$H$710)","v":86085.516527459986},null,null,"Utah",{"$f":"VLOOKUP($L710,$L$2:$N$7,2,FALSE)*I710","v":86085.516527459986},{"$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":86085.516527459986},{"$f":"IF(P710=\"PT\",M710,IF(P710=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y710)","v":86085.516527459986},null,701,null,80910.33,5175.1865274599841]
[null,null,"Wyoming",null,{"$f":"+G711-Adjustments!H711","v":155.5018559199998},{"$f":"EXPENSES!G202","v":2431.1600000000003},{"$f":"+Adjustments!AW710","v":155.5018559199998},null,{"$f":"SUM($F$711:$H$711)","v":2586.6618559200001},null,null,"Wyoming",{"$f":"VLOOKUP($L711,$L$2:$N$7,2,FALSE)*I711","v":0},{"$f":"VLOOKUP($L711,$L$2:$N$7,3,FALSE)*I711","v":2586.6618559200001},null,"G",{"$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":2586.6618559200001},{"$f":"IF(S711=\"PT\",N711,IF(S711=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y711)","v":0},null,702,null,0,0]
[null,null,"Total",null,{"$f":"+G712-Adjustments!H712","v":5330.6883833799839},{"$f":"SUM(F710:F711)","v":83341.490000000005},{"$f":"SUM(G710:G711)","v":5330.6883833799839},{"$f":"SUM(H710:H711)","v":0},{"$f":"SUM(I710:I711)","v":88672.178383379985},null,null,null,{"$f":"SUM(M710:M711)","v":86085.516527459986},{"$f":"SUM(N710:N711)","v":2586.6618559200001},null,null,{"$f":"SUM(Q710:Q711)","v":86085.516527459986},{"$f":"SUM(R710:R711)","v":0},null,{"$f":"SUM(T710:T711)","v":2586.6618559200001},{"$f":"SUM(U710:U711)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y712)","v":86085.516527459986},null,703,null,80910.33,5175.1865274599841]
[null,null,null,null,{"$f":"+G713-Adjustments!H713","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704,null,null,0]
[887,"Maintenance of Mains",null,null,{"$f":"+G714-Adjustments!H714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705,null,null,0]
[null,null,"Utah",null,{"$f":"+G715-Adjustments!H715","v":89700.607265319675},{"$f":"EXPENSES!G206","v":8988882.4999999981},{"$f":"+Adjustments!AW714","v":89700.607265319675},null,{"$f":"SUM($F$715:$H$715)","v":9078583.1072653178},null,null,"Utah",{"$f":"VLOOKUP($L715,$L$2:$N$7,2,FALSE)*I715","v":9078583.1072653178},{"$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":9078583.1072653178},{"$f":"IF(P715=\"PT\",M715,IF(P715=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y715)","v":9078583.1072653178},null,706,null,8988882.4999999981,89700.607265319675]
[null,null,"Wyoming",null,{"$f":"+G716-Adjustments!H716","v":-5375.5142167614249},{"$f":"EXPENSES!G207","v":143983.79999999999},{"$f":"+Adjustments!AW715","v":-5375.5142167614249},null,{"$f":"SUM($F$716:$H$716)","v":138608.28578323856},null,null,"Wyoming",{"$f":"VLOOKUP($L716,$L$2:$N$7,2,FALSE)*I716","v":0},{"$f":"VLOOKUP($L716,$L$2:$N$7,3,FALSE)*I716","v":138608.28578323856},null,"G",{"$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":138608.28578323856},{"$f":"IF(S716=\"PT\",N716,IF(S716=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y716)","v":0},null,707,null,0,0]
[null,null,"Total",null,{"$f":"+G717-Adjustments!H717","v":84325.09304855825},{"$f":"SUM(F715:F716)","v":9132866.2999999989},{"$f":"SUM(G715:G716)","v":84325.09304855825},{"$f":"SUM(H715:H716)","v":0},{"$f":"SUM(I715:I716)","v":9217191.3930485565},null,null,null,{"$f":"SUM(M715:M716)","v":9078583.1072653178},{"$f":"SUM(N715:N716)","v":138608.28578323856},null,null,{"$f":"SUM(Q715:Q716)","v":9078583.1072653178},{"$f":"SUM(R715:R716)","v":0},null,{"$f":"SUM(T715:T716)","v":138608.28578323856},{"$f":"SUM(U715:U716)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y717)","v":9078583.1072653178},null,708,null,8988882.4999999981,89700.607265319675]
[null,null,null,null,{"$f":"+G718-Adjustments!H718","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y717+1","v":709},null,null,0]
[888,"Maint of Compressor Station Equipment",null,null,{"$f":"+G719-Adjustments!H719","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,null,null,0]
[null,null,"Utah",null,{"$f":"+G720-Adjustments!H720","v":21735.085015409859},{"$f":"EXPENSES!G211","v":1068413.1499999999},{"$f":"+Adjustments!AW719","v":21735.085015409859},null,{"$f":"SUM($F$720:$H$720)","v":1090148.2350154098},null,null,"Utah",{"$f":"VLOOKUP($L720,$L$2:$N$7,2,FALSE)*I720","v":1090148.2350154098},{"$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":1090148.2350154098},{"$f":"IF(P720=\"PT\",M720,IF(P720=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y720)","v":1090148.2350154098},null,711,null,1068413.1499999999,21735.085015409859]
[null,null,"Wyoming",null,{"$f":"+G721-Adjustments!H721","v":6907.5545911999943},{"$f":"EXPENSES!G212","v":129937.09},{"$f":"+Adjustments!AW720","v":6907.5545911999943},null,{"$f":"SUM($F$721:$H$721)","v":136844.64459119999},null,null,"Wyoming",{"$f":"VLOOKUP($L721,$L$2:$N$7,2,FALSE)*I721","v":0},{"$f":"VLOOKUP($L721,$L$2:$N$7,3,FALSE)*I721","v":136844.64459119999},null,"G",{"$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":136844.64459119999},{"$f":"IF(S721=\"PT\",N721,IF(S721=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y721)","v":0},null,712,null,0,{"$f":"W721-AA721","v":0}]
[null,null,"Total",null,{"$f":"+G722-Adjustments!H722","v":28642.639606609853},{"$f":"SUM(F720:F721)","v":1198350.24},{"$f":"SUM(G720:G721)","v":28642.639606609853},{"$f":"SUM(H720:H721)","v":0},{"$f":"SUM(I720:I721)","v":1226992.8796066097},null,null,null,{"$f":"SUM(M720:M721)","v":1090148.2350154098},{"$f":"SUM(N720:N721)","v":136844.64459119999},null,null,{"$f":"SUM(Q720:Q721)","v":1090148.2350154098},{"$f":"SUM(R720:R721)","v":0},null,{"$f":"SUM(T720:T721)","v":136844.64459119999},{"$f":"SUM(U720:U721)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y722)","v":1090148.2350154098},null,713,null,1068413.1499999999,21735.085015409859]
[null,null,null,null,{"$f":"+G723-Adjustments!H723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714,null,null,0]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"+G724-Adjustments!H724","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715,null,null,0]
[null,null,"Utah",null,{"$f":"+G725-Adjustments!H725","v":1227.7267780437105},{"$f":"EXPENSES!G216","v":94475.420000000013},{"$f":"+Adjustments!AW724","v":1227.7267780437105},null,{"$f":"SUM($F$725:$H$725)","v":95703.146778043723},null,null,"Utah",{"$f":"VLOOKUP($L725,$L$2:$N$7,2,FALSE)*I725","v":95703.146778043723},{"$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":95703.146778043723},{"$f":"IF(P725=\"PT\",M725,IF(P725=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y725)","v":95703.146778043723},null,716,null,94475.420000000013,1227.7267780437105]
[null,null,"Wyoming",null,{"$f":"+G726-Adjustments!H726","v":-5444.7189034982293},{"$f":"EXPENSES!G217","v":110310.16},{"$f":"+Adjustments!AW725","v":-5444.7189034982293},null,{"$f":"SUM($F$726:$H$726)","v":104865.44109650177},null,null,"Wyoming",{"$f":"VLOOKUP($L726,$L$2:$N$7,2,FALSE)*I726","v":0},{"$f":"VLOOKUP($L726,$L$2:$N$7,3,FALSE)*I726","v":104865.44109650177},null,"G",{"$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":104865.44109650177},{"$f":"IF(S726=\"PT\",N726,IF(S726=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y726)","v":0},null,717,null,0,0]
[null,null,"Total",null,{"$f":"+G727-Adjustments!H727","v":-4216.9921254545188},{"$f":"SUM(F725:F726)","v":204785.58000000002},{"$f":"SUM(G725:G726)","v":-4216.9921254545188},{"$f":"SUM(H725:H726)","v":0},{"$f":"SUM(I725:I726)","v":200568.58787454548},null,null,null,{"$f":"SUM(M725:M726)","v":95703.146778043723},{"$f":"SUM(N725:N726)","v":104865.44109650177},null,null,{"$f":"SUM(Q725:Q726)","v":95703.146778043723},{"$f":"SUM(R725:R726)","v":0},null,{"$f":"SUM(T725:T726)","v":104865.44109650177},{"$f":"SUM(U725:U726)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y727)","v":95703.146778043723},null,718,null,94475.420000000013,1227.7267780437105]
[null,null,null,null,{"$f":"+G728-Adjustments!H728","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719,null,null,0]
[892,"Maintenance of Services",null,null,{"$f":"+G729-Adjustments!H729","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,null,null,0]
[null,null,"Utah",null,{"$f":"+G730-Adjustments!H730","v":-55145.804488357506},{"$f":"EXPENSES!G221","v":742610.7300000001},{"$f":"+Adjustments!AW729","v":-55145.804488357506},null,{"$f":"SUM($F$730:$H$730)","v":687464.92551164259},null,null,"Utah",{"$f":"VLOOKUP($L730,$L$2:$N$7,2,FALSE)*I730","v":687464.92551164259},{"$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":687464.92551164259},{"$f":"IF(P730=\"PT\",M730,IF(P730=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y730)","v":687464.92551164259},null,721,null,742610.7300000001,-55145.804488357506]
[null,null,"Wyoming",null,{"$f":"+G731-Adjustments!H731","v":-2741.4236192081808},{"$f":"EXPENSES!G222","v":51487.990000000005},{"$f":"+Adjustments!AW730","v":-2741.4236192081808},null,{"$f":"SUM($F$731:$H$731)","v":48746.566380791824},null,null,"Wyoming",{"$f":"VLOOKUP($L731,$L$2:$N$7,2,FALSE)*I731","v":0},{"$f":"VLOOKUP($L731,$L$2:$N$7,3,FALSE)*I731","v":48746.566380791824},null,"G",{"$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":48746.566380791824},{"$f":"IF(S731=\"PT\",N731,IF(S731=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y731)","v":0},null,722,null,0,0]
[null,null,"Total",null,{"$f":"+G732-Adjustments!H732","v":-57887.228107565687},{"$f":"SUM(F730:F731)","v":794098.72000000009},{"$f":"SUM(G730:G731)","v":-57887.228107565687},{"$f":"SUM(H730:H731)","v":0},{"$f":"SUM(I730:I731)","v":736211.49189243442},null,null,null,{"$f":"SUM(M730:M731)","v":687464.92551164259},{"$f":"SUM(N730:N731)","v":48746.566380791824},null,null,{"$f":"SUM(Q730:Q731)","v":687464.92551164259},{"$f":"SUM(R730:R731)","v":0},null,{"$f":"SUM(T730:T731)","v":48746.566380791824},{"$f":"SUM(U730:U731)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y732)","v":687464.92551164259},null,723,null,742610.7300000001,-55145.804488357506]
[null,null,null,null,{"$f":"+G733-Adjustments!H733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724,null,null,0]
[893,"Maintenance of Meters & House Regulators",null,null,{"$f":"+G734-Adjustments!H734","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725,null,null,0]
[null,null,"Utah",null,{"$f":"+G735-Adjustments!H735","v":-33067.77430287248},{"$f":"EXPENSES!G226","v":758542.29},{"$f":"+Adjustments!AW734","v":-33067.77430287248},null,{"$f":"SUM($F$735:$H$735)","v":725474.51569712756},null,null,"Utah",{"$f":"VLOOKUP($L735,$L$2:$N$7,2,FALSE)*I735","v":725474.51569712756},{"$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":725474.51569712756},{"$f":"IF(P735=\"PT\",M735,IF(P735=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y735)","v":725474.51569712756},null,726,null,758542.29,-33067.77430287248]
[null,null,"Wyoming",null,{"$f":"+G736-Adjustments!H736","v":125.08195007999939},{"$f":"EXPENSES!G227","v":4004.1600000000003},{"$f":"+Adjustments!AW735","v":125.08195007999939},null,{"$f":"SUM($F$736:$H$736)","v":4129.2419500799997},null,null,"Wyoming",{"$f":"VLOOKUP($L736,$L$2:$N$7,2,FALSE)*I736","v":0},{"$f":"VLOOKUP($L736,$L$2:$N$7,3,FALSE)*I736","v":4129.2419500799997},null,"G",{"$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":4129.2419500799997},{"$f":"IF(S736=\"PT\",N736,IF(S736=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y736)","v":0},null,727,null,0,0]
[null,null,"Total",null,{"$f":"+G737-Adjustments!H737","v":-32942.692352792481},{"$f":"SUM(F735:F736)","v":762546.45000000007},{"$f":"SUM(G735:G736)","v":-32942.692352792481},{"$f":"SUM(H735:H736)","v":0},{"$f":"SUM(I735:I736)","v":729603.75764720759},null,null,null,{"$f":"SUM(M735:M736)","v":725474.51569712756},{"$f":"SUM(N735:N736)","v":4129.2419500799997},null,null,{"$f":"SUM(Q735:Q736)","v":725474.51569712756},{"$f":"SUM(R735:R736)","v":0},null,{"$f":"SUM(T735:T736)","v":4129.2419500799997},{"$f":"SUM(U735:U736)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y737)","v":725474.51569712756},null,728,null,758542.29,-33067.77430287248]
[null,null,null,null,{"$f":"+G738-Adjustments!H738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,729,null,null,0]
[8941,"Maintenance of Communication Equipment",null,null,{"$f":"+G739-Adjustments!H739","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,null,null,0]
[null,null,"Utah",null,{"$f":"+G740-Adjustments!H740","v":0},{"$f":"EXPENSES!G231","v":0},{"$f":"+Adjustments!AW739","v":0},null,{"$f":"SUM($F$740:$H$740)","v":0},null,null,"Utah",{"$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$1263,Y740)","v":0},null,731,null,0,0]
[null,null,"Wyoming",null,{"$f":"+G741-Adjustments!H741","v":0},{"$f":"EXPENSES!G232","v":0},{"$f":"+Adjustments!AW740","v":0},null,{"$f":"SUM($F$741:$H$741)","v":0},null,null,"Wyoming",{"$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$1263,Y741)","v":0},null,732,null,0,0]
[null,null,"Total",null,{"$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},null,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$1263,Y742)","v":0},null,733,null,0,0]
[null,null,null,null,{"$f":"+G743-Adjustments!H743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734,null,null,0]
[8942,"Maintenance of Other Equipment",null,null,{"$f":"+G744-Adjustments!H744","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,null,null,0]
[null,null,"Utah",null,{"$f":"+G745-Adjustments!H745","v":0},{"$f":"EXPENSES!G236","v":0},{"$f":"+Adjustments!AW744","v":0},null,{"$f":"SUM($F$745:$H$745)","v":0},null,null,"Utah",{"$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$1263,Y745)","v":0},null,736,null,0,0]
[null,null,"Wyoming",null,{"$f":"+G746-Adjustments!H746","v":0},{"$f":"EXPENSES!G237","v":0},{"$f":"+Adjustments!AW745","v":0},null,{"$f":"SUM($F$746:$H$746)","v":0},null,null,"Wyoming",{"$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$1263,Y746)","v":0},null,737,null,0,0]
[null,null,"Total",null,{"$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},null,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$1263,Y747)","v":0},null,738,null,0,0]
[null,null,null,null,{"$f":"+G748-Adjustments!H748","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739,null,null,0]
["System Total Distribution O&M Expenses",null,null,null,{"$f":"+G749-Adjustments!H749","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,null,null,0]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"+G750-Adjustments!H750","v":-677167.9787201219},{"$f":"F655+F660+F665+F670+F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745","v":55631649.900000006},{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":-677167.9787201219},0,54954481.92127987,null,null,null,{"$f":"M655+M660+M665+M670+M675+M680+M685+M690+M695+M700+M705+M710+M715+M720+M725+M730+M735+M740+M745","v":54954481.92127987},{"$f":"N655+N660+N665+N670+N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745","v":0},null,null,{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":54954481.92127987},{"$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$1263,Y750)","v":54954481.92127987},null,741,null,55631649.900000006,-677167.97872013599]
[null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"+G751-Adjustments!H751","v":-25247.7105994333},{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":2816433.3200000008},-25247.7105994333,0,2791185.6094005676,null,null,null,{"$f":"M656+M661+M666+M671+M676+M681+M686+M691+M696+M701+M706+M711+M716+M721+M726+M731+M736+M741+M746","v":0},{"$f":"N656+N661+N666+N671+N676+N681+N686+N691+N696+N701+N706+N711+N716+N721+N726+N731+N736+N741+N746","v":2791185.6094005676},null,null,{"$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":2791185.6094005676},{"$f":"U656+U661+U666+U671+U676+U681+U686+U691+U696+U701+U706+U711+U716+U721+U726+U731+U736+U741+U746","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y751)","v":0},null,742,null,0,0]
[null,null,null,null,{"$f":"+G752-Adjustments!H752","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y752)","v":0},null,743,null,0,0]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"+G753-Adjustments!H753","v":-702415.68931955518},{"$f":"F657+F662+F667+F672+F677+F682+F687+F692+F697+F702+F707+F712+F717+F722+F727+F732+F737+F742+F747","v":58448083.220000006},{"$f":"G657+G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747","v":-702415.68931955518},{"$f":"H657+H662+H667+H672+H677+H682+H687+H692+H697+H702+H707+H712+H717+H722+H727+H732+H737+H742+H747","v":0},{"$f":"I657+I662+I667+I672+I677+I682+I687+I692+I697+I702+I707+I712+I717+I722+I727+I732+I737+I742+I747","v":57745667.530680455},null,null,null,{"$f":"M657+M662+M667+M672+M677+M682+M687+M692+M697+M702+M707+M712+M717+M722+M727+M732+M737+M742+M747","v":54954481.92127987},{"$f":"N657+N662+N667+N672+N677+N682+N687+N692+N697+N702+N707+N712+N717+N722+N727+N732+N737+N742+N747","v":2791185.6094005676},null,null,{"$f":"Q657+Q662+Q667+Q672+Q677+Q682+Q687+Q692+Q697+Q702+Q707+Q712+Q717+Q722+Q727+Q732+Q737+Q742+Q747","v":54954481.92127987},{"$f":"R657+R662+R667+R672+R677+R682+R687+R692+R697+R702+R707+R712+R717+R722+R727+R732+R737+R742+R747","v":0},null,{"$f":"T657+T662+T667+T672+T677+T682+T687+T692+T697+T702+T707+T712+T717+T722+T727+T732+T737+T742+T747","v":2791185.6094005676},{"$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$1263,Y753)","v":54954481.92127987},null,744,null,55631649.900000006,-677167.97872013599]
[null,null,null,null,{"$f":"+G754-Adjustments!H754","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745,null,null,0]
["Customer Accounts Expense",null,null,null,{"$f":"+G755-Adjustments!H755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746,null,null,0]
[null,null,null,null,{"$f":"+G756-Adjustments!H756","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747,null,null,0]
[901,"Supervision",null,null,{"$f":"+G757-Adjustments!H757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748,null,null,0]
[null,null,"Utah",null,{"$f":"+G758-Adjustments!H758","v":-20859.947867457289},{"$f":"EXPENSES!G249","v":1248380.56},{"$f":"+Adjustments!AW757","v":-20859.947867457289},null,{"$f":"SUM($F$758:$H$758)","v":1227520.6121325428},null,null,"Utah",{"$f":"VLOOKUP($L758,$L$2:$N$7,2,FALSE)*I758","v":1227520.6121325428},{"$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":1227520.6121325428},{"$f":"IF(P758=\"PT\",M758,IF(P758=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y758)","v":1227520.6121325428},null,749,null,1248380.56,-20859.947867457289]
[null,null,"Wyoming",null,{"$f":"+G759-Adjustments!H759","v":1538.6863516200065},{"$f":"EXPENSES!G250","v":28652.31},{"$f":"+Adjustments!AW758","v":1538.6863516200065},null,{"$f":"SUM($F$759:$H$759)","v":30190.996351620008},null,null,"Wyoming",{"$f":"VLOOKUP($L759,$L$2:$N$7,2,FALSE)*I759","v":0},{"$f":"VLOOKUP($L759,$L$2:$N$7,3,FALSE)*I759","v":30190.996351620008},null,"G",{"$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":30190.996351620008},{"$f":"IF(S759=\"PT\",N759,IF(S759=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y759)","v":0},null,750,null,0,0]
[null,null,"Total",null,{"$f":"+G760-Adjustments!H760","v":-19321.261515837283},{"$f":"SUM(F758:F759)","v":1277032.8700000001},{"$f":"SUM(G758:G759)","v":-19321.261515837283},{"$f":"SUM(H758:H759)","v":0},{"$f":"SUM(I758:I759)","v":1257711.6084841627},null,null,null,{"$f":"SUM(M758:M759)","v":1227520.6121325428},{"$f":"SUM(N758:N759)","v":30190.996351620008},null,null,{"$f":"SUM(Q758:Q759)","v":1227520.6121325428},{"$f":"SUM(R758:R759)","v":0},null,{"$f":"SUM(T758:T759)","v":30190.996351620008},{"$f":"SUM(U758:U759)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y760)","v":1227520.6121325428},null,751,null,1248380.56,-20859.947867457289]
[null,null,null,null,{"$f":"+G761-Adjustments!H761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752,null,null,0]
[902,"Meter Reading Expense",null,null,{"$f":"+G762-Adjustments!H762","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753,null,null,0]
[null,null,"Utah",null,{"$f":"+G763-Adjustments!H763","v":-165206.34478268586},{"$f":"EXPENSES!G254","v":3501218.05},{"$f":"+Adjustments!AW762","v":-165206.34478268586},null,{"$f":"SUM($F$763:$H$763)","v":3336011.705217314},null,null,"Utah",{"$f":"VLOOKUP($L763,$L$2:$N$7,2,FALSE)*I763","v":3336011.705217314},{"$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":3336011.705217314},{"$f":"IF(P763=\"PT\",M763,IF(P763=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y763)","v":3336011.705217314},null,754,null,3501218.05,-165206.34478268586]
[null,null,"Wyoming",null,{"$f":"+G764-Adjustments!H764","v":3454.3606561099587},{"$f":"EXPENSES!G255","v":116144.20999999999},{"$f":"+Adjustments!AW763","v":3454.3606561099587},null,{"$f":"SUM($F$764:$H$764)","v":119598.57065610995},null,null,"Wyoming",{"$f":"VLOOKUP($L764,$L$2:$N$7,2,FALSE)*I764","v":0},{"$f":"VLOOKUP($L764,$L$2:$N$7,3,FALSE)*I764","v":119598.57065610995},null,"G",{"$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":119598.57065610995},{"$f":"IF(S764=\"PT\",N764,IF(S764=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y764)","v":0},null,755,null,0,0]
[null,null,"Total",null,{"$f":"+G765-Adjustments!H765","v":-161751.9841265759},{"$f":"SUM(F763:F764)","v":3617362.26},{"$f":"SUM(G763:G764)","v":-161751.9841265759},{"$f":"SUM(H763:H764)","v":0},{"$f":"SUM(I763:I764)","v":3455610.275873424},null,null,null,{"$f":"SUM(M763:M764)","v":3336011.705217314},{"$f":"SUM(N763:N764)","v":119598.57065610995},null,null,{"$f":"SUM(Q763:Q764)","v":3336011.705217314},{"$f":"SUM(R763:R764)","v":0},null,{"$f":"SUM(T763:T764)","v":119598.57065610995},{"$f":"SUM(U763:U764)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y765)","v":3336011.705217314},null,756,null,3501218.05,-165206.34478268586]
[null,null,null,null,{"$f":"+G766-Adjustments!H766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757,null,null,0]
[9031,"Customer Records Expense",null,null,{"$f":"+G767-Adjustments!H767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758,null,null,0]
[null,null,"Utah",null,{"$f":"+G768-Adjustments!H768","v":-439103.05496183969},{"$f":"EXPENSES!G259","v":15118718.390000001},{"$f":"+Adjustments!AW767","v":-439103.05496183969},null,{"$f":"SUM($F$768:$H$768)","v":14679615.335038161},null,null,"Utah",{"$f":"VLOOKUP($L768,$L$2:$N$7,2,FALSE)*I768","v":14679615.335038161},{"$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":14679615.335038161},{"$f":"IF(P768=\"PT\",M768,IF(P768=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y768)","v":14679615.335038161},null,759,null,15118718.390000001,-439103.05496183969]
[null,null,"Wyoming",null,{"$f":"+G769-Adjustments!H769","v":14094.251218010788},{"$f":"EXPENSES!G260","v":622783.22},{"$f":"+Adjustments!AW768","v":14094.251218010788},null,{"$f":"SUM($F$769:$H$769)","v":636877.47121801076},null,null,"Wyoming",{"$f":"VLOOKUP($L769,$L$2:$N$7,2,FALSE)*I769","v":0},{"$f":"VLOOKUP($L769,$L$2:$N$7,3,FALSE)*I769","v":636877.47121801076},null,"G",{"$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":636877.47121801076},{"$f":"IF(S769=\"PT\",N769,IF(S769=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y769)","v":0},null,760,null,0,0]
[null,null,"Total",null,{"$f":"+G770-Adjustments!H770","v":-425008.8037438289},{"$f":"SUM(F768:F769)","v":15741501.610000001},{"$f":"SUM(G768:G769)","v":-425008.8037438289},{"$f":"SUM(H768:H769)","v":0},{"$f":"SUM(I768:I769)","v":15316492.806256171},null,null,null,{"$f":"SUM(M768:M769)","v":14679615.335038161},{"$f":"SUM(N768:N769)","v":636877.47121801076},null,null,{"$f":"SUM(Q768:Q769)","v":14679615.335038161},{"$f":"SUM(R768:R769)","v":0},null,{"$f":"SUM(T768:T769)","v":636877.47121801076},{"$f":"SUM(U768:U769)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y770)","v":14679615.335038161},null,761,null,15118718.390000001,-439103.05496183969]
[null,null,null,null,{"$f":"+G771-Adjustments!H771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762,null,null,0]
[9032,"Collection Expense",null,null,{"$f":"+G772-Adjustments!H772","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763,null,null,0]
[null,null,"Utah",null,{"$f":"+G773-Adjustments!H773","v":-38216.928626754205},{"$f":"EXPENSES!G264","v":323155.61},{"$f":"+Adjustments!AW772","v":-38216.928626754205},null,{"$f":"SUM($F$773:$H$773)","v":284938.68137324578},null,null,"Utah",{"$f":"VLOOKUP($L773,$L$2:$N$7,2,FALSE)*I773","v":284938.68137324578},{"$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":284938.68137324578},{"$f":"IF(P773=\"PT\",M773,IF(P773=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y773)","v":284938.68137324578},null,764,null,323155.61,-38216.928626754205]
[null,null,"Wyoming",null,{"$f":"+G774-Adjustments!H774","v":-500.5034126273822},{"$f":"EXPENSES!G265","v":47137.58},{"$f":"+Adjustments!AW773","v":-500.5034126273822},null,{"$f":"SUM($F$774:$H$774)","v":46637.07658737262},null,null,"Wyoming",{"$f":"VLOOKUP($L774,$L$2:$N$7,2,FALSE)*I774","v":0},{"$f":"VLOOKUP($L774,$L$2:$N$7,3,FALSE)*I774","v":46637.07658737262},null,"G",{"$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":46637.07658737262},{"$f":"IF(S774=\"PT\",N774,IF(S774=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y774)","v":0},null,765,null,0,0]
[null,null,"Total",null,{"$f":"+G775-Adjustments!H775","v":-38717.432039381587},{"$f":"SUM(F773:F774)","v":370293.19},{"$f":"SUM(G773:G774)","v":-38717.432039381587},{"$f":"SUM(H773:H774)","v":0},{"$f":"SUM(I773:I774)","v":331575.75796061842},null,null,null,{"$f":"SUM(M773:M774)","v":284938.68137324578},{"$f":"SUM(N773:N774)","v":46637.07658737262},null,null,{"$f":"SUM(Q773:Q774)","v":284938.68137324578},{"$f":"SUM(R773:R774)","v":0},null,{"$f":"SUM(T773:T774)","v":46637.07658737262},{"$f":"SUM(U773:U774)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y775)","v":284938.68137324578},null,766,null,323155.61,-38216.928626754205]
[null,null,null,null,{"$f":"+G776-Adjustments!H776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767,null,null,0]
[9033,"Interest Exp - Customer Security Deposits",null,null,{"$f":"+G777-Adjustments!H777","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768,null,null,0]
[null,null,"Utah",null,{"$f":"+G778-Adjustments!H778","v":11818.495238400006},{"$f":"EXPENSES!G269","v":265703.58},{"$f":"+Adjustments!AW777","v":11818.495238400006},null,{"$f":"SUM($F$778:$H$778)","v":277522.07523840002},null,null,"Utah",{"$f":"VLOOKUP($L778,$L$2:$N$7,2,FALSE)*I778","v":277522.07523840002},{"$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":277522.07523840002},{"$f":"IF(P778=\"PT\",M778,IF(P778=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y778)","v":277522.07523840002},null,769,null,265703.58,11818.495238400006]
[null,null,"Wyoming",null,{"$f":"+G779-Adjustments!H779","v":183.5022399999998},{"$f":"EXPENSES!G270","v":4125.5},{"$f":"+Adjustments!AW778","v":183.5022399999998},null,{"$f":"SUM($F$779:$H$779)","v":4309.0022399999998},null,null,"Wyoming",{"$f":"VLOOKUP($L779,$L$2:$N$7,2,FALSE)*I779","v":0},{"$f":"VLOOKUP($L779,$L$2:$N$7,3,FALSE)*I779","v":4309.0022399999998},null,"G",{"$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":4309.0022399999998},{"$f":"IF(S779=\"PT\",N779,IF(S779=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y779)","v":0},null,770,null,0,0]
[null,null,"Total",null,{"$f":"+G780-Adjustments!H780","v":12001.997478400006},{"$f":"SUM(F778:F779)","v":269829.08},{"$f":"SUM(G778:G779)","v":12001.997478400006},{"$f":"SUM(H778:H779)","v":0},{"$f":"SUM(I778:I779)","v":281831.07747840002},null,null,null,{"$f":"SUM(M778:M779)","v":277522.07523840002},{"$f":"SUM(N778:N779)","v":4309.0022399999998},null,null,{"$f":"SUM(Q778:Q779)","v":277522.07523840002},{"$f":"SUM(R778:R779)","v":0},null,{"$f":"SUM(T778:T779)","v":4309.0022399999998},{"$f":"SUM(U778:U779)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y780)","v":277522.07523840002},null,771,null,265703.58,11818.495238400006]
[null,null,null,null,{"$f":"+G781-Adjustments!H781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772,null,null,0]
["904.0","Uncollectible Accounts - DNG",null,null,{"$f":"+G782-Adjustments!H782","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y781+1","v":773},null,null,0]
[null,null,"Utah",null,{"$f":"+G783-Adjustments!H783","v":-28476.785521334736},{"$f":"EXPENSES!G274","v":774072.77000000014},{"$f":"+Adjustments!AW782","v":-28476.785521334736},null,{"$f":"SUM($F$783:$H$783)","v":745595.9844786654},null,null,"Utah",{"$f":"VLOOKUP($L783,$L$2:$N$7,2,FALSE)*I783","v":745595.9844786654},{"$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":745595.9844786654},{"$f":"IF(P783=\"PT\",M783,IF(P783=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y783)","v":745595.9844786654},null,774,null,718768.52114706195,26827.463331603445]
[null,null,"Wyoming",null,{"$f":"+G784-Adjustments!H784","v":-77521.689999999988},{"$f":"EXPENSES!G275","v":77521.689999999988},{"$f":"+Adjustments!AW783","v":-77521.689999999988},null,{"$f":"SUM($F$784:$H$784)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L784,$L$2:$N$7,2,FALSE)*I784","v":0},{"$f":"VLOOKUP($L784,$L$2:$N$7,3,FALSE)*I784","v":0},null,"G",{"$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":0},{"$f":"IF(S784=\"PT\",N784,IF(S784=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y784)","v":0},null,775,null,0,0]
[null,null,"Total",null,{"$f":"+G785-Adjustments!H785","v":-105998.47552133472},{"$f":"SUM(F783:F784)","v":851594.46000000008},{"$f":"SUM(G783:G784)","v":-105998.47552133472},{"$f":"SUM(H783:H784)","v":0},{"$f":"SUM(I783:I784)","v":745595.9844786654},null,null,null,{"$f":"SUM(M783:M784)","v":745595.9844786654},{"$f":"SUM(N783:N784)","v":0},null,null,{"$f":"SUM(Q783:Q784)","v":745595.9844786654},{"$f":"SUM(R783:R784)","v":0},null,{"$f":"SUM(T783:T784)","v":0},{"$f":"SUM(U783:U784)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y785)","v":745595.9844786654},null,776,null,718768.52114706195,{"$f":"W785-AA785","v":26827.463331603445}]
[null,null,null,null,{"$f":"+G786-Adjustments!H786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,777,null,null,0]
["904.1","Uncollectible Accounts - SNG",null,null,{"$f":"+G787-Adjustments!H787","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778,null,null,0]
[null,null,"Utah",null,{"$f":"+G788-Adjustments!H788","v":-260123.36000000002},{"$f":"EXPENSES!G279","v":260123.36000000002},{"$f":"+Adjustments!AW787","v":-260123.36000000002},null,{"$f":"SUM(F788:H788)","v":0},null,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$1263,Y788)","v":0},null,779,null,0,0]
[null,null,"Wyoming",null,{"$f":"+G789-Adjustments!H789","v":0},{"$f":"EXPENSES!G280","v":0},{"$f":"+Adjustments!AW788","v":0},null,{"$f":"SUM(F789:H789)","v":0},null,null,"Wyoming",{"$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$1263,Y789)","v":0},null,780,null,0,0]
[null,null,"Total",null,{"$f":"+G790-Adjustments!H790","v":-260123.36000000002},{"$f":"SUM(F788:F789)","v":260123.36000000002},{"$f":"SUM(G788:G789)","v":-260123.36000000002},{"$f":"SUM(H788:H789)","v":0},{"$f":"SUM(I788:I789)","v":0},null,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$1263,Y790)","v":0},null,781,null,0,0]
[null,null,null,null,{"$f":"+G791-Adjustments!H791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,782,null,null,0]
["904.2","Uncollectible Accounts - Commodity",null,null,{"$f":"+G792-Adjustments!H792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783,null,null,0]
[null,null,"Utah",null,{"$f":"+G793-Adjustments!H793","v":-1009833.4299999999},{"$f":"EXPENSES!G284","v":1009833.4299999999},{"$f":"+Adjustments!AW792","v":-1009833.4299999999},null,{"$f":"SUM(F793:H793)","v":0},null,null,"Utah",{"$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$1263,Y793)","v":0},null,784,null,0,0]
[null,null,"Wyoming",null,{"$f":"+G794-Adjustments!H794","v":0},{"$f":"EXPENSES!G285","v":0},{"$f":"+Adjustments!AW793","v":0},null,{"$f":"SUM(F794:H794)","v":0},null,null,"Wyoming",{"$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$1263,Y794)","v":0},null,785,null,0,0]
[null,null,"Total",null,{"$f":"+G795-Adjustments!H795","v":-1009833.4299999999},{"$f":"SUM(F793:F794)","v":1009833.4299999999},{"$f":"SUM(G793:G794)","v":-1009833.4299999999},{"$f":"SUM(H793:H794)","v":0},{"$f":"SUM(I793:I794)","v":0},null,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$1263,Y795)","v":0},null,786,null,0,0]
[null,null,null,null,{"$f":"+G796-Adjustments!H796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,787,null,null,0]
[905,"Miscellaneous Expense",null,null,{"$f":"+G797-Adjustments!H797","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,788,null,null,0]
[null,null,"Utah",null,{"$f":"+G798-Adjustments!H798","v":0},{"$f":"EXPENSES!G290","v":0},{"$f":"+Adjustments!AW797","v":0},null,{"$f":"SUM($F$798:$H$798)","v":0},null,null,"Utah",{"$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$1263,Y798)","v":0},null,789,null,0,0]
[null,null,"Wyoming",null,{"$f":"+G799-Adjustments!H799","v":0},{"$f":"EXPENSES!G291","v":0},{"$f":"+Adjustments!AW798","v":0},null,{"$f":"SUM($F$799:$H$799)","v":0},null,null,"Wyoming",{"$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$1263,Y799)","v":0},null,790,null,0,0]
[null,null,"Total",null,{"$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},null,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$1263,Y800)","v":0},null,791,null,0,0]
[null,null,null,null,{"$f":"+G801-Adjustments!H801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792,null,null,0]
["System Total Customer Accounts Exp",null,null,null,{"$f":"+G802-Adjustments!H802","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793,null,null,0]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"+G803-Adjustments!H803","v":-1950001.3565216716},{"$f":"F798+F793+F788+F783+F778+F773+F768+F763+F758","v":22501205.75},-1950001.3565216716,0,20551204.393478326,null,null,null,{"$f":"M758+M763+M768+M773+M778+M783+M798+M788+M793","v":20551204.393478326},{"$f":"N758+N763+N768+N773+N778+N783+N798","v":0},null,null,{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798+Q788+Q793","v":20551204.393478326},{"$f":"R758+R763+R768+R773+R778+R783+R798+R788+R793","v":0},null,{"$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":20551204.393478326},null,794,null,21175944.711147059,-624740.31766873226]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"+G804-Adjustments!H804","v":-58751.392946886612},896364.51,-58751.392946886612,0,837613.11705311341,null,null,null,{"$f":"M759+M764+M769+M774+M779+M784+M799","v":0},{"$f":"N759+N764+N769+N774+N779+N784+N799","v":837613.11705311318},null,null,{"$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":837613.11705311318},{"$f":"U759+U764+U769+U774+U779+U784+U799","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y804)","v":0},null,795,null,0,0]
[null,null,null,null,{"$f":"+G805-Adjustments!H805","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796,null,null,0]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"+G806-Adjustments!H806","v":-2008752.7494685589},{"$f":"F800+F795+F790+F785+F780+F775+F770+F765+F760","v":23397570.260000002},{"$f":"G800+G795+G790+G785+G780+G775+G770+G765+G760","v":-2008752.7494685589},{"$f":"H800+H795+H790+H785+H780+H775+H770+H765+H760","v":0},{"$f":"I800+I795+I790+I785+I780+I775+I770+I765+I760","v":21388817.510531444},null,null,null,{"$f":"M800+M795+M790+M785+M780+M775+M770+M765+M760","v":20551204.393478326},{"$f":"N800+N795+N790+N785+N780+N775+N770+N765+N760","v":837613.11705311341},null,null,{"$f":"Q800+Q795+Q790+Q785+Q780+Q775+Q770+Q765+Q760","v":20551204.393478326},{"$f":"R800+R795+R790+R785+R780+R775+R770+R765+R760","v":0},null,{"$f":"T800+T795+T790+T785+T780+T775+T770+T765+T760","v":837613.11705311341},{"$f":"U800+U795+U790+U785+U780+U775+U770+U765+U760","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y806)","v":20551204.393478326},null,797,null,21175944.711147062,-624740.31766873598]
[null,null,null,null,{"$f":"+G807-Adjustments!H807","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798,null,null,0]
["Customer Service & Information Expense",null,null,null,{"$f":"+G808-Adjustments!H808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799,null,null,0]
[null,null,null,null,{"$f":"+G809-Adjustments!H809","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800,null,null,0]
[907,"Supervision",null,null,{"$f":"+G810-Adjustments!H810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801,null,null,0]
[null,null,"Utah",null,{"$f":"+G811-Adjustments!H811","v":-16839.224007087003},{"$f":"EXPENSES!G303","v":513241},{"$f":"+Adjustments!AW810","v":-16839.224007087003},null,{"$f":"SUM($F$811:$H$811)","v":496401.775992913},null,null,"Utah",{"$f":"VLOOKUP($L811,$L$2:$N$7,2,FALSE)*I811","v":496401.775992913},{"$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":496401.775992913},{"$f":"IF(P811=\"PT\",M811,IF(P811=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y811)","v":496401.775992913},null,802,null,513241,-16839.224007087003]
[null,null,"Wyoming",null,{"$f":"+G812-Adjustments!H812","v":762.23705866000091},{"$f":"EXPENSES!G304","v":14193.83},{"$f":"+Adjustments!AW811","v":762.23705866000091},null,{"$f":"SUM($F$812:$H$812)","v":14956.067058660001},null,null,"Wyoming",{"$f":"VLOOKUP($L812,$L$2:$N$7,2,FALSE)*I812","v":0},{"$f":"VLOOKUP($L812,$L$2:$N$7,3,FALSE)*I812","v":14956.067058660001},null,"G",{"$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":14956.067058660001},{"$f":"IF(S812=\"PT\",N812,IF(S812=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y812)","v":0},null,803,null,0,0]
[null,null,"Total",null,{"$f":"+G813-Adjustments!H813","v":-16076.986948427002},{"$f":"SUM(F811:F812)","v":527434.82999999996},{"$f":"SUM(G811:G812)","v":-16076.986948427002},{"$f":"SUM(H811:H812)","v":0},{"$f":"SUM(I811:I812)","v":511357.84305157297},null,null,null,{"$f":"SUM(M811:M812)","v":496401.775992913},{"$f":"SUM(N811:N812)","v":14956.067058660001},null,null,{"$f":"SUM(Q811:Q812)","v":496401.775992913},{"$f":"SUM(R811:R812)","v":0},null,{"$f":"SUM(T811:T812)","v":14956.067058660001},{"$f":"SUM(U811:U812)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y813)","v":496401.775992913},null,804,null,513241,-16839.224007087003]
[null,null,null,null,{"$f":"+G814-Adjustments!H814","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805,null,null,0]
[908,"Customer Assistance Expense",null,null,{"$f":"+G815-Adjustments!K815","v":24381767.660651997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806,null,null,0]
[null,null,"Utah",null,{"$f":"+G816-Adjustments!K816","v":-23666799.644024611},{"$f":"EXPENSES!G308","v":27339593.890000001},{"$f":"+Adjustments!AW815","v":-23768818.820555519},null,{"$f":"SUM($F$816:$H$816)","v":3570775.0694444813},null,null,"Utah",{"$f":"VLOOKUP($L816,$L$2:$N$7,2,FALSE)*I816","v":3570775.0694444813},{"$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":3570775.0694444813},{"$f":"IF(P816=\"PT\",M816,IF(P816=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y816)","v":3570775.0694444813},null,807,null,3515260.8900000006,55514.179444480687]
[null,null,"Wyoming",null,{"$f":"+G817-Adjustments!H817","v":-94777.820119799988},{"$f":"EXPENSES!G309","v":211185.99},{"$f":"+Adjustments!AW816","v":-94777.820119799988},null,{"$f":"SUM($F$817:$H$817)","v":116408.1698802},null,null,"Wyoming",{"$f":"VLOOKUP($L817,$L$2:$N$7,2,FALSE)*I817","v":0},{"$f":"VLOOKUP($L817,$L$2:$N$7,3,FALSE)*I817","v":116408.1698802},null,"G",{"$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":116408.1698802},{"$f":"IF(S817=\"PT\",N817,IF(S817=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y817)","v":0},null,808,null,0,0]
[null,null,"Total",null,{"$f":"+G818-Adjustments!H818","v":-23863596.640675317},{"$f":"SUM(F816:F817)","v":27550779.879999999},{"$f":"SUM(G816:G817)","v":-23863596.640675317},{"$f":"SUM(H816:H817)","v":0},{"$f":"SUM(I816:I817)","v":3687183.2393246815},null,null,null,{"$f":"SUM(M816:M817)","v":3570775.0694444813},{"$f":"SUM(N816:N817)","v":116408.1698802},null,null,{"$f":"SUM(Q816:Q817)","v":3570775.0694444813},{"$f":"SUM(R816:R817)","v":0},null,{"$f":"SUM(T816:T817)","v":116408.1698802},{"$f":"SUM(U816:U817)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y818)","v":3570775.0694444813},null,809,null,3515260.8900000006,55514.179444480687]
[null,null,null,null,{"$f":"+G819-Adjustments!H819","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810,null,null,0]
[909,"Info & Instructional Advertising Expense",null,null,{"$f":"+G820-Adjustments!H820","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,811,null,null,0]
[null,null,"Utah",null,{"$f":"+G821-Adjustments!H821","v":16310.893803754323},{"$f":"EXPENSES!G313","v":841310.27999999991},{"$f":"+Adjustments!AW820","v":16310.893803754323},null,{"$f":"SUM($F$821:$H$821)","v":857621.17380375427},null,null,"Utah",{"$f":"VLOOKUP($L821,$L$2:$N$7,2,FALSE)*I821","v":857621.17380375427},{"$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":857621.17380375427},{"$f":"IF(P821=\"PT\",M821,IF(P821=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y821)","v":857621.17380375427},null,812,null,839900.5738939268,17720.599909827462]
[null,null,"Wyoming",null,{"$f":"+G822-Adjustments!H822","v":435.0981314676676},{"$f":"EXPENSES!G314","v":22902.969999999998},{"$f":"+Adjustments!AW821","v":435.0981314676676},null,{"$f":"SUM($F$822:$H$822)","v":23338.068131467666},null,null,"Wyoming",{"$f":"VLOOKUP($L822,$L$2:$N$7,2,FALSE)*I822","v":0},{"$f":"VLOOKUP($L822,$L$2:$N$7,3,FALSE)*I822","v":23338.068131467666},null,"G",{"$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":23338.068131467666},{"$f":"IF(S822=\"PT\",N822,IF(S822=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y822)","v":0},null,813,null,0,0]
[null,null,"Total",null,{"$f":"+G823-Adjustments!H823","v":16745.991935221991},{"$f":"SUM(F821:F822)","v":864213.24999999988},{"$f":"SUM(G821:G822)","v":16745.991935221991},{"$f":"SUM(H821:H822)","v":0},{"$f":"SUM(I821:I822)","v":880959.24193522194},null,null,null,{"$f":"SUM(M821:M822)","v":857621.17380375427},{"$f":"SUM(N821:N822)","v":23338.068131467666},null,null,{"$f":"SUM(Q821:Q822)","v":857621.17380375427},{"$f":"SUM(R821:R822)","v":0},null,{"$f":"SUM(T821:T822)","v":23338.068131467666},{"$f":"SUM(U821:U822)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y823)","v":857621.17380375427},null,814,null,839900.5738939268,17720.599909827462]
[null,null,null,null,{"$f":"+G824-Adjustments!H824","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815,null,null,0]
[910,"Misc Customer Service & Info Expense",null,null,{"$f":"+G825-Adjustments!H825","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816,null,null,0]
[null,null,"Utah",null,{"$f":"+G826-Adjustments!H826","v":0},{"$f":"EXPENSES!G318","v":0},{"$f":"+Adjustments!AW825","v":0},null,{"$f":"SUM($F$826:$H$826)","v":0},null,null,"Utah",{"$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$1263,Y826)","v":0},null,817,null,0,0]
[null,null,"Wyoming",null,{"$f":"+G827-Adjustments!H827","v":0},{"$f":"EXPENSES!G319","v":0},{"$f":"+Adjustments!AW826","v":0},null,{"$f":"SUM($F$827:$H$827)","v":0},null,null,"Wyoming",{"$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$1263,Y827)","v":0},null,818,null,0,0]
[null,null,"Total",null,{"$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},null,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$1263,Y828)","v":0},null,819,null,0,0]
[null,null,null,null,{"$f":"+G829-Adjustments!H829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820,null,null,0]
["System Total Cust Service & Info Exp",null,null,null,{"$f":"+G830-Adjustments!H830","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821,null,null,0]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"+G831-Adjustments!H831","v":-23769347.150758855},{"$f":"F811+F816+F821+F826","v":28694145.170000002},{"$f":"G811+G816+G821+G826","v":-23769347.150758855},{"$f":"H811+H816+H821+H826","v":0},4924798.0192411486,null,null,null,{"$f":"M811+M816+M821+M826","v":4924798.0192411486},{"$f":"N811+N816+N821+N826","v":0},null,null,{"$f":"Q811+Q816+Q821+Q826","v":4924798.0192411486},{"$f":"R811+R816+R821+R826","v":0},null,{"$f":"T811+T816+T821+T826","v":0},{"$f":"U811+U816+U821+U826","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y831)","v":4924798.0192411486},null,822,null,4868402.4638939276,56395.555347220972]
[null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"+G832-Adjustments!H832","v":-93580.484929672326},{"$f":"F812+F817+F822+F827","v":248282.78999999998},-93580.484929672326,0,154702.30507032768,null,null,null,{"$f":"M812+M817+M822+M827","v":0},{"$f":"N812+N817+N822+N827","v":154702.30507032768},null,null,{"$f":"Q812+Q817+Q822+Q827","v":0},{"$f":"R812+R817+R822+R827","v":0},null,{"$f":"T812+T817+T822+T827","v":154702.30507032768},{"$f":"U812+U817+U822+U827","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y832)","v":0},null,823,null,0,0]
[null,null,null,null,{"$f":"+G833-Adjustments!H833","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824,null,null,0]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"+G834-Adjustments!H834","v":-23862927.635688521},{"$f":"F813+F818+F823+F828","v":28942427.959999997},{"$f":"G813+G818+G823+G828","v":-23862927.635688521},{"$f":"H813+H818+H823+H828","v":0},{"$f":"I813+I818+I823+I828","v":5079500.3243114762},null,null,null,{"$f":"M813+M818+M823+M828","v":4924798.0192411486},{"$f":"N813+N818+N823+N828","v":154702.30507032768},null,null,{"$f":"Q813+Q818+Q823+Q828","v":4924798.0192411486},{"$f":"R813+R818+R823+R828","v":0},null,{"$f":"T813+T818+T823+T828","v":154702.30507032768},{"$f":"U813+U818+U823+U828","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y834)","v":4924798.0192411486},null,825,null,4868402.4638939276,56395.555347220972]
[null,null,null,null,{"$f":"+G835-Adjustments!H835","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,826,null,null,0]
["Administrative & General Expense",null,null,null,{"$f":"+G836-Adjustments!H836","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827,null,null,0]
[null,null,null,null,{"$f":"+G837-Adjustments!H837","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828,null,null,0]
[920,"Administrative & General Salaries",null,null,{"$f":"+G838-Adjustments!H838","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829,null,null,0]
[null,null,"Utah",null,{"$f":"+G839-Adjustments!H839","v":-2253880.2843698449},{"$f":"EXPENSES!G331","v":5069698.6500000013},{"$f":"Adjustments!AW838","v":-2253880.2843698449},null,{"$f":"SUM(F839:H839)","v":2815818.3656301564},null,null,"Utah",{"$f":"VLOOKUP($L839,$L$2:$N$7,2,FALSE)*I839","v":2815818.3656301564},{"$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":2815818.3656301564},{"$f":"IF(P839=\"PT\",M839,IF(P839=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y839)","v":2815818.3656301564},null,830,null,6929132.7614702936,-4113314.3958401373]
[null,null,"Wyoming",null,{"$f":"+G840-Adjustments!H840","v":-85581.4739472808},{"$f":"EXPENSES!G332","v":344862.22000000009},{"$f":"Adjustments!AW839","v":-85581.4739472808},null,{"$f":"SUM(F840:H840)","v":259280.7460527193},null,null,"Wyoming",{"$f":"VLOOKUP($L840,$L$2:$N$7,2,FALSE)*I840","v":0},{"$f":"VLOOKUP($L840,$L$2:$N$7,3,FALSE)*I840","v":259280.7460527193},null,"G",{"$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":259280.7460527193},{"$f":"IF(S840=\"PT\",N840,IF(S840=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y840)","v":0},null,831,null,0,0]
[null,null,"Total",null,{"$f":"+G841-Adjustments!H841","v":-2339461.758317126},{"$f":"SUM(F839:F840)","v":5414560.870000001},{"$f":"Adjustments!AW840","v":-2339461.758317126},null,{"$f":"SUM(I839:I840)","v":3075099.1116828755},null,null,null,{"$f":"SUM(M839:M840)","v":2815818.3656301564},{"$f":"SUM(N839:N840)","v":259280.7460527193},null,null,{"$f":"SUM(Q839:Q840)","v":2815818.3656301564},{"$f":"SUM(R839:R840)","v":0},null,{"$f":"SUM(T839:T840)","v":259280.7460527193},{"$f":"SUM(U839:U840)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y841)","v":2815818.3656301564},null,832,null,6929132.7614702936,-4113314.3958401373]
[null,null,null,null,{"$f":"+G842-Adjustments!H842","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,833,null,null,0]
[921,"Office Supplies & Expenses",null,null,{"$f":"+G843-Adjustments!H843","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834,null,null,0]
[null,null,"Utah",null,{"$f":"+G844-Adjustments!H844","v":-541119.00730624422},{"$f":"EXPENSES!G335","v":36970587.109999999},{"$f":"Adjustments!AW842","v":-541119.00730624422},null,{"$f":"SUM(F844:H844)","v":36429468.102693751},null,null,"Utah",{"$f":"VLOOKUP($L844,$L$2:$N$7,2,FALSE)*I844","v":36429468.102693751},{"$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":36429468.102693751},{"$f":"IF(P844=\"PT\",M844,IF(P844=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y844)","v":36429468.102693751},null,835,null,37415937.408159748,-986469.30546599627]
[null,null,"Wyoming",null,{"$f":"+G845-Adjustments!H845","v":59807.518309886145},{"$f":"EXPENSES!G336","v":1489131.8800000004},{"$f":"Adjustments!AW843","v":59807.518309886145},null,{"$f":"SUM(F845:H845)","v":1548939.3983098865},null,null,"Wyoming",{"$f":"VLOOKUP($L845,$L$2:$N$7,2,FALSE)*I845","v":0},{"$f":"VLOOKUP($L845,$L$2:$N$7,3,FALSE)*I845","v":1548939.3983098865},null,"G",{"$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":1548939.3983098865},{"$f":"IF(S845=\"PT\",N845,IF(S845=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y845)","v":0},null,836,null,0,0]
[null,null,"Total",null,{"$f":"+G846-Adjustments!H846","v":-481311.48899635824},{"$f":"SUM(F844:F845)","v":38459718.990000002},{"$f":"Adjustments!AW844","v":-481311.48899635824},null,{"$f":"SUM(I844:I845)","v":37978407.501003638},null,null,null,{"$f":"SUM(M844:M845)","v":36429468.102693751},{"$f":"SUM(N844:N845)","v":1548939.3983098865},null,null,{"$f":"SUM(Q844:Q845)","v":36429468.102693751},{"$f":"SUM(R844:R845)","v":0},null,{"$f":"SUM(T844:T845)","v":1548939.3983098865},{"$f":"SUM(U844:U845)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y846)","v":36429468.102693751},null,{"$f":"Y845+1","v":837},null,37415937.408159748,-986469.30546599627]
[null,null,null,null,{"$f":"+G847-Adjustments!H847","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,838,null,null,0]
[922,"Administrative Expenses Transferred",null,null,{"$f":"+G848-Adjustments!H848","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839,null,null,0]
[null,null,"Utah",null,{"$f":"+G849-Adjustments!H849","v":0},{"$f":"EXPENSES!G339","v":-3310302.64},{"$f":"Adjustments!AW846","v":0},null,{"$f":"SUM(F849:H849)","v":-3310302.64},null,null,"Utah",{"$f":"VLOOKUP($L849,$L$2:$N$7,2,FALSE)*I849","v":-3310302.64},{"$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":-3310302.64},{"$f":"IF(P849=\"PT\",M849,IF(P849=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y849)","v":-3310302.64},null,840,null,-3310302.64,{"$f":"W849-AA849","v":0}]
[null,null,"Wyoming",null,{"$f":"+G850-Adjustments!H850","v":0},{"$f":"EXPENSES!G340","v":-112705.81},{"$f":"Adjustments!AW847","v":0},null,{"$f":"SUM(F850:H850)","v":-112705.81},null,null,"Wyoming",{"$f":"VLOOKUP($L850,$L$2:$N$7,2,FALSE)*I850","v":0},{"$f":"VLOOKUP($L850,$L$2:$N$7,3,FALSE)*I850","v":-112705.81},null,"G",{"$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":-112705.81},{"$f":"IF(S850=\"PT\",N850,IF(S850=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y850)","v":0},null,841,null,0,0]
[null,null,"Total",null,{"$f":"+G851-Adjustments!H851","v":0},{"$f":"SUM(F849:F850)","v":-3423008.45},{"$f":"Adjustments!AW848","v":0},null,{"$f":"SUM(I849:I850)","v":-3423008.45},null,null,null,{"$f":"SUM(M849:M850)","v":-3310302.64},{"$f":"SUM(N849:N850)","v":-112705.81},null,null,{"$f":"SUM(Q849:Q850)","v":-3310302.64},{"$f":"SUM(R849:R850)","v":0},null,{"$f":"SUM(T849:T850)","v":-112705.81},{"$f":"SUM(U849:U850)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y851)","v":-3310302.64},null,842,null,-3310302.64,0]
[null,null,null,null,{"$f":"+G852-Adjustments!H852","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843,null,null,0]
[923,"Outside Services Employed",null,null,{"$f":"+G853-Adjustments!H853","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844,null,null,0]
[null,null,"Utah",null,{"$f":"+G854-Adjustments!H854","v":69557.658366000047},{"$f":"EXPENSES!G343","v":1638926},{"$f":"Adjustments!AW850","v":69557.658366000047},null,{"$f":"SUM(F854:H854)","v":1708483.658366},null,null,"Utah",{"$f":"VLOOKUP($L854,$L$2:$N$7,2,FALSE)*I854","v":1708483.658366},{"$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":1708483.658366},{"$f":"IF(P854=\"PT\",M854,IF(P854=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y854)","v":1708483.658366},null,845,null,1638926,69557.658366000047]
[null,null,"Wyoming",null,{"$f":"+G855-Adjustments!H855","v":3509.8931937299785},{"$f":"EXPENSES!G344","v":82700.530000000013},{"$f":"Adjustments!AW851","v":3509.8931937299785},null,{"$f":"SUM(F855:H855)","v":86210.423193729992},null,null,"Wyoming",{"$f":"VLOOKUP($L855,$L$2:$N$7,2,FALSE)*I855","v":0},{"$f":"VLOOKUP($L855,$L$2:$N$7,3,FALSE)*I855","v":86210.423193729992},null,"G",{"$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":86210.423193729992},{"$f":"IF(S855=\"PT\",N855,IF(S855=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y855)","v":0},null,846,null,0,0]
[null,null,"Total",null,{"$f":"+G856-Adjustments!H856","v":73067.551559730025},{"$f":"SUM(F854:F855)","v":1721626.53},{"$f":"Adjustments!AW852","v":73067.551559730025},null,{"$f":"SUM(I854:I855)","v":1794694.08155973},null,null,null,{"$f":"SUM(M854:M855)","v":1708483.658366},{"$f":"SUM(N854:N855)","v":86210.423193729992},null,null,{"$f":"SUM(Q854:Q855)","v":1708483.658366},{"$f":"SUM(R854:R855)","v":0},null,{"$f":"SUM(T854:T855)","v":86210.423193729992},{"$f":"SUM(U854:U855)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y856)","v":1708483.658366},null,847,null,1638926,69557.658366000047]
[null,null,null,null,{"$f":"+G857-Adjustments!H857","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,848,null,null,0]
[924,"Property Insurance",null,null,{"$f":"+G858-Adjustments!H858","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849,null,null,0]
[null,null,"Utah",null,{"$f":"+G859-Adjustments!H859","v":22052.501204800094},{"$f":"EXPENSES!G347","v":607172.3899999999},{"$f":"Adjustments!AW854","v":22052.501204800094},null,{"$f":"SUM(F859:H859)","v":629224.89120479999},null,null,"Utah",{"$f":"VLOOKUP($L859,$L$2:$N$7,2,FALSE)*I859","v":629224.89120479999},{"$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":629224.89120479999},{"$f":"IF(P859=\"PT\",M859,IF(P859=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y859)","v":629224.89120479999},null,850,null,607172.3899999999,22052.501204800094]
[null,null,"Wyoming",null,{"$f":"+G860-Adjustments!H860","v":760.03123039999991},{"$f":"EXPENSES!G348","v":20925.97},{"$f":"Adjustments!AW855","v":760.03123039999991},null,{"$f":"SUM(F860:H860)","v":21686.001230400001},null,null,"Wyoming",{"$f":"VLOOKUP($L860,$L$2:$N$7,2,FALSE)*I860","v":0},{"$f":"VLOOKUP($L860,$L$2:$N$7,3,FALSE)*I860","v":21686.001230400001},null,"G",{"$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":21686.001230400001},{"$f":"IF(S860=\"PT\",N860,IF(S860=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y860)","v":0},null,851,null,0,0]
[null,null,"Total",null,{"$f":"+G861-Adjustments!H861","v":22812.532435200093},{"$f":"SUM(F859:F860)","v":628098.35999999987},{"$f":"Adjustments!AW856","v":22812.532435200093},null,{"$f":"SUM(I859:I860)","v":650910.89243520005},null,null,null,{"$f":"SUM(M859:M860)","v":629224.89120479999},{"$f":"SUM(N859:N860)","v":21686.001230400001},null,null,{"$f":"SUM(Q859:Q860)","v":629224.89120479999},{"$f":"SUM(R859:R860)","v":0},null,{"$f":"SUM(T859:T860)","v":21686.001230400001},{"$f":"SUM(U859:U860)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y861)","v":629224.89120479999},null,852,null,607172.3899999999,22052.501204800094]
[null,null,null,null,{"$f":"+G862-Adjustments!H862","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853,null,null,0]
[925,"Injuries & Damages",null,null,{"$f":"+G863-Adjustments!H863","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854,null,null,0]
[null,null,"Utah",null,{"$f":"+G864-Adjustments!H864","v":-3377.5112437803764},{"$f":"EXPENSES!G351","v":59091.540000000008},{"$f":"Adjustments!AW858","v":-3377.5112437803764},null,{"$f":"SUM(F864:H864)","v":55714.028756219632},null,null,"Utah",{"$f":"VLOOKUP($L864,$L$2:$N$7,2,FALSE)*I864","v":55714.028756219632},{"$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":55714.028756219632},{"$f":"IF(P864=\"PT\",M864,IF(P864=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y864)","v":55714.028756219632},null,855,null,59091.540000000008,-3377.5112437803764]
[null,null,"Wyoming",null,{"$f":"+G865-Adjustments!H865","v":-516.35061928139294},{"$f":"EXPENSES!G352","v":8781.5400000000009},{"$f":"Adjustments!AW859","v":-516.35061928139294},null,{"$f":"SUM(F865:H865)","v":8265.1893807186079},null,null,"Wyoming",{"$f":"VLOOKUP($L865,$L$2:$N$7,2,FALSE)*I865","v":0},{"$f":"VLOOKUP($L865,$L$2:$N$7,3,FALSE)*I865","v":8265.1893807186079},null,"G",{"$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":8265.1893807186079},{"$f":"IF(S865=\"PT\",N865,IF(S865=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y865)","v":0},null,856,null,0,0]
[null,null,"Total",null,{"$f":"+G866-Adjustments!H866","v":-3893.8618630617693},{"$f":"SUM(F864:F865)","v":67873.080000000016},{"$f":"Adjustments!AW860","v":-3893.8618630617693},null,{"$f":"SUM(I864:I865)","v":63979.218136938238},null,null,null,{"$f":"SUM(M864:M865)","v":55714.028756219632},{"$f":"SUM(N864:N865)","v":8265.1893807186079},null,null,{"$f":"SUM(Q864:Q865)","v":55714.028756219632},{"$f":"SUM(R864:R865)","v":0},null,{"$f":"SUM(T864:T865)","v":8265.1893807186079},{"$f":"SUM(U864:U865)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y866)","v":55714.028756219632},null,857,null,59091.540000000008,-3377.5112437803764]
[null,null,null,null,{"$f":"+G867-Adjustments!H867","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,858,null,null,0]
[926,"Employee Pensions & Benefits",null,null,{"$f":"+G868-Adjustments!H868","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859,null,null,0]
[null,null,"Utah",null,{"$f":"+G869-Adjustments!H869","v":-57328.368487274041},{"$f":"EXPENSES!G355","v":1001347.1000000001},{"$f":"Adjustments!AW862","v":-57328.368487274041},null,{"$f":"SUM(F869:H869)","v":944018.73151272605},null,null,"Utah",{"$f":"VLOOKUP($L869,$L$2:$N$7,2,FALSE)*I869","v":944018.73151272605},{"$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":944018.73151272605},{"$f":"IF(P869=\"PT\",M869,IF(P869=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y869)","v":944018.73151272605},null,860,null,1001347.1000000001,-57328.368487274041]
[null,null,"Wyoming",null,{"$f":"+G870-Adjustments!H870","v":-8120.2911312858341},{"$f":"EXPENSES!G356","v":139474.6},{"$f":"Adjustments!AW863","v":-8120.2911312858341},null,{"$f":"SUM(F870:H870)","v":131354.30886871417},null,null,"Wyoming",{"$f":"VLOOKUP($L870,$L$2:$N$7,2,FALSE)*I870","v":0},{"$f":"VLOOKUP($L870,$L$2:$N$7,3,FALSE)*I870","v":131354.30886871417},null,"G",{"$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":131354.30886871417},{"$f":"IF(S870=\"PT\",N870,IF(S870=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y870)","v":0},null,861,null,0,0]
[null,null,"Total",null,{"$f":"+G871-Adjustments!H871","v":-65448.659618559876},{"$f":"SUM(F869:F870)","v":1140821.7000000002},{"$f":"Adjustments!AW864","v":-65448.659618559876},null,{"$f":"SUM(I869:I870)","v":1075373.0403814402},null,null,null,{"$f":"SUM(M869:M870)","v":944018.73151272605},{"$f":"SUM(N869:N870)","v":131354.30886871417},null,null,{"$f":"SUM(Q869:Q870)","v":944018.73151272605},{"$f":"SUM(R869:R870)","v":0},null,{"$f":"SUM(T869:T870)","v":131354.30886871417},{"$f":"SUM(U869:U870)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y871)","v":944018.73151272605},null,862,null,1001347.1000000001,-57328.368487274041]
[null,null,null,null,{"$f":"+G872-Adjustments!H872","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863,null,null,0]
["928","Regulatory Expense",null,null,{"$f":"+G873-Adjustments!H873","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864,null,null,0]
[null,null,"Utah",null,{"$f":"+G874-Adjustments!H874","v":0},{"$f":"EXPENSES!G359","v":0},{"$f":"Adjustments!AW866","v":0},null,{"$f":"SUM(F874:H874)","v":0},null,null,"Utah",{"$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$1263,Y874)","v":0},null,865,null,0,0]
[null,null,"Wyoming",null,{"$f":"+G875-Adjustments!H875","v":0},{"$f":"EXPENSES!G360","v":0},{"$f":"Adjustments!AW867","v":0},null,{"$f":"SUM(F875:H875)","v":0},null,null,"Wyoming",{"$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$1263,Y875)","v":0},null,866,null,0,0]
[null,null,"Total",null,{"$f":"+G876-Adjustments!H876","v":0},{"$f":"SUM(F874:F875)","v":0},{"$f":"Adjustments!AW868","v":0},null,{"$f":"SUM(I874:I875)","v":0},null,null,null,{"$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$1263,Y876)","v":0},null,867,null,0,0]
[null,null,null,null,{"$f":"+G877-Adjustments!H877","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,868,null,null,0]
[9301,"General Advertising Expenses",null,null,{"$f":"+G878-Adjustments!H878","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869,null,null,0]
[null,null,"Utah",null,{"$f":"+G879-Adjustments!H879","v":0},{"$f":"EXPENSES!G363","v":0},{"$f":"Adjustments!AW870","v":0},null,{"$f":"SUM(F879:H879)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L879,$L$2:$N$7,2,FALSE)*I879","v":0},{"$f":"VLOOKUP($L879,$L$2:$N$7,3,FALSE)*I879","v":0},null,"G",{"$f":"IF(P879=\"G\",M879,IF(P879=\"PT\",0,ERR))","v":0},{"$f":"IF(P879=\"PT\",M879,IF(P879=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S879=\"G\",N879,IF(S879=\"PT\",0,ERR))","v":0},{"$f":"IF(S879=\"PT\",N879,IF(S879=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y879)","v":0},null,870,null,0,0]
[null,null,"Wyoming",null,{"$f":"+G880-Adjustments!H880","v":0},{"$f":"EXPENSES!G364","v":0},{"$f":"Adjustments!AW871","v":0},null,{"$f":"SUM(F880:H880)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L880,$L$2:$N$7,2,FALSE)*I880","v":0},{"$f":"VLOOKUP($L880,$L$2:$N$7,3,FALSE)*I880","v":0},null,"G",{"$f":"IF(P880=\"G\",M880,IF(P880=\"PT\",0,ERR))","v":0},{"$f":"IF(P880=\"PT\",M880,IF(P880=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S880=\"G\",N880,IF(S880=\"PT\",0,ERR))","v":0},{"$f":"IF(S880=\"PT\",N880,IF(S880=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y880)","v":0},null,871,null,0,0]
[null,null,"Total",null,{"$f":"+G881-Adjustments!H881","v":0},{"$f":"SUM(F879:F880)","v":0},{"$f":"Adjustments!AW872","v":0},null,{"$f":"SUM(I879:I880)","v":0},null,null,null,{"$f":"SUM(M879:M880)","v":0},{"$f":"SUM(N879:N880)","v":0},null,null,{"$f":"SUM(Q879:Q880)","v":0},{"$f":"SUM(R879:R880)","v":0},null,{"$f":"SUM(T879:T880)","v":0},{"$f":"SUM(U879:U880)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y881)","v":0},null,872,null,0,0]
[null,null,null,null,{"$f":"+G882-Adjustments!H882","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873,null,null,0]
[9302,"Miscellaneous General Expenses",null,null,{"$f":"+G883-Adjustments!H883","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874,null,null,0]
[null,null,"Utah",null,{"$f":"+G884-Adjustments!H884","v":23363.511167615885},{"$f":"EXPENSES!G367","v":2034608.9999999998},{"$f":"Adjustments!AW874","v":23363.511167615885},null,{"$f":"SUM(F884:H884)","v":2057972.5111676157},null,null,"Utah",{"$f":"VLOOKUP($L884,$L$2:$N$7,2,FALSE)*I884","v":2057972.5111676157},{"$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":2057972.5111676157},{"$f":"IF(P884=\"PT\",M884,IF(P884=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y884)","v":2057972.5111676157},null,875,null,2034608.9999999998,23363.511167615885]
[null,null,"Wyoming",null,{"$f":"+G885-Adjustments!H885","v":895.54226129999006},{"$f":"EXPENSES!G368","v":44574.3},{"$f":"Adjustments!AW875","v":895.54226129999006},null,{"$f":"SUM(F885:H885)","v":45469.842261299993},null,null,"Wyoming",{"$f":"VLOOKUP($L885,$L$2:$N$7,2,FALSE)*I885","v":0},{"$f":"VLOOKUP($L885,$L$2:$N$7,3,FALSE)*I885","v":45469.842261299993},null,"G",{"$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":45469.842261299993},{"$f":"IF(S885=\"PT\",N885,IF(S885=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y885)","v":0},null,876,null,0,0]
[null,null,"Total",null,{"$f":"+G886-Adjustments!H886","v":24259.053428915875},{"$f":"SUM(F884:F885)","v":2079183.2999999998},{"$f":"Adjustments!AW876","v":24259.053428915875},null,{"$f":"SUM(I884:I885)","v":2103442.3534289156},null,null,null,{"$f":"SUM(M884:M885)","v":2057972.5111676157},{"$f":"SUM(N884:N885)","v":45469.842261299993},null,null,{"$f":"SUM(Q884:Q885)","v":2057972.5111676157},{"$f":"SUM(R884:R885)","v":0},null,{"$f":"SUM(T884:T885)","v":45469.842261299993},{"$f":"SUM(U884:U885)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y886)","v":2057972.5111676157},null,877,null,2034608.9999999998,23363.511167615885]
[null,null,null,null,{"$f":"+G887-Adjustments!H887","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878,null,null,0]
[931,"Rents",null,null,{"$f":"+G888-Adjustments!H888","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879,null,null,0]
[null,null,"Utah",null,{"$f":"+G889-Adjustments!H889","v":21158.622275839909},{"$f":"EXPENSES!G371","v":957577.04000000027},{"$f":"Adjustments!AW878","v":21158.622275839909},null,{"$f":"SUM(F889:H889)","v":978735.66227584018},null,null,"Utah",{"$f":"VLOOKUP($L889,$L$2:$N$7,2,FALSE)*I889","v":978735.66227584018},{"$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":978735.66227584018},{"$f":"IF(P889=\"PT\",M889,IF(P889=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y889)","v":978735.66227584018},null,880,null,957577.04000000027,21158.622275839909]
[null,null,"Wyoming",null,{"$f":"+G890-Adjustments!H890","v":716.42656256000191},{"$f":"EXPENSES!G372","v":32423.360000000001},{"$f":"Adjustments!AW879","v":716.42656256000191},null,{"$f":"SUM(F890:H890)","v":33139.786562560002},null,null,"Wyoming",{"$f":"VLOOKUP($L890,$L$2:$N$7,2,FALSE)*I890","v":0},{"$f":"VLOOKUP($L890,$L$2:$N$7,3,FALSE)*I890","v":33139.786562560002},null,"G",{"$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":33139.786562560002},{"$f":"IF(S890=\"PT\",N890,IF(S890=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y890)","v":0},null,881,null,0,0]
[null,null,"Total",null,{"$f":"+G891-Adjustments!H891","v":21875.048838399911},{"$f":"SUM(F889:F890)","v":990000.40000000026},{"$f":"Adjustments!AW880","v":21875.048838399911},null,{"$f":"SUM(I889:I890)","v":1011875.4488384002},null,null,null,{"$f":"SUM(M889:M890)","v":978735.66227584018},{"$f":"SUM(N889:N890)","v":33139.786562560002},null,null,{"$f":"SUM(Q889:Q890)","v":978735.66227584018},{"$f":"SUM(R889:R890)","v":0},null,{"$f":"SUM(T889:T890)","v":33139.786562560002},{"$f":"SUM(U889:U890)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y891)","v":978735.66227584018},null,882,null,957577.04000000027,21158.622275839909]
[null,null,null,null,{"$f":"+G892-Adjustments!H892","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,883,null,null,0]
["935","Maintenance of General Plant",null,null,{"$f":"+G893-Adjustments!H893","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,884,null,null,0]
[null,null,"Utah",null,{"$f":"+G894-Adjustments!H894","v":0},{"$f":"EXPENSES!G375","v":0},{"$f":"Adjustments!AW882","v":0},null,{"$f":"SUM(F894:H894)","v":0},null,null,"Utah",{"$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$1263,Y894)","v":0},null,885,null,0,0]
[null,null,"Wyoming",null,{"$f":"+G895-Adjustments!H895","v":0},{"$f":"EXPENSES!G376","v":0},{"$f":"Adjustments!AW883","v":0},null,{"$f":"SUM(F895:H895)","v":0},null,null,"Wyoming",{"$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$1263,Y895)","v":0},null,886,null,0,0]
[null,null,"Total",null,{"$f":"+G896-Adjustments!H896","v":0},{"$f":"SUM(F894:F895)","v":0},{"$f":"Adjustments!AW884","v":0},null,{"$f":"SUM(I894:I895)","v":0},null,null,null,{"$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$1263,Y896)","v":0},null,887,null,0,0]
[null,null,null,null,{"$f":"+G897-Adjustments!H897","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,888,null,null,0]
["Total Administrative & General Expense",null,null,null,{"$f":"+G898-Adjustments!H898","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889,null,null,0]
[null,"Utah Administrative & General Expense",null,null,{"$f":"+G899-Adjustments!H899","v":-2719572.8783928878},{"$f":"F894+F889+F884+F879+F874+F869+F864+F859+F854+F849+F844+F839","v":45028706.189999998},{"$f":"G894+G889+G884+G879+G874+G869+G864+G859+G854+G849+G844+G839","v":-2719572.8783928878},{"$f":"H894+H889+H884+H879+H874+H869+H864+H859+H854+H849+H844+H839","v":0},42309133.311607108,null,null,null,{"$f":"M894+M889+M884+M879+M874+M869+M864+M859+M854+M849+M844+M839","v":42309133.311607108},{"$f":"N894+N889+N884+N879+N874+N869+N864+N859+N854+N849+N844+N839","v":0},null,null,{"$f":"Q894+Q889+Q884+Q879+Q874+Q869+Q864+Q859+Q854+Q849+Q844+Q839","v":42309133.311607108},{"$f":"R894+R889+R884+R879+R874+R869+R864+R859+R854+R849+R844+R839","v":0},null,{"$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":42309133.311607108},null,890,null,47333490.599630043,-5024357.2880229354]
[null,"WyomingAdministrative & General Expense",null,null,{"$f":"+G900-Adjustments!H900","v":-28528.704139971909},{"$f":"F895+F890+F885+F880+F875+F870+F865+F860+F855+F850+F845+F840","v":2050168.5900000003},-28528.704139971909,0,2021639.8858600287,null,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":2021639.8858600287},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,{"$f":"T895+T890+T885+T880+T875+T870+T865+T860+T855+T850+T845+T840","v":2021639.8858600287},{"$f":"U895+U890+U885+U880+U875+U870+U865+U860+U855+U850+U845+U840","v":0},null,{"$f":"W895+W890+W885+W880+W875+W870+W865+W860+W855+W850+W845+W840","v":0},null,891,null,0,0]
[null,null,null,null,{"$f":"+G901-Adjustments!H901","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892,null,null,0]
[null,"Total Administrative & General Expense",null,null,{"$f":"+G902-Adjustments!H902","v":-2748101.5825328599},{"$f":"IF(F896+F891+F886+F881+F876+F871+F866+F861+F856+F851+F846+F841=F899+F900,F899+F900,\"ERROR\")","v":47078874.780000001},{"$f":"G896+G891+G886+G881+G876+G871+G866+G861+G856+G851+G846+G841","v":-2748101.5825328599},{"$f":"H896+H891+H886+H881+H876+H871+H866+H861+H856+H851+H846+H841","v":0},{"$f":"I896+I891+I886+I881+I876+I871+I866+I861+I856+I851+I846+I841","v":44330773.197467141},null,null,{"$f":"L896+L891+L886+L881+L876+L871+L866+L861+L856+L851+L846+L841","v":0},{"$f":"M896+M891+M886+M881+M876+M871+M866+M861+M856+M851+M846+M841","v":42309133.311607108},{"$f":"N896+N891+N886+N881+N876+N871+N866+N861+N856+N851+N846+N841","v":2021639.8858600287},null,null,{"$f":"Q896+Q891+Q886+Q881+Q876+Q871+Q866+Q861+Q856+Q851+Q846+Q841","v":42309133.311607108},{"$f":"R896+R891+R886+R881+R876+R871+R866+R861+R856+R851+R846+R841","v":0},null,{"$f":"T896+T891+T886+T881+T876+T871+T866+T861+T856+T851+T846+T841","v":2021639.8858600287},{"$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$1263,Y902)","v":42309133.311607108},null,893,null,47333490.599630043,-5024357.2880229354]
[null,null,null,null,{"$f":"+G903-Adjustments!H903","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894,null,null,0]
[null,null,null,null,{"$f":"+G904-Adjustments!H904","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,895,null,null,0]
[null,"Total Utility O&M Expenses",null,null,{"$f":"+G905-Adjustments!H905","v":-29421209.107041597},{"$f":"F650+F753+F806+F834+F902","v":156916613.56},{"$f":"G650+G753+G806+G834+G902","v":-29421209.107041597},{"$f":"H650+H753+H806+H834+H902","v":0},{"$f":"I650+I753+I806+I834+I902","v":127495404.45295841},null,null,null,{"$f":"M650+M753+M806+M834+M902","v":121728120.68465911},{"$f":"N650+N753+N806+N834+N902","v":5767283.7682992872},null,null,{"$f":"Q650+Q753+Q806+Q834+Q902","v":121728120.68465911},{"$f":"R650+R753+R806+R834+R902","v":0},null,{"$f":"T650+T753+T806+T834+T902","v":5767283.7682992872},{"$f":"U650+U753+U806+U834+U902","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y905)","v":121728120.68465911},null,896,null,128093430.16533397,-6365309.4806748629]
[null,null,null,null,{"$f":"+G906-Adjustments!H906","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897,null,null,0]
[null,null,null,null,{"$f":"+G907-Adjustments!H907","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898,null,null,0]
["OTHER UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G908-Adjustments!H908","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899,null,null,0]
[null,null,null,null,{"$f":"+G909-Adjustments!H909","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,null,null,0]
["Depreciation, Amortization, & Other Taxes",null,null,null,{"$f":"+G910-Adjustments!H910","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y909+1","v":901},null,null,0]
[null,null,null,null,{"$f":"+G911-Adjustments!H911","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,902,null,null,0]
[403,"Depreciation Expense",null,null,{"$f":"+G912-Adjustments!H912","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,903,null,null,0]
[null,null,"Production",null,{"$f":"+G913-Adjustments!H913","v":21476.690000000061},{"$f":"EXPENSES!G388","v":823989.33000000007},{"$f":"+Adjustments!AW900","v":21476.690000000061},null,{"$f":"SUM($F$913:$H$913)","v":845466.02000000014},null,null,"Sales",{"$f":"VLOOKUP($L913,$L$2:$N$7,2,FALSE)*I913","v":814964.46398641507},{"$f":"VLOOKUP($L913,$L$2:$N$7,3,FALSE)*I913","v":30501.556013585086},null,"G",{"$f":"IF(P913=\"G\",M913,IF(P913=\"PT\",0,ERR))","v":814964.46398641507},{"$f":"IF(P913=\"PT\",M913,IF(P913=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S913=\"G\",N913,IF(S913=\"PT\",0,ERR))","v":0},{"$f":"IF(S913=\"PT\",N913,IF(S913=\"G\",0,ERR))","v":30501.556013585086},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y913)","v":814964.46398641507},null,904,null,794262.58036245522,{"$f":"W913-AA913","v":20701.883623959846}]
[null,null,"Distribution - Wyoming",null,{"$f":"+G914-Adjustments!H914","v":425695.42756608687},{"$f":"EXPENSES!G389","v":1705485.5},{"$f":"+Adjustments!AW901","v":425695.42756608687},null,{"$f":"SUM($F$914:$H$914)","v":2131180.9275660869},null,null,"Wyoming",{"$f":"VLOOKUP($L914,$L$2:$N$7,2,FALSE)*I914","v":0},{"$f":"VLOOKUP($L914,$L$2:$N$7,3,FALSE)*I914","v":2131180.9275660869},null,"G",{"$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":2131180.9275660869},{"$f":"IF(S914=\"PT\",N914,IF(S914=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y914)","v":0},null,905,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G915-Adjustments!H915","v":7944669.2590009421},{"$f":"EXPENSES!G390","v":51700165.599999994},{"$f":"+Adjustments!AW902","v":7944669.2590009421},null,{"$f":"SUM($F$915:$H$915)","v":59644834.859000936},null,null,"Utah",{"$f":"VLOOKUP($L915,$L$2:$N$7,2,FALSE)*I915","v":59644834.859000936},{"$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":59644834.859000936},{"$f":"IF(P915=\"PT\",M915,IF(P915=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y915)","v":59644834.859000936},null,906,null,51700165.599999994,7944669.2590009421]
[null,null,"General",null,{"$f":"+G916-Adjustments!H916","v":2066203.8639276223},{"$f":"EXPENSES!G391","v":6735693.4299999988},{"$f":"+Adjustments!AW903","v":2066203.8639276223},null,{"$f":"SUM($F$916:$H$916)","v":8801897.2939276211},null,null,"Gross Plant",{"$f":"VLOOKUP($L916,$L$2:$N$7,2,FALSE)*I916","v":8517164.9005265106},{"$f":"VLOOKUP($L916,$L$2:$N$7,3,FALSE)*I916","v":284732.39340111084},null,"G",{"$f":"IF(P916=\"G\",M916,IF(P916=\"PT\",0,ERR))","v":8517164.9005265106},{"$f":"IF(P916=\"PT\",M916,IF(P916=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S916=\"G\",N916,IF(S916=\"PT\",0,ERR))","v":284732.39340111084},{"$f":"IF(S916=\"PT\",N916,IF(S916=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y916)","v":8517164.9005265106},null,907,null,6513081.3490714524,2004083.5514550582]
[null,null,"Total Depreciation Expense",null,{"$f":"+G917-Adjustments!H917","v":10458045.24049465},{"$f":"SUM(F913:F916)","v":60965333.859999992},{"$f":"SUM(G913:G916)","v":10458045.24049465},{"$f":"SUM(H913:H916)","v":0},{"$f":"SUM(I913:I916)","v":71423379.100494638},null,null,null,{"$f":"SUM(M913:M916)","v":68976964.223513857},{"$f":"SUM(N913:N916)","v":2446414.876980783},null,null,{"$f":"SUM(Q913:Q916)","v":68976964.223513857},{"$f":"SUM(R913:R916)","v":0},null,{"$f":"SUM(T913:T916)","v":2415913.3209671979},{"$f":"SUM(U913:U916)","v":30501.556013585086},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y917)","v":68976964.223513857},null,908,null,59007509.529433899,9969454.6940799579]
[null,null,null,null,{"$f":"+G918-Adjustments!H918","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909,null,null,0]
[404,"Amortization and Depletion",null,null,{"$f":"+G919-Adjustments!H919","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910,null,null,0]
[null,null,"Production",null,{"$f":"+G920-Adjustments!H920","v":-21476.69},{"$f":"EXPENSES!G395","v":21476.69},{"$f":"+Adjustments!AW907","v":-21476.69},null,{"$f":"SUM($F$920:$H$920)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L920,$L$2:$N$7,2,FALSE)*I920","v":0},{"$f":"VLOOKUP($L920,$L$2:$N$7,3,FALSE)*I920","v":0},null,"G",{"$f":"IF(P920=\"G\",M920,IF(P920=\"PT\",0,ERR))","v":0},{"$f":"IF(P920=\"PT\",M920,IF(P920=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S920=\"G\",N920,IF(S920=\"PT\",0,ERR))","v":0},{"$f":"IF(S920=\"PT\",N920,IF(S920=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y920)","v":0},null,911,null,20701.883623959715,-20701.883623959715]
[null,null,"Distribution - Wyoming",null,{"$f":"+G921-Adjustments!H921","v":0},{"$f":"EXPENSES!G396","v":0},{"$f":"+Adjustments!AW908","v":0},null,{"$f":"SUM($F$921:$H$921)","v":0},null,null,"Wyoming",{"$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$1263,Y921)","v":0},null,912,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G922-Adjustments!H922","v":0},{"$f":"EXPENSES!G397","v":0},{"$f":"+Adjustments!AW909","v":0},null,{"$f":"SUM($F$922:$H$922)","v":0},null,null,"Utah",{"$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$1263,Y922)","v":0},null,913,null,0,0]
[null,null,"General",null,{"$f":"+G923-Adjustments!H923","v":96482.153213822676},{"$f":"EXPENSES!G398","v":0},{"$f":"+Adjustments!AW910","v":0},null,{"$f":"SUM($F$923:$H$923)","v":0},null,null,"Gross Plant",{"$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$1263,Y923)","v":0},null,914,null,0,0]
[null,null,"Total Amortization Expense",null,{"$f":"+G924-Adjustments!H924","v":-21476.69},{"$f":"SUM(F920:F923)","v":21476.69},{"$f":"SUM(G920:G923)","v":-21476.69},{"$f":"SUM(H920:H923)","v":0},{"$f":"SUM(I920:I923)","v":0},null,null,null,{"$f":"SUM(M920:M923)","v":0},{"$f":"SUM(N920:N923)","v":0},null,null,{"$f":"SUM(Q920:Q923)","v":0},{"$f":"SUM(R920:R923)","v":0},null,{"$f":"SUM(T920:T923)","v":0},{"$f":"SUM(U920:U923)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y924)","v":0},null,915,null,20701.883623959715,-20701.883623959715]
[null,null,null,null,{"$f":"+G925-Adjustments!H925","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916,null,null,0]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"+G926-Adjustments!H926","v":10436568.55049465},{"$f":"F917+F924","v":60986810.54999999},{"$f":"G917+G924","v":10436568.55049465},0,71423379.100494638,null,null,null,{"$f":"M917+M924","v":68976964.223513857},{"$f":"N917+N924","v":2446414.876980783},null,null,{"$f":"Q917+Q924","v":68976964.223513857},{"$f":"R917+R924","v":0},null,{"$f":"T917+T924","v":2415913.3209671979},{"$f":"U917+U924","v":30501.556013585086},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y926)","v":68976964.223513857},null,917,null,59028211.413057856,9948752.8104560003]
[null,null,null,null,{"$f":"+G927-Adjustments!H927","v":0},{"$f":"F918+F925","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918,null,null,0]
["Tax Expenses",null,null,null,{"$f":"+G928-Adjustments!H928","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,919,null,null,0]
[408,"Taxes Other Than Income Taxes",null,null,{"$f":"+G929-Adjustments!H929","v":0},null,null,null,null,null,null,null,null,null,null,"G",{"$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$1263,Y929)","v":0},null,920,null,0,0]
[null,null,"Production",null,{"$f":"+G930-Adjustments!H930","v":0},{"$f":"EXPENSES!G405","v":0},{"$f":"+Adjustments!AW917","v":0},null,{"$f":"SUM($F$930:$H$930)","v":0},null,null,"Sales",{"$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$1263,Y930)","v":0},null,921,null,0,0]
[null,null,"Distribution - Wyoming",null,{"$f":"+G931-Adjustments!H931","v":138420.51204638777},{"$f":"EXPENSES!G406","v":773142.3899999999},{"$f":"+Adjustments!AW918","v":138420.51204638777},null,{"$f":"SUM($F$931:$H$931)","v":911562.90204638767},null,null,"Wyoming",{"$f":"VLOOKUP($L931,$L$2:$N$7,2,FALSE)*I931","v":0},{"$f":"VLOOKUP($L931,$L$2:$N$7,3,FALSE)*I931","v":911562.90204638767},null,"G",{"$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":911562.90204638767},{"$f":"IF(S931=\"PT\",N931,IF(S931=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y931)","v":0},null,922,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G932-Adjustments!H932","v":3293432.8917604946},{"$f":"EXPENSES!G407","v":18395341.41},{"$f":"+Adjustments!AW919","v":3293432.8917604946},null,{"$f":"SUM($F$932:$H$932)","v":21688774.301760495},null,null,"Utah",{"$f":"VLOOKUP($L932,$L$2:$N$7,2,FALSE)*I932","v":21688774.301760495},{"$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":21688774.301760495},{"$f":"IF(P932=\"PT\",M932,IF(P932=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y932)","v":21688774.301760495},null,923,null,18395341.41,3293432.8917604946]
[null,null,"General",null,{"$f":"+G933-Adjustments!H933","v":400212.59188356152},{"$f":"EXPENSES!G408","v":1696474.5599999998},{"$f":"+Adjustments!AW920","v":303730.43866973883},null,{"$f":"SUM($F$933:$H$933)","v":2000204.9986697386},null,null,"Gross Plant",{"$f":"VLOOKUP($L933,$L$2:$N$7,2,FALSE)*I933","v":1935500.4085631249},{"$f":"VLOOKUP($L933,$L$2:$N$7,3,FALSE)*I933","v":64704.590106613854},null,"G",{"$f":"IF(P933=\"G\",M933,IF(P933=\"PT\",0,ERR))","v":1935500.4085631249},{"$f":"IF(P933=\"PT\",M933,IF(P933=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S933=\"G\",N933,IF(S933=\"PT\",0,ERR))","v":64704.590106613854},{"$f":"IF(S933=\"PT\",N933,IF(S933=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y933)","v":1935500.4085631249},null,924,null,1640406.727345695,295093.68121742993]
[null,null,"Total Other Taxes",null,{"$f":"+G934-Adjustments!H934","v":3735583.8424766213},{"$f":"SUM(F930:F933)","v":20864958.359999999},{"$f":"SUM(G930:G933)","v":3735583.8424766213},{"$f":"SUM(H930:H933)","v":0},{"$f":"SUM(I930:I933)","v":24600542.202476621},null,null,null,{"$f":"SUM(M930:M933)","v":23624274.710323621},{"$f":"SUM(N930:N933)","v":976267.49215300148},null,null,{"$f":"SUM(Q930:Q933)","v":23624274.710323621},{"$f":"SUM(R930:R933)","v":0},null,{"$f":"SUM(T930:T933)","v":976267.49215300148},{"$f":"SUM(U930:U933)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y934)","v":23624274.710323621},null,925,null,20035748.137345694,3588526.5729779266]
[null,null,null,null,{"$f":"+G935-Adjustments!H935","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926,null,null,0]
[4090,"Income Taxes - Federal",null,null,{"$f":"+G936-Adjustments!H936","v":5808282.8237661468},{"$f":"EXPENSES!G411","v":30034357.22000001},{"$f":"+Adjustments!AW923","v":5711800.6705523245},{"$f":"Taxes!C39","v":2021129.9791987911},{"$f":"SUM($F$936:$H$936)","v":37767287.869751126},null,null,null,{"$f":"Taxes!D35","v":42722629.44495111},{"$f":"Taxes!E35","v":-45701835.886518367},null,"G",{"$f":"IF(P936=\"G\",M936,IF(P936=\"PT\",0,ERR))","v":42722629.44495111},{"$f":"((R512)-(R640+R905+R926+R934-R938))*Taxes!$L$23","v":-4.5406170487403872E-8},"G",{"$f":"IF(S936=\"G\",N936,IF(N936=\"PT\",0,ERR))","v":-45701835.886518367},{"$f":"((U512)-(U640+U905+U926+U934-U938))*Taxes!$L$23","v":53091.969359960793},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y936)","v":42722629.44495111},null,927,null,38618283.910246618,4104345.5347044915]
[null,null,null,null,{"$f":"+G937-Adjustments!H937","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928,null,null,0]
[4091,"Income Taxes - State",null,null,{"$f":"+G938-Adjustments!H938","v":0},{"$f":"EXPENSES!G413","v":140748.58000000007},{"$f":"+Adjustments!AW925","v":0},null,{"$f":"SUM($F$938:$H$938)","v":140748.58000000007},null,null,null,null,null,null,"G",{"$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$1263,Y938)","v":0},null,929,null,0,0]
[null,null,null,null,{"$f":"+G939-Adjustments!H939","v":-44979218.675344378},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930,null,null,0]
[4101,"Deferred Income Taxes",null,null,{"$f":"+G940-Adjustments!H940","v":0},{"$f":"EXPENSES!G415","v":5876861.6100000003},{"$f":"+Adjustments!AW927","v":0},null,{"$f":"SUM($F$940:$H$940)","v":5876861.6100000003},null,null,null,null,null,null,"G",{"$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$1263,Y940)","v":0},null,931,null,0,0]
[null,null,null,null,{"$f":"+G941-Adjustments!H941","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,932,null,null,0]
[4111,"Deferred Income Tax Credit",null,null,{"$f":"+G942-Adjustments!H942","v":0},{"$f":"EXPENSES!G417","v":0},{"$f":"+Adjustments!AW929","v":0},null,{"$f":"SUM($F$942:$H$942)","v":0},null,null,null,null,null,null,"G",{"$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$1263,Y942)","v":0},null,933,null,0,0]
[null,null,null,null,{"$f":"+G943-Adjustments!H943","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,934,null,null,0]
[4114,"Investment Tax Credit Adjustment",null,null,{"$f":"+G944-Adjustments!H944","v":0},{"$f":"EXPENSES!G419","v":0},{"$f":"+Adjustments!AW931","v":0},null,{"$f":"SUM($F$944:$H$944)","v":0},null,null,null,null,null,null,"G",{"$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$1263,Y944)","v":0},null,935,null,0,0]
[null,null,null,null,{"$f":"+G945-Adjustments!H945","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936,null,null,0]
[null,null,null,null,{"$f":"+G946-Adjustments!H946","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,937,null,null,0]
[null,null,null,null,{"$f":"+G947-Adjustments!H947","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938,null,null,0]
[null,null,null,null,{"$f":"+G948-Adjustments!H948","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939,null,null,0]
[null,null,null,null,{"$f":"+G949-Adjustments!H949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940,null,null,0]
[null,"Total Tax Expenses",null,null,{"$f":"+G950-Adjustments!H950","v":9447384.5130289458},{"$f":"F934+F936+F938+F940+F942+F944+F946+F948","v":56916925.770000011},{"$f":"G934+G936+G938+G940+G942+G944+G946+G948","v":9447384.5130289458},{"$f":"H934+H936+H938+H940+H942+H944+H946+H948","v":2021129.9791987911},{"$f":"I934+I936+I938+I940+I942+I944+I946+I948","v":68385440.262227744},null,null,null,{"$f":"M934+M936+M938+M940+M942+M944+M946+M948","v":66346904.155274734},{"$f":"N934+N936+N938+N940+N942+N944+N946+N948","v":-44725568.394365363},null,null,{"$f":"Q934+Q936+Q938+Q940+Q942+Q944+Q946+Q948","v":66346904.155274734},{"$f":"R934+R936+R938+R940+R942+R944+R946+R948","v":-4.5406170487403872E-8},null,{"$f":"T934+T936+T938+T940+T942+T944+T946+T948","v":-44725568.394365363},{"$f":"U934+U936+U938+U940+U942+U944+U946+U948","v":53091.969359960793},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y950)","v":66346904.155274734},null,941,null,58654032.047592312,7692872.1076824218]
[null,null,null,null,{"$f":"+G951-Adjustments!H951","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942,null,null,0]
[null,null,null,null,{"$f":"+G952-Adjustments!H952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943,null,null,0]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"+G953-Adjustments!H953","v":19883953.063523598},{"$f":"F926+F950","v":117903736.31999999},{"$f":"G926+G950","v":19883953.063523598},{"$f":"H926+H950","v":2021129.9791987911},{"$f":"I926+I950","v":139808819.3627224},null,null,null,{"$f":"M926+M950","v":135323868.37878859},{"$f":"N926+N950","v":-42279153.517384581},null,null,{"$f":"Q926+Q950","v":135323868.37878859},{"$f":"R926+R950","v":-4.5406170487403872E-8},null,{"$f":"T926+T950","v":-42309655.073398165},{"$f":"U926+U950","v":83593.525373545883},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y953)","v":135323868.37878859},null,944,null,117682243.46065018,17641624.918138415]
[null,null,null,null,{"$f":"+G954-Adjustments!H954","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,945,null,null,0]
[null,null,null,null,{"$f":"+G955-Adjustments!H955","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946,null,null,0]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G956-Adjustments!H956","v":35538444.7850402},{"$f":"F640+F905+F953","v":817701349.02924013},{"$f":"G640+G905+G953","v":35538444.7850402},{"$f":"H640+H905+H953","v":2021129.9791987911},{"$f":"I640+I905+I953","v":855260923.7934792},null,null,null,{"$f":"M640+M905+M953","v":823311506.67451048},{"$f":"N640+N905+N953","v":-14814687.382349692},null,null,{"$f":"Q640+Q905+Q953","v":257051989.06344771},{"$f":"R640+R905+R953","v":566259517.61106277},null,{"$f":"T640+T905+T953","v":-36542371.305098876},{"$f":"U640+U905+U953","v":21780775.892109148},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y956)","v":257051989.06344771},null,947,null,245775673.62598413,11276315.437463582]
[null,null,null,null,{"$f":"+G957-Adjustments!H957","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,948,null,null,0]
[null,null,null,null,{"$f":"+G958-Adjustments!H958","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949,null,null,0]
["UTILITY RATE BASE",null,null,null,{"$f":"+G959-Adjustments!H959","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950,null,null,0]
[null,null,null,null,{"$f":"+G960-Adjustments!H960","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951,null,null,0]
["NET UTILITY PLANT",null,null,null,{"$f":"+G961-Adjustments!H961","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,952,null,null,0]
[null,null,null,null,{"$f":"+G962-Adjustments!H962","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953,null,null,0]
["101  Gas Plant In Service",null,null,null,{"$f":"+G963-Adjustments!H963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,954,null,null,0]
["Intangible Plant",null,null,null,{"$f":"+G964-Adjustments!H964","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955,null,null,0]
[null,"302","Franchises & Consents",null,{"$f":"+G965-Adjustments!H965","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956,null,null,0]
[null,null,"Distribution - Wyoming",null,{"$f":"+G966-Adjustments!H966","v":0},{"$f":"'Rate Base'!$AE$15","v":10883.08},{"$f":"+Adjustments!AW950","v":0},null,{"$f":"SUM(F966:H966)","v":10883.08},null,null,"Wyoming",{"$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$1263,Y966)","v":0},null,957,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G967-Adjustments!H967","v":0},{"$f":"'Rate Base'!$AE$16","v":58742.880000000005},{"$f":"+Adjustments!AW951","v":0},null,{"$f":"SUM(F967:H967)","v":58742.880000000005},null,null,"Utah",{"$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$1263,Y967)","v":58742.880000000005},null,958,null,58742.880000000005,0]
[null,null,null,null,{"$f":"+G968-Adjustments!H968","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,959,null,null,0]
[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},null,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,{"$f":"SUM(W966:W967)","v":58742.880000000005},null,960,null,58742.880000000005,0]
[null,null,null,null,{"$f":"+G970-Adjustments!H970","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961,null,null,0]
["Production & Gathering Plant",null,null,null,{"$f":"+G971-Adjustments!H971","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,962,null,null,0]
[null,"325","Land & Land Rights",null,{"$f":"+G972-Adjustments!H972","v":-394814.74346999993},{"$f":"'Rate Base'!$AE$21","v":6266900.6900000004},{"$f":"+Adjustments!AW956","v":-394814.74346999993},null,{"$f":"SUM(F972:H972)","v":5872085.9465300003},null,null,"Sales",{"$f":"VLOOKUP($L972,$L$2:$N$7,2,FALSE)*I972","v":5660240.9354026811},{"$f":"VLOOKUP($L972,$L$2:$N$7,3,FALSE)*I972","v":211845.01112731957},null,"G",{"$f":"IF(P972=\"G\",M972,IF(P972=\"PT\",0,ERR))","v":5660240.9354026811},{"$f":"IF(P972=\"PT\",M972,IF(P972=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S972=\"G\",N972,IF(S972=\"PT\",0,ERR))","v":0},{"$f":"IF(S972=\"PT\",N972,IF(S972=\"G\",0,ERR))","v":211845.01112731957},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y972)","v":5660240.9354026811},null,963,null,5660240.9354026811,0]
[null,"326...9","Structures",null,{"$f":"+G973-Adjustments!H973","v":-90566.783370000005},{"$f":"'Rate Base'!$AE$22","v":1437567.99},{"$f":"+Adjustments!AW957","v":-90566.783370000005},null,1347001.2066299999,null,null,"Sales",1298405.9564573299,48595.250172670021,null,"G",1298405.9564573299,0,"PT",0,48595.250172670021,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y973)","v":1298405.9564573299},null,964,null,1298405.9564573299,0]
[null,"330","Gas Wells - Construction",null,{"$f":"+G974-Adjustments!H974","v":-3287043.51003},{"$f":"'Rate Base'!$AE$23","v":52175293.810000002},{"$f":"+Adjustments!AW958","v":-3287043.51003},null,48888250.299970001,null,null,"Sales",47124527.489524342,1763722.8104456554,null,"G",47124527.489524342,0,"PT",0,1763722.8104456554,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y974)","v":47124527.489524342},null,{"$f":"Y973+1","v":965},null,47124527.489524342,0]
[null,"331","Gas Wells - Equipment",null,{"$f":"+G975-Adjustments!H975","v":-1084630.4311500003},{"$f":"'Rate Base'!$AE$24","v":17216356.050000001},{"$f":"+Adjustments!AW959","v":-1084630.4311500003},null,16131725.61885,null,null,"Sales",15549747.489724079,581978.12912592129,null,"G",15549747.489724079,0,"PT",0,581978.12912592129,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y975)","v":15549747.489724079},null,966,null,15549747.489724079,0]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"+G976-Adjustments!H976","v":-169710.41556000002},{"$f":"'Rate Base'!$AE$25","v":2693816.12},{"$f":"+Adjustments!AW960","v":-169710.41556000002},null,2524105.70444,null,null,"Sales",2433044.5030351388,91061.201404861058,null,"G",2433044.5030351388,0,"PT",0,91061.201404861058,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y976)","v":2433044.5030351388},null,967,null,2433044.5030351388,0]
[null,"336","Purification Equipment",null,{"$f":"+G977-Adjustments!H977","v":-3591.9267300000001},{"$f":"'Rate Base'!$AE$26","v":57014.71},{"$f":"+Adjustments!AW961","v":-3591.9267300000001},null,53422.78327,null,null,"Sales",51495.469838395118,1927.3134316048811,null,"G",51495.469838395118,0,"PT",0,1927.3134316048811,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y977)","v":51495.469838395118},null,968,null,51495.469838395118,{"$f":"W977-AA977","v":0}]
[null,"337","Other Equipment",null,{"$f":"+G978-Adjustments!H978","v":-7634.7576899999976},{"$f":"'Rate Base'!$AE$27","v":121186.63},{"$f":"+Adjustments!AW962","v":-7634.7576899999976},null,113551.87231000001,null,null,"Sales",109455.30460440383,4096.5677055961705,null,"G",109455.30460440383,0,"PT",0,4096.5677055961705,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y978)","v":109455.30460440383},null,969,null,109455.30460440383,0]
[null,null,null,null,{"$f":"+G979-Adjustments!H979","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970,null,null,0]
[null,"Total Production & Gathering Plant",null,null,{"$f":"+G980-Adjustments!H980","v":-5037992.5680000009},{"$f":"SUM(F972:F978)","v":79968136},{"$f":"SUM(G972:G978)","v":-5037992.5680000009},null,{"$f":"SUM(I972:I978)","v":74930143.431999996},null,null,null,{"$f":"SUM(M972:M978)","v":72226917.148586378},{"$f":"SUM(N972:N978)","v":2703226.2834136286},null,null,{"$f":"SUM(Q972:Q978)","v":72226917.148586378},{"$f":"SUM(R972:R978)","v":0},null,{"$f":"SUM(T972:T978)","v":0},{"$f":"SUM(U972:U978)","v":2703226.2834136286},null,{"$f":"SUM(W972:W978)","v":72226917.148586378},null,971,null,72226917.148586378,0]
[null,null,null,null,{"$f":"+G981-Adjustments!H981","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972,null,null,0]
["Distribution Plant",null,null,null,{"$f":"+G982-Adjustments!H982","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973,null,null,0]
[null,"374","Land & Land Rights",null,{"$f":"+G983-Adjustments!H983","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,974,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G984-Adjustments!H984","v":0},{"$f":"'Rate Base'!$AE$33","v":400188.28},{"$f":"+Adjustments!AW968","v":0},null,{"$f":"SUM(F984:H984)","v":400188.28},null,null,"Wyoming",{"$f":"VLOOKUP($L984,$L$2:$N$7,2,FALSE)*I984","v":0},{"$f":"VLOOKUP($L984,$L$2:$N$7,3,FALSE)*I984","v":400188.28},null,"G",{"$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":400188.28},{"$f":"IF(S984=\"PT\",N984,IF(S984=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y984)","v":0},null,975,null,0,0]
[null,null,null,"Utah",{"$f":"+G985-Adjustments!H985","v":0},{"$f":"'Rate Base'!$AE$34","v":18477460.699999999},{"$f":"+Adjustments!AW969","v":0},null,{"$f":"SUM(F985:H985)","v":18477460.699999999},null,null,"Utah",{"$f":"VLOOKUP($L985,$L$2:$N$7,2,FALSE)*I985","v":18477460.699999999},{"$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":18477460.699999999},{"$f":"IF(P985=\"PT\",M985,IF(P985=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y985)","v":18477460.699999999},null,976,null,18027977.42583333,449483.2741666697]
[null,null,null,"Total",{"$f":"+G986-Adjustments!H986","v":0},{"$f":"SUM(F984:F985)","v":18877648.98},{"$f":"SUM(G984:G985)","v":0},null,{"$f":"SUM(I984:I985)","v":18877648.98},null,null,null,{"$f":"SUM(M984:M985)","v":18477460.699999999},{"$f":"SUM(N984:N985)","v":400188.28},null,null,{"$f":"SUM(Q984:Q985)","v":18477460.699999999},{"$f":"SUM(R984:R985)","v":0},null,{"$f":"SUM(T984:T985)","v":400188.28},{"$f":"SUM(U984:U985)","v":0},null,{"$f":"SUM(W984:W985)","v":18477460.699999999},null,977,null,18027977.42583333,449483.2741666697]
[null,null,null,null,{"$f":"+G987-Adjustments!H987","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978,null,null,0]
[null,"375","Structures & Improvements",null,{"$f":"+G988-Adjustments!H988","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G989-Adjustments!H989","v":0},{"$f":"'Rate Base'!$AE$38","v":982959.23},{"$f":"+Adjustments!AW973","v":0},null,{"$f":"SUM(F989:H989)","v":982959.23},null,null,"Wyoming",{"$f":"VLOOKUP($L989,$L$2:$N$7,2,FALSE)*I989","v":0},{"$f":"VLOOKUP($L989,$L$2:$N$7,3,FALSE)*I989","v":982959.23},null,"G",{"$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":982959.23},{"$f":"IF(S989=\"PT\",N989,IF(S989=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y989)","v":0},null,980,null,0,0]
[null,null,null,"Utah",{"$f":"+G990-Adjustments!H990","v":0},{"$f":"'Rate Base'!$AE$39","v":15717299.49},{"$f":"+Adjustments!AW974","v":0},null,{"$f":"SUM(F990:H990)","v":15717299.49},null,null,"Utah",{"$f":"VLOOKUP($L990,$L$2:$N$7,2,FALSE)*I990","v":15717299.49},{"$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":15717299.49},{"$f":"IF(P990=\"PT\",M990,IF(P990=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y990)","v":15717299.49},null,981,null,15356558.622083334,360740.86791666597]
[null,null,null,"Total",{"$f":"+G991-Adjustments!H991","v":0},{"$f":"SUM(F989:F990)","v":16700258.720000001},{"$f":"SUM(G989:G990)","v":0},null,{"$f":"SUM(I989:I990)","v":16700258.720000001},null,null,null,{"$f":"SUM(M989:M990)","v":15717299.49},{"$f":"SUM(N989:N990)","v":982959.23},null,null,{"$f":"SUM(Q989:Q990)","v":15717299.49},{"$f":"SUM(R989:R990)","v":0},null,{"$f":"SUM(T989:T990)","v":982959.23},{"$f":"SUM(U989:U990)","v":0},null,{"$f":"SUM(W989:W990)","v":15717299.49},null,982,null,15356558.622083334,360740.86791666597]
[null,null,null,null,{"$f":"+G992-Adjustments!H992","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983,null,null,0]
[null,"376","Mains",null,{"$f":"+G993-Adjustments!H993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,984,null,null,0]
[null,null,null,"Dist - Wy - Mains - SD",{"$f":"+G994-Adjustments!H994","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,985,null,null,0]
[null,null,null,"Dist - Wy - Mains - LD",{"$f":"+G995-Adjustments!H995","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,986,null,null,0]
[null,null,null,"Dist - Wy - Mains - Feeders",{"$f":"+G996-Adjustments!H996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,987,null,null,0]
[null,null,null,"Total Wyoming",{"$f":"+G997-Adjustments!H997","v":5019462.729178369},{"$f":"'Rate Base'!$AE$46","v":39044359.799999997},{"$f":"+Adjustments!AW981","v":5019462.729178369},null,{"$f":"SUM(F997:H997)","v":44063822.529178366},null,null,"Wyoming",{"$f":"VLOOKUP($L997,$L$2:$N$7,2,FALSE)*I997","v":0},{"$f":"VLOOKUP($L997,$L$2:$N$7,3,FALSE)*I997","v":44063822.529178366},null,"G",{"$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":44063822.529178366},{"$f":"IF(S997=\"PT\",N997,IF(S997=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y997)","v":0},null,988,null,0,0]
[null,null,null,"Dist - Ut - Mains - SD",{"$f":"+G998-Adjustments!H998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989,null,null,0]
[null,null,null,"Dist - Ut - Mains - LD",{"$f":"+G999-Adjustments!H999","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990,null,null,0]
[null,null,null,"Dist - Ut - Mains - Feeders",{"$f":"+G1000-Adjustments!H1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,991,null,null,0]
[null,null,null,"Total Utah",{"$f":"+G1001-Adjustments!H1001","v":186091560.38397789},{"$f":"'Rate Base'!$AE$50","v":1447530588.71},{"$f":"+Adjustments!AW985","v":186091560.38397789},null,{"$f":"SUM(F1001:H1001)","v":1633622149.0939779},null,null,"Utah",{"$f":"VLOOKUP($L1001,$L$2:$N$7,2,FALSE)*I1001","v":1633622149.0939779},{"$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":1633622149.0939779},{"$f":"IF(P1001=\"PT\",M1001,IF(P1001=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1001)","v":1633622149.0939779},null,992,null,1365483270.3991668,268138878.69481111]
[null,null,null,"Total Mains",{"$f":"+G1002-Adjustments!H1002","v":191111023.11315626},{"$f":"F1001+F997","v":1486574948.51},{"$f":"G1001+G997","v":191111023.11315626},{"$f":"H1001+H997","v":0},{"$f":"I1001+I997","v":1677685971.6231563},null,null,null,{"$f":"M1001+M997","v":1633622149.0939779},{"$f":"N1001+N997","v":44063822.529178366},null,"G",{"$f":"Q1001+Q997","v":1633622149.0939779},{"$f":"R1001+R997","v":0},"G",{"$f":"T1001+T997","v":44063822.529178366},{"$f":"U1001+U997","v":0},null,{"$f":"W1001+W997","v":1633622149.0939779},null,993,null,1365483270.3991668,268138878.69481111]
[null,null,null,null,{"$f":"+G1003-Adjustments!H1003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994,null,null,0]
[null,"377","Compressor Station Equipment",null,{"$f":"+G1004-Adjustments!H1004","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1005-Adjustments!H1005","v":0},{"$f":"'Rate Base'!$AE$54","v":0},{"$f":"+Adjustments!AW989","v":0},null,{"$f":"SUM(F1005:H1005)","v":0},null,null,"Wyoming",{"$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$1263,Y1005)","v":0},null,996,null,0,0]
[null,null,null,"Utah",{"$f":"+G1006-Adjustments!H1006","v":2225698.2947701067},{"$f":"'Rate Base'!$AE$55","v":18299037.550000001},{"$f":"+Adjustments!AW990","v":2225698.2947701067},null,{"$f":"SUM(F1006:H1006)","v":20524735.844770107},null,null,"Utah",{"$f":"VLOOKUP($L1006,$L$2:$N$7,2,FALSE)*I1006","v":20524735.844770107},{"$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":20524735.844770107},{"$f":"IF(P1006=\"PT\",M1006,IF(P1006=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1006)","v":20524735.844770107},null,997,null,18282957.230833337,2241778.6139367707]
[null,null,null,"Total",{"$f":"+G1007-Adjustments!H1007","v":2225698.2947701067},{"$f":"SUM(F1005:F1006)","v":18299037.550000001},{"$f":"SUM(G1005:G1006)","v":2225698.2947701067},null,{"$f":"SUM(I1005:I1006)","v":20524735.844770107},null,null,null,{"$f":"SUM(M1005:M1006)","v":20524735.844770107},{"$f":"SUM(N1005:N1006)","v":0},null,null,{"$f":"SUM(Q1005:Q1006)","v":20524735.844770107},{"$f":"SUM(R1005:R1006)","v":0},null,{"$f":"SUM(T1005:T1006)","v":0},{"$f":"SUM(U1005:U1006)","v":0},null,{"$f":"SUM(W1005:W1006)","v":20524735.844770107},null,998,null,18282957.230833337,2241778.6139367707]
[null,null,null,null,{"$f":"+G1008-Adjustments!H1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999,null,null,0]
[null,"378","Measuring & Regulation Station Equip",null,{"$f":"+G1009-Adjustments!H1009","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1010-Adjustments!H1010","v":741514.86173596419},{"$f":"'Rate Base'!$AE$59","v":7415821.6100000003},{"$f":"+Adjustments!AW994","v":741514.86173596419},null,{"$f":"SUM(F1010:H1010)","v":8157336.4717359645},null,null,"Wyoming",{"$f":"VLOOKUP($L1010,$L$2:$N$7,2,FALSE)*I1010","v":0},{"$f":"VLOOKUP($L1010,$L$2:$N$7,3,FALSE)*I1010","v":8157336.4717359645},null,"G",{"$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":8157336.4717359645},{"$f":"IF(S1010=\"PT\",N1010,IF(S1010=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1010)","v":0},null,1001,null,0,0]
[null,null,null,"Utah",{"$f":"+G1011-Adjustments!H1011","v":9338214.8954846263},{"$f":"'Rate Base'!$AE$60","v":93390624.239999995},{"$f":"+Adjustments!AW995","v":9338214.8954846263},null,{"$f":"SUM(F1011:H1011)","v":102728839.13548462},null,null,"Utah",{"$f":"VLOOKUP($L1011,$L$2:$N$7,2,FALSE)*I1011","v":102728839.13548462},{"$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":102728839.13548462},{"$f":"IF(P1011=\"PT\",M1011,IF(P1011=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1011)","v":102728839.13548462},null,1002,null,86488941.391249999,16239897.744234622]
[null,null,null,"Total",{"$f":"+G1012-Adjustments!H1012","v":10079729.75722059},{"$f":"SUM(F1010:F1011)","v":100806445.84999999},{"$f":"SUM(G1010:G1011)","v":10079729.75722059},null,{"$f":"SUM(I1010:I1011)","v":110886175.60722059},null,null,null,{"$f":"SUM(M1010:M1011)","v":102728839.13548462},{"$f":"SUM(N1010:N1011)","v":8157336.4717359645},null,null,{"$f":"SUM(Q1010:Q1011)","v":102728839.13548462},{"$f":"SUM(R1010:R1011)","v":0},null,{"$f":"SUM(T1010:T1011)","v":8157336.4717359645},{"$f":"SUM(U1010:U1011)","v":0},null,{"$f":"SUM(W1010:W1011)","v":102728839.13548462},null,1003,null,86488941.391249999,16239897.744234622]
[null,null,null,null,{"$f":"+G1013-Adjustments!H1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1004,null,null,0]
[null,"380","Services",null,{"$f":"+G1014-Adjustments!H1014","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1015-Adjustments!H1015","v":1494356.214745909},{"$f":"'Rate Base'!$AE$64","v":18560613.77},{"$f":"+Adjustments!AW999","v":1494356.214745909},null,{"$f":"SUM(F1015:H1015)","v":20054969.984745909},null,null,"Wyoming",{"$f":"VLOOKUP($L1015,$L$2:$N$7,2,FALSE)*I1015","v":0},{"$f":"VLOOKUP($L1015,$L$2:$N$7,3,FALSE)*I1015","v":20054969.984745909},null,"G",{"$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":20054969.984745909},{"$f":"IF(S1015=\"PT\",N1015,IF(S1015=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1015)","v":0},null,1006,null,0,0]
[null,null,null,"Utah",{"$f":"+G1016-Adjustments!H1016","v":29964818.651397169},{"$f":"'Rate Base'!$AE$65","v":372177276.20000005},{"$f":"+Adjustments!AW1000","v":29964818.651397169},null,{"$f":"SUM(F1016:H1016)","v":402142094.85139722},null,null,"Utah",{"$f":"VLOOKUP($L1016,$L$2:$N$7,2,FALSE)*I1016","v":402142094.85139722},{"$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":402142094.85139722},{"$f":"IF(P1016=\"PT\",M1016,IF(P1016=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1016)","v":402142094.85139722},null,1007,null,365219309.47499996,36922785.376397252]
[null,null,null,"Total",{"$f":"+G1017-Adjustments!H1017","v":31459174.866143078},{"$f":"SUM(F1015:F1016)","v":390737889.97000003},{"$f":"SUM(G1015:G1016)","v":31459174.866143078},null,{"$f":"SUM(I1015:I1016)","v":422197064.83614314},null,null,null,{"$f":"SUM(M1015:M1016)","v":402142094.85139722},{"$f":"SUM(N1015:N1016)","v":20054969.984745909},null,null,{"$f":"SUM(Q1015:Q1016)","v":402142094.85139722},{"$f":"SUM(R1015:R1016)","v":0},null,{"$f":"SUM(T1015:T1016)","v":20054969.984745909},{"$f":"SUM(U1015:U1016)","v":0},null,{"$f":"SUM(W1015:W1016)","v":402142094.85139722},null,1008,null,365219309.47499996,36922785.376397252]
[null,null,null,null,{"$f":"+G1018-Adjustments!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1009,null,null,0]
[null,"381...2","Meters & Meter Installation",null,{"$f":"+G1019-Adjustments!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1020-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$69","v":9680436.6140000001},{"$f":"+Adjustments!AW1004","v":336257.42569706962},null,{"$f":"SUM(F1020:H1020)","v":10016694.03969707},null,null,"Wyoming",{"$f":"VLOOKUP($L1020,$L$2:$N$7,2,FALSE)*I1020","v":0},{"$f":"VLOOKUP($L1020,$L$2:$N$7,3,FALSE)*I1020","v":10016694.03969707},null,"G",{"$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":10016694.03969707},{"$f":"IF(S1020=\"PT\",N1020,IF(S1020=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1020)","v":0},null,1011,null,0,0]
[null,null,null,"Utah",{"$f":"+G1021-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$70","v":302623091.46600002},{"$f":"+Adjustments!AW1005","v":10511846.288594127},null,{"$f":"SUM(F1021:H1021)","v":313134937.75459415},null,null,"Utah",{"$f":"VLOOKUP($L1021,$L$2:$N$7,2,FALSE)*I1021","v":313134937.75459415},{"$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":313134937.75459415},{"$f":"IF(P1021=\"PT\",M1021,IF(P1021=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1021)","v":313134937.75459415},null,1012,null,295187769.57683331,17947168.177760839]
[null,null,null,"Total",{"$f":"+G1022-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(F1020:F1021)","v":312303528.08000004},{"$f":"SUM(G1020:G1021)","v":10848103.714291196},null,{"$f":"SUM(I1020:I1021)","v":323151631.7942912},null,null,null,{"$f":"SUM(M1020:M1021)","v":313134937.75459415},{"$f":"SUM(N1020:N1021)","v":10016694.03969707},null,null,{"$f":"SUM(Q1020:Q1021)","v":313134937.75459415},{"$f":"SUM(R1020:R1021)","v":0},null,{"$f":"SUM(T1020:T1021)","v":10016694.03969707},{"$f":"SUM(U1020:U1021)","v":0},null,{"$f":"SUM(W1020:W1021)","v":313134937.75459415},null,1013,null,295187769.57683331,17947168.177760839]
[null,null,null,null,{"$f":"+G1023-Adjustments!H1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014,null,null,0]
[null,"383...4","House Regulators & Reg Installations",null,{"$f":"+G1024-Adjustments!H1019","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1015,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1025-Adjustments!H1020","v":-14499.559954515775},{"$f":"'Rate Base'!$AE$74","v":777059.48},{"$f":"+Adjustments!AW1009","v":-14499.559954515775},null,{"$f":"SUM(F1025:H1025)","v":762559.92004548421},null,null,"Wyoming",{"$f":"VLOOKUP($L1025,$L$2:$N$7,2,FALSE)*I1025","v":0},{"$f":"VLOOKUP($L1025,$L$2:$N$7,3,FALSE)*I1025","v":762559.92004548421},null,"G",{"$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":762559.92004548421},{"$f":"IF(S1025=\"PT\",N1025,IF(S1025=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1025)","v":0},null,1016,null,0,0]
[null,null,null,"Utah",{"$f":"+G1026-Adjustments!H1021","v":-260127.42371253669},{"$f":"'Rate Base'!$AE$75","v":13940732.08},{"$f":"+Adjustments!AW1010","v":-260127.42371253669},null,{"$f":"SUM(F1026:H1026)","v":13680604.656287463},null,null,"Utah",{"$f":"VLOOKUP($L1026,$L$2:$N$7,2,FALSE)*I1026","v":13680604.656287463},{"$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":13680604.656287463},{"$f":"IF(P1026=\"PT\",M1026,IF(P1026=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1026)","v":13680604.656287463},null,1017,null,13905873.599166667,-225268.94287920371]
[null,null,null,"Total",{"$f":"+G1027-Adjustments!H1022","v":-274626.98366705247},{"$f":"SUM(F1025:F1026)","v":14717791.560000001},{"$f":"SUM(G1025:G1026)","v":-274626.98366705247},null,{"$f":"SUM(I1025:I1026)","v":14443164.576332947},null,null,null,{"$f":"SUM(M1025:M1026)","v":13680604.656287463},{"$f":"SUM(N1025:N1026)","v":762559.92004548421},null,null,{"$f":"SUM(Q1025:Q1026)","v":13680604.656287463},{"$f":"SUM(R1025:R1026)","v":0},null,{"$f":"SUM(T1025:T1026)","v":762559.92004548421},{"$f":"SUM(U1025:U1026)","v":0},null,{"$f":"SUM(W1025:W1026)","v":13680604.656287463},null,1018,null,13905873.599166667,-225268.94287920371]
[null,null,null,null,{"$f":"+G1028-Adjustments!H1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1019,null,null,0]
[null,"387","Other Equipment",null,{"$f":"+G1029-Adjustments!H1024","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1020,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1030-Adjustments!H1025","v":-1553.903589873531},{"$f":"'Rate Base'!$AE$79","v":68977.440000000002},{"$f":"+Adjustments!AW1014","v":-1553.903589873531},null,{"$f":"SUM(F1030:H1030)","v":67423.536410126471},null,null,"Wyoming",{"$f":"VLOOKUP($L1030,$L$2:$N$7,2,FALSE)*I1030","v":0},{"$f":"VLOOKUP($L1030,$L$2:$N$7,3,FALSE)*I1030","v":67423.536410126471},null,"G",{"$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":67423.536410126471},{"$f":"IF(S1030=\"PT\",N1030,IF(S1030=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1030)","v":0},null,1021,null,0,0]
[null,null,null,"Utah",{"$f":"+G1031-Adjustments!H1026","v":-50269.407312564552},{"$f":"'Rate Base'!$AE$80","v":2231447.98},{"$f":"+Adjustments!AW1015","v":-50269.407312564552},null,{"$f":"SUM(F1031:H1031)","v":2181178.5726874354},null,null,"Utah",{"$f":"VLOOKUP($L1031,$L$2:$N$7,2,FALSE)*I1031","v":2181178.5726874354},{"$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":2181178.5726874354},{"$f":"IF(P1031=\"PT\",M1031,IF(P1031=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1031)","v":2181178.5726874354},null,1022,null,1970108.6662499998,211069.90643743565]
[null,null,null,"Total",{"$f":"+G1032-Adjustments!H1027","v":-51823.310902438083},{"$f":"SUM(F1030:F1031)","v":2300425.42},{"$f":"SUM(G1030:G1031)","v":-51823.310902438083},null,{"$f":"SUM(I1030:I1031)","v":2248602.1090975618},null,null,null,{"$f":"SUM(M1030:M1031)","v":2181178.5726874354},{"$f":"SUM(N1030:N1031)","v":67423.536410126471},null,null,{"$f":"SUM(Q1030:Q1031)","v":2181178.5726874354},{"$f":"SUM(R1030:R1031)","v":0},null,{"$f":"SUM(T1030:T1031)","v":67423.536410126471},{"$f":"SUM(U1030:U1031)","v":0},null,{"$f":"SUM(W1030:W1031)","v":2181178.5726874354},null,1023,null,1970108.6662499998,211069.90643743565]
[null,null,null,null,{"$f":"+G1033-Adjustments!H1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1024,null,null,0]
[null,"Total Distribution Plant",null,null,{"$f":"+G1034-Adjustments!H1034","v":245397279.45101175},{"$f":"F1032+F1027+F1022+F1017+F1012+F1007+F1002+F991+F986","v":2361317974.6399999},{"$f":"G1032+G1027+G1022+G1017+G1012+G1007+G1002+G991+G986","v":245397279.45101175},0,2606715254.0910115,null,null,null,{"$f":"M1032+M1027+M1022+M1017+M1012+M1007+M1002+M991+M986","v":2522209300.0991983},84505953.99181293,null,null,{"$f":"Q1032+Q1027+Q1022+Q1017+Q1012+Q1007+Q1002+Q991+Q986","v":2522209300.0991983},{"$f":"R1032+R1027+R1022+R1017+R1012+R1007+R1002+R991+R986","v":0},null,{"$f":"T1032+T1027+T1022+T1017+T1012+T1007+T1002+T991+T986","v":84505953.99181293},{"$f":"U1032+U1027+U1022+U1017+U1012+U1007+U1002+U991+U986","v":0},null,{"$f":"W1032+W1027+W1022+W1017+W1012+W1007+W1002+W991+W986","v":2522209300.0991983},null,1025,null,2179922766.3864164,342286533.71278191]
[null,null,null,null,{"$f":"+G1035-Adjustments!H1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1034+1","v":1026},null,null,0]
["General Plant",null,null,null,{"$f":"+G1036-Adjustments!H1036","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1027,null,null,0]
[null,"389","Land & Land Rights",null,{"$f":"+G1037-Adjustments!H1037","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1028,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1038-Adjustments!H1038","v":0},{"$f":"'Rate Base'!$AE$87","v":11584.02},{"$f":"+Adjustments!AW1022","v":0},null,{"$f":"SUM(F1038:H1038)","v":11584.02},null,null,"Wyoming",{"$f":"VLOOKUP($L1038,$L$2:$N$7,2,FALSE)*I1038","v":0},{"$f":"VLOOKUP($L1038,$L$2:$N$7,3,FALSE)*I1038","v":11584.02},null,"G",{"$f":"IF(P1038=\"G\",M1038,IF(P1038=\"PT\",0,ERR))","v":0},null,"G",{"$f":"IF(S1038=\"G\",N1038,IF(S1038=\"PT\",0,ERR))","v":11584.02},{"$f":"IF(S1038=\"PT\",N1038,IF(S1038=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1038)","v":0},null,1029,null,0,0]
[null,null,null,"Utah",{"$f":"+G1039-Adjustments!H1039","v":0},{"$f":"'Rate Base'!$AE$88","v":3775953.85},{"$f":"+Adjustments!AW1023","v":0},null,{"$f":"SUM(F1039:H1039)","v":3775953.85},null,null,"Utah",{"$f":"VLOOKUP($L1039,$L$2:$N$7,2,FALSE)*I1039","v":3775953.85},{"$f":"VLOOKUP($L1039,$L$2:$N$7,3,FALSE)*I1039","v":0},null,"G",{"$f":"IF(P1039=\"G\",M1039,IF(P1039=\"PT\",0,ERR))","v":3775953.85},null,"G",{"$f":"IF(S1039=\"G\",N1039,IF(S1039=\"PT\",0,ERR))","v":0},{"$f":"IF(S1039=\"PT\",N1039,IF(S1039=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1039)","v":3775953.85},null,1030,null,3786266.3608333333,-10312.510833333246]
[null,null,null,"Total",{"$f":"+G1040-Adjustments!H1040","v":0},{"$f":"'Rate Base'!$AE$89","v":3787537.87},{"$f":"+Adjustments!AW1024","v":0},null,{"$f":"SUM(F1040:H1040)","v":3787537.87},null,null,"Total",{"$f":"SUM(M1038:M1039)","v":3775953.85},{"$f":"SUM(N1038:N1039)","v":11584.02},null,"G",{"$f":"IF(P1040=\"G\",M1040,IF(P1040=\"PT\",0,ERR))","v":3775953.85},null,"G",{"$f":"IF(S1040=\"G\",N1040,IF(S1040=\"PT\",0,ERR))","v":11584.02},{"$f":"IF(S1040=\"PT\",N1040,IF(S1040=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1040)","v":3775953.85},null,1031,null,3786266.3608333333,-10312.510833333246]
[null,null,null,null,{"$f":"+G1041-Adjustments!H1041","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1032,null,null,{"$f":"W1041-AA1041","v":0}]
[null,"390","Structures & Improvements",null,{"$f":"+G1042-Adjustments!H1042","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1033,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1043-Adjustments!H1043","v":79439.198358525522},{"$f":"'Rate Base'!$AE$92","v":1607117.2},{"$f":"+Adjustments!AW1027","v":79439.198358525522},null,{"$f":"SUM(F1043:H1043)","v":1686556.3983585255},null,null,"Wyoming",{"$f":"VLOOKUP($L1043,$L$2:$N$7,2,FALSE)*I1043","v":0},{"$f":"VLOOKUP($L1043,$L$2:$N$7,3,FALSE)*I1043","v":1686556.3983585255},null,"G",{"$f":"IF(P1043=\"G\",M1043,IF(P1043=\"PT\",0,ERR))","v":0},{"$f":"IF(P1043=\"PT\",M1043,IF(P1043=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1043=\"G\",N1043,IF(S1043=\"PT\",0,ERR))","v":1686556.3983585255},{"$f":"IF(S1043=\"PT\",N1043,IF(S1043=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1043)","v":0},null,1034,null,0,0]
[null,null,null,"Utah",{"$f":"+G1044-Adjustments!H1044","v":2058511.0812189728},{"$f":"'Rate Base'!$AE$93","v":41645291.410000004},{"$f":"+Adjustments!AW1028","v":2058511.0812189728},null,43703802.491218977,null,null,"Utah",{"$f":"VLOOKUP($L1044,$L$2:$N$7,2,FALSE)*I1044","v":43703802.491218977},{"$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":43703802.491218977},{"$f":"IF(P1044=\"PT\",M1044,IF(P1044=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1044)","v":43703802.491218977},null,1035,null,27755281.68375,15948520.807468977]
[null,null,null,"General",{"$f":"+G1045-Adjustments!H1045","v":2517300.4560927302},{"$f":"'Rate Base'!$AE$94","v":50926959.789999999},{"$f":"+Adjustments!AW1029","v":2517300.4560927302},null,53444260.246092729,null,null,"Gross Plant",{"$f":"VLOOKUP($L1045,$L$2:$N$7,2,FALSE)*I1045","v":51715392.977450535},{"$f":"VLOOKUP($L1045,$L$2:$N$7,3,FALSE)*I1045","v":1728867.2686422006},null,"G",{"$f":"IF(P1045=\"G\",M1045,IF(P1045=\"PT\",0,ERR))","v":51715392.977450535},{"$f":"IF(P1045=\"PT\",M1045,IF(P1045=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1045=\"G\",N1045,IF(S1045=\"PT\",0,ERR))","v":1728867.2686422006},{"$f":"IF(S1045=\"PT\",N1045,IF(S1045=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1045)","v":51715392.977450535},null,1036,null,47330578.512438424,4384814.4650121108]
[null,null,null,"Total",{"$f":"+G1046-Adjustments!H1046","v":4655250.7356702238},{"$f":"'Rate Base'!$AE$95","v":94179368.400000006},{"$f":"+Adjustments!AW1030","v":4655250.7356702238},null,98834619.13567023,null,null,"Total",{"$f":"SUM(M1043:M1045)","v":95419195.468669504},{"$f":"SUM(N1043:N1045)","v":3415423.6670007259},null,"G",{"$f":"IF(P1046=\"G\",M1046,IF(P1046=\"PT\",0,ERR))","v":95419195.468669504},{"$f":"IF(P1046=\"PT\",M1046,IF(P1046=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1046=\"G\",N1046,IF(S1046=\"PT\",0,ERR))","v":3415423.6670007259},{"$f":"IF(S1046=\"PT\",N1046,IF(S1046=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1046)","v":95419195.468669504},null,1037,null,75085860.19618842,20333335.272481084]
[null,null,null,null,{"$f":"+G1047-Adjustments!H1047","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1038,null,null,0]
[null,"391","Office Furniture & Equipment",null,{"$f":"+G1048-Adjustments!H1048","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1039,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1049-Adjustments!H1049","v":2080.8151444323885},{"$f":"'Rate Base'!$AE$98","v":180960.97999999998},{"$f":"+Adjustments!AW1033","v":2080.8151444323885},null,183041.79514443237,null,null,"Wyoming",{"$f":"VLOOKUP($L1049,$L$2:$N$7,2,FALSE)*I1049","v":0},{"$f":"VLOOKUP($L1049,$L$2:$N$7,3,FALSE)*I1049","v":183041.79514443237},null,"G",{"$f":"IF(P1049=\"G\",M1049,IF(P1049=\"PT\",0,ERR))","v":0},{"$f":"IF(P1049=\"PT\",M1049,IF(P1049=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1049=\"G\",N1049,IF(S1049=\"PT\",0,ERR))","v":183041.79514443237},{"$f":"IF(S1049=\"PT\",N1049,IF(S1049=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1049)","v":0},null,1040,null,0,0]
[null,null,null,"Utah",{"$f":"+G1050-Adjustments!H1050","v":165974.23750906438},{"$f":"'Rate Base'!$AE$99","v":14434180.159999996},{"$f":"+Adjustments!AW1034","v":165974.23750906438},null,14600154.397509061,null,null,"Utah",{"$f":"VLOOKUP($L1050,$L$2:$N$7,2,FALSE)*I1050","v":14600154.397509061},{"$f":"VLOOKUP($L1050,$L$2:$N$7,3,FALSE)*I1050","v":0},null,"G",{"$f":"IF(P1050=\"G\",M1050,IF(P1050=\"PT\",0,ERR))","v":14600154.397509061},{"$f":"IF(P1050=\"PT\",M1050,IF(P1050=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1050=\"G\",N1050,IF(S1050=\"PT\",0,ERR))","v":0},{"$f":"IF(S1050=\"PT\",N1050,IF(S1050=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1050)","v":14600154.397509061},null,1041,null,12913472.985416664,1686681.412092397]
[null,null,null,"General",{"$f":"+G1051-Adjustments!H1051","v":712603.61777349561},{"$f":"'Rate Base'!$AE$100","v":61972563.670000002},{"$f":"+Adjustments!AW1035","v":712603.61777349561},null,62685167.287773497,null,null,"Gross Plant",{"$f":"VLOOKUP($L1051,$L$2:$N$7,2,FALSE)*I1051","v":60657366.108485676},{"$f":"VLOOKUP($L1051,$L$2:$N$7,3,FALSE)*I1051","v":2027801.1792878273},null,"G",{"$f":"IF(P1051=\"G\",M1051,IF(P1051=\"PT\",0,ERR))","v":60657366.108485676},{"$f":"IF(P1051=\"PT\",M1051,IF(P1051=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1051=\"G\",N1051,IF(S1051=\"PT\",0,ERR))","v":2027801.1792878273},{"$f":"IF(S1051=\"PT\",N1051,IF(S1051=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1051)","v":60657366.108485676},null,1042,null,54867313.40060892,5790052.7078767568]
[null,null,null,"Total",{"$f":"+G1052-Adjustments!H1052","v":880658.67042699456},{"$f":"'Rate Base'!$AE$101","v":76587704.810000002},{"$f":"+Adjustments!AW1036","v":880658.67042699456},null,77468363.480426997,null,null,"Total",{"$f":"SUM(M1049:M1051)","v":75257520.505994737},{"$f":"SUM(N1049:N1051)","v":2210842.9744322598},null,"G",{"$f":"IF(P1052=\"G\",M1052,IF(P1052=\"PT\",0,ERR))","v":75257520.505994737},{"$f":"IF(P1052=\"PT\",M1052,IF(P1052=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1052=\"G\",N1052,IF(S1052=\"PT\",0,ERR))","v":2210842.9744322598},{"$f":"IF(S1052=\"PT\",N1052,IF(S1052=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1052)","v":75257520.505994737},null,1043,null,67780786.386025578,7476734.1199691594]
[null,null,null,null,{"$f":"+G1053-Adjustments!H1053","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1044,null,null,0]
[null,"392","Transportation Equipment",null,{"$f":"+G1054-Adjustments!H1054","v":0},{"$f":"'Rate Base'!$AE$107","v":54001587.619999997},{"$f":"+Adjustments!AW1038","v":0},null,54001587.619999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1045,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1055-Adjustments!H1055","v":294127.27337928861},{"$f":"'Rate Base'!$AE$104","v":2877562.6999999997},{"$f":"+Adjustments!AW1039","v":294127.27337928861},null,3171689.9733792883,null,null,"Wyoming",{"$f":"VLOOKUP($L1055,$L$2:$N$7,2,FALSE)*I1055","v":0},{"$f":"VLOOKUP($L1055,$L$2:$N$7,3,FALSE)*I1055","v":3171689.9733792883},null,"G",{"$f":"IF(P1055=\"G\",M1055,IF(P1055=\"PT\",0,ERR))","v":0},{"$f":"IF(P1055=\"PT\",M1055,IF(P1055=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1055=\"G\",N1055,IF(S1055=\"PT\",0,ERR))","v":3171689.9733792883},{"$f":"IF(S1055=\"PT\",N1055,IF(S1055=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1055)","v":0},null,1046,null,0,0]
[null,null,null,"Utah",{"$f":"+G1056-Adjustments!H1056","v":5225592.4966967553},{"$f":"'Rate Base'!$AE$105","v":51124024.919999994},{"$f":"+Adjustments!AW1040","v":5225592.4966967553},null,56349617.41669675,null,null,"Utah",{"$f":"VLOOKUP($L1056,$L$2:$N$7,2,FALSE)*I1056","v":56349617.41669675},{"$f":"VLOOKUP($L1056,$L$2:$N$7,3,FALSE)*I1056","v":0},null,"G",{"$f":"IF(P1056=\"G\",M1056,IF(P1056=\"PT\",0,ERR))","v":56349617.41669675},{"$f":"IF(P1056=\"PT\",M1056,IF(P1056=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1056=\"G\",N1056,IF(S1056=\"PT\",0,ERR))","v":0},{"$f":"IF(S1056=\"PT\",N1056,IF(S1056=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1056)","v":56349617.41669675},null,1047,null,48773336.70000001,7576280.7166967392]
[null,null,null,"General",{"$f":"+G1057-Adjustments!H1057","v":0},{"$f":"'Rate Base'!$AE$106","v":0},{"$f":"+Adjustments!AW1041","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1057,$L$2:$N$7,2,FALSE)*I1057","v":0},{"$f":"VLOOKUP($L1057,$L$2:$N$7,3,FALSE)*I1057","v":0},null,"G",{"$f":"IF(P1057=\"G\",M1057,IF(P1057=\"PT\",0,ERR))","v":0},{"$f":"IF(P1057=\"PT\",M1057,IF(P1057=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1057=\"G\",N1057,IF(S1057=\"PT\",0,ERR))","v":0},{"$f":"IF(S1057=\"PT\",N1057,IF(S1057=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1057)","v":0},null,1048,null,0,0]
[null,null,null,"Total",{"$f":"+G1058-Adjustments!H1058","v":5519719.7700760439},{"$f":"'Rate Base'!$AE$107","v":54001587.619999997},{"$f":"+Adjustments!AW1042","v":5519719.7700760439},null,59521307.390076041,null,null,"Total",{"$f":"SUM(M1055:M1057)","v":56349617.41669675},{"$f":"SUM(N1055:N1057)","v":3171689.9733792883},null,"G",{"$f":"IF(P1058=\"G\",M1058,IF(P1058=\"PT\",0,ERR))","v":56349617.41669675},{"$f":"IF(P1058=\"PT\",M1058,IF(P1058=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1058=\"G\",N1058,IF(S1058=\"PT\",0,ERR))","v":3171689.9733792883},{"$f":"IF(S1058=\"PT\",N1058,IF(S1058=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1058)","v":56349617.41669675},null,1049,null,48773336.70000001,7576280.7166967392]
[null,null,null,null,{"$f":"+G1059-Adjustments!H1059","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1050,null,null,0]
[null,"393","Stores Equipment",null,{"$f":"+G1060-Adjustments!H1060","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1051,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1061-Adjustments!H1061","v":0},{"$f":"'Rate Base'!$AE$110","v":12371.89},{"$f":"+Adjustments!AW1045","v":0},null,12371.89,null,null,"Wyoming",{"$f":"VLOOKUP($L1061,$L$2:$N$7,2,FALSE)*I1061","v":0},{"$f":"VLOOKUP($L1061,$L$2:$N$7,3,FALSE)*I1061","v":12371.89},null,"G",{"$f":"IF(P1061=\"G\",M1061,IF(P1061=\"PT\",0,ERR))","v":0},{"$f":"IF(P1061=\"PT\",M1061,IF(P1061=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1061=\"G\",N1061,IF(S1061=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1061=\"PT\",N1061,IF(S1061=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1061)","v":0},null,1052,null,0,0]
[null,null,null,"Utah",{"$f":"+G1062-Adjustments!H1062","v":0},{"$f":"'Rate Base'!$AE$111","v":45026.020000000004},{"$f":"+Adjustments!AW1046","v":0},null,45026.020000000004,null,null,"Utah",{"$f":"VLOOKUP($L1062,$L$2:$N$7,2,FALSE)*I1062","v":45026.020000000004},{"$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":45026.020000000004},{"$f":"IF(P1062=\"PT\",M1062,IF(P1062=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1062)","v":45026.020000000004},null,1053,null,45026.020000000004,0]
[null,null,null,"Total",{"$f":"+G1063-Adjustments!H1063","v":0},{"$f":"'Rate Base'!$AE$112","v":57397.91},{"$f":"+Adjustments!AW1047","v":0},null,57397.91,null,null,"Total",{"$f":"SUM(M1061:M1062)","v":45026.020000000004},{"$f":"SUM(N1061:N1062)","v":12371.89},null,"G",{"$f":"IF(P1063=\"G\",M1063,IF(P1063=\"PT\",0,ERR))","v":45026.020000000004},{"$f":"IF(P1063=\"PT\",M1063,IF(P1063=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1063=\"G\",N1063,IF(S1063=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1063=\"PT\",N1063,IF(S1063=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1063)","v":45026.020000000004},null,1054,null,45026.020000000004,0]
[null,null,null,null,{"$f":"+G1064-Adjustments!H1064","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1055,null,null,0]
[null,"394","Tools, Shop & Garage Equipment",null,{"$f":"+G1065-Adjustments!H1065","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1056,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1066-Adjustments!H1066","v":297387.63501678221},{"$f":"'Rate Base'!$AE$115","v":2614218.66},{"$f":"+Adjustments!AW1050","v":297387.63501678221},null,2911606.2950167824,null,null,"Wyoming",{"$f":"VLOOKUP($L1066,$L$2:$N$7,2,FALSE)*I1066","v":0},{"$f":"VLOOKUP($L1066,$L$2:$N$7,3,FALSE)*I1066","v":2911606.2950167824},null,"G",{"$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":2911606.2950167824},{"$f":"IF(S1066=\"PT\",N1066,IF(S1066=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1066)","v":0},null,1057,null,0,0]
[null,null,null,"Utah",{"$f":"+G1067-Adjustments!H1067","v":3273586.3246417008},{"$f":"'Rate Base'!$AE$116","v":28776820.039999999},{"$f":"+Adjustments!AW1051","v":3273586.3246417008},null,32050406.3646417,null,null,"Utah",{"$f":"VLOOKUP($L1067,$L$2:$N$7,2,FALSE)*I1067","v":32050406.3646417},{"$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":32050406.3646417},{"$f":"IF(P1067=\"PT\",M1067,IF(P1067=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1067)","v":32050406.3646417},null,1058,null,28273703.752916664,3776702.6117250361]
[null,null,null,"General",{"$f":"+G1068-Adjustments!H1068","v":0},{"$f":"'Rate Base'!$AE$117","v":0},{"$f":"+Adjustments!AW1052","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1068,$L$2:$N$7,2,FALSE)*I1068","v":0},{"$f":"VLOOKUP($L1068,$L$2:$N$7,3,FALSE)*I1068","v":0},null,"G",{"$f":"IF(P1068=\"G\",M1068,IF(P1068=\"PT\",0,ERR))","v":0},{"$f":"IF(P1068=\"PT\",M1068,IF(P1068=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1068=\"G\",N1068,IF(S1068=\"PT\",0,ERR))","v":0},{"$f":"IF(S1068=\"PT\",N1068,IF(S1068=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1068)","v":0},null,1059,null,0,0]
[null,null,null,"Total",{"$f":"+G1069-Adjustments!H1069","v":3570973.9596584849},{"$f":"'Rate Base'!$AE$118","v":31391038.699999999},{"$f":"+Adjustments!AW1053","v":3570973.9596584849},null,34962012.659658484,null,null,null,{"$f":"SUM(M1066:M1068)","v":32050406.3646417},{"$f":"SUM(N1066:N1068)","v":2911606.2950167824},null,"G",{"$f":"IF(P1069=\"G\",M1069,IF(P1069=\"PT\",0,ERR))","v":32050406.3646417},{"$f":"IF(P1069=\"PT\",M1069,IF(P1069=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1069=\"G\",N1069,IF(S1069=\"PT\",0,ERR))","v":2911606.2950167824},{"$f":"IF(S1069=\"PT\",N1069,IF(S1069=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1069)","v":32050406.3646417},null,1060,null,28273703.752916664,3776702.6117250361]
[null,null,null,null,{"$f":"+G1070-Adjustments!H1070","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1061,null,null,0]
[null,"395","Laboratory Equipment",null,{"$f":"+G1071-Adjustments!H1071","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1062,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1072-Adjustments!H1072","v":0},{"$f":"'Rate Base'!$AE$121","v":0},{"$f":"+Adjustments!AW1056","v":0},null,0,null,null,"Wyoming",{"$f":"VLOOKUP($L1072,$L$2:$N$7,2,FALSE)*I1072","v":0},{"$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":0},{"$f":"IF(P1072=\"PT\",M1072,IF(P1072=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1072)","v":0},null,1063,null,0,0]
[null,null,null,"Utah",{"$f":"+G1073-Adjustments!H1073","v":0},{"$f":"'Rate Base'!$AE$122","v":61117.83},{"$f":"+Adjustments!AW1057","v":0},null,61117.83,null,null,"Utah",{"$f":"VLOOKUP($L1073,$L$2:$N$7,2,FALSE)*I1073","v":61117.83},{"$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":61117.83},{"$f":"IF(P1073=\"PT\",M1073,IF(P1073=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1073)","v":61117.83},null,1064,null,64269.39875,-3151.5687499999985]
[null,null,null,"General",{"$f":"+G1074-Adjustments!H1074","v":0},{"$f":"'Rate Base'!$AE$123","v":0},{"$f":"+Adjustments!AW1058","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1074,$L$2:$N$7,2,FALSE)*I1074","v":0},{"$f":"VLOOKUP($L1074,$L$2:$N$7,3,FALSE)*I1074","v":0},null,"G",{"$f":"IF(P1074=\"G\",M1074,IF(P1074=\"PT\",0,ERR))","v":0},{"$f":"IF(P1074=\"PT\",M1074,IF(P1074=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1074=\"G\",N1074,IF(S1074=\"PT\",0,ERR))","v":0},{"$f":"IF(S1074=\"PT\",N1074,IF(S1074=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1074)","v":0},null,1065,null,0,0]
[null,null,null,"Total",{"$f":"+G1075-Adjustments!H1075","v":0},{"$f":"'Rate Base'!$AE$124","v":61117.83},{"$f":"+Adjustments!AW1059","v":0},null,61117.83,null,null,"Total",{"$f":"SUM(M1072:M1074)","v":61117.83},{"$f":"SUM(N1072:N1074)","v":0},null,"G",{"$f":"IF(P1075=\"G\",M1075,IF(P1075=\"PT\",0,ERR))","v":61117.83},{"$f":"IF(P1075=\"PT\",M1075,IF(P1075=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1075=\"G\",N1075,IF(S1075=\"PT\",0,ERR))","v":0},{"$f":"IF(S1075=\"PT\",N1075,IF(S1075=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1075)","v":61117.83},null,1066,null,64269.39875,-3151.5687499999985]
[null,null,null,null,{"$f":"+G1076-Adjustments!H1076","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1067,null,null,0]
[null,"396","Power Operated Equipment",null,{"$f":"+G1077-Adjustments!H1077","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1068,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1078-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$127","v":974544.97000000009},{"$f":"+Adjustments!AW1062","v":0},null,974544.97000000009,null,null,"Wyoming",{"$f":"VLOOKUP($L1078,$L$2:$N$7,2,FALSE)*I1078","v":0},{"$f":"VLOOKUP($L1078,$L$2:$N$7,3,FALSE)*I1078","v":974544.97000000009},null,"G",{"$f":"IF(P1078=\"G\",M1078,IF(P1078=\"PT\",0,ERR))","v":0},{"$f":"IF(P1078=\"PT\",M1078,IF(P1078=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1078=\"G\",N1078,IF(S1078=\"PT\",0,ERR))","v":974544.97000000009},{"$f":"IF(S1078=\"PT\",N1078,IF(S1078=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1078)","v":0},null,1069,null,0,0]
[null,null,null,"Utah",{"$f":"+G1079-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$128","v":11282614.43},{"$f":"+Adjustments!AW1063","v":0},null,11282614.43,null,null,"Utah",{"$f":"VLOOKUP($L1079,$L$2:$N$7,2,FALSE)*I1079","v":11282614.43},{"$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":11282614.43},{"$f":"IF(P1079=\"PT\",M1079,IF(P1079=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1079)","v":11282614.43},null,1070,null,11283745.621666668,-1131.191666668281]
[null,null,null,"General",{"$f":"+G1080-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$129","v":0},{"$f":"+Adjustments!AW1064","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1080,$L$2:$N$7,2,FALSE)*I1080","v":0},{"$f":"VLOOKUP($L1080,$L$2:$N$7,3,FALSE)*I1080","v":0},null,"G",{"$f":"IF(P1080=\"G\",M1080,IF(P1080=\"PT\",0,ERR))","v":0},{"$f":"IF(P1080=\"PT\",M1080,IF(P1080=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1080)","v":0},null,1071,null,0,0]
[null,null,null,"Total",{"$f":"+G1081-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$130","v":12257159.4},{"$f":"+Adjustments!AW1065","v":0},null,12257159.4,null,null,null,{"$f":"SUM(M1078:M1080)","v":11282614.43},{"$f":"SUM(N1078:N1080)","v":974544.97000000009},null,"G",{"$f":"IF(P1081=\"G\",M1081,IF(P1081=\"PT\",0,ERR))","v":11282614.43},{"$f":"IF(P1081=\"PT\",M1081,IF(P1081=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1081=\"G\",N1081,IF(S1081=\"PT\",0,ERR))","v":974544.97000000009},{"$f":"IF(S1081=\"PT\",N1081,IF(S1081=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1081)","v":11282614.43},null,1072,null,11283745.621666668,-1131.191666668281]
[null,null,null,null,{"$f":"+G1082-Adjustments!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1073,null,null,0]
[null,"397","Communication Equipment",null,{"$f":"+G1083-Adjustments!H1078","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1074,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1084-Adjustments!H1079","v":5006.9355869282881},{"$f":"'Rate Base'!$AE$133","v":49809.3100000001},{"$f":"+Adjustments!AW1068","v":5006.9355869282881},null,54816.245586928388,null,null,"Wyoming",{"$f":"VLOOKUP($L1084,$L$2:$N$7,2,FALSE)*I1084","v":0},{"$f":"VLOOKUP($L1084,$L$2:$N$7,3,FALSE)*I1084","v":54816.245586928388},null,"G",{"$f":"IF(P1084=\"G\",M1084,IF(P1084=\"PT\",0,ERR))","v":0},{"$f":"IF(P1084=\"PT\",M1084,IF(P1084=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1084=\"G\",N1084,IF(S1084=\"PT\",0,ERR))","v":54816.245586928388},{"$f":"IF(S1084=\"PT\",N1084,IF(S1084=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1084)","v":0},null,1075,null,0,0]
[null,null,null,"Utah",{"$f":"+G1085-Adjustments!H1080","v":1575714.3200997505},{"$f":"'Rate Base'!$AE$134","v":15675305.119999999},{"$f":"+Adjustments!AW1069","v":1575714.3200997505},null,17251019.44009975,null,null,"Utah",{"$f":"VLOOKUP($L1085,$L$2:$N$7,2,FALSE)*I1085","v":17251019.44009975},{"$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":17251019.44009975},{"$f":"IF(P1085=\"PT\",M1085,IF(P1085=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1085)","v":17251019.44009975},null,1076,null,9306472.9679166675,7944546.4721830823]
[null,null,null,"Total",{"$f":"+G1086-Adjustments!H1081","v":1580721.255686678},{"$f":"'Rate Base'!$AE$135","v":15725114.43},{"$f":"+Adjustments!AW1070","v":1580721.255686678},null,17305835.685686678,null,null,"Total",{"$f":"SUM(M1084:M1085)","v":17251019.44009975},{"$f":"SUM(N1084:N1085)","v":54816.245586928388},null,"G",{"$f":"IF(P1086=\"G\",M1086,IF(P1086=\"PT\",0,ERR))","v":17251019.44009975},{"$f":"IF(P1086=\"PT\",M1086,IF(P1086=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1086=\"G\",N1086,IF(S1086=\"PT\",0,ERR))","v":54816.245586928388},{"$f":"IF(S1086=\"PT\",N1086,IF(S1086=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1086)","v":17251019.44009975},null,1077,null,9306472.9679166675,7944546.4721830823]
[null,null,null,null,{"$f":"+G1087-Adjustments!H1082","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1078,null,null,0]
[null,"398","Miscellaneous Equipment",null,{"$f":"+G1088-Adjustments!H1083","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1079,null,null,0]
[null,null,null,"Wyoming",{"$f":"+G1089-Adjustments!H1084","v":-81.895675472482253},{"$f":"'Rate Base'!$AE$138","v":3863.92},{"$f":"+Adjustments!AW1073","v":-81.895675472482253},null,3782.0243245275178,null,null,"Wyoming",{"$f":"VLOOKUP($L1089,$L$2:$N$7,2,FALSE)*I1089","v":0},{"$f":"VLOOKUP($L1089,$L$2:$N$7,3,FALSE)*I1089","v":3782.0243245275178},null,"G",{"$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":3782.0243245275178},{"$f":"IF(S1089=\"PT\",N1089,IF(S1089=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1089)","v":0},null,1080,null,0,0]
[null,null,null,"Utah",{"$f":"+G1090-Adjustments!H1085","v":-6896.6687562025618},{"$f":"'Rate Base'!$AE$139","v":325391.74000000005},{"$f":"+Adjustments!AW1074","v":-6896.6687562025618},null,318495.07124379749,null,null,"Utah",{"$f":"VLOOKUP($L1090,$L$2:$N$7,2,FALSE)*I1090","v":318495.07124379749},{"$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":318495.07124379749},{"$f":"IF(P1090=\"PT\",M1090,IF(P1090=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1090)","v":318495.07124379749},null,1081,null,274393.27458333335,44101.796660464141]
[null,null,null,"General",{"$f":"+G1091-Adjustments!H1086","v":0},{"$f":"'Rate Base'!$AE$140","v":0},{"$f":"+Adjustments!AW1075","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1091,$L$2:$N$7,2,FALSE)*I1091","v":0},{"$f":"VLOOKUP($L1091,$L$2:$N$7,3,FALSE)*I1091","v":0},null,"G",{"$f":"IF(P1091=\"G\",M1091,IF(P1091=\"PT\",0,ERR))","v":0},{"$f":"IF(P1091=\"PT\",M1091,IF(P1091=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1091=\"G\",N1091,IF(S1091=\"PT\",0,ERR))","v":0},{"$f":"IF(S1091=\"PT\",N1091,IF(S1091=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1091)","v":0},null,1082,null,0,0]
[null,null,null,"Total",{"$f":"+G1092-Adjustments!H1087","v":-6978.5644316750113},{"$f":"'Rate Base'!$AE$141","v":329255.66000000003},{"$f":"+Adjustments!AW1076","v":-6978.5644316750113},null,322277.09556832502,null,null,"Total",{"$f":"SUM(M1089:M1091)","v":318495.07124379749},{"$f":"SUM(N1089:N1091)","v":3782.0243245275178},null,"G",{"$f":"IF(P1092=\"G\",M1092,IF(P1092=\"PT\",0,ERR))","v":318495.07124379749},{"$f":"IF(P1092=\"PT\",M1092,IF(P1092=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1092=\"G\",N1092,IF(S1092=\"PT\",0,ERR))","v":3782.0243245275178},{"$f":"IF(S1092=\"PT\",N1092,IF(S1092=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1092)","v":318495.07124379749},null,1083,null,274393.27458333335,44101.796660464141]
[null,null,null,null,{"$f":"+G1093-Adjustments!H1088","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1084,null,null,0]
[null,"Total General Plant",null,null,{"$f":"+G1094-Adjustments!H1095","v":16200345.82708675},{"$f":"F1092+F1086+F1081+F1075+F1069+F1063+F1058+F1052+F1046+F1040","v":288377282.63},{"$f":"G1092+G1086+G1081+G1075+G1069+G1063+G1058+G1052+G1046+G1040","v":16200345.82708675},0,304577628.45708674,null,null,null,{"$f":"M1092+M1086+M1081+M1075+M1069+M1063+M1058+M1052+M1046+M1040","v":291810966.39734626},12766662.059740512,null,null,{"$f":"Q1092+Q1086+Q1081+Q1075+Q1069+Q1063+Q1058+Q1052+Q1046+Q1040","v":291810966.39734626},0,null,12766662.059740512,0,null,{"$f":"W1092+W1086+W1081+W1075+W1069+W1063+W1058+W1052+W1046+W1040","v":291810966.39734626},null,1085,null,244673860.67888069,47137105.718465567]
[null,null,null,null,{"$f":"+G1095-Adjustments!H1096","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1094+1","v":1086},null,null,0]
[null,null,null,null,{"$f":"+G1096-Adjustments!H1097","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1087,null,null,0]
["101","Gas Plant in Service",null,null,{"$f":"+G1097-Adjustments!H1098","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1088,null,null,0]
[null,null,"Production",null,{"$f":"+G1098-Adjustments!H1099","v":-5037992.5680000009},{"$f":"F980","v":79968136},{"$f":"G980","v":-5037992.5680000009},{"$f":"H980","v":0},{"$f":"I980","v":74930143.431999996},null,null,"Sales",{"$f":"M980","v":72226917.148586378},{"$f":"N980","v":2703226.2834136286},null,"G",{"$f":"Q980","v":72226917.148586378},0,"PT",{"$f":"T980","v":0},2703226.2834136286,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1098)","v":72226917.148586378},null,1089,null,72226917.148586378,0]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1099-Adjustments!H1100","v":7575537.7678129226},{"$f":"F1030+F1025+F1020+F1015+F1010+F1005+F997+F989+F984+F966","v":76941299.30399999},{"$f":"G1030+G1025+G1020+G1015+G1010+G1005+G997+G989+G984+G966","v":7575537.7678129226},{"$f":"H1030+H1025+H1020+H1015+H1010+H1005+H997+H989+H984+H966","v":0},{"$f":"I1030+I1025+I1020+I1015+I1010+I1005+I997+I989+I984+I966","v":84516837.071812928},null,null,"Wyoming",{"$f":"M1030+M1025+M1020+M1015+M1010+M1005+M997+M989+M984+M966","v":0},{"$f":"N1030+N1025+N1020+N1015+N1010+N1005+N997+N989+N984+N966","v":84516837.071812928},null,"G",{"$f":"Q1030+Q1025+Q1020+Q1015+Q1010+Q1005+Q997+Q989+Q984+Q966","v":0},0,"G",{"$f":"T1030+T1025+T1020+T1015+T1010+T1005+T997+T989+T984+T966","v":84516837.071812928},0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1099)","v":0},null,1090,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G1100-Adjustments!H1101","v":237821741.68319881},{"$f":"+F1031+F1026+F1021+F1016+F1011+F1006+F1001+F990+F985+F967","v":2284446301.2959995},{"$f":"+G1031+G1026+G1021+G1016+G1011+G1006+G1001+G990+G985+G967","v":237821741.68319881},{"$f":"+H1031+H1026+H1021+H1016+H1011+H1006+H1001+H990+H985+H967","v":0},{"$f":"+I1031+I1026+I1021+I1016+I1011+I1006+I1001+I990+I985+I967","v":2522268042.9791985},null,null,"Utah",{"$f":"+M1031+M1026+M1021+M1016+M1011+M1006+M1001+M990+M985+M967","v":2522268042.9791985},{"$f":"+N1031+N1026+N1021+N1016+N1011+N1006+N1001+N990+N985+N967","v":0},null,"G",{"$f":"+Q1031+Q1026+Q1021+Q1016+Q1011+Q1006+Q1001+Q990+Q985+Q967","v":2522268042.9791985},0,"G",{"$f":"+T1031+T1026+T1021+T1016+T1011+T1006+T1001+T990+T985+T967","v":0},0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1100)","v":2522268042.9791985},null,1091,null,2179981509.2664165,342286533.71278191]
[null,null,"General",null,{"$f":"+G1101-Adjustments!H1102","v":16200345.82708675},{"$f":"F1094","v":288377282.63},{"$f":"G1094","v":16200345.82708675},{"$f":"H1094","v":0},{"$f":"I1094","v":304577628.45708674},null,null,"Gross Plant",{"$f":"M1094","v":291810966.39734626},{"$f":"N1094","v":12766662.059740512},null,"G",{"$f":"Q1094","v":291810966.39734626},0,"G",{"$f":"T1094","v":12766662.059740512},0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1101)","v":291810966.39734626},null,1092,null,244673860.67888069,47137105.718465567]
[null,null,"Gas Plant in Service",null,{"$f":"+G1102-Adjustments!H1103","v":256559632.71009848},{"$f":"SUM(F1098:F1101)","v":2729733019.2299995},{"$f":"SUM(G1098:G1101)","v":256559632.71009848},{"$f":"SUM(H1098:H1101)","v":0},{"$f":"SUM(I1098:I1101)","v":2986292651.9400978},null,null,null,{"$f":"SUM(M1098:M1101)","v":2886305926.5251312},{"$f":"SUM(N1098:N1101)","v":99986725.414967075},null,null,{"$f":"SUM(Q1098:Q1101)","v":2886305926.5251312},0,null,{"$f":"SUM(T1098:T1101)","v":97283499.131553441},2703226.2834136286,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1102)","v":2886305926.5251312},null,1093,null,2496882287.0938835,389423639.43124771]
[null,null,null,null,{"$f":"+G1103-Adjustments!H1104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1094,null,null,0]
[105,"Gas Plant Held For Future Use",null,null,{"$f":"+G1104-Adjustments!H1105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1095,null,null,0]
[null,null,"Distribution - Utah",null,{"$f":"+G1105-Adjustments!H1106","v":0},{"$f":"+'Rate Base'!$AE$153","v":5036.83},{"$f":"+Adjustments!AW1088","v":0},null,{"$f":"SUM($F$1105:$H$1105)","v":5036.83},null,null,"Utah",{"$f":"VLOOKUP($L1105,$L$2:$N$7,2,FALSE)*I1105","v":5036.83},{"$f":"VLOOKUP($L1105,$L$2:$N$7,3,FALSE)*I1105","v":0},null,"G",{"$f":"IF(P1105=\"G\",M1105,IF(P1105=\"PT\",0,ERR))","v":5036.83},{"$f":"IF(P1105=\"PT\",M1105,IF(P1105=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1105=\"G\",N1105,IF(S1105=\"PT\",0,ERR))","v":0},{"$f":"IF(S1105=\"PT\",N1105,IF(S1105=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1105)","v":5036.83},null,1096,null,5036.83,{"$f":"W1105-AA1105","v":0}]
[null,null,"Total",null,{"$f":"+G1106-Adjustments!H1107","v":0},{"$f":"SUM(F1105)","v":5036.83},{"$f":"SUM(G1105)","v":0},{"$f":"SUM(H1105)","v":0},{"$f":"SUM(I1105)","v":5036.83},null,null,null,{"$f":"SUM(M1105)","v":5036.83},{"$f":"SUM(N1105)","v":0},null,null,{"$f":"SUM(Q1105)","v":5036.83},{"$f":"SUM(R1105)","v":0},null,{"$f":"SUM(T1105)","v":0},{"$f":"SUM(U1105)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1106)","v":5036.83},null,1097,null,5036.83,0]
[null,null,null,null,{"$f":"+G1107-Adjustments!H1108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1098,null,null,0]
[106,"Complete Construction Not Yet Classified",null,null,{"$f":"+G1108-Adjustments!H1109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1099,null,null,0]
[null,null,"Production",null,{"$f":"+G1109-Adjustments!H1110","v":0},{"$f":"+'Rate Base'!$AE$157","v":0},{"$f":"+Adjustments!AW1092","v":0},null,{"$f":"SUM($F$1109:$H$1109)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1109,$L$2:$N$7,2,FALSE)*I1109","v":0},{"$f":"VLOOKUP($L1109,$L$2:$N$7,3,FALSE)*I1109","v":0},null,"G",{"$f":"IF(P1109=\"G\",M1109,IF(P1109=\"PT\",0,ERR))","v":0},{"$f":"IF(P1109=\"PT\",M1109,IF(P1109=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1109=\"G\",N1109,IF(S1109=\"PT\",0,ERR))","v":0},{"$f":"IF(S1109=\"PT\",N1109,IF(S1109=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1109)","v":0},null,1100,null,0,0]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1110-Adjustments!H1117","v":0},{"$f":"+'Rate Base'!$AE$158","v":155755.46},{"$f":"+Adjustments!AW1093","v":0},null,{"$f":"SUM($F$1110:$H$1110)","v":155755.46},null,null,"Wyoming",{"$f":"VLOOKUP($L1110,$L$2:$N$7,2,FALSE)*I1110","v":0},{"$f":"VLOOKUP($L1110,$L$2:$N$7,3,FALSE)*I1110","v":155755.46},null,"G",{"$f":"IF(P1110=\"G\",M1110,IF(P1110=\"PT\",0,ERR))","v":0},{"$f":"IF(P1110=\"PT\",M1110,IF(P1110=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1110=\"G\",N1110,IF(S1110=\"PT\",0,ERR))","v":155755.46},{"$f":"IF(S1110=\"PT\",N1110,IF(S1110=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1110)","v":0},null,1101,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G1111-Adjustments!H1118","v":0},{"$f":"+'Rate Base'!$AE$159","v":19167111.399999999},{"$f":"+Adjustments!AW1094","v":0},null,{"$f":"SUM($F$1111:$H$1111)","v":19167111.399999999},null,null,"Utah",{"$f":"VLOOKUP($L1111,$L$2:$N$7,2,FALSE)*I1111","v":19167111.399999999},{"$f":"VLOOKUP($L1111,$L$2:$N$7,3,FALSE)*I1111","v":0},null,"G",{"$f":"IF(P1111=\"G\",M1111,IF(P1111=\"PT\",0,ERR))","v":19167111.399999999},{"$f":"IF(P1111=\"PT\",M1111,IF(P1111=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1111=\"G\",N1111,IF(S1111=\"PT\",0,ERR))","v":0},{"$f":"IF(S1111=\"PT\",N1111,IF(S1111=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1111)","v":19167111.399999999},null,1102,null,13422214.172916666,5744897.2270833328]
[null,null,"General",null,{"$f":"+G1112-Adjustments!H1120","v":0},{"$f":"+'Rate Base'!$AE$160","v":1995407.03},{"$f":"+Adjustments!AW1095","v":0},null,{"$f":"SUM($F$1112:$H$1112)","v":1995407.03},null,null,"Gross Plant",{"$f":"VLOOKUP($L1112,$L$2:$N$7,2,FALSE)*I1112","v":1930857.649282587},{"$f":"VLOOKUP($L1112,$L$2:$N$7,3,FALSE)*I1112","v":64549.3807174131},null,"G",{"$f":"IF(P1112=\"G\",M1112,IF(P1112=\"PT\",0,ERR))","v":1930857.649282587},{"$f":"IF(P1112=\"PT\",M1112,IF(P1112=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1112=\"G\",N1112,IF(S1112=\"PT\",0,ERR))","v":64549.3807174131},{"$f":"IF(S1112=\"PT\",N1112,IF(S1112=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1112)","v":1930857.649282587},null,1103,null,1229013.9624782782,701843.68680430879]
[null,null,"Total",null,{"$f":"+G1113-Adjustments!H1121","v":0},{"$f":"SUM(F1109:F1112)","v":21318273.890000001},{"$f":"SUM(G1109:G1112)","v":0},{"$f":"SUM(H1109:H1112)","v":0},{"$f":"SUM(I1109:I1112)","v":21318273.890000001},null,null,null,{"$f":"SUM(M1109:M1112)","v":21097969.049282584},{"$f":"SUM(N1109:N1112)","v":220304.84071741308},null,null,{"$f":"SUM(Q1109:Q1112)","v":21097969.049282584},{"$f":"SUM(R1109:R1112)","v":0},null,{"$f":"SUM(T1109:T1112)","v":220304.84071741308},{"$f":"SUM(U1109:U1112)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1113)","v":21097969.049282584},null,1104,null,14651228.135394944,6446740.9138876405]
[null,null,null,null,{"$f":"+G1114-Adjustments!H1122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105,null,null,0]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,{"$f":"+G1115-Adjustments!H1123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1106,null,null,0]
[null,null,"Production",null,{"$f":"+G1116-Adjustments!H1124","v":7451.9001204455271},{"$f":"+'Rate Base'!$AE$164","v":-68927265.530000001},{"$f":"+Adjustments!AW1099","v":7451.9001204455271},null,{"$f":"SUM($F$1116:$H$1116)","v":-68919813.629879549},null,null,"Sales",{"$f":"VLOOKUP($L1116,$L$2:$N$7,2,FALSE)*I1116","v":-66433419.728587553},{"$f":"VLOOKUP($L1116,$L$2:$N$7,3,FALSE)*I1116","v":-2486393.9012919948},null,"G",{"$f":"IF(P1116=\"G\",M1116,IF(P1116=\"PT\",0,ERR))","v":-66433419.728587553},{"$f":"IF(P1116=\"PT\",M1116,IF(P1116=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1116=\"G\",N1116,IF(S1116=\"PT\",0,ERR))","v":0},{"$f":"IF(S1116=\"PT\",N1116,IF(S1116=\"G\",0,ERR))","v":-2486393.9012919948},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1116)","v":-66433419.728587553},null,1107,null,-61899335.644323811,-4534084.084263742]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1117-Adjustments!H1125","v":-1438483.7034783326},{"$f":"+'Rate Base'!$AE$165","v":-21431368.719999999},{"$f":"+Adjustments!AW1100","v":-1438483.7034783326},null,{"$f":"SUM($F$1117:$H$1117)","v":-22869852.423478331},null,null,"Wyoming",{"$f":"VLOOKUP($L1117,$L$2:$N$7,2,FALSE)*I1117","v":0},{"$f":"VLOOKUP($L1117,$L$2:$N$7,3,FALSE)*I1117","v":-22869852.423478331},null,"G",{"$f":"IF(P1117=\"G\",M1117,IF(P1117=\"PT\",0,ERR))","v":0},{"$f":"IF(P1117=\"PT\",M1117,IF(P1117=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1117=\"G\",N1117,IF(S1117=\"PT\",0,ERR))","v":-22869852.423478331},{"$f":"IF(S1117=\"PT\",N1117,IF(S1117=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1117)","v":0},null,1108,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G1118-Adjustments!H1126","v":-32913556.581460893},{"$f":"+'Rate Base'!$AE$166","v":-490365351.56999999},{"$f":"+Adjustments!AW1101","v":-32913556.581460893},null,{"$f":"SUM($F$1118:$H$1118)","v":-523278908.15146089},null,null,"Utah",{"$f":"VLOOKUP($L1118,$L$2:$N$7,2,FALSE)*I1118","v":-523278908.15146089},{"$f":"VLOOKUP($L1118,$L$2:$N$7,3,FALSE)*I1118","v":0},null,"G",{"$f":"IF(P1118=\"G\",M1118,IF(P1118=\"PT\",0,ERR))","v":-523278908.15146089},{"$f":"IF(P1118=\"PT\",M1118,IF(P1118=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1118=\"G\",N1118,IF(S1118=\"PT\",0,ERR))","v":0},{"$f":"IF(S1118=\"PT\",N1118,IF(S1118=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1118)","v":-523278908.15146089},null,1109,null,-546936490.02708328,23657581.875622392]
[null,null,"General",null,{"$f":"+G1119-Adjustments!H1127","v":-10049360.882918835},{"$f":"+'Rate Base'!$AE$167","v":-149721236.30000001},{"$f":"+Adjustments!AW1102","v":-10049360.882918835},null,{"$f":"SUM($F$1119:$H$1119)","v":-159770597.18291885},null,null,"Gross Plant",{"$f":"VLOOKUP($L1119,$L$2:$N$7,2,FALSE)*I1119","v":-154602181.44118989},{"$f":"VLOOKUP($L1119,$L$2:$N$7,3,FALSE)*I1119","v":-5168415.7417289838},null,"G",{"$f":"IF(P1119=\"G\",M1119,IF(P1119=\"PT\",0,ERR))","v":-154602181.44118989},{"$f":"IF(P1119=\"PT\",M1119,IF(P1119=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1119=\"G\",N1119,IF(S1119=\"PT\",0,ERR))","v":-5168415.7417289838},{"$f":"IF(S1119=\"PT\",N1119,IF(S1119=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1119)","v":-154602181.44118989},null,1110,null,-134782466.90305096,-19819714.538138926]
[null,null,"Total",null,{"$f":"+G1120-Adjustments!H1128","v":-44393949.267737612},{"$f":"SUM(F1116:F1119)","v":-730445222.11999989},{"$f":"SUM(G1116:G1119)","v":-44393949.267737612},{"$f":"SUM(H1116:H1119)","v":0},{"$f":"SUM(I1116:I1119)","v":-774839171.38773751},null,null,null,{"$f":"SUM(M1116:M1119)","v":-744314509.32123828},{"$f":"SUM(N1116:N1119)","v":-30524662.066499311},null,null,{"$f":"SUM(Q1116:Q1119)","v":-744314509.32123828},{"$f":"SUM(R1116:R1119)","v":0},null,{"$f":"SUM(T1116:T1119)","v":-28038268.165207315},{"$f":"SUM(U1116:U1119)","v":-2486393.9012919948},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1120)","v":-744314509.32123828},null,1111,null,-743618292.57445812,-696216.74678015709]
[null,null,null,null,{"$f":"+G1121-Adjustments!H1129","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q1120/I1120","v":0.9606051640215485},null,null,null,null,null,null,null,1112,null,null,0]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,{"$f":"+G1122-Adjustments!H1130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1113,null,null,0]
[null,null,"Production",null,{"$f":"+G1123-Adjustments!H1131","v":386389.65393000015},{"$f":"+'Rate Base'!$AE$171","v":-6133169.1100000003},{"$f":"+Adjustments!AW1106","v":386389.65393000015},null,{"$f":"SUM($F$1123:$H$1123)","v":-5746779.4560700003},null,null,"Sales",{"$f":"VLOOKUP($L1123,$L$2:$N$7,2,FALSE)*I1123","v":-5539455.0795361698},{"$f":"VLOOKUP($L1123,$L$2:$N$7,3,FALSE)*I1123","v":-207324.37653383057},null,"G",{"$f":"IF(P1123=\"G\",M1123,IF(P1123=\"PT\",0,ERR))","v":-5539455.0795361698},{"$f":"IF(P1123=\"PT\",M1123,IF(P1123=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1123=\"G\",N1123,IF(S1123=\"PT\",0,ERR))","v":0},{"$f":"IF(S1123=\"PT\",N1123,IF(S1123=\"G\",0,ERR))","v":-207324.37653383057},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1123)","v":-5539455.0795361698},null,1114,null,-5530186.8812254108,-9268.1983107589185]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1124-Adjustments!H1132","v":0},{"$f":"+'Rate Base'!$AE$172","v":-10883.08},{"$f":"+Adjustments!AW1107","v":0},null,{"$f":"SUM($F$1124:$H$1124)","v":-10883.08},null,null,"Wyoming",{"$f":"VLOOKUP($L1124,$L$2:$N$7,2,FALSE)*I1124","v":0},{"$f":"VLOOKUP($L1124,$L$2:$N$7,3,FALSE)*I1124","v":-10883.08},null,"G",{"$f":"IF(P1124=\"G\",M1124,IF(P1124=\"PT\",0,ERR))","v":0},{"$f":"IF(P1124=\"PT\",M1124,IF(P1124=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1124=\"G\",N1124,IF(S1124=\"PT\",0,ERR))","v":-10883.08},{"$f":"IF(S1124=\"PT\",N1124,IF(S1124=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1124)","v":0},null,1115,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G1125-Adjustments!H1133","v":0},{"$f":"+'Rate Base'!$AE$173","v":-58742.880000000005},{"$f":"+Adjustments!AW1108","v":0},null,{"$f":"SUM($F$1125:$H$1125)","v":-58742.880000000005},null,null,"Utah",{"$f":"VLOOKUP($L1125,$L$2:$N$7,2,FALSE)*I1125","v":-58742.880000000005},{"$f":"VLOOKUP($L1125,$L$2:$N$7,3,FALSE)*I1125","v":0},null,"G",{"$f":"IF(P1125=\"G\",M1125,IF(P1125=\"PT\",0,ERR))","v":-58742.880000000005},{"$f":"IF(P1125=\"PT\",M1125,IF(P1125=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1125=\"G\",N1125,IF(S1125=\"PT\",0,ERR))","v":0},{"$f":"IF(S1125=\"PT\",N1125,IF(S1125=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1125)","v":-58742.880000000005},null,1116,null,-58742.882083333338,2.0833333328482695E-3]
[null,null,"General",null,{"$f":"+G1126-Adjustments!H1134","v":0},{"$f":"+'Rate Base'!$AE$174","v":0},{"$f":"+Adjustments!AW1109","v":0},null,{"$f":"SUM($F$1126:$H$1126)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1126,$L$2:$N$7,2,FALSE)*I1126","v":0},{"$f":"VLOOKUP($L1126,$L$2:$N$7,3,FALSE)*I1126","v":0},null,"G",{"$f":"IF(P1126=\"G\",M1126,IF(P1126=\"PT\",0,ERR))","v":0},{"$f":"IF(P1126=\"PT\",M1126,IF(P1126=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1126=\"G\",N1126,IF(S1126=\"PT\",0,ERR))","v":0},{"$f":"IF(S1126=\"PT\",N1126,IF(S1126=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1126)","v":0},null,1117,null,0,0]
[null,null,"Total",null,{"$f":"+G1127-Adjustments!H1135","v":386389.65393000015},{"$f":"SUM(F1123:F1126)","v":-6202795.0700000003},{"$f":"SUM(G1123:G1126)","v":386389.65393000015},{"$f":"SUM(H1123:H1126)","v":0},{"$f":"SUM(I1123:I1126)","v":-5816405.4160700003},null,null,null,{"$f":"SUM(M1123:M1126)","v":-5598197.9595361697},{"$f":"SUM(N1123:N1126)","v":-218207.45653383055},null,null,{"$f":"SUM(Q1123:Q1126)","v":-5598197.9595361697},{"$f":"SUM(R1123:R1126)","v":0},null,{"$f":"SUM(T1123:T1126)","v":-10883.08},{"$f":"SUM(U1123:U1126)","v":-207324.37653383057},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1127)","v":-5598197.9595361697},null,1118,null,-5588929.7633087439,-9268.1962274257094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1119,null,null,0]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120,null,null,0]
[null,null,"Production",null,null,{"$f":"+'Rate Base'!$AE$178","v":0},{"$f":"+Adjustments!AW1113","v":0},null,{"$f":"SUM($F$1130:$H$1130)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1130,$L$2:$N$7,2,FALSE)*I1130","v":0},{"$f":"VLOOKUP($L1130,$L$2:$N$7,3,FALSE)*I1130","v":0},null,"G",{"$f":"IF(P1130=\"G\",M1130,IF(P1130=\"PT\",0,ERR))","v":0},{"$f":"IF(P1130=\"PT\",M1130,IF(P1130=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1130=\"G\",N1130,IF(S1130=\"PT\",0,ERR))","v":0},{"$f":"IF(S1130=\"PT\",N1130,IF(S1130=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1130)","v":0},null,1121,null,0,0]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!$AE$179","v":-6216691.4100000001},{"$f":"+Adjustments!AW1114","v":-302650.8125601178},null,{"$f":"SUM($F$1131:$H$1131)","v":-6519342.222560118},null,null,"Wyoming",{"$f":"VLOOKUP($L1131,$L$2:$N$7,2,FALSE)*I1131","v":0},{"$f":"VLOOKUP($L1131,$L$2:$N$7,3,FALSE)*I1131","v":-6519342.222560118},null,"G",{"$f":"IF(P1131=\"G\",M1131,IF(P1131=\"PT\",0,ERR))","v":0},{"$f":"IF(P1131=\"PT\",M1131,IF(P1131=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1131=\"G\",N1131,IF(S1131=\"PT\",0,ERR))","v":-6519342.222560118},{"$f":"IF(S1131=\"PT\",N1131,IF(S1131=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1131)","v":0},null,1122,null,0,0]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!$AE$180","v":-184187333.43000001},{"$f":"+Adjustments!AW1115","v":-8966899.343950361},null,{"$f":"SUM($F$1132:$H$1132)","v":-193154232.77395037},null,null,"Utah",{"$f":"VLOOKUP($L1132,$L$2:$N$7,2,FALSE)*I1132","v":-193154232.77395037},{"$f":"VLOOKUP($L1132,$L$2:$N$7,3,FALSE)*I1132","v":0},null,"G",{"$f":"IF(P1132=\"G\",M1132,IF(P1132=\"PT\",0,ERR))","v":-193154232.77395037},{"$f":"IF(P1132=\"PT\",M1132,IF(P1132=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1132=\"G\",N1132,IF(S1132=\"PT\",0,ERR))","v":0},{"$f":"IF(S1132=\"PT\",N1132,IF(S1132=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1132)","v":-193154232.77395037},null,1123,null,-113829416.70125,-79324816.072700366]
[null,null,"General",null,null,{"$f":"+'Rate Base'!$AE$181","v":0},{"$f":"+Adjustments!AW1116","v":0},null,{"$f":"SUM($F$1133:$H$1133)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1133,$L$2:$N$7,2,FALSE)*I1133","v":0},{"$f":"VLOOKUP($L1133,$L$2:$N$7,3,FALSE)*I1133","v":0},null,"G",{"$f":"IF(P1133=\"G\",M1133,IF(P1133=\"PT\",0,ERR))","v":0},{"$f":"IF(P1133=\"PT\",M1133,IF(P1133=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1133=\"G\",N1133,IF(S1133=\"PT\",0,ERR))","v":0},{"$f":"IF(S1133=\"PT\",N1133,IF(S1133=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1133)","v":0},null,1124,null,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F1130:F1133)","v":-190404024.84},{"$f":"SUM(G1130:G1133)","v":-9269550.1565104797},{"$f":"SUM(H1130:H1133)","v":0},{"$f":"SUM(I1130:I1133)","v":-199673574.99651048},null,null,null,{"$f":"SUM(M1130:M1133)","v":-193154232.77395037},{"$f":"SUM(N1130:N1133)","v":-6519342.222560118},null,null,{"$f":"SUM(Q1130:Q1133)","v":-193154232.77395037},{"$f":"SUM(R1130:R1133)","v":0},null,{"$f":"SUM(T1130:T1133)","v":-6519342.222560118},{"$f":"SUM(U1130:U1133)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1134)","v":-193154232.77395037},null,1125,null,-113829416.70125,-79324816.072700366]
[null,null,null,null,{"$f":"+G1135-Adjustments!H1136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1126,null,null,0]
[null,null,null,null,{"$f":"+G1136-Adjustments!H1137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1127,null,null,0]
["Net Utility Plant",null,null,null,{"$f":"+G1137-Adjustments!H1138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1128,null,null,0]
[null,"Production",null,null,{"$f":"+G1138-Adjustments!H1139","v":-4644151.0139495553},{"$f":"F1098+F1109+F1116+F1123+F1130","v":4907701.3599999985},{"$f":"G1098+G1109+G1116+G1123+G1130","v":-4644151.0139495553},{"$f":"H1098+H1109+H1116+H1123+H1130","v":0},263550.34605044685,null,null,null,{"$f":"M1098+M1109+M1116+M1123+M1130","v":254042.34046265483},{"$f":"N1098+N1109+N1116+N1123+N1130","v":9508.0055878031708},null,null,{"$f":"Q1098+Q1109+Q1116+Q1123+Q1130","v":254042.34046265483},{"$f":"R1098+R1109+R1116+R1123","v":0},null,{"$f":"T1098+T1109+T1116+T1123+T1130","v":0},{"$f":"U1098+U1109+U1116+U1123+U1130","v":9508.0055878031708},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1138)","v":254042.34046265483},null,1129,null,4797394.6230371557,-4543352.2825745009]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1139-Adjustments!H1140","v":5834403.2517744722},{"$f":"F1099+F1110+F1117+F1124+F1131","v":49438111.55399999},{"$f":"G1099+G1110+G1117+G1124+G1131","v":5834403.2517744722},{"$f":"H1099+H1110+H1117+H1124+H1131","v":0},55272514.805774473,null,null,null,{"$f":"M1099+M1110+M1117+M1124+M1131","v":0},{"$f":"N1099+N1110+N1117+N1124+N1131","v":55272514.805774473},null,null,{"$f":"Q1099+Q1110+Q1117+Q1124+Q1131","v":0},{"$f":"R1099+R1110+R1117+R1124","v":0},null,{"$f":"T1099+T1110+T1117+T1124+T1131","v":55272514.805774473},{"$f":"U1099+U1110+U1117+U1124+U1131","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1139)","v":0},null,1130,null,0,0]
[null,"Distribution - Utah",null,null,{"$f":"+G1140-Adjustments!H1141","v":195941285.75778756},{"$f":"F1100+F1105+F1111+F1118+F1125+F1132","v":1629007021.6459994},{"$f":"G1100+G1105+G1111+G1118+G1125+G1132","v":195941285.75778756},{"$f":"H1100+H1105+H1111+H1118+H1125+H1132","v":0},1824948307.4037871,null,null,null,{"$f":"M1100+M1105+M1111+M1118+M1125+M1132","v":1824948307.4037871},{"$f":"N1100+N1105+N1111+N1118+N1125+N1132","v":0},null,null,{"$f":"Q1100+Q1105+Q1111+Q1118+Q1125+Q1132","v":1824948307.4037871},{"$f":"R1100+R1105+R1111+R1118+R1125","v":0},null,{"$f":"T1100+T1105+T1111+T1118+T1125+T1132","v":0},{"$f":"U1100+U1105+U1111+U1118+U1125+U1132","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1140)","v":1824948307.4037871},null,1131,null,1532584110.6589165,292364196.74487066]
[null,"General",null,null,{"$f":"+G1141-Adjustments!H1142","v":6150984.9441679157},{"$f":"F1101+F1112+F1119+F1126+F1133","v":140651453.35999995},{"$f":"G1101+G1112+G1119+G1126+G1133","v":6150984.9441679157},{"$f":"H1101+H1112+H1119+H1126+H1133","v":0},146802438.30416787,null,null,null,{"$f":"M1101+M1112+M1119+M1126+M1133","v":139139642.60543895},{"$f":"N1101+N1112+N1119+N1126+N1133","v":7662795.6987289414},null,null,{"$f":"Q1101+Q1112+Q1119+Q1126+Q1133","v":139139642.60543895},{"$f":"R1101+R1112+R1119+R1126","v":0},null,{"$f":"T1101+T1112+T1119+T1126+T1133","v":7662795.6987289414},{"$f":"U1101+U1112+U1119+U1126+U1133","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1141)","v":139139642.60543895},null,1132,null,111120407.73830801,28019234.867130935]
[null,null,null,null,{"$f":"+G1142-Adjustments!H1143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1133,null,null,0]
[null,null,null,null,{"$f":"+G1143-Adjustments!H1144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1134,null,null,0]
[null,"Net Utility Plant",null,null,{"$f":"+G1144-Adjustments!H1145","v":203282522.93978041},{"$f":"F1102+F1106+F1113+F1120+F1127+F1134","v":1824004287.9199996},{"$f":"G1102+G1106+G1113+G1120+G1127+G1134","v":203282522.93978041},{"$f":"H1102+H1106+H1113+H1120+H1127+H1134","v":0},{"$f":"I1102+I1106+I1113+I1120+I1127+I1134","v":2027286810.8597794},null,null,null,{"$f":"M1102+M1106+M1113+M1120+M1127+M1134","v":1964341992.3496892},{"$f":"N1102+N1106+N1113+N1120+N1127+N1134","v":62944818.510091238},null,null,{"$f":"Q1102+Q1106+Q1113+Q1120+Q1127+Q1134","v":1964341992.3496892},{"$f":"R1102+R1106+R1113+R1120+R1127","v":0},null,{"$f":"T1102+T1106+T1113+T1120+T1127+T1134","v":62935310.504503436},{"$f":"U1102+U1106+U1113+U1120+U1127+U1134","v":9508.0055878031708},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1144)","v":1964341992.3496892},null,1135,null,1648501913.0202615,315840079.32942772]
[null,null,null,null,{"$f":"+G1145-Adjustments!H1146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1136,null,null,0]
[null,null,null,null,{"$f":"+G1146-Adjustments!H1147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1137,null,null,0]
["OTHER RATE BASE ACCOUNTS",null,null,null,{"$f":"+G1147-Adjustments!H1148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1138,null,null,0]
[null,null,null,null,{"$f":"+G1148-Adjustments!H1149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1139,null,null,0]
[154,"Plant Materials & Operating Supplies",null,null,{"$f":"+G1149-Adjustments!H1150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1140,null,null,0]
[null,null,"Wyoming",null,{"$f":"+G1150-Adjustments!H1151","v":-250645.30689692916},{"$f":"+'Rate Base'!$AE$198","v":888183.17501894746},{"$f":"+Adjustments!AW1133","v":-250645.30689692916},null,{"$f":"SUM($F$1150:$H$1150)","v":637537.86812201829},null,null,"Wyoming",{"$f":"VLOOKUP($L1150,$L$2:$N$7,2,FALSE)*I1150","v":0},{"$f":"VLOOKUP($L1150,$L$2:$N$7,3,FALSE)*I1150","v":637537.86812201829},null,"G",{"$f":"IF(P1150=\"G\",M1150,IF(P1150=\"PT\",0,ERR))","v":0},{"$f":"IF(P1150=\"PT\",M1150,IF(P1150=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1150=\"G\",N1150,IF(S1150=\"PT\",0,ERR))","v":637537.86812201829},{"$f":"IF(S1150=\"PT\",N1150,IF(S1150=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1150)","v":0},null,1141,null,0,0]
[null,null,"Utah",null,{"$f":"+G1151-Adjustments!H1152","v":-7497522.0939364024},{"$f":"+'Rate Base'!$AE$199","v":26568113.564981051},{"$f":"+Adjustments!AW1134","v":-7497522.0939364024},null,{"$f":"SUM($F$1151:$H$1151)","v":19070591.471044648},null,null,"Utah",{"$f":"VLOOKUP($L1151,$L$2:$N$7,2,FALSE)*I1151","v":19070591.471044648},{"$f":"VLOOKUP($L1151,$L$2:$N$7,3,FALSE)*I1151","v":0},null,"G",{"$f":"IF(P1151=\"G\",M1151,IF(P1151=\"PT\",0,ERR))","v":19070591.471044648},{"$f":"IF(P1151=\"PT\",M1151,IF(P1151=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1151=\"G\",N1151,IF(S1151=\"PT\",0,ERR))","v":0},{"$f":"IF(S1151=\"PT\",N1151,IF(S1151=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1151)","v":19070591.471044648},null,1142,null,18638166.946947832,432424.52409681678]
[null,null,"Total",null,{"$f":"+G1152-Adjustments!H1153","v":-7748167.400833331},{"$f":"SUM(F1150:F1151)","v":27456296.739999998},{"$f":"SUM(G1150:G1151)","v":-7748167.400833331},{"$f":"SUM(H1150:H1151)","v":0},{"$f":"SUM(I1150:I1151)","v":19708129.339166667},null,null,null,{"$f":"SUM(M1150:M1151)","v":19070591.471044648},{"$f":"SUM(N1150:N1151)","v":637537.86812201829},null,null,{"$f":"SUM(Q1150:Q1151)","v":19070591.471044648},{"$f":"SUM(R1150:R1151)","v":0},null,{"$f":"SUM(T1150:T1151)","v":637537.86812201829},{"$f":"SUM(U1150:U1151)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1152)","v":19070591.471044648},null,1143,null,18638166.946947832,432424.52409681678]
[null,null,null,null,{"$f":"+G1153-Adjustments!H1154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1144,null,null,0]
[1641,"Gas Stored Underground",null,null,{"$f":"+G1154-Adjustments!H1155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1145,null,null,0]
[null,null,"Production",null,{"$f":"+G1155-Adjustments!H1156","v":-49333980.549999997},{"$f":"+'Rate Base'!$AE$203","v":49333980.549999997},{"$f":"-F1155","v":-49333980.549999997},null,{"$f":"SUM($F$1155:$H$1155)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1155,$L$2:$N$7,2,FALSE)*I1155","v":0},{"$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":0},{"$f":"IF(P1155=\"PT\",M1155,IF(P1155=\"G\",0,ERR))","v":0},"G",{"$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$1263,Y1155)","v":0},null,1146,null,0,0]
[null,null,"Total",null,{"$f":"+G1156-Adjustments!H1157","v":-49333980.549999997},{"$f":"SUM(F1155)","v":49333980.549999997},{"$f":"SUM(G1155)","v":-49333980.549999997},{"$f":"SUM(H1155)","v":0},{"$f":"SUM(I1155)","v":0},null,null,null,{"$f":"SUM(M1155)","v":0},{"$f":"SUM(N1155)","v":0},null,null,{"$f":"SUM(Q1155)","v":0},{"$f":"SUM(R1155)","v":0},null,{"$f":"SUM(T1155)","v":0},{"$f":"SUM(U1155)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1156)","v":0},null,1147,null,0,0]
[null,null,null,null,{"$f":"+G1157-Adjustments!H1158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1148,null,null,0]
[165,"Prepayments",null,null,{"$f":"+G1158-Adjustments!H1159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1149,null,null,0]
[null,null,"General",null,{"$f":"+G1159-Adjustments!H1160","v":-267070.45166666619},{"$f":"+'Rate Base'!$AE$207","v":3471463.42},{"$f":"+Adjustments!AW1142","v":-267070.45166666619},null,{"$f":"SUM($F$1159:$H$1159)","v":3204392.9683333337},null,null,"Gross Plant",{"$f":"VLOOKUP($L1159,$L$2:$N$7,2,FALSE)*I1159","v":3100734.1265174113},{"$f":"VLOOKUP($L1159,$L$2:$N$7,3,FALSE)*I1159","v":103658.84181592255},null,"G",{"$f":"IF(P1159=\"G\",M1159,IF(P1159=\"PT\",0,ERR))","v":3100734.1265174113},{"$f":"IF(P1159=\"PT\",M1159,IF(P1159=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1159=\"G\",N1159,IF(S1159=\"PT\",0,ERR))","v":103658.84181592255},{"$f":"IF(S1159=\"PT\",N1159,IF(S1159=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1159)","v":3100734.1265174113},null,1150,null,3115275.8051330196,-14541.678615608253]
[null,null,"Total",null,{"$f":"+G1160-Adjustments!H1161","v":-267070.45166666619},{"$f":"SUM(F1159)","v":3471463.42},{"$f":"SUM(G1159)","v":-267070.45166666619},{"$f":"SUM(H1159)","v":0},{"$f":"SUM(I1159)","v":3204392.9683333337},null,null,null,{"$f":"SUM(M1159)","v":3100734.1265174113},{"$f":"SUM(N1159)","v":103658.84181592255},null,null,{"$f":"SUM(Q1159)","v":3100734.1265174113},{"$f":"SUM(R1159)","v":0},null,{"$f":"SUM(T1159)","v":103658.84181592255},{"$f":"SUM(U1159)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1160)","v":3100734.1265174113},null,1151,null,3115275.8051330196,-14541.678615608253]
[null,null,null,null,{"$f":"+G1161-Adjustments!H1162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1152,null,null,0]
["190008","Accum Deferred Income Tax Federal",null,null,{"$f":"+G1162-Adjustments!H1163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1161+1","v":1153},null,null,0]
[null,null,"Production",null,{"$f":"+G1163-Adjustments!H1164","v":0},{"$f":"+'Rate Base'!$AE$211","v":0},{"$f":"+Adjustments!AW1146","v":0},null,{"$f":"SUM($F$1163:$H$1163)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1163,$L$2:$N$7,2,FALSE)*I1163","v":0},{"$f":"VLOOKUP($L1163,$L$2:$N$7,3,FALSE)*I1163","v":0},null,"G",{"$f":"IF(P1163=\"G\",M1163,IF(P1163=\"PT\",0,ERR))","v":0},{"$f":"IF(P1163=\"PT\",M1163,IF(P1163=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1163=\"G\",N1163,IF(S1163=\"PT\",0,ERR))","v":0},{"$f":"IF(S1163=\"PT\",N1163,IF(S1163=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1163)","v":0},null,1154,null,0,0]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1164-Adjustments!H1165","v":0},{"$f":"+'Rate Base'!$AE$212","v":0},{"$f":"+Adjustments!AW1147","v":0},null,{"$f":"SUM($F$1164:$H$1164)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1164,$L$2:$N$7,2,FALSE)*I1164","v":0},{"$f":"VLOOKUP($L1164,$L$2:$N$7,3,FALSE)*I1164","v":0},null,"G",{"$f":"IF(P1164=\"G\",M1164,IF(P1164=\"PT\",0,ERR))","v":0},{"$f":"IF(P1164=\"PT\",M1164,IF(P1164=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1164=\"G\",N1164,IF(S1164=\"PT\",0,ERR))","v":0},{"$f":"IF(S1164=\"PT\",N1164,IF(S1164=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1164)","v":0},null,1155,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G1165-Adjustments!H1166","v":0},{"$f":"+'Rate Base'!$AE$213","v":0},{"$f":"+Adjustments!AW1148","v":0},null,{"$f":"SUM($F$1165:$H$1165)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1165,$L$2:$N$7,2,FALSE)*I1165","v":0},{"$f":"VLOOKUP($L1165,$L$2:$N$7,3,FALSE)*I1165","v":0},null,"G",{"$f":"IF(P1165=\"G\",M1165,IF(P1165=\"PT\",0,ERR))","v":0},{"$f":"IF(P1165=\"PT\",M1165,IF(P1165=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1165=\"G\",N1165,IF(S1165=\"PT\",0,ERR))","v":0},{"$f":"IF(S1165=\"PT\",N1165,IF(S1165=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1165)","v":0},null,1156,null,0,0]
[null,null,"General",null,{"$f":"+G1166-Adjustments!H1167","v":0},{"$f":"+'Rate Base'!$AE$214","v":0},{"$f":"+Adjustments!AW1149","v":0},null,{"$f":"SUM($F$1166:$H$1166)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1166,$L$2:$N$7,2,FALSE)*I1166","v":0},{"$f":"VLOOKUP($L1166,$L$2:$N$7,3,FALSE)*I1166","v":0},null,"G",{"$f":"IF(P1166=\"G\",M1166,IF(P1166=\"PT\",0,ERR))","v":0},{"$f":"IF(P1166=\"PT\",M1166,IF(P1166=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1166=\"G\",N1166,IF(S1166=\"PT\",0,ERR))","v":0},{"$f":"IF(S1166=\"PT\",N1166,IF(S1166=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1166)","v":0},null,1157,null,0,0]
[null,null,"Total",null,{"$f":"+G1167-Adjustments!H1168","v":0},{"$f":"SUM(F1163:F1166)","v":0},{"$f":"SUM(G1163:G1166)","v":0},{"$f":"SUM(H1163:H1166)","v":0},{"$f":"SUM(I1163:I1166)","v":0},null,null,null,{"$f":"SUM(M1163:M1166)","v":0},{"$f":"SUM(N1163:N1166)","v":0},null,null,{"$f":"SUM(Q1163:Q1166)","v":0},{"$f":"SUM(R1163:R1166)","v":0},null,{"$f":"SUM(T1163:T1166)","v":0},{"$f":"SUM(U1163:U1166)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1167)","v":0},null,1158,null,0,0]
[null,null,null,null,{"$f":"+G1168-Adjustments!H1169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1159,null,null,0]
["190009","Accum Deferred Income Tax State",null,null,{"$f":"+G1169-Adjustments!H1170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1160,null,null,{"$f":"W1169-AA1169","v":0}]
[null,null,"Production",null,{"$f":"+G1170-Adjustments!H1171","v":0},{"$f":"+'Rate Base'!$AE$218","v":0},{"$f":"+Adjustments!AW1153","v":0},null,{"$f":"SUM($F$1170:$H$1170)","v":0},null,null,"Sales",{"$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},{"$f":"IF(P1170=\"PT\",M1170,IF(P1170=\"G\",0,ERR))","v":0},"PT",{"$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$1263,Y1170)","v":0},null,1161,null,0,0]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1171-Adjustments!H1172","v":0},{"$f":"+'Rate Base'!$AE$219","v":0},{"$f":"+Adjustments!AW1154","v":0},null,{"$f":"SUM($F$1171:$H$1171)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1171,$L$2:$N$7,2,FALSE)*I1171","v":0},{"$f":"VLOOKUP($L1171,$L$2:$N$7,3,FALSE)*I1171","v":0},null,"G",{"$f":"IF(P1171=\"G\",M1171,IF(P1171=\"PT\",0,ERR))","v":0},{"$f":"IF(P1171=\"PT\",M1171,IF(P1171=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1171=\"G\",N1171,IF(S1171=\"PT\",0,ERR))","v":0},{"$f":"IF(S1171=\"PT\",N1171,IF(S1171=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1171)","v":0},null,1162,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G1172-Adjustments!H1173","v":0},{"$f":"+'Rate Base'!$AE$220","v":0},{"$f":"+Adjustments!AW1155","v":0},null,{"$f":"SUM($F$1172:$H$1172)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1172,$L$2:$N$7,2,FALSE)*I1172","v":0},{"$f":"VLOOKUP($L1172,$L$2:$N$7,3,FALSE)*I1172","v":0},null,"G",{"$f":"IF(P1172=\"G\",M1172,IF(P1172=\"PT\",0,ERR))","v":0},{"$f":"IF(P1172=\"PT\",M1172,IF(P1172=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1172=\"G\",N1172,IF(S1172=\"PT\",0,ERR))","v":0},{"$f":"IF(S1172=\"PT\",N1172,IF(S1172=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1172)","v":0},null,1163,null,0,0]
[null,null,"General",null,{"$f":"+G1173-Adjustments!H1174","v":0},{"$f":"+'Rate Base'!$AE$221","v":0},{"$f":"+Adjustments!AW1156","v":0},null,{"$f":"SUM($F$1173:$H$1173)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1173,$L$2:$N$7,2,FALSE)*I1173","v":0},{"$f":"VLOOKUP($L1173,$L$2:$N$7,3,FALSE)*I1173","v":0},null,"G",{"$f":"IF(P1173=\"G\",M1173,IF(P1173=\"PT\",0,ERR))","v":0},{"$f":"IF(P1173=\"PT\",M1173,IF(P1173=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1173=\"G\",N1173,IF(S1173=\"PT\",0,ERR))","v":0},{"$f":"IF(S1173=\"PT\",N1173,IF(S1173=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1173)","v":0},null,1164,null,0,0]
[null,null,"Total",null,{"$f":"+G1174-Adjustments!H1175","v":0},{"$f":"SUM(F1170:F1173)","v":0},{"$f":"SUM(G1170:G1173)","v":0},{"$f":"SUM(H1170:H1173)","v":0},{"$f":"SUM(I1170:I1173)","v":0},null,null,null,{"$f":"SUM(M1170:M1173)","v":0},{"$f":"SUM(N1170:N1173)","v":0},null,null,{"$f":"SUM(Q1170:Q1173)","v":0},{"$f":"SUM(R1170:R1173)","v":0},null,{"$f":"SUM(T1170:T1173)","v":0},{"$f":"SUM(U1170:U1173)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1174)","v":0},null,1165,null,0,0]
[null,null,null,null,{"$f":"+G1175-Adjustments!H1176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1166,null,null,0]
[2351,"Customer Deposits",null,null,{"$f":"+G1176-Adjustments!H1177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1167,null,null,0]
[null,null,"Wyoming",null,{"$f":"+G1177-Adjustments!H1178","v":23667.274999999936},{"$f":"+'Rate Base'!$AE$225","v":-265894.62},{"$f":"+Adjustments!AW1160","v":23667.274999999936},null,{"$f":"SUM($F$1177:$H$1177)","v":-242227.34500000006},null,null,"Wyoming",{"$f":"VLOOKUP($L1177,$L$2:$N$7,2,FALSE)*I1177","v":0},{"$f":"VLOOKUP($L1177,$L$2:$N$7,3,FALSE)*I1177","v":-242227.34500000006},null,"G",{"$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":-242227.34500000006},{"$f":"IF(S1177=\"PT\",N1177,IF(S1177=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1177)","v":0},null,1168,null,0,0]
[null,null,"Utah",null,{"$f":"+G1178-Adjustments!H1179","v":177565.40333333518},{"$f":"+'Rate Base'!$AE$226","v":-6457564.5700000003},{"$f":"+Adjustments!AW1161","v":177565.40333333518},null,{"$f":"SUM($F$1178:$H$1178)","v":-6279999.1666666651},null,null,"Utah",{"$f":"VLOOKUP($L1178,$L$2:$N$7,2,FALSE)*I1178","v":-6279999.1666666651},{"$f":"VLOOKUP($L1178,$L$2:$N$7,3,FALSE)*I1178","v":0},null,"G",{"$f":"IF(P1178=\"G\",M1178,IF(P1178=\"PT\",0,ERR))","v":-6279999.1666666651},{"$f":"IF(P1178=\"PT\",M1178,IF(P1178=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1178=\"G\",N1178,IF(S1178=\"PT\",0,ERR))","v":0},{"$f":"IF(S1178=\"PT\",N1178,IF(S1178=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1178)","v":-6279999.1666666651},null,1169,null,-6268695.3499999987,-11303.816666666418]
[null,null,"Total",null,{"$f":"+G1179-Adjustments!H1180","v":201232.67833333512},{"$f":"SUM(F1177:F1178)","v":-6723459.1900000004},{"$f":"SUM(G1177:G1178)","v":201232.67833333512},{"$f":"SUM(H1177:H1178)","v":0},{"$f":"SUM(I1177:I1178)","v":-6522226.5116666649},null,null,null,{"$f":"SUM(M1177:M1178)","v":-6279999.1666666651},{"$f":"SUM(N1177:N1178)","v":-242227.34500000006},null,null,{"$f":"SUM(Q1177:Q1178)","v":-6279999.1666666651},{"$f":"SUM(R1177:R1178)","v":0},null,{"$f":"SUM(T1177:T1178)","v":-242227.34500000006},{"$f":"SUM(U1177:U1178)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1179)","v":-6279999.1666666651},null,1170,null,-6268695.3499999987,-11303.816666666418]
[null,null,null,null,{"$f":"+G1180-Adjustments!H1181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1171,null,null,0]
[252,"Misc Customer Credits",null,null,{"$f":"+G1181-Adjustments!H1182","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1172,null,null,0]
[null,null,"Wyoming",null,{"$f":"+G1182-Adjustments!H1183","v":184458.33997482999},{"$f":"+'Rate Base'!AE230","v":-510513.99},{"$f":"+Adjustments!AW1165","v":184458.33997482999},null,{"$f":"SUM($F$1182:$H$1182)","v":-326055.65002517001},null,null,"Wyoming",{"$f":"VLOOKUP($L1182,$L$2:$N$7,2,FALSE)*I1182","v":0},{"$f":"VLOOKUP($L1182,$L$2:$N$7,3,FALSE)*I1182","v":-326055.65002517001},null,"G",{"$f":"IF(P1182=\"G\",M1182,IF(P1182=\"PT\",0,ERR))","v":0},{"$f":"IF(P1182=\"PT\",M1182,IF(P1182=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1182=\"G\",N1182,IF(S1182=\"PT\",0,ERR))","v":-326055.65002517001},{"$f":"IF(S1182=\"PT\",N1182,IF(S1182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1182)","v":0},null,1173,null,0,0]
[null,null,"Utah",null,{"$f":"+G1183-Adjustments!H1184","v":6940951.7040384058},{"$f":"+'Rate Base'!AE231","v":-19210044.66},{"$f":"+Adjustments!AW1166","v":6940951.7040384058},null,{"$f":"SUM($F$1183:$H$1183)","v":-12269092.955961594},null,null,"Utah",{"$f":"VLOOKUP($L1183,$L$2:$N$7,2,FALSE)*I1183","v":-12269092.955961594},{"$f":"VLOOKUP($L1183,$L$2:$N$7,3,FALSE)*I1183","v":0},null,"G",{"$f":"IF(P1183=\"G\",M1183,IF(P1183=\"PT\",0,ERR))","v":-12269092.955961594},{"$f":"IF(P1183=\"PT\",M1183,IF(P1183=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1183=\"G\",N1183,IF(S1183=\"PT\",0,ERR))","v":0},{"$f":"IF(S1183=\"PT\",N1183,IF(S1183=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1183)","v":-12269092.955961594},null,1174,null,-22504718.763750006,10235625.807788411]
[null,null,"Total",null,{"$f":"+G1184-Adjustments!H1185","v":7125410.0440132357},{"$f":"SUM(F1182:F1183)","v":-19720558.649999999},{"$f":"SUM(G1182:G1183)","v":7125410.0440132357},{"$f":"SUM(H1182:H1183)","v":0},{"$f":"SUM(I1182:I1183)","v":-12595148.605986765},null,null,null,{"$f":"SUM(M1183)","v":-12269092.955961594},{"$f":"SUM(N1183)","v":0},null,null,{"$f":"SUM(Q1182:Q1183)","v":-12269092.955961594},{"$f":"SUM(R1182:R1183)","v":0},null,{"$f":"SUM(T1182:T1183)","v":-326055.65002517001},{"$f":"SUM(U1183)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1184)","v":-12269092.955961594},null,1175,null,-22504718.763750006,10235625.807788411]
[null,null,null,null,{"$f":"+G1185-Adjustments!H1186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1176,null,null,0]
[2531,"Unclaimed Customer Deposits",null,null,{"$f":"+G1186-Adjustments!H1187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1177,null,null,0]
[null,null,"General",null,{"$f":"+G1187-Adjustments!H1188","v":-19661.714999999997},{"$f":"+'Rate Base'!$AE$236","v":-43731.46},{"$f":"+Adjustments!AW1170","v":-19661.714999999997},null,{"$f":"SUM($F$1187:$H$1187)","v":-63393.174999999996},null,null,"Gross Plant",{"$f":"VLOOKUP($L1187,$L$2:$N$7,2,FALSE)*I1187","v":-61342.47049388197},{"$f":"VLOOKUP($L1187,$L$2:$N$7,3,FALSE)*I1187","v":-2050.7045061180293},null,"G",{"$f":"IF(P1187=\"G\",M1187,IF(P1187=\"PT\",0,ERR))","v":-61342.47049388197},{"$f":"IF(P1187=\"PT\",M1187,IF(P1187=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1187=\"G\",N1187,IF(S1187=\"PT\",0,ERR))","v":-2050.7045061180293},{"$f":"IF(S1187=\"PT\",N1187,IF(S1187=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1187)","v":-61342.47049388197},null,1178,null,-62102.412993123966,759.94249924199539]
[null,null,"Total",null,{"$f":"+G1188-Adjustments!H1189","v":-19661.714999999997},{"$f":"SUM(F1187)","v":-43731.46},{"$f":"SUM(G1187)","v":-19661.714999999997},{"$f":"SUM(H1187)","v":0},{"$f":"SUM(I1187)","v":-63393.174999999996},null,null,null,{"$f":"SUM(M1187)","v":-61342.47049388197},{"$f":"SUM(N1187)","v":-2050.7045061180293},null,null,{"$f":"SUM(Q1186:Q1187)","v":-61342.47049388197},{"$f":"SUM(R1186:R1187)","v":0},null,{"$f":"SUM(T1186:T1187)","v":-2050.7045061180293},{"$f":"SUM(U1187)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1188)","v":-61342.47049388197},null,1179,null,-62102.412993123966,759.94249924199539]
[null,null,null,null,{"$f":"+G1189-Adjustments!H1190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1180,null,null,0]
[255,"Deferred Investment Tax Credits",null,null,{"$f":"+G1190-Adjustments!H1191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1181,null,null,0]
[null,null,"Production",null,{"$f":"+G1191-Adjustments!H1192","v":1652.5750353624153},{"$f":"+'Rate Base'!$AE$239","v":-1124.79},{"$f":"+Adjustments!AW1174","v":1652.5750353624153},null,{"$f":"SUM($F$1191:$H$1191)","v":527.78503536241533},null,null,"Sales",{"$f":"VLOOKUP($L1191,$L$2:$N$7,2,FALSE)*I1191","v":508.7443353952674},{"$f":"VLOOKUP($L1191,$L$2:$N$7,3,FALSE)*I1191","v":19.040699967147933},null,"G",{"$f":"IF(P1191=\"G\",M1191,IF(P1191=\"PT\",0,ERR))","v":508.7443353952674},{"$f":"IF(P1191=\"PT\",M1191,IF(P1191=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1191=\"G\",N1191,IF(S1191=\"PT\",0,ERR))","v":0},{"$f":"IF(S1191=\"PT\",N1191,IF(S1191=\"G\",0,ERR))","v":19.040699967147933},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1191)","v":508.7443353952674},null,1182,null,-1268.359301592327,1777.1036369875944]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1192-Adjustments!H1193","v":4712.224422821866},{"$f":"+'Rate Base'!$AE$240","v":-3207.2751887985778},{"$f":"+Adjustments!AW1175","v":4712.224422821866},null,{"$f":"SUM($F$1192:$H$1192)","v":1504.9492340232882},null,null,"Wyoming",{"$f":"VLOOKUP($L1192,$L$2:$N$7,2,FALSE)*I1192","v":0},{"$f":"VLOOKUP($L1192,$L$2:$N$7,3,FALSE)*I1192","v":1504.9492340232882},null,"G",{"$f":"IF(P1192=\"G\",M1192,IF(P1192=\"PT\",0,ERR))","v":0},{"$f":"IF(P1192=\"PT\",M1192,IF(P1192=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1192=\"G\",N1192,IF(S1192=\"PT\",0,ERR))","v":1504.9492340232882},{"$f":"IF(S1192=\"PT\",N1192,IF(S1192=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1192)","v":0},null,1183,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G1193-Adjustments!H1194","v":141608.77235613464},{"$f":"+'Rate Base'!$AE$241","v":-96382.994811201424},{"$f":"+Adjustments!AW1176","v":141608.77235613464},null,{"$f":"SUM($F$1193:$H$1193)","v":45225.777544933211},null,null,"Utah",{"$f":"VLOOKUP($L1193,$L$2:$N$7,2,FALSE)*I1193","v":45225.777544933211},{"$f":"VLOOKUP($L1193,$L$2:$N$7,3,FALSE)*I1193","v":0},null,"G",{"$f":"IF(P1193=\"G\",M1193,IF(P1193=\"PT\",0,ERR))","v":45225.777544933211},{"$f":"IF(P1193=\"PT\",M1193,IF(P1193=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1193=\"G\",N1193,IF(S1193=\"PT\",0,ERR))","v":0},{"$f":"IF(S1193=\"PT\",N1193,IF(S1193=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1193)","v":45225.777544933211},null,1184,null,-150449.42604575839,195675.20359069161]
[null,null,"General",null,{"$f":"+G1194-Adjustments!H1195","v":1047.9281856810985},{"$f":"+'Rate Base'!$AE$242","v":-713.25},{"$f":"+Adjustments!AW1177","v":1047.9281856810985},null,{"$f":"SUM($F$1194:$H$1194)","v":334.67818568109851},null,null,"Gross Plant",{"$f":"VLOOKUP($L1194,$L$2:$N$7,2,FALSE)*I1194","v":323.85168797885166},{"$f":"VLOOKUP($L1194,$L$2:$N$7,3,FALSE)*I1194","v":10.826497702246895},null,"G",{"$f":"IF(P1194=\"G\",M1194,IF(P1194=\"PT\",0,ERR))","v":323.85168797885166},{"$f":"IF(P1194=\"PT\",M1194,IF(P1194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1194=\"G\",N1194,IF(S1194=\"PT\",0,ERR))","v":10.826497702246895},{"$f":"IF(S1194=\"PT\",N1194,IF(S1194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1194)","v":323.85168797885166},null,1185,null,-779.6037471510723,1103.4554351299239]
[null,null,"Total",null,{"$f":"+G1195-Adjustments!H1196","v":149021.5},{"$f":"SUM(F1191:F1194)","v":-101428.31},{"$f":"SUM(G1191:G1194)","v":149021.5},{"$f":"SUM(H1191:H1194)","v":0},{"$f":"SUM(I1191:I1194)","v":47593.190000000017},null,null,null,{"$f":"SUM(M1191:M1194)","v":46058.373568307332},{"$f":"SUM(N1191:N1194)","v":1534.816431692683},null,null,{"$f":"SUM(Q1191:Q1194)","v":46058.373568307332},{"$f":"SUM(R1191:R1194)","v":0},null,{"$f":"SUM(T1191:T1194)","v":1515.775731725535},{"$f":"SUM(U1191:U1194)","v":19.040699967147933},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1195)","v":46058.373568307332},null,1186,null,-152497.38909450179,198555.76266280911]
[null,null,null,null,{"$f":"+G1196-Adjustments!H1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1187,null,null,0]
[2820,"Accum Deferred Income Taxes - Federal",null,null,{"$f":"+G1197-Adjustments!H1198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1188,null,null,0]
[null,null,"Production",null,{"$f":"+G1198-Adjustments!H1199","v":-74378.463057019108},{"$f":"+'Rate Base'!$AE$246","v":-501863.93},{"$f":"+Adjustments!AW1181","v":-74378.463057019108},null,{"$f":"SUM($F$1198:$H$1198)","v":-576242.3930570191},null,null,"Sales",{"$f":"VLOOKUP($L1198,$L$2:$N$7,2,FALSE)*I1198","v":-555453.51542805065},{"$f":"VLOOKUP($L1198,$L$2:$N$7,3,FALSE)*I1198","v":-20788.877628968436},null,"G",{"$f":"IF(P1198=\"G\",M1198,IF(P1198=\"PT\",0,ERR))","v":-555453.51542805065},{"$f":"IF(P1198=\"PT\",M1198,IF(P1198=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1198=\"G\",N1198,IF(S1198=\"PT\",0,ERR))","v":0},{"$f":"IF(S1198=\"PT\",N1198,IF(S1198=\"G\",0,ERR))","v":-20788.877628968436},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1198)","v":-555453.51542805065},null,1189,null,-791996.50051860325,236542.9850905526]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1199-Adjustments!H1200","v":-1916844.3186918404},{"$f":"+'Rate Base'!$AE$247","v":-12933784.639236018},{"$f":"+Adjustments!AW1182","v":-1916844.3186918404},null,{"$f":"SUM($F$1199:$H$1199)","v":-14850628.957927858},null,null,"Wyoming",{"$f":"VLOOKUP($L1199,$L$2:$N$7,2,FALSE)*I1199","v":0},{"$f":"VLOOKUP($L1199,$L$2:$N$7,3,FALSE)*I1199","v":-14850628.957927858},null,"G",{"$f":"IF(P1199=\"G\",M1199,IF(P1199=\"PT\",0,ERR))","v":0},{"$f":"IF(P1199=\"PT\",M1199,IF(P1199=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1199=\"G\",N1199,IF(S1199=\"PT\",0,ERR))","v":-14850628.957927858},{"$f":"IF(S1199=\"PT\",N1199,IF(S1199=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1199)","v":0},null,1190,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G1200-Adjustments!H1201","v":-57603786.749450386},{"$f":"+'Rate Base'!$AE$248","v":-388677872.77076399},{"$f":"+Adjustments!AW1183","v":-57603786.749450386},null,{"$f":"SUM($F$1200:$H$1200)","v":-446281659.52021438},null,null,"Utah",{"$f":"VLOOKUP($L1200,$L$2:$N$7,2,FALSE)*I1200","v":-446281659.52021438},{"$f":"VLOOKUP($L1200,$L$2:$N$7,3,FALSE)*I1200","v":0},null,"G",{"$f":"IF(P1200=\"G\",M1200,IF(P1200=\"PT\",0,ERR))","v":-446281659.52021438},{"$f":"IF(P1200=\"PT\",M1200,IF(P1200=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1200=\"G\",N1200,IF(S1200=\"PT\",0,ERR))","v":0},{"$f":"IF(S1200=\"PT\",N1200,IF(S1200=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1200)","v":-446281659.52021438},null,1191,null,-381693108.29068685,-64588551.229527533]
[null,null,"General",null,{"$f":"+G1201-Adjustments!H1202","v":-2020958.0125044454},{"$f":"+'Rate Base'!$AE$249","v":-13636285.140000001},{"$f":"+Adjustments!AW1184","v":-2020958.0125044454},null,{"$f":"SUM($F$1201:$H$1201)","v":-15657243.152504446},null,null,"Gross Plant",{"$f":"VLOOKUP($L1201,$L$2:$N$7,2,FALSE)*I1201","v":-15150747.317799425},{"$f":"VLOOKUP($L1201,$L$2:$N$7,3,FALSE)*I1201","v":-506495.83470502199},null,"G",{"$f":"IF(P1201=\"G\",M1201,IF(P1201=\"PT\",0,ERR))","v":-15150747.317799425},{"$f":"IF(P1201=\"PT\",M1201,IF(P1201=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1201=\"G\",N1201,IF(S1201=\"PT\",0,ERR))","v":-506495.83470502199},{"$f":"IF(S1201=\"PT\",N1201,IF(S1201=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1201)","v":-15150747.317799425},null,1192,null,-11713557.19646121,-3437190.1213382147]
[null,null,"Total",null,{"$f":"+G1202-Adjustments!H1203","v":-61615967.54370369},{"$f":"SUM(F1198:F1201)","v":-415749806.48000002},{"$f":"SUM(G1198:G1201)","v":-61615967.54370369},{"$f":"SUM(H1198:H1201)","v":0},{"$f":"SUM(I1198:I1201)","v":-477365774.02370369},null,null,null,{"$f":"SUM(M1198:M1201)","v":-461987860.35344189},{"$f":"SUM(N1198:N1201)","v":-15377913.670261849},null,null,{"$f":"SUM(Q1198:Q1201)","v":-461987860.35344189},{"$f":"SUM(R1198:R1201)","v":0},null,{"$f":"SUM(T1198:T1201)","v":-15357124.79263288},{"$f":"SUM(U1198:U1201)","v":-20788.877628968436},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1202)","v":-461987860.35344189},null,1193,null,-394198661.98766667,-67789198.365775228]
[null,null,null,null,{"$f":"+G1203-Adjustments!H1204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1194,null,null,0]
[2821,"Accum Deferred Income Taxes - State",null,null,{"$f":"+G1204-Adjustments!H1205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1195,null,null,0]
[null,null,"Production",null,{"$f":"+G1205-Adjustments!H1206","v":-52372.535229657311},{"$f":"+'Rate Base'!$AE$253","v":-700755.31},{"$f":"+Adjustments!AW1188","v":-52372.535229657311},null,{"$f":"SUM($F$1205:$H$1205)","v":-753127.84522965737},null,null,"Sales",{"$f":"VLOOKUP($L1205,$L$2:$N$7,2,FALSE)*I1205","v":-725957.53842458548},{"$f":"VLOOKUP($L1205,$L$2:$N$7,3,FALSE)*I1205","v":-27170.306805071872},null,"G",{"$f":"IF(P1205=\"G\",M1205,IF(P1205=\"PT\",0,ERR))","v":-725957.53842458548},{"$f":"IF(P1205=\"PT\",M1205,IF(P1205=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1205=\"G\",N1205,IF(S1205=\"PT\",0,ERR))","v":0},{"$f":"IF(S1205=\"PT\",N1205,IF(S1205=\"G\",0,ERR))","v":-27170.306805071872},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1205)","v":-725957.53842458548},null,1196,null,-675474.4272274645,-50483.111197120976]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1206-Adjustments!H1207","v":0},{"$f":"+'Rate Base'!$AE$254","v":0},{"$f":"+Adjustments!AW1189","v":0},null,{"$f":"SUM($F$1206:$H$1206)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1206,$L$2:$N$7,2,FALSE)*I1206","v":0},{"$f":"VLOOKUP($L1206,$L$2:$N$7,3,FALSE)*I1206","v":0},null,"G",{"$f":"IF(P1206=\"G\",M1206,IF(P1206=\"PT\",0,ERR))","v":0},{"$f":"IF(P1206=\"PT\",M1206,IF(P1206=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1206=\"G\",N1206,IF(S1206=\"PT\",0,ERR))","v":0},{"$f":"IF(S1206=\"PT\",N1206,IF(S1206=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1206)","v":0},null,1197,null,0,0]
[null,null,"Distribution - Utah",null,{"$f":"+G1207-Adjustments!H1208","v":-4328701.1051631793},{"$f":"+'Rate Base'!$AE$255","v":-57918912.489999995},{"$f":"+Adjustments!AW1190","v":-4328701.1051631793},null,{"$f":"SUM($F$1207:$H$1207)","v":-62247613.595163174},null,null,"Utah",{"$f":"VLOOKUP($L1207,$L$2:$N$7,2,FALSE)*I1207","v":-62247613.595163174},{"$f":"VLOOKUP($L1207,$L$2:$N$7,3,FALSE)*I1207","v":0},null,"G",{"$f":"IF(P1207=\"G\",M1207,IF(P1207=\"PT\",0,ERR))","v":-62247613.595163174},{"$f":"IF(P1207=\"PT\",M1207,IF(P1207=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1207=\"G\",N1207,IF(S1207=\"PT\",0,ERR))","v":0},{"$f":"IF(S1207=\"PT\",N1207,IF(S1207=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1207)","v":-62247613.595163174},null,1198,null,-42195509.074999996,-20052104.520163178]
[null,null,"General",null,{"$f":"+G1208-Adjustments!H1209","v":-83634.089802784845},{"$f":"+'Rate Base'!$AE$256","v":-1119041.3500000001},{"$f":"+Adjustments!AW1191","v":-83634.089802784845},null,{"$f":"SUM($F$1208:$H$1208)","v":-1202675.4398027849},null,null,"Gross Plant",{"$f":"VLOOKUP($L1208,$L$2:$N$7,2,FALSE)*I1208","v":-1163770.1168906409},{"$f":"VLOOKUP($L1208,$L$2:$N$7,3,FALSE)*I1208","v":-38905.322912144002},null,"G",{"$f":"IF(P1208=\"G\",M1208,IF(P1208=\"PT\",0,ERR))","v":-1163770.1168906409},{"$f":"IF(P1208=\"PT\",M1208,IF(P1208=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1208=\"G\",N1208,IF(S1208=\"PT\",0,ERR))","v":-38905.322912144002},{"$f":"IF(S1208=\"PT\",N1208,IF(S1208=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1208)","v":-1163770.1168906409},null,1199,null,-971436.52619644778,-192333.59069419315]
[null,null,"Total",null,{"$f":"+G1209-Adjustments!H1210","v":-4464707.730195621},{"$f":"SUM(F1205:F1208)","v":-59738709.149999999},{"$f":"SUM(G1205:G1208)","v":-4464707.730195621},{"$f":"SUM(H1205:H1208)","v":0},{"$f":"SUM(I1205:I1208)","v":-64203416.880195618},null,null,null,{"$f":"SUM(M1205:M1208)","v":-64137341.250478402},{"$f":"SUM(N1205:N1208)","v":-66075.629717215867},null,null,{"$f":"SUM(Q1205:Q1208)","v":-64137341.250478402},{"$f":"SUM(R1205:R1208)","v":0},null,{"$f":"SUM(T1205:T1208)","v":-38905.322912144002},{"$f":"SUM(U1205:U1208)","v":-27170.306805071872},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1209)","v":-64137341.250478402},null,1200,null,-43842420.028423913,-20294921.222054489]
[null,null,null,null,{"$f":"+G1210-Adjustments!H1211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1201,null,null,0]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)",null,null,{"$f":"+G1211-Adjustments!H1212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1202,null,null,0]
[null,"General",null,null,{"$f":"+G1212-Adjustments!H1213","v":0},{"$f":"+'Rate Base'!$AE$260","v":0},{"$f":"+Adjustments!AW1195","v":0},null,{"$f":"SUM($F$1212:$H$1212)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1212,$L$2:$N$7,2,FALSE)*I1212","v":0},{"$f":"VLOOKUP($L1212,$L$2:$N$7,3,FALSE)*I1212","v":0},null,"G",{"$f":"IF(P1212=\"G\",M1212,IF(P1212=\"PT\",0,ERR))","v":0},{"$f":"IF(P1212=\"PT\",M1212,IF(P1212=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1212=\"G\",N1212,IF(S1212=\"PT\",0,ERR))","v":0},{"$f":"IF(S1212=\"PT\",N1212,IF(S1212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1212)","v":0},null,1203,null,0,0]
[null,"Total",null,null,{"$f":"+G1213-Adjustments!H1214","v":0},{"$f":"SUM(F1212)","v":0},{"$f":"SUM(G1212)","v":0},{"$f":"SUM(H1212)","v":0},{"$f":"SUM(I1212)","v":0},null,null,null,{"$f":"SUM(M1212)","v":0},{"$f":"SUM(N1212)","v":0},null,null,{"$f":"SUM(Q1212)","v":0},{"$f":"SUM(R1212)","v":0},null,{"$f":"SUM(T1212)","v":0},{"$f":"SUM(U1212)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1213)","v":0},null,1204,null,0,0]
[null,null,null,null,{"$f":"+G1214-Adjustments!H1215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1205,null,null,0]
["Total Other Rate Base",null,null,null,{"$f":"+G1215-Adjustments!H1216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1206,null,null,0]
[null,"Production",null,null,{"$f":"+G1216-Adjustments!H1217","v":-49459078.973251313},{"$f":"F1155+F1191+F1198+F1205+F1170+F1163","v":48130236.519999996},{"$f":"G1155+G1191+G1198+G1205+G1170+G1163","v":-49459078.973251313},{"$f":"H1155+H1191+H1198+H1205+H1170+H1163","v":0},{"$f":"I1155+I1191+I1198+I1205+I1170+I1163","v":-1328842.4532513139},null,null,null,{"$f":"M1155+M1191+M1198+M1205+M1170+M1163","v":-1280902.3095172409},{"$f":"N1155+N1191+N1198+N1205+N1170+N1163","v":-47940.143734073165},null,null,{"$f":"Q1155+Q1191+Q1198+Q1205+Q1170+Q1163","v":-1280902.3095172409},{"$f":"R1155+R1191+R1198+R1205+R1170+R1163","v":0},null,{"$f":"T1155+T1191+T1198+T1205+T1170+T1163","v":0},{"$f":"U1155+U1191+U1198+U1205+U1170+U1163","v":-47940.143734073165},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1216)","v":-1280902.3095172409},null,1207,null,-1468739.28704766,187836.97753041913]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1217-Adjustments!H1218","v":-1954651.7861911179},{"$f":"F1150+F1177+F1171+F1164+F1192+F1199+F1206+F1182","v":-12825217.34940587},{"$f":"G1150+G1177+G1171+G1164+G1192+G1199+G1206+G1182","v":-1954651.7861911179},{"$f":"H1150+H1177+H1171+H1164+H1192+H1199+H1206+H1182","v":0},{"$f":"I1150+I1177+I1171+I1164+I1192+I1199+I1206+I1182","v":-14779869.135596987},null,null,null,{"$f":"M1150+M1177+M1171+M1164+M1192+M1199+M1206+M1182","v":0},{"$f":"N1150+N1177+N1171+N1164+N1192+N1199+N1206+N1182","v":-14779869.135596987},null,null,{"$f":"Q1150+Q1177+Q1171+Q1164+Q1192+Q1199+Q1206+Q1182","v":0},{"$f":"R1150+R1177+R1171+R1164+R1192+R1199+R1206+R1182","v":0},null,{"$f":"T1150+T1177+T1171+T1164+T1192+T1199+T1206+T1182","v":-14779869.135596987},{"$f":"U1150+U1177+U1171+U1164+U1192+U1199+U1206+U1182","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1217)","v":0},null,1208,null,0,0]
[null,"Distribution - Utah",null,null,{"$f":"+G1218-Adjustments!H1219","v":-107245584.89738029},{"$f":"F1151+F1178+F1193+F1172+F1165+F1200+F1207+F1183","v":-445792663.92059416},{"$f":"G1151+G1178+G1193+G1172+G1165+G1200+G1207+G1183","v":-62169884.068822093},{"$f":"H1151+H1178+H1193+H1172+H1165+H1200+H1207+H1183","v":0},{"$f":"I1151+I1178+I1193+I1172+I1165+I1200+I1207+I1183","v":-507962547.98941624},null,null,null,{"$f":"M1151+M1178+M1193+M1172+M1165+M1200+M1207+M1183","v":-507962547.98941624},{"$f":"N1151+N1178+N1193+N1172+N1165+N1200+N1207+N1183","v":0},null,null,{"$f":"Q1151+Q1178+Q1193+Q1172+Q1165+Q1200+Q1207+Q1183","v":-507962547.98941624},{"$f":"R1151+R1178+R1193+R1172+R1165+R1200+R1207+R1183","v":0},null,{"$f":"T1151+T1178+T1193+T1172+T1165+T1200+T1207+T1183","v":0},{"$f":"U1151+U1178+U1193+U1172+U1165+U1200+U1207+U1183","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1218)","v":-507962547.98941624},null,1209,null,-434174313.95853478,-73788234.030881464]
[null,"General",null,null,{"$f":"+G1219-Adjustments!H1220","v":-2390276.3407882154},{"$f":"F1159+F1187+F1194+F1201+F1208+F1212+F1173+F1166","v":-11328307.779999999},{"$f":"G1159+G1187+G1194+G1201+G1208+G1212+G1173+G1166","v":-2390276.3407882154},{"$f":"H1159+H1187+H1194+H1201+H1208+H1212+H1173+H1166","v":0},{"$f":"I1159+I1187+I1194+I1201+I1208+I1212+I1173+I1166","v":-13718584.120788217},null,null,null,{"$f":"M1159+M1187+M1194+M1201+M1208+M1212+M1173+M1166","v":-13274801.926978556},{"$f":"N1159+N1187+N1194+N1201+N1208+N1212+N1173+N1166","v":-443782.19380965922},null,null,{"$f":"Q1159+Q1187+Q1194+Q1201+Q1208+Q1212+Q1173+Q1166","v":-13274801.926978556},{"$f":"R1159+R1187+R1194+R1201+R1208+R1212+R1173+R1166","v":0},null,{"$f":"T1159+T1187+T1194+T1201+T1208+T1212+T1173+T1166","v":-443782.19380965922},{"$f":"U1159+U1187+U1194+U1201+U1208+U1212+U1173+U1166","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1219)","v":-13274801.926978556},null,1210,null,-9632599.9342649132,-3642201.9927136432]
[null,null,null,null,{"$f":"+G1220-Adjustments!H1221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1211,null,null,0]
[null,null,null,null,{"$f":"+G1221-Adjustments!H1222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1212,null,null,0]
[null,"Total Other Rate Base",null,null,{"$f":"+G1222-Adjustments!H1223","v":-115877409.01583892},{"$f":"SUM(F1216:F1220)","v":-421815952.52999997},{"$f":"SUM(G1216:G1220)","v":-115973891.16905275},{"$f":"SUM(H1216:H1220)","v":0},{"$f":"SUM(I1216:I1220)","v":-537789843.69905281},null,null,null,{"$f":"SUM(M1216:M1220)","v":-522518252.22591203},{"$f":"SUM(N1216:N1220)","v":-15271591.47314072},null,null,{"$f":"SUM(Q1216:Q1220)","v":-522518252.22591203},{"$f":"SUM(R1216:R1220)","v":0},null,{"$f":"SUM(T1216:T1220)","v":-15223651.329406645},{"$f":"SUM(U1216:U1220)","v":-47940.143734073165},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1222)","v":-522518252.22591203},null,1213,null,-445275653.17984736,-77242599.046064675]
[null,null,null,null,{"$f":"+G1223-Adjustments!H1224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1214,null,null,0]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"+G1224-Adjustments!H1225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1215,null,null,0]
[null,"Production",null,null,{"$f":"+G1225-Adjustments!H1226","v":-54103229.987200871},{"$f":"F1138+F1216","v":53037937.879999995},-54103229.987200871,0,-1065292.107200867,null,null,null,{"$f":"M1138+M1216","v":-1026859.969054586},-38432.138146269994,null,null,{"$f":"Q1138+Q1216","v":-1026859.969054586},0,null,{"$f":"T1138+T1216","v":0},-38432.138146269994,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1225)","v":-1026859.969054586},null,1216,null,3328655.3359894957,-4355515.305044082]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1226-Adjustments!H1227","v":-41099467.209761024},36612894.20459412,3879751.4655833542,0,40492645.67017749,null,null,null,0,40492645.67017749,null,null,0,0,null,40492645.67017749,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1226)","v":0},null,{"$f":"Y1225+1","v":1217},null,0,0]
[null,"Distribution - Utah",null,null,{"$f":"+G1227-Adjustments!H1228","v":133771401.68896547},1183214357.7254052,133771401.68896547,0,1316985759.414371,null,null,null,1316985759.414371,0,null,null,1316985759.414371,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1227)","v":1316985759.414371},null,1218,null,1098409796.7003818,218575962.71398926]
[null,"General",null,null,{"$f":"+G1228-Adjustments!H1229","v":3637477.8672828665},129323145.57999995,3760708.6033797003,0,133083854.18337965,null,null,null,125864840.67846039,7219013.5049192822,null,null,125864840.67846039,0,null,7219013.5049192822,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1228)","v":125864840.67846039},null,1219,null,101487807.8040431,24377032.87441729]
[null,null,null,null,{"$f":"+G1229-Adjustments!H1230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1220,null,null,0]
[null,null,null,null,{"$f":"+G1230-Adjustments!H1231","v":-1.0149999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1221,null,null,0]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"+G1231-Adjustments!H1232","v":87308631.770727664},{"$f":"F1144+F1222","v":1402188335.3899996},{"$f":"G1144+G1222","v":87308631.770727664},{"$f":"H1144+H1222","v":0},{"$f":"I1144+I1222","v":1489496967.1607265},null,null,null,{"$f":"M1144+M1222","v":1441823740.1237772},{"$f":"N1144+N1222","v":47673227.036950514},null,null,{"$f":"Q1144+Q1222","v":1441823740.1237772},{"$f":"R1144+R1222","v":0},null,{"$f":"T1144+T1222","v":47711659.175096795},{"$f":"U1144+U1222","v":-38432.138146269994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1231)","v":1441823740.1237772},null,1222,null,1203226259.840414,238597480.2833631]
[null,null,null,null,{"$f":"+G1232-Adjustments!H1233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1223,null,null,0]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"+G1233-Adjustments!H1234","v":-125079.1971382864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1224,null,null,{"$f":"W1233-AA1233","v":0}]
[null,null,null,null,{"$f":"+G1234-Adjustments!H1235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1225,null,null,0]
[null,"Cost of Service - Including Gas Costs",null,null,{"$f":"+G1235-Adjustments!H1236","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1226,null,null,0]
[null,null,"Gas Purchase Expenses",null,{"$f":"+G1236-Adjustments!H1237","v":45075700.828558199},{"$f":"F640","v":542880999.14924014},{"$f":"G640","v":45075700.828558199},{"$f":"H640","v":0},{"$f":"I640","v":587956699.97779834},null,null,null,{"$f":"M640","v":566259517.61106277},{"$f":"I1236-M1236","v":21697182.366735578},null,null,null,null,null,null,null,null,null,null,1227,null,null,0]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"+G1237-Adjustments!H1238","v":-29421209.107041597},{"$f":"F905","v":156916613.56},{"$f":"G905","v":-29421209.107041597},{"$f":"H905","v":0},{"$f":"I905","v":127495404.45295841},null,null,null,{"$f":"M905","v":121728120.68465911},5767283.7682992965,null,null,null,null,null,null,null,null,null,null,1228,null,null,0]
[null,null,"Deprec, Depl, & Amort",null,{"$f":"+G1238-Adjustments!H1239","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1229,null,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"+G1239-Adjustments!H1240","v":3735583.8424766213},{"$f":"F934","v":20864958.359999999},{"$f":"G934","v":3735583.8424766213},{"$f":"H934","v":0},{"$f":"I934","v":24600542.202476621},null,null,null,{"$f":"M934","v":23624274.710323621},976267.49215300009,null,null,null,null,null,null,null,null,null,null,1230,null,null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"+G1240-Adjustments!H1241","v":5586721.4734140383},{"$f":"F936+F938+F940","v":36051967.410000011},{"$f":"G936+G938+G940","v":5711800.6705523245},{"$f":"H936+H938+H940","v":2021129.9791987911},{"$f":"I936+I938+I940","v":43784898.059751123},null,null,null,{"$f":"M936+M938+M940","v":42722629.44495111},{"$f":"N936+N938+N940","v":-45701835.886518367},null,null,null,null,null,null,null,null,null,null,1231,null,null,0]
[null,null,"Deferred Income Tax Credit",null,{"$f":"+G1241-Adjustments!H1242","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1232,null,null,0]
[null,null,"Investment Tax Credit Adjustment",null,{"$f":"+G1242-Adjustments!H1243","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1233,null,null,0]
[null,null,"South Georgia Amortization",null,{"$f":"+G1243-Adjustments!H1244","v":-125079.1971382864},{"$f":"F946","v":0},{"$f":"G946","v":0},{"$f":"H946","v":0},{"$f":"I946","v":0},null,null,null,{"$f":"M946","v":0},0,null,null,null,null,null,null,null,null,null,null,1234,null,null,0]
[null,null,"Section 29 Tax Credits",null,{"$f":"+G1244-Adjustments!H1245","v":0},{"$f":"F948","v":0},{"$f":"G948","v":0},{"$f":"H948","v":0},{"$f":"I948","v":0},null,null,null,{"$f":"M948","v":0},0,null,null,null,null,null,null,null,null,null,null,1235,null,null,0]
[null,null,null,null,{"$f":"+G1245-Adjustments!H1246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1236,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"+G1246-Adjustments!H1247","v":25101876.234545548},{"$f":"SUM(F1236:F1244)","v":756714538.47924018},{"$f":"SUM(G1236:G1244)","v":25101876.234545548},{"$f":"SUM(H1236:H1244)","v":2021129.9791987911},{"$f":"SUM(I1236:I1244)","v":783837544.69298458},null,null,null,{"$f":"SUM(M1236:M1244)","v":754334542.45099652},{"$f":"SUM(N1236:N1244)","v":-17261102.259330492},null,null,null,null,null,null,null,null,null,null,1237,null,null,0]
[null,null,null,null,{"$f":"+G1247-Adjustments!H1248","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1238,null,null,0]
[null,null,"Daily Cost of Service",null,{"$f":"+G1248-Adjustments!H1249","v":68772.263656289171},{"$f":"+F1246/365","v":2073190.51638148},{"$f":"+G1246/365","v":68772.263656289171},{"$f":"+H1246/365","v":5537.3424087638114},{"$f":"+I1246/365","v":2147500.1224465333},null,null,null,{"$f":"+M1246/365","v":2066669.9793177987},{"$f":"+N1246/365","v":-47290.691121453405},null,null,null,null,null,null,null,null,null,null,1239,null,null,0]
[null,null,null,null,{"$f":"+G1249-Adjustments!H1250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1240,null,null,0]
[null,"Working Capital - Cash Factor",null,null,{"$f":"+G1250-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},null,null,null,{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},null,null,null,null,null,null,null,null,null,null,1241,null,null,0]
[null,null,null,null,{"$f":"+G1251-Adjustments!H1251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1242,null,null,0]
[null,null,null,null,{"$f":"+G1252-Adjustments!H1252","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1243,null,null,0]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"+G1253-Adjustments!H1253","v":69803.847611133489},{"$f":"F1248*F1250","v":2104288.3741272022},{"$f":"+Adjustments!AW1234","v":69803.847611133489},{"$f":"+H1248*H1250","v":5620.402544895268},{"$f":"+I1248*I1250","v":2179712.6242832309},null,null,null,{"$f":"+M1248*M1250","v":2097670.0290075657},{"$f":"+N1248*N1250","v":-48000.051488275203},null,"G",{"$f":"IF(P1253=\"G\",M1253,IF(P1253=\"PT\",0,ERR))","v":2097670.0290075657},{"$f":"IF(P1253=\"PT\",M1253,IF(P1253=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1253=\"G\",N1253,IF(S1253=\"PT\",0,ERR))","v":-48000.051488275203},{"$f":"IF(S1253=\"PT\",N1253,IF(S1253=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1253)","v":2097670.0290075657},null,1244,null,1976182.6818363937,121487.34717117203]
[null,null,null,null,{"$f":"+G1254-Adjustments!H1254","v":69803.847611133504},null,{"$f":"G1250*G1248","v":69803.847611133504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1245,null,null,0]
[null,null,null,null,{"$f":"+G1255-Adjustments!H1255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1246,null,null,0]
["TOTAL RATE BASE",null,null,null,{"$f":"+G1256-Adjustments!H1256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1247,null,null,0]
[null,"Production",null,null,{"$f":"+G1257-Adjustments!H1257","v":-54103229.987200871},{"$f":"F1225","v":53037937.879999995},-54103229.987200871,0,-1065292.107200867,null,null,null,{"$f":"M1225","v":-1026859.969054586},-38432.138146269994,null,null,{"$f":"Q1225","v":-1026859.969054586},0,null,{"$f":"T1225","v":0},-38432.138146269994,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1257)","v":-1026859.969054586},null,1248,null,3328655.3359894957,-4355515.305044082]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1258-Adjustments!H1258","v":3879751.4655833542},{"$f":"F1226","v":36612894.20459412},3879751.4655833542,0,40492645.67017749,null,null,null,0,40492645.67017749,null,null,0,0,null,40492645.67017749,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1258)","v":0},null,1249,null,0,0]
[null,"Distribution - Utah",null,null,{"$f":"+G1259-Adjustments!H1259","v":133771401.68896547},1183214357.7254052,133771401.68896547,0,1316985759.414371,null,null,null,1316985759.414371,0,null,null,1316985759.414371,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1259)","v":1316985759.414371},null,1250,null,1098409796.7003818,218575962.71398926]
[null,"General",null,null,{"$f":"+G1260-Adjustments!H1260","v":3830512.4509908338},{"$f":"F1228+F1253","v":131427433.95412716},{"$f":"G1228+G1253","v":3830512.4509908338},{"$f":"H1228+H1253","v":5620.402544895268},{"$f":"I1228+I1253","v":135263566.80766287},null,null,null,{"$f":"M1228+M1253","v":127962510.70746796},{"$f":"N1228+N1253","v":7171013.4534310065},null,null,{"$f":"Q1228+Q1253","v":127962510.70746796},{"$f":"R1228+R1253","v":0},null,{"$f":"T1228+T1253","v":7171013.4534310065},{"$f":"U1228+U1253","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1260)","v":127962510.70746796},null,1251,null,103463990.4858795,24498520.221588463]
[null,null,null,null,{"$f":"+G1261-Adjustments!H1261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1252,null,null,0]
[null,null,null,null,{"$f":"+G1262-Adjustments!H1262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1253,null,null,0]
[null,"TOTAL RATE BASE",null,null,{"$f":"+G1263-Adjustments!H1263","v":87378435.618338794},{"$f":"F1231+F1253","v":1404292623.7641268},{"$f":"G1231+G1253","v":87378435.618338794},{"$f":"H1231+H1253","v":5620.402544895268},{"$f":"I1231+I1253","v":1491676679.7850099},null,null,null,{"$f":"M1231+M1253","v":1443921410.1527848},{"$f":"N1231+N1253","v":47625226.985462241},null,null,{"$f":"Q1231+Q1253","v":1443921410.1527848},{"$f":"R1231+R1253","v":0},null,{"$f":"T1231+T1253","v":47663659.123608522},{"$f":"U1231+U1253","v":-38432.138146269994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1263,Y1263)","v":1443921410.1527848},null,1254,null,1205202442.5222504,238718967.63053441]

{"sheet":"Summaries","index":3,"n_rows":74,"n_cols":28,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[null,null,null,null,null,null,{"$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},{"$f":"+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+Adjustments!S6","v":14},{"$f":"+Adjustments!T6","v":15},{"$f":"+Adjustments!U6","v":16},{"$f":"+Adjustments!V6","v":17}]
[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"},{"$f":"+Adjustments!R8","v":"N"},{"$f":"+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+Adjustments!S8","v":"N"},{"$f":"+Adjustments!T8","v":"N"},{"$f":"+Adjustments!U8","v":"N"},{"$f":"+Adjustments!V8","v":"N"}]
[null,null,null,null,null,null,{"$f":"Adjustments!F9","v":"AVG RB DEC 2018"},{"$f":"Adjustments!G9","v":"QGC Expense Dec 2018"},{"$f":"Adjustments!H9","v":"AVG Projected Rev 2018 with CET"},{"$f":"Adjustments!I9","v":"Underground Storage"},{"$f":"Adjustments!J9","v":"Wexpro"},{"$f":"Adjustments!K9","v":"Energy Efficiency 2018"},{"$f":"Adjustments!L9","v":"Utah Bad Debt 2018"},{"$f":"Adjustments!M9","v":"DEU Incentives 2018"},{"$f":"Adjustments!N9","v":"Sporting Events DEC 2018"},{"$f":"Adjustments!O9","v":"Advertising DEC 2018"},{"$f":"Adjustments!P9","v":"QGC Don & Membership DEC 2018"},{"$f":"Adjustments!Q9","v":"Reserve Accrual Dec 2018"},{"$f":"Adjustments!R9","v":"Pipeline Integrity 2017"},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S9","v":"Optional Adjustment 1"},{"$f":"Adjustments!T9","v":"Optional Adjustment 2"},{"$f":"Adjustments!U9","v":"Optional Adjustment 3"},{"$f":"Adjustments!V9","v":"Optional Adjustment 4"},{"$f":"Adjustments!AU9","v":"TOTAL QGC ADJUSTMENTS"},{"$f":"Adjustments!AW9","v":"RESULTING TOTAL"},{"$f":"Adjustments!AX9","v":"CHECKS MUST BE (0)"}]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$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":-253304.09535726439},{"$f":"Adjustments!I363+Adjustments!I365","v":0},{"$f":"Adjustments!J363+Adjustments!J365","v":0},{"$f":"Adjustments!K363+Adjustments!K365","v":0},{"$f":"Adjustments!L363+Adjustments!L365","v":0},{"$f":"Adjustments!M363+Adjustments!M365","v":0},{"$f":"Adjustments!N363+Adjustments!N365","v":0},{"$f":"Adjustments!O363+Adjustments!O365","v":0},{"$f":"Adjustments!P363+Adjustments!P365","v":0},{"$f":"Adjustments!Q363+Adjustments!Q365","v":0},{"$f":"Adjustments!R363+Adjustments!R365","v":0},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S363+Adjustments!S365","v":0},{"$f":"Adjustments!T363+Adjustments!T365","v":0},{"$f":"Adjustments!U363+Adjustments!U365","v":0},{"$f":"Adjustments!V363+Adjustments!V365","v":0},{"$f":"Adjustments!AU363+Adjustments!AU365","v":-253304.09535726439},{"$f":"SUM(G11:Y11)","v":{"$error":"#REF!"}},{"$f":"+Z11-AA11","v":{"$error":"#REF!"}}]
[4,null,null,"System Supplier Non-Gas Revenue",null,null,{"$f":"Adjustments!F364","v":0},{"$f":"Adjustments!G364","v":0},{"$f":"Adjustments!H364","v":6533832.0368562909},{"$f":"Adjustments!I364","v":0},{"$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},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S364","v":0},{"$f":"Adjustments!T364","v":0},{"$f":"Adjustments!U364","v":0},{"$f":"Adjustments!V364","v":0},{"$f":"Adjustments!AU364","v":6533832.0368562909},{"$f":"SUM(G12:Y12)","v":{"$error":"#REF!"}},{"$f":"+Z12-AA12","v":{"$error":"#REF!"}}]
[5,null,null,"System Commodity Revenue",null,null,{"$f":"Adjustments!F366","v":0},{"$f":"Adjustments!G366","v":0},{"$f":"Adjustments!H366","v":38541868.791701913},{"$f":"Adjustments!I366","v":0},{"$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},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S366","v":0},{"$f":"Adjustments!T366","v":0},{"$f":"Adjustments!U366","v":0},{"$f":"Adjustments!V366","v":0},{"$f":"Adjustments!AU366","v":38541868.791701913},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,null,null,"Pass-Through Related Other Revenue",null,null,{"$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},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S501+Adjustments!S505","v":0},{"$f":"Adjustments!T501+Adjustments!T505","v":0},{"$f":"Adjustments!U501+Adjustments!U505","v":0},{"$f":"Adjustments!V501+Adjustments!V505","v":0},{"$f":"Adjustments!AU501+Adjustments!AU505","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,null,null,"General Related Other Revenue",null,null,{"$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},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S502+Adjustments!S506","v":0},{"$f":"Adjustments!T502+Adjustments!T506","v":0},{"$f":"Adjustments!U502+Adjustments!U506","v":0},{"$f":"Adjustments!V502+Adjustments!V506","v":0},{"$f":"Adjustments!AU502+Adjustments!AU506","v":0},{"$f":"SUM(G15:Y15)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,null,"Total Utility Operating Revenue",null,null,null,{"$f":"SUM(G11:G15)","v":0},{"$f":"SUM(H11:H15)","v":0},44822396.733200938,0,0,0,0,0,0,0,0,{"$f":"SUM(R11:R15)","v":0},{"$f":"SUM(S11:S15)","v":0},{"$f":"SUM(T11:T15)","v":{"$error":"#REF!"}},{"$f":"SUM(U11:U15)","v":{"$error":"#REF!"}},{"$f":"SUM(V11:V15)","v":0},{"$f":"SUM(W11:W15)","v":0},{"$f":"SUM(X11:X15)","v":0},{"$f":"SUM(Y11:Y15)","v":0},{"$f":"SUM(Z11:Z15)","v":44822396.733200938},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$f":"+A16+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A18+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A19+1","v":11},null,null,"Utah Gas Purchase Exp",null,null,{"$f":"Adjustments!F632+Adjustments!F635","v":0},{"$f":"Adjustments!G632+Adjustments!G635","v":0},{"$f":"Adjustments!H632+Adjustments!H635","v":42360005.567551799},{"$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!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S632+Adjustments!S635","v":0},{"$f":"Adjustments!T632+Adjustments!T635","v":0},{"$f":"Adjustments!U632+Adjustments!U635","v":0},{"$f":"Adjustments!V632+Adjustments!V635","v":0},{"$f":"Adjustments!AU632+Adjustments!AU635","v":42360005.567551799},{"$f":"SUM(G20:Y20)","v":{"$error":"#REF!"}},{"$f":"+Z20-AA20","v":{"$error":"#REF!"}}]
[{"$f":"+A20+1","v":12},null,null,"Wyoming Gas Purchase Exp",null,null,{"$f":"Adjustments!F634+Adjustments!F636","v":0},{"$f":"Adjustments!G634+Adjustments!G636","v":0},{"$f":"Adjustments!H634+Adjustments!H636","v":2715695.2610064009},{"$f":"Adjustments!I634+Adjustments!I636","v":0},{"$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},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S634+Adjustments!S636","v":0},{"$f":"Adjustments!T634+Adjustments!T636","v":0},{"$f":"Adjustments!U634+Adjustments!U636","v":0},{"$f":"Adjustments!V634+Adjustments!V636","v":0},{"$f":"Adjustments!AU634+Adjustments!AU636","v":2715695.2610064009},{"$error":"#REF!"},{"$f":"+Z21-AA21","v":{"$error":"#REF!"}}]
[{"$f":"+A21+1","v":13},null,null,"Total Gas Purchase Expenses",null,null,{"$f":"SUM(G20:G21)","v":0},{"$f":"SUM(H20:H21)","v":0},45075700.828558199,0,0,0,0,0,0,0,0,{"$f":"SUM(R20:R21)","v":0},{"$f":"SUM(S20:S21)","v":0},{"$f":"SUM(T20:T21)","v":{"$error":"#REF!"}},{"$f":"SUM(U20:U21)","v":{"$error":"#REF!"}},{"$f":"SUM(V20:V21)","v":0},{"$f":"SUM(W20:W21)","v":0},{"$f":"SUM(X20:X21)","v":0},{"$f":"SUM(Y20:Y21)","v":0},{"$f":"SUM(Z20:Z21)","v":45075700.828558199},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$f":"+A22+1","v":14},null,null,"Utah Gathering & CO2",null,null,{"$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},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S631","v":0},{"$f":"Adjustments!T631","v":0},{"$f":"Adjustments!U631","v":0},{"$f":"Adjustments!V631","v":0},{"$f":"Adjustments!AU631","v":0},{"$f":"SUM(G24:Y24)","v":{"$error":"#REF!"}},{"$f":"+Z24-AA24","v":{"$error":"#REF!"}}]
[{"$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!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S633","v":0},{"$f":"Adjustments!T633","v":0},{"$f":"Adjustments!U633","v":0},{"$f":"Adjustments!V633","v":0},{"$f":"Adjustments!AU633","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+A25+1","v":16},null,null,"Total Gathering & CO2",null,null,{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R24:R25)","v":0},{"$f":"SUM(S24:S25)","v":0},{"$f":"SUM(T24:T25)","v":{"$error":"#REF!"}},{"$f":"SUM(U24:U25)","v":{"$error":"#REF!"}},{"$f":"SUM(V24:V25)","v":0},{"$f":"SUM(W24:W25)","v":0},{"$f":"SUM(X24:X25)","v":0},{"$f":"SUM(Y24:Y25)","v":0},{"$f":"SUM(Z24:Z25)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$f":"+A26+1","v":17},null,"O&M Expenses"]
[{"$f":"+A28+1","v":18},null,null,"Production",null,null,{"$f":"Adjustments!F649","v":0},{"$f":"Adjustments!G649","v":-99011.450032099994},{"$f":"Adjustments!H649","v":0},{"$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!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S649","v":0},{"$f":"Adjustments!T649","v":0},{"$f":"Adjustments!U649","v":0},{"$f":"Adjustments!V649","v":0},{"$f":"Adjustments!AU649","v":-99011.450032099994},{"$f":"SUM(G29:Y29)","v":{"$error":"#REF!"}},{"$f":"+Z29-AA29","v":{"$error":"#REF!"}}]
[19,null,null,"Distribution",null,null,{"$f":"Adjustments!F752","v":0},{"$f":"Adjustments!G752","v":-702415.68931955518},{"$f":"Adjustments!H752","v":0},{"$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!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S752","v":0},{"$f":"Adjustments!T752","v":0},{"$f":"Adjustments!U752","v":0},{"$f":"Adjustments!V752","v":0},{"$f":"Adjustments!AU752","v":-702415.68931955518},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,null,null,"Customer Accounts",null,null,{"$f":"Adjustments!F805","v":0},{"$f":"Adjustments!G805","v":-632797.48394722363},{"$f":"Adjustments!H805","v":0},{"$f":"Adjustments!I805","v":0},{"$f":"Adjustments!J805","v":0},{"$f":"Adjustments!K805","v":0},{"$f":"Adjustments!L805","v":-1375955.2655213347},{"$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!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S805","v":0},{"$f":"Adjustments!T805","v":0},{"$f":"Adjustments!U805","v":0},{"$f":"Adjustments!V805","v":0},{"$f":"Adjustments!AU805","v":-2008752.7494685582},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,null,null,"Customer Service & Information",null,null,{"$f":"Adjustments!F833","v":0},{"$f":"Adjustments!G833","v":622346.38070766046},{"$f":"Adjustments!H833","v":0},{"$f":"Adjustments!I833","v":0},{"$f":"Adjustments!J833","v":0},{"$f":"Adjustments!K833","v":-24483786.837182906},{"$f":"Adjustments!L833","v":0},{"$f":"Adjustments!M833","v":0},{"$f":"Adjustments!N833","v":0},{"$f":"Adjustments!O833","v":-1487.1792132780697},{"$f":"Adjustments!P833","v":0},{"$f":"Adjustments!Q833","v":0},{"$f":"Adjustments!R833","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S833","v":0},{"$f":"Adjustments!T833","v":0},{"$f":"Adjustments!U833","v":0},{"$f":"Adjustments!V833","v":0},{"$f":"Adjustments!AU833","v":-23862927.635688525},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,null,null,"Administrative & General",null,null,{"$f":"Adjustments!F889","v":0},{"$f":"Adjustments!G889","v":-1320759.9361515534},{"$f":"Adjustments!H889","v":0},{"$f":"Adjustments!I889","v":0},{"$f":"Adjustments!J889","v":0},{"$f":"Adjustments!K889","v":0},{"$f":"Adjustments!L889","v":0},{"$f":"Adjustments!M889","v":-2028829.7363590887},{"$f":"Adjustments!N889","v":-15575.517744658669},{"$f":"Adjustments!O889","v":0},{"$f":"Adjustments!P889","v":-218407.8105175588},{"$f":"Adjustments!Q889","v":835471.41823999991},{"$f":"Adjustments!R889","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S889","v":0},{"$f":"Adjustments!T889","v":0},{"$f":"Adjustments!U889","v":0},{"$f":"Adjustments!V889","v":0},{"$f":"Adjustments!AU889","v":-2748101.5825328594},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,null,null,"Total O&M Expense",null,null,{"$f":"SUM(G29:G33)","v":0},{"$f":"SUM(H29:H33)","v":-2132638.178742772},0,0,0,-24483786.837182906,-1375955.2655213347,-2028829.7363590887,-15575.517744658669,-1487.1792132780697,-218407.8105175588,{"$f":"SUM(R29:R33)","v":835471.41823999991},{"$f":"SUM(S29:S33)","v":0},{"$f":"SUM(T29:T33)","v":{"$error":"#REF!"}},{"$f":"SUM(U29:U33)","v":{"$error":"#REF!"}},{"$f":"SUM(V29:V33)","v":0},{"$f":"SUM(W29:W33)","v":0},{"$f":"SUM(X29:X33)","v":0},{"$f":"SUM(Y29:Y33)","v":0},{"$f":"SUM(Z29:Z33)","v":-29421209.107041597},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$f":"+A34+1","v":24},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":25},null,null,"Depreciation, Deplection, Amortization",null,null,{"$f":"Adjustments!F913","v":0},{"$f":"Adjustments!G913","v":10436568.55049465},{"$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},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S913","v":0},{"$f":"Adjustments!T913","v":0},{"$f":"Adjustments!U913","v":0},{"$f":"Adjustments!V913","v":0},{"$f":"Adjustments!AU913","v":10436568.55049465},{"$f":"SUM(G37:Y37)","v":{"$error":"#REF!"}},{"$f":"+Z37-AA37","v":{"$error":"#REF!"}}]
[{"$f":"+A37+1","v":26},null,null,"Taxes Other Than Income Taxes",null,null,{"$f":"Adjustments!F921","v":0},{"$f":"Adjustments!G921","v":3735583.8424766213},{"$f":"Adjustments!H921","v":0},{"$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!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S921","v":0},{"$f":"Adjustments!T921","v":0},{"$f":"Adjustments!U921","v":0},{"$f":"Adjustments!V921","v":0},{"$f":"Adjustments!AU921","v":3735583.8424766213},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+A38+1","v":27},null,null,"Income Taxes",null,null,{"$f":"Adjustments!F923+Adjustments!F925+Adjustments!F927+Adjustments!F929","v":0},{"$f":"Adjustments!G923+Adjustments!G925+Adjustments!G927+Adjustments!G929","v":-4585785.5294398814},{"$f":"Adjustments!H923+Adjustments!H925+Adjustments!H927+Adjustments!H929","v":-96482.153213822676},{"$f":"Adjustments!I923+Adjustments!I925+Adjustments!I927+Adjustments!I929","v":0},{"$f":"Adjustments!J923+Adjustments!J925+Adjustments!J927+Adjustments!J929","v":0},{"$f":"Adjustments!K923+Adjustments!K925+Adjustments!K927+Adjustments!K929","v":9325741.3369015083},{"$f":"Adjustments!L923+Adjustments!L925+Adjustments!L927+Adjustments!L929","v":524093.8823202083},{"$f":"Adjustments!M923+Adjustments!M925+Adjustments!M927+Adjustments!M929","v":772770.21988955978},{"$f":"Adjustments!N923+Adjustments!N925+Adjustments!N927+Adjustments!N929","v":5932.6300560015452},{"$f":"Adjustments!O923+Adjustments!O925+Adjustments!O927+Adjustments!O929","v":566.45847951859264},{"$f":"Adjustments!P923+Adjustments!P925+Adjustments!P927+Adjustments!P929","v":83190.347979687984},{"$f":"Adjustments!Q923+Adjustments!Q925+Adjustments!Q927+Adjustments!Q929","v":-318226.52242045786},{"$f":"Adjustments!R923+Adjustments!R925+Adjustments!R927+Adjustments!R929","v":0},{"$f":"Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S923+Adjustments!S925+Adjustments!S927+Adjustments!S929","v":0},{"$f":"Adjustments!T923+Adjustments!T925+Adjustments!T927+Adjustments!T929","v":0},{"$f":"Adjustments!U923+Adjustments!U925+Adjustments!U927+Adjustments!U929","v":0},{"$f":"Adjustments!V923+Adjustments!V925+Adjustments!V927+Adjustments!V929","v":0},{"$f":"Adjustments!AU923+Adjustments!AU925+Adjustments!AU927+Adjustments!AU929","v":5711800.6705523245},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+A39+1","v":28},null,null,"Total Other Operating Expenses",null,null,{"$f":"SUM(G37:G39)","v":0},{"$f":"SUM(H37:H39)","v":9586366.8635313902},-96482.153213822676,0,0,9325741.3369015083,524093.8823202083,772770.21988955978,5932.6300560015452,566.45847951859264,83190.347979687984,{"$f":"SUM(R37:R39)","v":-318226.52242045786},{"$f":"SUM(S37:S39)","v":0},{"$f":"SUM(T37:T39)","v":{"$error":"#REF!"}},{"$f":"SUM(U37:U39)","v":{"$error":"#REF!"}},{"$f":"SUM(V37:V39)","v":0},{"$f":"SUM(W37:W39)","v":0},{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},{"$f":"SUM(Z37:Z39)","v":19883953.063523598},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$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":7453728.6847886182},44979218.675344378,0,0,-15158045.500281397,-851861.38320112647,-1256059.5164695289,-9642.8876886571234,-920.72073375947707,-135217.4625378708,{"$f":"+R22+R26+R34+R40","v":517244.89581954206},{"$f":"+S22+S26+S34+S40","v":0},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$f":"+Y22+Y26+Y34+Y40","v":0},{"$f":"+Z22+Z26+Z34+Z40","v":35538444.7850402},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"+A43+1","v":30},"NET OPERATING INCOME",null,null,null,null,{"$f":"+G16-G43","v":0},{"$f":"+H16-H43","v":-7453728.6847886182},-156821.94214344025,0,0,15158045.500281397,851861.38320112647,1256059.5164695289,9642.8876886571234,920.72073375947707,135217.4625378708,{"$f":"+R16-R43","v":-517244.89581954206},{"$f":"+S16-S43","v":0},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$f":"+Y16-Y43","v":0},{"$f":"+Z16-Z43","v":9283951.9481607378},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"+A46+1","v":31},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":32},"Net Utility Plant"]
[{"$f":"+A51+1","v":33},null,101,"Gas Plant In Service",null,null,{"$f":"Adjustments!F1085","v":261597625.27809846},{"$f":"Adjustments!G1085","v":0},{"$f":"Adjustments!H1085","v":0},{"$f":"Adjustments!I1085","v":0},{"$f":"Adjustments!J1085","v":-5037992.5680000009},{"$f":"Adjustments!K1085","v":0},{"$f":"Adjustments!L1085","v":0},{"$f":"Adjustments!M1085","v":0},{"$f":"Adjustments!N1085","v":0},{"$f":"Adjustments!O1085","v":0},{"$f":"Adjustments!P1085","v":0},{"$f":"Adjustments!Q1085","v":0},{"$f":"Adjustments!R1085","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1085","v":0},{"$f":"Adjustments!T1085","v":0},{"$f":"Adjustments!U1085","v":0},{"$f":"Adjustments!V1085","v":0},{"$f":"Adjustments!AU1085","v":256559632.71009848},{"$f":"SUM(G52:Y52)","v":{"$error":"#REF!"}},{"$f":"+Z52-AA52","v":{"$error":"#REF!"}}]
[34,null,105,"Gas Plant Held For Future Use",null,null,{"$f":"Adjustments!F1089","v":0},{"$f":"Adjustments!G1089","v":0},{"$f":"Adjustments!H1089","v":0},{"$f":"Adjustments!I1089","v":0},{"$f":"Adjustments!J1089","v":0},{"$f":"Adjustments!K1089","v":0},{"$f":"Adjustments!L1089","v":0},{"$f":"Adjustments!M1089","v":0},{"$f":"Adjustments!N1089","v":0},{"$f":"Adjustments!O1089","v":0},{"$f":"Adjustments!P1089","v":0},{"$f":"Adjustments!Q1089","v":0},{"$f":"Adjustments!R1089","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1089","v":0},{"$f":"Adjustments!T1089","v":0},{"$f":"Adjustments!U1089","v":0},{"$f":"Adjustments!V1089","v":0},{"$f":"Adjustments!AU1089","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[35,null,106,"Completed Construction Not Classified",null,null,{"$f":"Adjustments!F1096","v":0},{"$f":"Adjustments!G1096","v":0},{"$f":"Adjustments!H1096","v":0},{"$f":"Adjustments!I1096","v":0},{"$f":"Adjustments!J1096","v":0},{"$f":"Adjustments!K1096","v":0},{"$f":"Adjustments!L1096","v":0},{"$f":"Adjustments!M1096","v":0},{"$f":"Adjustments!N1096","v":0},{"$f":"Adjustments!O1096","v":0},{"$f":"Adjustments!P1096","v":0},{"$f":"Adjustments!Q1096","v":0},{"$f":"Adjustments!R1096","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1096","v":0},{"$f":"Adjustments!T1096","v":0},{"$f":"Adjustments!U1096","v":0},{"$f":"Adjustments!V1096","v":0},{"$f":"Adjustments!AU1096","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[36,null,108,"Accumulated Depreciation",null,null,{"$f":"Adjustments!F1103","v":-49027832.147868261},{"$f":"Adjustments!G1103","v":0},{"$f":"Adjustments!H1103","v":0},{"$f":"Adjustments!I1103","v":0},{"$f":"Adjustments!J1103","v":4633882.8801306421},{"$f":"Adjustments!K1103","v":0},{"$f":"Adjustments!L1103","v":0},{"$f":"Adjustments!M1103","v":0},{"$f":"Adjustments!N1103","v":0},{"$f":"Adjustments!O1103","v":0},{"$f":"Adjustments!P1103","v":0},{"$f":"Adjustments!Q1103","v":0},{"$f":"Adjustments!R1103","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1103","v":0},{"$f":"Adjustments!T1103","v":0},{"$f":"Adjustments!U1103","v":0},{"$f":"Adjustments!V1103","v":0},{"$f":"Adjustments!AU1103","v":-44393949.267737612},{"$error":"#REF!"},{"$error":"#REF!"}]
[37,null,111,"Accumulated Amort & Depletion",null,null,{"$f":"Adjustments!F1110","v":0},{"$f":"Adjustments!G1110","v":0},{"$f":"Adjustments!H1110","v":0},{"$f":"Adjustments!I1110","v":0},{"$f":"Adjustments!J1110","v":386389.65393000015},{"$f":"Adjustments!K1110","v":0},{"$f":"Adjustments!L1110","v":0},{"$f":"Adjustments!M1110","v":0},{"$f":"Adjustments!N1110","v":0},{"$f":"Adjustments!O1110","v":0},{"$f":"Adjustments!P1110","v":0},{"$f":"Adjustments!Q1110","v":0},{"$f":"Adjustments!R1110","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1110","v":0},{"$f":"Adjustments!T1110","v":0},{"$f":"Adjustments!U1110","v":0},{"$f":"Adjustments!V1110","v":0},{"$f":"Adjustments!AU1110","v":386389.65393000015},{"$error":"#REF!"},{"$error":"#REF!"}]
[38,null,254,"Other Regulatory Liabilities ARC",null,null,{"$f":"Adjustments!F1117","v":-9269550.1565104797},{"$f":"Adjustments!G1117","v":0},{"$f":"Adjustments!H1117","v":0},{"$f":"Adjustments!I1117","v":0},{"$f":"Adjustments!J1117","v":0},{"$f":"Adjustments!K1117","v":0},{"$f":"Adjustments!L1117","v":0},{"$f":"Adjustments!M1117","v":0},{"$f":"Adjustments!N1117","v":0},{"$f":"Adjustments!O1117","v":0},{"$f":"Adjustments!P1117","v":0},{"$f":"Adjustments!Q1117","v":0},{"$f":"Adjustments!R1117","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1117","v":0},{"$f":"Adjustments!T1117","v":0},{"$f":"Adjustments!U1117","v":0},{"$f":"Adjustments!V1117","v":0},{"$f":"Adjustments!AU1117","v":-9269550.1565104797},{"$f":"Adjustments!X1117","v":0},{"$f":"Adjustments!Y1117","v":0}]
[39,null,"Total Net Utility Plant",null,null,null,{"$f":"SUM(G52:G57)","v":203300242.97371972},0,0,0,-17720.033939358662,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$f":"SUM(Z52:Z57)","v":203282522.93978041},{"$f":"SUM(AA52:AA56)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
[{"$f":"+A58+1","v":40},"Other Rate Base Accounts"]
[{"$f":"+A60+1","v":41},null,154,"Materials & Supplies",null,null,{"$f":"Adjustments!F1135","v":-7748167.400833331},{"$f":"Adjustments!G1135","v":0},{"$f":"Adjustments!H1135","v":0},{"$f":"Adjustments!I1135","v":0},{"$f":"Adjustments!J1135","v":0},{"$f":"Adjustments!K1135","v":0},{"$f":"Adjustments!L1135","v":0},{"$f":"Adjustments!M1135","v":0},{"$f":"Adjustments!N1135","v":0},{"$f":"Adjustments!O1135","v":0},{"$f":"Adjustments!P1135","v":0},{"$f":"Adjustments!Q1135","v":0},{"$f":"Adjustments!R1135","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1135","v":0},{"$f":"Adjustments!T1135","v":0},{"$f":"Adjustments!U1135","v":0},{"$f":"Adjustments!V1135","v":0},{"$f":"Adjustments!AU1135","v":-7748167.400833331},{"$f":"SUM(G61:Y61)","v":{"$error":"#REF!"}},{"$f":"+Z61-AA61","v":{"$error":"#REF!"}}]
[42,null,"164-1","Gas Stored Underground",null,null,{"$f":"Adjustments!F1139","v":0},{"$f":"Adjustments!G1139","v":0},{"$f":"Adjustments!H1139","v":0},{"$f":"Adjustments!I1139","v":-49333980.549999997},{"$f":"Adjustments!J1139","v":0},{"$f":"Adjustments!K1139","v":0},{"$f":"Adjustments!L1139","v":0},{"$f":"Adjustments!M1139","v":0},{"$f":"Adjustments!N1139","v":0},{"$f":"Adjustments!O1139","v":0},{"$f":"Adjustments!P1139","v":0},{"$f":"Adjustments!Q1139","v":0},{"$f":"Adjustments!R1139","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1139","v":0},{"$f":"Adjustments!T1139","v":0},{"$f":"Adjustments!U1139","v":0},{"$f":"Adjustments!V1139","v":0},{"$f":"Adjustments!AU1139","v":-49333980.549999997},{"$error":"#REF!"},{"$error":"#REF!"}]
[43,null,165,"Prepayments",null,null,{"$f":"Adjustments!F1143","v":-267070.45166666619},{"$f":"Adjustments!G1143","v":0},{"$f":"Adjustments!H1143","v":0},{"$f":"Adjustments!I1143","v":0},{"$f":"Adjustments!J1143","v":0},{"$f":"Adjustments!K1143","v":0},{"$f":"Adjustments!L1143","v":0},{"$f":"Adjustments!M1143","v":0},{"$f":"Adjustments!N1143","v":0},{"$f":"Adjustments!O1143","v":0},{"$f":"Adjustments!P1143","v":0},{"$f":"Adjustments!Q1143","v":0},{"$f":"Adjustments!R1143","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1143","v":0},{"$f":"Adjustments!T1143","v":0},{"$f":"Adjustments!U1143","v":0},{"$f":"Adjustments!V1143","v":0},{"$f":"Adjustments!AU1143","v":-267070.45166666619},{"$error":"#REF!"},{"$error":"#REF!"}]
[44,null,190,"Accum Deferred Income Taxes",null,null,{"$f":"Adjustments!F1150+Adjustments!F1157","v":0},{"$f":"Adjustments!G1150+Adjustments!G1157","v":0},{"$f":"Adjustments!H1150+Adjustments!H1157","v":0},{"$f":"Adjustments!I1150+Adjustments!I1157","v":0},{"$f":"Adjustments!J1150+Adjustments!J1157","v":0},{"$f":"Adjustments!K1150+Adjustments!K1157","v":0},{"$f":"Adjustments!L1150+Adjustments!L1157","v":0},{"$f":"Adjustments!M1150+Adjustments!M1157","v":0},{"$f":"Adjustments!N1150+Adjustments!N1157","v":0},{"$f":"Adjustments!O1150+Adjustments!O1157","v":0},{"$f":"Adjustments!P1150+Adjustments!P1157","v":0},{"$f":"Adjustments!Q1150+Adjustments!Q1157","v":0},{"$f":"Adjustments!R1150+Adjustments!R1157","v":0},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1150+Adjustments!S1157","v":0},{"$f":"Adjustments!T1150+Adjustments!T1157","v":0},{"$f":"Adjustments!U1150+Adjustments!U1157","v":0},{"$f":"Adjustments!V1150+Adjustments!V1157","v":0},{"$f":"Adjustments!AU1150+Adjustments!AU1157","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[45,null,"235-1","Customer Deposits",null,null,{"$f":"Adjustments!F1162","v":201232.67833333512},{"$f":"Adjustments!G1162","v":0},{"$f":"Adjustments!H1162","v":0},{"$f":"Adjustments!I1162","v":0},{"$f":"Adjustments!J1162","v":0},{"$f":"Adjustments!K1162","v":0},{"$f":"Adjustments!L1162","v":0},{"$f":"Adjustments!M1162","v":0},{"$f":"Adjustments!N1162","v":0},{"$f":"Adjustments!O1162","v":0},{"$f":"Adjustments!P1162","v":0},{"$f":"Adjustments!Q1162","v":0},{"$f":"Adjustments!R1162","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1162","v":0},{"$f":"Adjustments!T1162","v":0},{"$f":"Adjustments!U1162","v":0},{"$f":"Adjustments!V1162","v":0},{"$f":"Adjustments!AU1162","v":201232.67833333512},{"$error":"#REF!"},{"$error":"#REF!"}]
[46,null,252,"Misc Customer Credits",null,null,{"$f":"Adjustments!F1167","v":7125410.0440132357},{"$f":"Adjustments!G1167","v":0},{"$f":"Adjustments!H1167","v":0},{"$f":"Adjustments!I1167","v":0},{"$f":"Adjustments!J1167","v":0},{"$f":"Adjustments!K1167","v":0},{"$f":"Adjustments!L1167","v":0},{"$f":"Adjustments!M1167","v":0},{"$f":"Adjustments!N1167","v":0},{"$f":"Adjustments!O1167","v":0},{"$f":"Adjustments!P1167","v":0},{"$f":"Adjustments!Q1167","v":0},{"$f":"Adjustments!R1167","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1167","v":0},{"$f":"Adjustments!T1167","v":0},{"$f":"Adjustments!U1167","v":0},{"$f":"Adjustments!V1167","v":0},{"$f":"Adjustments!AU1167","v":7125410.0440132357},{"$error":"#REF!"},{"$error":"#REF!"}]
[47,null,"253-1","Unclaimed Customer Deposits",null,null,{"$f":"Adjustments!F1171","v":-19661.714999999997},{"$f":"Adjustments!G1171","v":0},{"$f":"Adjustments!H1171","v":0},{"$f":"Adjustments!I1171","v":0},{"$f":"Adjustments!J1171","v":0},{"$f":"Adjustments!K1171","v":0},{"$f":"Adjustments!L1171","v":0},{"$f":"Adjustments!M1171","v":0},{"$f":"Adjustments!N1171","v":0},{"$f":"Adjustments!O1171","v":0},{"$f":"Adjustments!P1171","v":0},{"$f":"Adjustments!Q1171","v":0},{"$f":"Adjustments!R1171","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1171","v":0},{"$f":"Adjustments!T1171","v":0},{"$f":"Adjustments!U1171","v":0},{"$f":"Adjustments!V1171","v":0},{"$f":"Adjustments!AU1171","v":-19661.714999999997},{"$error":"#REF!"},{"$error":"#REF!"}]
[48,null,255,"Deferred Investment Tax Credits",null,null,{"$f":"Adjustments!F1178","v":149021.5},{"$f":"Adjustments!G1178","v":0},{"$f":"Adjustments!H1178","v":0},{"$f":"Adjustments!I1178","v":0},{"$f":"Adjustments!J1178","v":0},{"$f":"Adjustments!K1178","v":0},{"$f":"Adjustments!L1178","v":0},{"$f":"Adjustments!M1178","v":0},{"$f":"Adjustments!N1178","v":0},{"$f":"Adjustments!O1178","v":0},{"$f":"Adjustments!P1178","v":0},{"$f":"Adjustments!Q1178","v":0},{"$f":"Adjustments!R1178","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1178","v":0},{"$f":"Adjustments!T1178","v":0},{"$f":"Adjustments!U1178","v":0},{"$f":"Adjustments!V1178","v":0},{"$f":"Adjustments!AU1178","v":149021.5},{"$error":"#REF!"},{"$error":"#REF!"}]
[49,null,282,"Accum Deferred Income Taxes",null,null,{"$f":"(Adjustments!F1185+Adjustments!F1192+Adjustments!F1196)","v":-66080675.273899309},{"$f":"(Adjustments!G1185+Adjustments!G1192+Adjustments!G1196)","v":0},{"$f":"(Adjustments!H1185+Adjustments!H1192+Adjustments!H1196)","v":0},{"$f":"(Adjustments!I1185+Adjustments!I1192+Adjustments!I1196)","v":0},{"$f":"(Adjustments!J1185+Adjustments!J1192+Adjustments!J1196)","v":0},{"$f":"(Adjustments!K1185+Adjustments!K1192+Adjustments!K1196)","v":0},{"$f":"(Adjustments!L1185+Adjustments!L1192+Adjustments!L1196)","v":0},{"$f":"(Adjustments!M1185+Adjustments!M1192+Adjustments!M1196)","v":0},{"$f":"(Adjustments!N1185+Adjustments!N1192+Adjustments!N1196)","v":0},{"$f":"(Adjustments!O1185+Adjustments!O1192+Adjustments!O1196)","v":0},{"$f":"(Adjustments!P1185+Adjustments!P1192+Adjustments!P1196)","v":0},{"$f":"(Adjustments!Q1185+Adjustments!Q1192+Adjustments!Q1196)","v":0},{"$f":"(Adjustments!R1185+Adjustments!R1192+Adjustments!R1196)","v":0},{"$f":"(Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!)","v":{"$error":"#REF!"}},{"$f":"(Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!)","v":{"$error":"#REF!"}},{"$f":"(Adjustments!S1185+Adjustments!S1192+Adjustments!S1196)","v":0},{"$f":"(Adjustments!T1185+Adjustments!T1192+Adjustments!T1196)","v":0},{"$f":"(Adjustments!U1185+Adjustments!U1192+Adjustments!U1196)","v":0},{"$f":"(Adjustments!V1185+Adjustments!V1192+Adjustments!V1196)","v":0},{"$f":"(Adjustments!AU1185+Adjustments!AU1192+Adjustments!AU1196)","v":-66080675.273899309},{"$error":"#REF!"},{"$error":"#REF!"}]
[50,null,null,"Working Capital - Cash",null,null,{"$f":"Adjustments!F1234","v":0},{"$f":"Adjustments!G1234","v":-8294.7464758674578},{"$f":"Adjustments!H1234","v":125079.1971382864},{"$f":"Adjustments!I1234","v":0},{"$f":"Adjustments!J1234","v":0},{"$f":"Adjustments!K1234","v":-42151.825158316758},{"$f":"Adjustments!L1234","v":-2368.8748053401187},{"$f":"Adjustments!M1234","v":-3492.8778334700596},{"$f":"Adjustments!N1234","v":-26.815153435580765},{"$f":"Adjustments!O1234","v":-2.5603603966188193},{"$f":"Adjustments!P1234","v":-376.01568349572284},{"$f":"Adjustments!Q1234","v":1438.3659431694114},{"$f":"Adjustments!R1234","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1234","v":0},{"$f":"Adjustments!T1234","v":0},{"$f":"Adjustments!U1234","v":0},{"$f":"Adjustments!V1234","v":0},{"$f":"Adjustments!AU1234","v":69803.847611133489},{"$error":"#REF!"},{"$error":"#REF!"}]
[51,null,"Total Other Rate Base Accounts",null,null,null,{"$f":"SUM(G61:G70)","v":-66639910.619052738},{"$f":"SUM(H61:H70)","v":-8294.7464758674578},125079.1971382864,-49333980.549999997,0,-42151.825158316758,-2368.8748053401187,-3492.8778334700596,-26.815153435580765,-2.5603603966188193,-376.01568349572284,{"$f":"SUM(R61:R70)","v":1438.3659431694114},{"$f":"SUM(S61:S70)","v":0},{"$f":"SUM(T61:T70)","v":{"$error":"#REF!"}},{"$f":"SUM(U61:U70)","v":{"$error":"#REF!"}},{"$f":"SUM(V61:V70)","v":0},{"$f":"SUM(W61:W70)","v":0},{"$f":"SUM(X61:X70)","v":0},{"$f":"SUM(Y61:Y70)","v":0},{"$f":"SUM(Z61:Z70)","v":-115904087.32144162},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"+A71+1","v":52},"TOTAL RATE BASE",null,null,null,null,{"$f":"+G58+G71","v":136660332.35466698},{"$f":"+H58+H71","v":-8294.7464758674578},125079.1971382864,-49333980.549999997,-17720.033939358662,-42151.825158316758,-2368.8748053401187,-3492.8778334700596,-26.815153435580765,-2.5603603966188193,-376.01568349572284,{"$f":"+R58+R71","v":1438.3659431694114},{"$f":"+S58+S71","v":0},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$f":"+Y58+Y71","v":0},{"$f":"+Z58+Z71","v":87378435.618338794},{"$f":"+AA58+AA71","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"Adjustments","index":4,"n_rows":1244,"n_cols":50,"rows_kept":1244,"cut":false,"hidden":false,"merged":[[514,0,514,4],[942,2,942,3],[944,0,944,4]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,{"$f":"IF(F8=\"Y\",1,0)","v":1},{"$f":"IF(G8=\"Y\",1,0)","v":1},{"$f":"IF(H8=\"Y\",1,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(R8=\"Y\",1,0)","v":0},0,{"$f":"IF(T8=\"Y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH8=\"Y\",1,0)","v":0},0,0,0,{"$f":"IF(AL8=\"Y\",1,0)","v":0},0,0,0,0,{"$f":"IF(AQ8=\"Y\",1,0)","v":0},0,0,0,1]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[null,null,null,null,null,1,{"$f":"+F6+1","v":2},{"$f":"+G6+1","v":3},{"$f":"+H6+1","v":4},{"$f":"+I6+1","v":5},{"$f":"+J6+1","v":6},7,8,9,10,11,12,13,14,{"$f":"+S6+1","v":15},{"$f":"+T6+1","v":16},{"$f":"+U6+1","v":17},{"$f":"+V6+1","v":18},{"$f":"+W6+1","v":19},{"$f":"+X6+1","v":20},{"$f":"+Y6+1","v":21},{"$f":"+Z6+1","v":22},{"$f":"+AA6+1","v":23},{"$f":"+AB6+1","v":24},{"$f":"+AC6+1","v":25},{"$f":"+AD6+1","v":26},{"$f":"+AE6+1","v":27},{"$f":"+AF6+1","v":28},29,30,31,32,33,34,35,36,37,{"$f":"+AP6+1","v":38},{"$f":"+AQ6+1","v":39},{"$f":"+AR6+1","v":40},{"$f":"+AS6+1","v":41}]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(F$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(G$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(H$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(I$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(J$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(K$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(L$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(M$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(N$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(O$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(P$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(Q$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(R$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(S$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(T$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(U$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(V$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(W$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(X$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(Y$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(Z$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AA$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AB$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AC$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AD$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AE$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AF$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AG$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AH$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AI$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AJ$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AK$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AL$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AM$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AN$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AO$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AP$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AQ$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AR$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AS$6,'Control Panel'!$A$8:$F$84,5)","v":"N"},{"$f":"VLOOKUP(AT$6,'Control Panel'!$A$8:$F$84,5)","v":"N"}]
["FERC Acct",null,"Description",null,null,{"$f":"VLOOKUP(F$6,Adjustments,2)","v":"AVG RB DEC 2018"},"QGC Expense Dec 2018","AVG Projected Rev 2018 with CET","Underground Storage","Wexpro","Energy Efficiency 2018","Utah Bad Debt 2018","DEU Incentives 2018","Sporting Events DEC 2018","Advertising DEC 2018","QGC Don & Membership DEC 2018","Reserve Accrual Dec 2018","Pipeline Integrity 2017","Optional Adjustment 1","Optional Adjustment 2","Optional Adjustment 3","Optional Adjustment 4","Optional Adjustment 5","Optional Adjustment 6","Optional Adjustment 7","Optional Adjustment 8","Optional Adjustment 9","Optional Adjustment 10","Optional Adjustment 11","Optional Adjustment 12","Optional Adjustment 13","Optional Adjustment 14","Optional Adjustment 15","Optional Adjustment 16","Optional Adjustment 17","Optional Adjustment 18","Optional Adjustment 19","Optional Adjustment 20","Optional Adjustment 21","Optional Adjustment 22","Optional Adjustment 23","Optional Adjustment 24","Optional Adjustment 25","Optional Adjustment 26","Optional Adjustment 27","Labor Adjustment-ROO","TOTAL QGC ADJUSTMENTS",null,"RESULTING TOTAL","CHECKS MUST BE (0)"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$15","v":22314029.81322974},null,null,0,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G16*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G16*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G16*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G16*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G16*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G16*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G16*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G16*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G16*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G16*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G16*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G16*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G16*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G16*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G16*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G16*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G16*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G16*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G16*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G16*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G16*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G16*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G16*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G16*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G16*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G16*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G16*$AS$1","v":0},null,{"$f":"SUM(F16:AT16)","v":22314029.81322974},null,{"$f":"SUM(AU16:AU16)","v":22314029.81322974},{"$f":"+AW16-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW17-'ROR-Model'!G17","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$17","v":7852734.2599999905},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G18*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G18*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G18*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G18*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G18*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G18*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G18*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G18*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G18*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G18*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G18*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G18*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G18*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G18*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G18*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G18*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G18*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G18*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G18*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G18*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G18*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G18*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G18*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G18*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G18*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G18*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G18*$AS$1","v":0},null,{"$f":"SUM(F18:AT18)","v":7852734.2599999905},null,{"$f":"SUM(AU18:AU18)","v":7852734.2599999905},{"$f":"+AW18-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW19-'ROR-Model'!G19","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$19","v":40712740.120000005},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G20*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G20*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G20*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G20*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G20*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G20*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G20*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G20*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G20*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G20*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G20*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G20*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G20*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G20*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G20*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G20*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G20*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G20*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G20*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G20*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G20*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G20*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G20*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G20*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G20*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G20*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G20*$AS$1","v":0},null,{"$f":"SUM(F20:AT20)","v":40712740.120000005},null,{"$f":"SUM(AU20:AU20)","v":40712740.120000005},{"$f":"+AW20-'ROR-Model'!G20","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":0},null,{"$f":"H1*SUM(H16:H20)","v":70879504.193229735},{"$f":"SUM(I16:I20)","v":0},{"$f":"SUM(J16:J20)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q16:Q20)","v":0},0,0,0,0,0,0,{"$f":"SUM(X16:X20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH16:AH20)","v":0},0,0,0,{"$f":"SUM(AL16:AL20)","v":0},0,0,0,0,{"$f":"SUM(AQ16:AQ20)","v":0},0,0,null,{"$f":"SUM(F21:AT21)","v":70879504.193229735},null,{"$f":"SUM(AU21:AU21)","v":70879504.193229735},{"$f":"+AW21-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW22-'ROR-Model'!G22","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$22","v":11847407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F23:AT23)","v":11847407},null,{"$f":"SUM(AU23:AU23)","v":11847407},{"$f":"+AW23-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW24-'ROR-Model'!G24","v":0}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G25*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G25*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G25*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G25*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G25*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G25*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G25*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G25*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G25*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G25*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G25*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G25*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G25*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G25*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G25*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G25*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G25*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G25*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G25*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G25*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G25*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G25*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G25*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G25*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G25*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G25*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G25*$AS$1","v":0},null,{"$f":"SUM(F25:AT25)","v":0},null,{"$f":"SUM(AU25:AU25)","v":0},{"$f":"+AW25-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW26-'ROR-Model'!G26","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G27*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G27*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G27*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G27*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G27*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G27*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G27*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G27*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G27*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G27*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G27*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G27*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G27*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G27*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G27*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G27*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G27*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G27*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G27*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G27*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G27*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G27*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G27*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G27*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G27*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G27*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G27*$AS$1","v":0},null,{"$f":"SUM(F27:AT27)","v":0},null,{"$f":"SUM(AU27:AU27)","v":0},{"$f":"+AW27-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW28-'ROR-Model'!G28","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$28","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G29*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G29*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G29*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G29*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G29*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G29*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G29*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G29*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G29*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G29*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G29*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G29*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G29*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G29*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G29*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G29*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G29*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G29*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G29*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G29*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G29*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G29*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G29*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G29*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G29*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G29*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G29*$AS$1","v":0},null,{"$f":"SUM(F29:AT29)","v":0},null,{"$f":"SUM(AU29:AU29)","v":0},{"$f":"+AW29-'ROR-Model'!G29","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},null,{"$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,{"$f":"SUM(Q25:Q29)","v":0},0,0,0,0,0,0,{"$f":"SUM(X25:X29)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH25:AH29)","v":0},0,0,0,{"$f":"SUM(AL25:AL29)","v":0},0,0,0,0,{"$f":"SUM(AQ25:AQ29)","v":0},0,0,null,{"$f":"SUM(F30:AT30)","v":0},null,{"$f":"SUM(AU30:AU30)","v":0},{"$f":"+AW30-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW31-'ROR-Model'!G31","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F32:AT32)","v":0},null,{"$f":"SUM(AU32:AU32)","v":0},{"$f":"+AW32-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW33-'ROR-Model'!G33","v":0}]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$33","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G34*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G34*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G34*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G34*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G34*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G34*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G34*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G34*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G34*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G34*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G34*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G34*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G34*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G34*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G34*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G34*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G34*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G34*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G34*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G34*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G34*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G34*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G34*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G34*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G34*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G34*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G34*$AS$1","v":0},null,{"$f":"SUM(F34:AT34)","v":0},null,{"$f":"SUM(AU34:AU34)","v":0},{"$f":"+AW34-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW35-'ROR-Model'!G35","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$35","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G36*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G36*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G36*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G36*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G36*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G36*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G36*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G36*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G36*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G36*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G36*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G36*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G36*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G36*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G36*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G36*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G36*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G36*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G36*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G36*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G36*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G36*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G36*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G36*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G36*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G36*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G36*$AS$1","v":0},null,{"$f":"SUM(F36:AT36)","v":0},null,{"$f":"SUM(AU36:AU36)","v":0},{"$f":"+AW36-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW37-'ROR-Model'!G37","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$37","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G38*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G38*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G38*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G38*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G38*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G38*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G38*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G38*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G38*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G38*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G38*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G38*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G38*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G38*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G38*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G38*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G38*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G38*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G38*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G38*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G38*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G38*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G38*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G38*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G38*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G38*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G38*$AS$1","v":0},null,{"$f":"SUM(F38:AT38)","v":0},null,{"$f":"SUM(AU38:AU38)","v":0},{"$f":"+AW38-'ROR-Model'!G38","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},null,{"$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,{"$f":"SUM(Q34:Q38)","v":0},0,0,0,0,0,0,{"$f":"SUM(X34:X38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH34:AH38)","v":0},0,0,0,{"$f":"SUM(AL34:AL38)","v":0},0,0,0,0,{"$f":"SUM(AQ34:AQ38)","v":0},0,0,null,{"$f":"SUM(F39:AT39)","v":0},null,{"$f":"SUM(AU39:AU39)","v":0},{"$f":"+AW39-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW40-'ROR-Model'!G40","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F41:AT41)","v":0},null,{"$f":"SUM(AU41:AU41)","v":0},{"$f":"+AW41-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW42-'ROR-Model'!G42","v":0}]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$42","v":-552969.37263284298},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G43*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G43*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G43*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G43*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G43*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G43*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G43*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G43*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G43*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G43*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G43*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G43*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G43*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G43*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G43*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G43*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G43*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G43*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G43*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G43*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G43*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G43*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G43*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G43*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G43*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G43*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G43*$AS$1","v":0},null,{"$f":"SUM(F43:AT43)","v":-552969.37263284298},null,{"$f":"SUM(AU43:AU43)","v":-552969.37263284298},{"$f":"+AW43-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW44-'ROR-Model'!G44","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$44","v":-837493.96999999974},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G45*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G45*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G45*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G45*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G45*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G45*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G45*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G45*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G45*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G45*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G45*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G45*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G45*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G45*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G45*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G45*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G45*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G45*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G45*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G45*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G45*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G45*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G45*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G45*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G45*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G45*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G45*$AS$1","v":0},null,{"$f":"SUM(F45:AT45)","v":-837493.96999999974},null,{"$f":"SUM(AU45:AU45)","v":-837493.96999999974},{"$f":"+AW45-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW46-'ROR-Model'!G46","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$46","v":-3197279.8000000007},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G47*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G47*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G47*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G47*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G47*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G47*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G47*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G47*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G47*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G47*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G47*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G47*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G47*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G47*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G47*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G47*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G47*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G47*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G47*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G47*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G47*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G47*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G47*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G47*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G47*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G47*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G47*$AS$1","v":0},null,{"$f":"SUM(F47:AT47)","v":-3197279.8000000007},null,{"$f":"SUM(AU47:AU47)","v":-3197279.8000000007},{"$f":"+AW47-'ROR-Model'!G47","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":0},null,{"$f":"H1*SUM(H43:H47)","v":-4587743.1426328439},{"$f":"SUM(I43:I47)","v":0},{"$f":"SUM(J43:J47)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q43:Q47)","v":0},0,0,0,0,0,0,{"$f":"SUM(X43:X47)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH43:AH47)","v":0},0,0,0,{"$f":"SUM(AL43:AL47)","v":0},0,0,0,0,{"$f":"SUM(AQ43:AQ47)","v":0},0,0,null,{"$f":"SUM(AU43:AU47)","v":-4587743.1426328439},null,{"$f":"SUM(AW43:AW47)","v":-4587743.1426328439},{"$f":"+AW48-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW49-'ROR-Model'!G49","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$49","v":-746844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F50:AT50)","v":-746844},null,{"$f":"SUM(AU50:AU50)","v":-746844},{"$f":"+AW50-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW51-'ROR-Model'!G51","v":0}]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$51","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G52*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G52*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G52*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G52*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G52*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G52*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G52*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G52*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G52*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G52*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G52*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G52*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G52*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G52*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G52*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G52*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G52*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G52*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G52*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G52*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G52*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G52*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G52*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G52*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G52*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G52*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G52*$AS$1","v":0},null,{"$f":"SUM(F52:AT52)","v":0},null,{"$f":"SUM(AU52:AU52)","v":0},{"$f":"+AW52-'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,{"$f":"'Optional Adjustment 1'!G53*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G53*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G53*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G53*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G53*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G53*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G53*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G53*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G53*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G53*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G53*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G53*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G53*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G53*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G53*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G53*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G53*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G53*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G53*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G53*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G53*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G53*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G53*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G53*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G53*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G53*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G53*$AS$1","v":0},null,{"$f":"SUM(F53:AT53)","v":0},null,{"$f":"SUM(AU53:AU53)","v":0},{"$f":"+AW53-'ROR-Model'!G53","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G54*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G54*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G54*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G54*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G54*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G54*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G54*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G54*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G54*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G54*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G54*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G54*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G54*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G54*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G54*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G54*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G54*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G54*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G54*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G54*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G54*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G54*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G54*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G54*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G54*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G54*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G54*$AS$1","v":0},null,{"$f":"SUM(F54:AT54)","v":0},null,{"$f":"SUM(AU54:AU54)","v":0},{"$f":"+AW54-'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,{"$f":"'Optional Adjustment 1'!G55*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G55*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G55*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G55*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G55*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G55*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G55*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G55*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G55*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G55*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G55*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G55*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G55*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G55*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G55*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G55*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G55*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G55*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G55*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G55*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G55*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G55*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G55*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G55*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G55*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G55*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G55*$AS$1","v":0},null,{"$f":"SUM(F55:AT55)","v":0},null,{"$f":"SUM(AU55:AU55)","v":0},{"$f":"+AW55-'ROR-Model'!G55","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G56*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G56*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G56*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G56*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G56*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G56*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G56*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G56*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G56*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G56*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G56*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G56*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G56*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G56*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G56*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G56*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G56*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G56*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G56*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G56*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G56*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G56*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G56*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G56*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G56*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G56*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G56*$AS$1","v":0},null,{"$f":"SUM(F56:AT56)","v":0},null,{"$f":"SUM(AU56:AU56)","v":0},{"$f":"+AW56-'ROR-Model'!G56","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},null,{"$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,{"$f":"SUM(Q52:Q56)","v":0},0,0,0,0,0,0,{"$f":"SUM(X52:X56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH52:AH56)","v":0},0,0,0,{"$f":"SUM(AL52:AL56)","v":0},0,0,0,0,{"$f":"SUM(AQ52:AQ56)","v":0},0,0,null,{"$f":"SUM(AU52:AU56)","v":0},null,{"$f":"SUM(AW52:AW56)","v":0},{"$f":"+AW57-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW58-'ROR-Model'!G58","v":0}]
[null,null,"Total Sales Dth",null,null,null,null,{"$f":"H1*Revenue!$K$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F59:AT59)","v":0},null,{"$f":"SUM(AU59:AU59)","v":0},{"$f":"+AW59-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW60-'ROR-Model'!G60","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$60","v":-1715428.1053018083},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G61*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G61*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G61*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G61*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G61*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G61*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G61*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G61*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G61*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G61*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G61*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G61*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G61*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G61*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G61*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G61*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G61*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G61*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G61*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G61*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G61*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G61*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G61*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G61*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G61*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G61*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G61*$AS$1","v":0},null,{"$f":"SUM(F61:AT61)","v":-1715428.1053018083},null,{"$f":"SUM(AU61:AU61)","v":-1715428.1053018083},{"$f":"+AW61-'ROR-Model'!G61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW62-'ROR-Model'!G62","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$62","v":-73922.483143700025},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G63*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G63*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G63*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G63*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G63*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G63*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G63*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G63*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G63*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G63*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G63*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G63*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G63*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G63*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G63*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G63*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G63*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G63*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G63*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G63*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G63*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G63*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G63*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G63*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G63*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G63*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G63*$AS$1","v":0},null,{"$f":"SUM(F63:AT63)","v":-73922.483143700025},null,{"$f":"SUM(AU63:AU63)","v":-73922.483143700025},{"$f":"+AW63-'ROR-Model'!G63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW64-'ROR-Model'!G64","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$64","v":-315444.47930449992},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G65*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G65*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G65*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G65*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G65*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G65*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G65*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G65*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G65*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G65*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G65*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G65*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G65*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G65*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G65*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G65*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G65*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G65*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G65*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G65*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G65*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G65*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G65*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G65*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G65*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G65*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G65*$AS$1","v":0},null,{"$f":"SUM(F65:AT65)","v":-315444.47930449992},null,{"$f":"SUM(AU65:AU65)","v":-315444.47930449992},{"$f":"+AW65-'ROR-Model'!G65","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":0},null,{"$f":"H1*SUM(H61:H65)","v":-2104795.0677500083},{"$f":"SUM(I61:I65)","v":0},{"$f":"SUM(J61:J65)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q61:Q65)","v":0},0,0,0,0,0,0,{"$f":"SUM(X61:X65)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH61:AH65)","v":0},0,0,0,{"$f":"SUM(AL61:AL65)","v":0},0,0,0,0,{"$f":"SUM(AQ61:AQ65)","v":0},0,0,null,{"$f":"SUM(AU61:AU65)","v":-2104795.0677500083},null,{"$f":"SUM(AW61:AW65)","v":-2104795.0677500083},{"$f":"+AW66-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW67-'ROR-Model'!G67","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$67","v":-77124.909999999974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F68:AT68)","v":-77124.909999999974},null,{"$f":"SUM(AU68:AU68)","v":-77124.909999999974},{"$f":"+AW68-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW69-'ROR-Model'!G69","v":0}]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G70*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G70*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G70*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G70*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G70*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G70*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G70*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G70*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G70*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G70*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G70*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G70*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G70*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G70*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G70*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G70*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G70*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G70*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G70*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G70*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G70*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G70*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G70*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G70*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G70*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G70*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G70*$AS$1","v":0},null,{"$f":"SUM(F70:AT70)","v":0},null,{"$f":"SUM(AU70:AU70)","v":0},{"$f":"+AW70-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW71-'ROR-Model'!G71","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G72*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G72*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G72*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G72*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G72*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G72*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G72*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G72*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G72*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G72*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G72*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G72*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G72*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G72*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G72*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G72*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G72*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G72*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G72*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G72*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G72*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G72*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G72*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G72*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G72*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G72*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G72*$AS$1","v":0},null,{"$f":"SUM(F72:AT72)","v":0},null,{"$f":"SUM(AU72:AU72)","v":0},{"$f":"+AW72-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW73-'ROR-Model'!G73","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G74*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G74*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G74*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G74*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G74*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G74*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G74*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G74*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G74*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G74*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G74*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G74*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G74*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G74*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G74*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G74*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G74*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G74*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G74*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G74*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G74*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G74*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G74*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G74*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G74*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G74*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G74*$AS$1","v":0},null,{"$f":"SUM(F74:AT74)","v":0},null,{"$f":"SUM(AU74:AU74)","v":0},{"$f":"+AW74-'ROR-Model'!G74","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},null,{"$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,{"$f":"SUM(Q70:Q74)","v":0},0,0,0,0,0,0,{"$f":"SUM(X70:X74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH70:AH74)","v":0},0,0,0,{"$f":"SUM(AL70:AL74)","v":0},0,0,0,0,{"$f":"SUM(AQ70:AQ74)","v":0},0,0,null,{"$f":"SUM(AU70:AU74)","v":0},null,{"$f":"SUM(AW70:AW74)","v":0},{"$f":"+AW75-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW76-'ROR-Model'!G76","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:AT77)","v":0},null,{"$f":"SUM(AU77:AU77)","v":0},{"$f":"+AW77-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW78-'ROR-Model'!G78","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$78","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G79*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G79*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G79*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G79*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G79*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G79*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G79*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G79*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G79*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G79*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G79*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G79*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G79*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G79*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G79*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G79*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G79*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G79*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G79*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G79*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G79*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G79*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G79*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G79*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G79*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G79*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G79*$AS$1","v":0},null,{"$f":"SUM(F79:AT79)","v":0},null,{"$f":"SUM(AU79:AU79)","v":0},{"$f":"+AW79-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW80-'ROR-Model'!G80","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$80","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G81*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G81*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G81*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G81*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G81*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G81*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G81*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G81*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G81*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G81*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G81*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G81*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G81*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G81*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G81*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G81*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G81*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G81*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G81*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G81*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G81*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G81*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G81*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G81*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G81*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G81*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G81*$AS$1","v":0},null,{"$f":"SUM(F81:AT81)","v":0},null,{"$f":"SUM(AU81:AU81)","v":0},{"$f":"+AW81-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW82-'ROR-Model'!G82","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$82","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G83*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G83*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G83*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G83*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G83*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G83*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G83*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G83*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G83*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G83*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G83*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G83*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G83*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G83*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G83*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G83*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G83*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G83*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G83*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G83*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G83*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G83*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G83*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G83*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G83*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G83*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G83*$AS$1","v":0},null,{"$f":"SUM(F83:AT83)","v":0},null,{"$f":"SUM(AU83:AU83)","v":0},{"$f":"+AW83-'ROR-Model'!G83","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},null,{"$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,{"$f":"SUM(Q79:Q83)","v":0},0,0,0,0,0,0,{"$f":"SUM(X79:X83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH79:AH83)","v":0},0,0,0,{"$f":"SUM(AL79:AL83)","v":0},0,0,0,0,{"$f":"SUM(AQ79:AQ83)","v":0},0,0,null,{"$f":"SUM(AU79:AU83)","v":0},null,{"$f":"SUM(AW79:AW83)","v":0},{"$f":"+AW84-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW85-'ROR-Model'!G85","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F86:AT86)","v":0},null,{"$f":"SUM(AU86:AU86)","v":0},{"$f":"+AW86-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW87-'ROR-Model'!G87","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G88*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G88*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G88*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G88*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G88*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G88*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G88*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G88*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G88*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G88*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G88*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G88*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G88*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G88*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G88*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G88*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G88*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G88*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G88*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G88*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G88*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G88*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G88*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G88*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G88*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G88*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G88*$AS$1","v":0},null,{"$f":"SUM(F88:AT88)","v":0},null,{"$f":"SUM(AU88:AU88)","v":0},{"$f":"+AW88-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW89-'ROR-Model'!G89","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$89","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G90*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G90*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G90*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G90*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G90*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G90*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G90*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G90*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G90*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G90*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G90*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G90*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G90*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G90*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G90*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G90*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G90*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G90*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G90*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G90*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G90*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G90*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G90*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G90*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G90*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G90*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G90*$AS$1","v":0},null,{"$f":"SUM(F90:AT90)","v":0},null,{"$f":"SUM(AU90:AU90)","v":0},{"$f":"+AW90-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW91-'ROR-Model'!G91","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$91","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G92*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G92*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G92*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G92*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G92*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G92*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G92*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G92*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G92*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G92*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G92*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G92*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G92*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G92*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G92*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G92*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G92*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G92*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G92*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G92*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G92*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G92*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G92*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G92*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G92*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G92*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G92*$AS$1","v":0},null,{"$f":"SUM(F92:AT92)","v":0},null,{"$f":"SUM(AU92:AU92)","v":0},{"$f":"+AW92-'ROR-Model'!G92","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},null,{"$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,{"$f":"SUM(Q88:Q92)","v":0},0,0,0,0,0,0,{"$f":"SUM(X88:X92)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH88:AH92)","v":0},0,0,0,{"$f":"SUM(AL88:AL92)","v":0},0,0,0,0,{"$f":"SUM(AQ88:AQ92)","v":0},0,0,null,{"$f":"SUM(AU88:AU92)","v":0},null,{"$f":"SUM(AW88:AW92)","v":0},{"$f":"+AW93-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW94-'ROR-Model'!G94","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F95:AT95)","v":0},null,{"$f":"SUM(AU95:AU95)","v":0},{"$f":"+AW95-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW96-'ROR-Model'!G96","v":0}]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$96","v":-79187.572163893492},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G97*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G97*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G97*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G97*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G97*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G97*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G97*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G97*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G97*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G97*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G97*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G97*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G97*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G97*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G97*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G97*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G97*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G97*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G97*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G97*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G97*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G97*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G97*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G97*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G97*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G97*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G97*$AS$1","v":0},null,{"$f":"SUM(F97:AT97)","v":-79187.572163893492},null,{"$f":"SUM(AU97:AU97)","v":-79187.572163893492},{"$f":"+AW97-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW98-'ROR-Model'!G98","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$98","v":-59118.000000000015},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G99*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G99*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G99*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G99*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G99*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G99*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G99*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G99*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G99*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G99*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G99*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G99*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G99*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G99*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G99*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G99*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G99*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G99*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G99*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G99*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G99*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G99*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G99*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G99*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G99*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G99*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G99*$AS$1","v":0},null,{"$f":"SUM(F99:AT99)","v":-59118.000000000015},null,{"$f":"SUM(AU99:AU99)","v":-59118.000000000015},{"$f":"+AW99-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW100-'ROR-Model'!G100","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$100","v":-1347497.08},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G101*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G101*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G101*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G101*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G101*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G101*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G101*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G101*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G101*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G101*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G101*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G101*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G101*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G101*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G101*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G101*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G101*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G101*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G101*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G101*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G101*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G101*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G101*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G101*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G101*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G101*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G101*$AS$1","v":0},null,{"$f":"SUM(F101:AT101)","v":-1347497.08},null,{"$f":"SUM(AU101:AU101)","v":-1347497.08},{"$f":"+AW101-'ROR-Model'!G101","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":0},null,{"$f":"H1*SUM(H97:H101)","v":-1485802.6521638935},{"$f":"SUM(I97:I101)","v":0},{"$f":"SUM(J97:J101)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q97:Q101)","v":0},0,0,0,0,0,0,{"$f":"SUM(X97:X101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH97:AH101)","v":0},0,0,0,{"$f":"SUM(AL97:AL101)","v":0},0,0,0,0,{"$f":"SUM(AQ97:AQ101)","v":0},0,0,null,{"$f":"SUM(AU97:AU101)","v":-1485802.6521638935},null,{"$f":"SUM(AW97:AW101)","v":-1485802.6521638935},{"$f":"+AW102-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW103-'ROR-Model'!G103","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$103","v":-329623},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F104:AT104)","v":-329623},null,{"$f":"SUM(AU104:AU104)","v":-329623},{"$f":"+AW104-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW105-'ROR-Model'!G105","v":0}]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$105","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G106*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G106*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G106*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G106*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G106*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G106*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G106*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G106*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G106*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G106*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G106*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G106*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G106*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G106*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G106*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G106*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G106*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G106*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G106*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G106*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G106*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G106*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G106*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G106*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G106*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G106*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G106*$AS$1","v":0},null,{"$f":"SUM(F106:AT106)","v":0},null,{"$f":"SUM(AU106:AU106)","v":0},{"$f":"+AW106-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW107-'ROR-Model'!G107","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$107","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G108*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G108*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G108*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G108*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G108*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G108*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G108*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G108*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G108*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G108*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G108*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G108*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G108*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G108*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G108*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G108*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G108*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G108*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G108*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G108*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G108*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G108*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G108*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G108*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G108*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G108*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G108*$AS$1","v":0},null,{"$f":"SUM(F108:AT108)","v":0},null,{"$f":"SUM(AU108:AU108)","v":0},{"$f":"+AW108-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW109-'ROR-Model'!G109","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$109","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G110*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G110*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G110*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G110*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G110*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G110*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G110*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G110*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G110*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G110*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G110*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G110*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G110*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G110*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G110*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G110*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G110*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G110*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G110*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G110*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G110*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G110*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G110*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G110*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G110*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G110*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G110*$AS$1","v":0},null,{"$f":"SUM(F110:AT110)","v":0},null,{"$f":"SUM(AU110:AU110)","v":0},{"$f":"+AW110-'ROR-Model'!G110","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},null,{"$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,{"$f":"SUM(Q106:Q110)","v":0},0,0,0,0,0,0,{"$f":"SUM(X106:X110)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH106:AH110)","v":0},0,0,0,{"$f":"SUM(AL106:AL110)","v":0},0,0,0,0,{"$f":"SUM(AQ106:AQ110)","v":0},0,0,null,{"$f":"SUM(AU106:AU110)","v":0},null,{"$f":"SUM(AW106:AW110)","v":0},{"$f":"+AW111-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW112-'ROR-Model'!G112","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F113:AT113)","v":0},null,{"$f":"SUM(AU113:AU113)","v":0},{"$f":"+AW113-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW114-'ROR-Model'!G114","v":0}]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$114","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G115*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G115*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G115*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G115*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G115*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G115*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G115*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G115*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G115*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G115*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G115*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G115*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G115*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G115*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G115*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G115*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G115*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G115*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G115*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G115*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G115*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G115*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G115*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G115*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G115*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G115*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G115*$AS$1","v":0},null,{"$f":"SUM(F115:AT115)","v":0},null,{"$f":"SUM(AU115:AU115)","v":0},{"$f":"+AW115-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW116-'ROR-Model'!G116","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$116","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G117*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G117*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G117*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G117*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G117*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G117*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G117*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G117*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G117*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G117*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G117*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G117*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G117*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G117*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G117*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G117*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G117*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G117*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G117*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G117*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G117*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G117*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G117*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G117*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G117*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G117*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G117*$AS$1","v":0},null,{"$f":"SUM(F117:AT117)","v":0},null,{"$f":"SUM(AU117:AU117)","v":0},{"$f":"+AW117-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW118-'ROR-Model'!G118","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$118","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G119*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G119*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G119*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G119*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G119*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G119*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G119*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G119*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G119*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G119*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G119*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G119*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G119*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G119*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G119*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G119*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G119*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G119*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G119*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G119*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G119*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G119*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G119*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G119*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G119*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G119*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G119*$AS$1","v":0},null,{"$f":"SUM(F119:AT119)","v":0},null,{"$f":"SUM(AU119:AU119)","v":0},{"$f":"+AW119-'ROR-Model'!G119","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},null,{"$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,{"$f":"SUM(Q115:Q119)","v":0},0,0,0,0,0,0,{"$f":"SUM(X115:X119)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH115:AH119)","v":0},0,0,0,{"$f":"SUM(AL115:AL119)","v":0},0,0,0,0,{"$f":"SUM(AQ115:AQ119)","v":0},0,0,null,{"$f":"SUM(AU115:AU119)","v":0},null,{"$f":"SUM(AW115:AW119)","v":0},{"$f":"+AW120-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW121-'ROR-Model'!G121","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F122:AT122)","v":0},null,{"$f":"SUM(AU122:AU122)","v":0},{"$f":"+AW122-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW123-'ROR-Model'!G123","v":0}]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$123","v":-4039470.3368068184},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G124*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G124*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G124*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G124*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G124*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G124*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G124*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G124*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G124*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G124*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G124*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G124*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G124*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G124*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G124*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G124*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G124*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G124*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G124*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G124*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G124*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G124*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G124*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G124*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G124*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G124*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G124*$AS$1","v":0},null,{"$f":"SUM(F124:AT124)","v":-4039470.3368068184},null,{"$f":"SUM(AU124:AU124)","v":-4039470.3368068184},{"$f":"+AW124-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW125-'ROR-Model'!G125","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$125","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G126*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G126*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G126*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G126*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G126*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G126*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G126*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G126*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G126*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G126*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G126*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G126*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G126*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G126*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G126*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G126*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G126*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G126*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G126*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G126*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G126*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G126*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G126*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G126*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G126*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G126*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G126*$AS$1","v":0},null,{"$f":"SUM(F126:AT126)","v":0},null,{"$f":"SUM(AU126:AU126)","v":0},{"$f":"+AW126-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW127-'ROR-Model'!G127","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$127","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G128*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G128*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G128*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G128*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G128*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G128*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G128*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G128*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G128*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G128*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G128*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G128*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G128*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G128*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G128*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G128*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G128*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G128*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G128*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G128*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G128*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G128*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G128*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G128*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G128*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G128*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G128*$AS$1","v":0},null,{"$f":"SUM(F128:AT128)","v":0},null,{"$f":"SUM(AU128:AU128)","v":0},{"$f":"+AW128-'ROR-Model'!G128","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":0},null,{"$f":"H1*SUM(H124:H128)","v":-4039470.3368068184},{"$f":"SUM(I124:I128)","v":0},{"$f":"SUM(J124:J128)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q124:Q128)","v":0},0,0,0,0,0,0,{"$f":"SUM(X124:X128)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH124:AH128)","v":0},0,0,0,{"$f":"SUM(AL124:AL128)","v":0},0,0,0,0,{"$f":"SUM(AQ124:AQ128)","v":0},0,0,null,{"$f":"SUM(AU124:AU128)","v":-4039470.3368068184},null,{"$f":"SUM(AW124:AW128)","v":-4039470.3368068184},{"$f":"+AW129-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW130-'ROR-Model'!G130","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$130","v":-40962381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F131:AT131)","v":-40962381},null,{"$f":"SUM(AU131:AU131)","v":-40962381},{"$f":"+AW131-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW132-'ROR-Model'!G132","v":0}]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$132","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G133*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G133*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G133*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G133*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G133*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G133*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G133*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G133*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G133*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G133*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G133*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G133*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G133*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G133*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G133*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G133*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G133*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G133*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G133*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G133*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G133*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G133*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G133*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G133*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G133*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G133*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G133*$AS$1","v":0},null,{"$f":"SUM(F133:AT133)","v":0},null,{"$f":"SUM(AU133:AU133)","v":0},{"$f":"+AW133-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW134-'ROR-Model'!G134","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$134","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G135*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G135*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G135*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G135*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G135*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G135*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G135*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G135*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G135*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G135*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G135*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G135*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G135*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G135*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G135*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G135*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G135*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G135*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G135*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G135*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G135*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G135*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G135*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G135*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G135*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G135*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G135*$AS$1","v":0},null,{"$f":"SUM(F135:AT135)","v":0},null,{"$f":"SUM(AU135:AU135)","v":0},{"$f":"+AW135-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW136-'ROR-Model'!G136","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$136","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G137*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G137*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G137*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G137*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G137*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G137*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G137*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G137*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G137*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G137*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G137*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G137*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G137*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G137*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G137*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G137*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G137*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G137*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G137*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G137*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G137*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G137*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G137*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G137*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G137*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G137*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G137*$AS$1","v":0},null,{"$f":"SUM(F137:AT137)","v":0},null,{"$f":"SUM(AU137:AU137)","v":0},{"$f":"+AW137-'ROR-Model'!G137","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},null,{"$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,{"$f":"SUM(Q133:Q137)","v":0},0,0,0,0,0,0,{"$f":"SUM(X133:X137)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH133:AH137)","v":0},0,0,0,{"$f":"SUM(AL133:AL137)","v":0},0,0,0,0,{"$f":"SUM(AQ133:AQ137)","v":0},0,0,null,{"$f":"SUM(AU133:AU137)","v":0},null,{"$f":"SUM(AW133:AW137)","v":0},{"$f":"+AW138-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW139-'ROR-Model'!G139","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F140:AT140)","v":0},null,{"$f":"SUM(AU140:AU140)","v":0},{"$f":"+AW140-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW141-'ROR-Model'!G141","v":0}]
[null,"MT","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$141","v":-23993.812741433707},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G142*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G142*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G142*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G142*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G142*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G142*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G142*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G142*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G142*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G142*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G142*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G142*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G142*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G142*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G142*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G142*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G142*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G142*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G142*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G142*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G142*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G142*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G142*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G142*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G142*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G142*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G142*$AS$1","v":0},null,{"$f":"SUM(F142:AT142)","v":-23993.812741433707},null,{"$f":"SUM(AU142:AU142)","v":-23993.812741433707},{"$f":"+AW142-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW143-'ROR-Model'!G143","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$143","v":-2184},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G144*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G144*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G144*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G144*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G144*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G144*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G144*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G144*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G144*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G144*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G144*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G144*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G144*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G144*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G144*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G144*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G144*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G144*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G144*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G144*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G144*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G144*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G144*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G144*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G144*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G144*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G144*$AS$1","v":0},null,{"$f":"SUM(F144:AT144)","v":-2184},null,{"$f":"SUM(AU144:AU144)","v":-2184},{"$f":"+AW144-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW145-'ROR-Model'!G145","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$145","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G146*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G146*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G146*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G146*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G146*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G146*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G146*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G146*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G146*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G146*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G146*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G146*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G146*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G146*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G146*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G146*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G146*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G146*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G146*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G146*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G146*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G146*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G146*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G146*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G146*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G146*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G146*$AS$1","v":0},null,{"$f":"SUM(F146:AT146)","v":0},null,{"$f":"SUM(AU146:AU146)","v":0},{"$f":"+AW146-'ROR-Model'!G146","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":0},null,{"$f":"H1*SUM(H142:H146)","v":-26177.812741433707},{"$f":"SUM(I142:I146)","v":0},{"$f":"SUM(J142:J146)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q142:Q146)","v":0},0,0,0,0,0,0,{"$f":"SUM(X142:X146)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH142:AH146)","v":0},0,0,0,{"$f":"SUM(AL142:AL146)","v":0},0,0,0,0,{"$f":"SUM(AQ142:AQ146)","v":0},0,0,null,{"$f":"SUM(AU142:AU146)","v":-26177.812741433707},null,{"$f":"SUM(AW142:AW146)","v":-26177.812741433707},{"$f":"+AW147-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW148-'ROR-Model'!G148","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$148","v":194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F149:AT149)","v":194},null,{"$f":"SUM(AU149:AU149)","v":194},{"$f":"+AW149-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW150-'ROR-Model'!G150","v":0}]
[null,"FTE_FT1L","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$150","v":2624472},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G151*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G151*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G151*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G151*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G151*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G151*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G151*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G151*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G151*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G151*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G151*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G151*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G151*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G151*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G151*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G151*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G151*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G151*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G151*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G151*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G151*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G151*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G151*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G151*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G151*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G151*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G151*$AS$1","v":0},null,{"$f":"SUM(F151:AT151)","v":2624472},null,{"$f":"SUM(AU151:AU151)","v":2624472},{"$f":"+AW151-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW152-'ROR-Model'!G152","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$152","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G153*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G153*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G153*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G153*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G153*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G153*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G153*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G153*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G153*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G153*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G153*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G153*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G153*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G153*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G153*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G153*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G153*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G153*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G153*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G153*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G153*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G153*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G153*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G153*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G153*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G153*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G153*$AS$1","v":0},null,{"$f":"SUM(F153:AT153)","v":0},null,{"$f":"SUM(AU153:AU153)","v":0},{"$f":"+AW153-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW154-'ROR-Model'!G154","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$154","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G155*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G155*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G155*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G155*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G155*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G155*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G155*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G155*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G155*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G155*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G155*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G155*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G155*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G155*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G155*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G155*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G155*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G155*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G155*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G155*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G155*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G155*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G155*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G155*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G155*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G155*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G155*$AS$1","v":0},null,{"$f":"SUM(F155:AT155)","v":0},null,{"$f":"SUM(AU155:AU155)","v":0},{"$f":"+AW155-'ROR-Model'!G155","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},null,{"$f":"H1*SUM(H151:H155)","v":2624472},{"$f":"SUM(I151:I155)","v":0},{"$f":"SUM(J151:J155)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q151:Q155)","v":0},0,0,0,0,0,0,{"$f":"SUM(X151:X155)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH151:AH155)","v":0},0,0,0,{"$f":"SUM(AL151:AL155)","v":0},0,0,0,0,{"$f":"SUM(AQ151:AQ155)","v":0},0,0,null,{"$f":"SUM(AU151:AU155)","v":2624472},null,{"$f":"SUM(AW151:AW155)","v":2624472},{"$f":"+AW156-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW157-'ROR-Model'!G157","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$157","v":40935100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F158:AT158)","v":40935100},null,{"$f":"SUM(AU158:AU158)","v":40935100},{"$f":"+AW158-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW159-'ROR-Model'!G159","v":0}]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$159","v":4207414.2820661962},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G160*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G160*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G160*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G160*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G160*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G160*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G160*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G160*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G160*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G160*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G160*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G160*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G160*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G160*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G160*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G160*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G160*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G160*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G160*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G160*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G160*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G160*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G160*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G160*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G160*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G160*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G160*$AS$1","v":0},null,{"$f":"SUM(F160:AT160)","v":4207414.2820661962},null,{"$f":"SUM(AU160:AU160)","v":4207414.2820661962},{"$f":"+AW160-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW161-'ROR-Model'!G161","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$161","v":-372529},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G162*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G162*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G162*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G162*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G162*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G162*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G162*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G162*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G162*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G162*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G162*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G162*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G162*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G162*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G162*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G162*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G162*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G162*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G162*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G162*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G162*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G162*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G162*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G162*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G162*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G162*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G162*$AS$1","v":0},null,{"$f":"SUM(F162:AT162)","v":-372529},null,{"$f":"SUM(AU162:AU162)","v":-372529},{"$f":"+AW162-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW163-'ROR-Model'!G163","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$163","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G164*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G164*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G164*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G164*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G164*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G164*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G164*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G164*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G164*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G164*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G164*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G164*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G164*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G164*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G164*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G164*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G164*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G164*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G164*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G164*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G164*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G164*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G164*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G164*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G164*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G164*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G164*$AS$1","v":0},null,{"$f":"SUM(F164:AT164)","v":0},null,{"$f":"SUM(AU164:AU164)","v":0},{"$f":"+AW164-'ROR-Model'!G164","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":0},null,{"$f":"H1*SUM(H160:H164)","v":3834885.2820661962},{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q160:Q164)","v":0},0,0,0,0,0,0,{"$f":"SUM(X160:X164)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH160:AH164)","v":0},0,0,0,{"$f":"SUM(AL160:AL164)","v":0},0,0,0,0,{"$f":"SUM(AQ160:AQ164)","v":0},0,0,null,{"$f":"SUM(AU160:AU164)","v":3834885.2820661962},null,{"$f":"SUM(AW160:AW164)","v":3834885.2820661962},{"$f":"+AW165-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW166-'ROR-Model'!G166","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$166","v":2965334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F167:AT167)","v":2965334},null,{"$f":"SUM(AU167:AU167)","v":2965334},{"$f":"+AW167-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW168-'ROR-Model'!G168","v":0}]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$168","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G169*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G169*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G169*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G169*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G169*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G169*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G169*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G169*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G169*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G169*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G169*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G169*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G169*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G169*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G169*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G169*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G169*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G169*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G169*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G169*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G169*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G169*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G169*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G169*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G169*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G169*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G169*$AS$1","v":0},null,{"$f":"SUM(F169:AT169)","v":0},null,{"$f":"SUM(AU169:AU169)","v":0},{"$f":"+AW169-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW170-'ROR-Model'!G170","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$170","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G171*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G171*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G171*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G171*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G171*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G171*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G171*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G171*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G171*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G171*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G171*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G171*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G171*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G171*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G171*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G171*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G171*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G171*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G171*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G171*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G171*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G171*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G171*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G171*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G171*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G171*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G171*$AS$1","v":0},null,{"$f":"SUM(F171:AT171)","v":0},null,{"$f":"SUM(AU171:AU171)","v":0},{"$f":"+AW171-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW172-'ROR-Model'!G172","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$172","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G173*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G173*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G173*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G173*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G173*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G173*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G173*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G173*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G173*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G173*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G173*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G173*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G173*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G173*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G173*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G173*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G173*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G173*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G173*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G173*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G173*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G173*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G173*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G173*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G173*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G173*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G173*$AS$1","v":0},null,{"$f":"SUM(F173:AT173)","v":0},null,{"$f":"SUM(AU173:AU173)","v":0},{"$f":"+AW173-'ROR-Model'!G173","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":0},null,{"$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,{"$f":"SUM(Q169:Q173)","v":0},0,0,0,0,0,0,{"$f":"SUM(X169:X173)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH169:AH173)","v":0},0,0,0,{"$f":"SUM(AL169:AL173)","v":0},0,0,0,0,{"$f":"SUM(AQ169:AQ173)","v":0},0,0,null,{"$f":"SUM(AU169:AU173)","v":0},null,{"$f":"SUM(AW169:AW173)","v":0},{"$f":"+AW174-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW175-'ROR-Model'!G175","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F176:AT176)","v":0},null,{"$f":"SUM(AU176:AU176)","v":0},{"$f":"+AW176-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW177-'ROR-Model'!G177","v":0}]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$177","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G178*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G178*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G178*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G178*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G178*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G178*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G178*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G178*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G178*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G178*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G178*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G178*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G178*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G178*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G178*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G178*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G178*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G178*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G178*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G178*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G178*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G178*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G178*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G178*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G178*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G178*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G178*$AS$1","v":0},null,{"$f":"SUM(F178:AT178)","v":0},null,{"$f":"SUM(AU178:AU178)","v":0},{"$f":"+AW178-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW179-'ROR-Model'!G179","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$179","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G180*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G180*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G180*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G180*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G180*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G180*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G180*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G180*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G180*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G180*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G180*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G180*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G180*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G180*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G180*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G180*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G180*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G180*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G180*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G180*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G180*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G180*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G180*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G180*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G180*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G180*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G180*$AS$1","v":0},null,{"$f":"SUM(F180:AT180)","v":0},null,{"$f":"SUM(AU180:AU180)","v":0},{"$f":"+AW180-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW181-'ROR-Model'!G181","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$181","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G182*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G182*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G182*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G182*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G182*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G182*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G182*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G182*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G182*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G182*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G182*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G182*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G182*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G182*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G182*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G182*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G182*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G182*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G182*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G182*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G182*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G182*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G182*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G182*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G182*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G182*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G182*$AS$1","v":0},null,{"$f":"SUM(F182:AT182)","v":0},null,{"$f":"SUM(AU182:AU182)","v":0},{"$f":"+AW182-'ROR-Model'!G182","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":0},null,{"$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,{"$f":"SUM(Q178:Q182)","v":0},0,0,0,0,0,0,{"$f":"SUM(X178:X182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH178:AH182)","v":0},0,0,0,{"$f":"SUM(AL178:AL182)","v":0},0,0,0,0,{"$f":"SUM(AQ178:AQ182)","v":0},0,0,null,{"$f":"SUM(AU178:AU182)","v":0},null,{"$f":"SUM(AW178:AW182)","v":0},{"$f":"+AW183-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW184-'ROR-Model'!G184","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F185:AT185)","v":0},null,{"$f":"SUM(AU185:AU185)","v":0},{"$f":"+AW185-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW186-'ROR-Model'!G186","v":0}]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$186","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G187*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G187*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G187*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G187*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G187*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G187*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G187*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G187*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G187*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G187*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G187*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G187*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G187*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G187*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G187*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G187*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G187*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G187*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G187*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G187*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G187*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G187*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G187*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G187*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G187*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G187*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G187*$AS$1","v":0},null,{"$f":"SUM(F187:AT187)","v":0},null,{"$f":"SUM(AU187:AU187)","v":0},{"$f":"+AW187-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW188-'ROR-Model'!G188","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$188","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G189*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G189*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G189*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G189*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G189*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G189*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G189*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G189*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G189*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G189*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G189*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G189*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G189*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G189*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G189*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G189*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G189*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G189*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G189*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G189*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G189*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G189*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G189*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G189*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G189*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G189*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G189*$AS$1","v":0},null,{"$f":"SUM(F189:AT189)","v":0},null,{"$f":"SUM(AU189:AU189)","v":0},{"$f":"+AW189-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW190-'ROR-Model'!G190","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$190","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G191*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G191*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G191*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G191*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G191*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G191*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G191*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G191*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G191*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G191*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G191*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G191*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G191*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G191*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G191*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G191*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G191*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G191*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G191*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G191*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G191*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G191*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G191*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G191*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G191*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G191*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G191*$AS$1","v":0},null,{"$f":"SUM(F191:AT191)","v":0},null,{"$f":"SUM(AU191:AU191)","v":0},{"$f":"+AW191-'ROR-Model'!G191","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":0},null,{"$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,{"$f":"SUM(Q187:Q191)","v":0},0,0,0,0,0,0,{"$f":"SUM(X187:X191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH187:AH191)","v":0},0,0,0,{"$f":"SUM(AL187:AL191)","v":0},0,0,0,0,{"$f":"SUM(AQ187:AQ191)","v":0},0,0,null,{"$f":"SUM(AU187:AU191)","v":0},null,{"$f":"SUM(AW187:AW191)","v":0},{"$f":"+AW192-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW193-'ROR-Model'!G193","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F194:AT194)","v":0},null,{"$f":"SUM(AU194:AU194)","v":0},{"$f":"+AW194-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW195-'ROR-Model'!G195","v":0}]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$K$195","v":936414},0,0,0,0,0,0,0,0,0,0,{"$f":"'Optional Adjustment 1'!G196*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G196*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G196*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G196*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G196*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G196*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G196*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G196*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G196*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G196*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G196*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G196*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G196*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G196*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G196*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G196*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G196*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G196*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G196*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G196*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G196*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G196*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G196*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G196*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G196*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G196*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G196*$AS$1","v":0},null,{"$f":"SUM(F196:AT196)","v":936414},null,{"$f":"SUM(AU196:AU196)","v":936414},{"$f":"+AW196-'ROR-Model'!G196","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$K$196","v":-23824333},0,0,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H12","v":0},0,0,0,0,0,0,0,{"$f":"'Optional Adjustment 1'!G197*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G197*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G197*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G197*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G197*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G197*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G197*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G197*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G197*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G197*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G197*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G197*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G197*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G197*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G197*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G197*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G197*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G197*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G197*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G197*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G197*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G197*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G197*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G197*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G197*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G197*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G197*$AS$1","v":0},null,{"$f":"SUM(F197:AT197)","v":-23824333},null,{"$f":"SUM(AU197:AU197)","v":-23824333},{"$f":"+AW197-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW198-'ROR-Model'!G198","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW199-'ROR-Model'!G199","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":0},null,{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":-153052.10435086489},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":0},0,{"$f":"+K16+K34+K43+K52+K61+K70+K79+K88+K97+K106+K115+K124+K133+K142+K151+K160+K169+K178+K187+K25+K196+K197","v":0},0,0,0,0,0,0,{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196+R197","v":0},{"$f":"'Optional Adjustment 1'!G200*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G200*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G200*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G200*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G200*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G200*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G200*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G200*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G200*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G200*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G200*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G200*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G200*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G200*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G200*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G200*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G200*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G200*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G200*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G200*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G200*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G200*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G200*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G200*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G200*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G200*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G200*$AS$1","v":0},null,{"$f":"+AU16+AU34+AU43+AU52+AU61+AU70+AU79+AU88+AU97+AU106+AU115+AU124+AU133+AU142+AU151+AU160+AU169+AU178+AU187+AU25+AU196+AU197","v":-153052.10435086489},null,{"$f":"+AW16+AW34+AW43+AW52+AW61+AW70+AW79+AW88+AW97+AW106+AW115+AW124+AW133+AW142+AW151+AW160+AW169+AW178+AW187+AW25+AW196+AW197","v":-153052.10435086489},{"$f":"+AW200-'ROR-Model'!G200","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":0},null,{"$f":"H1*+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":6507486.8068562904},{"$f":"I1*+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":0},{"$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,{"$f":"R1*+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":0},{"$f":"'Optional Adjustment 1'!G201*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G201*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G201*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G201*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G201*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G201*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G201*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G201*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G201*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G201*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G201*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G201*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G201*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G201*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G201*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G201*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G201*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G201*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G201*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G201*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G201*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G201*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G201*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G201*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G201*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G201*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G201*$AS$1","v":0},null,{"$f":"+AU18+AU36+AU45+AU54+AU62+AU63+AU72+AU81+AU90+AU99+AU108+AU117+AU126+AU135+AU144+AU153+AU162+AU171+AU180+AU189+AU27","v":6507486.8068562904},null,{"$f":"+AW18+AW36+AW45+AW54+AW62+AW63+AW72+AW81+AW90+AW99+AW108+AW117+AW126+AW135+AW144+AW153+AW162+AW171+AW180+AW189+AW27","v":6507486.8068562904},{"$f":"+AW201-'ROR-Model'!G201","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":0},null,{"$f":"H1*+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":35852518.76069551},{"$f":"I1*+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":0},{"$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,{"$f":"R1*+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":0},{"$f":"'Optional Adjustment 1'!G202*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G202*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G202*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G202*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G202*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G202*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G202*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G202*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G202*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G202*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G202*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G202*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G202*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G202*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G202*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G202*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G202*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G202*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G202*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G202*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G202*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G202*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G202*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G202*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G202*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G202*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G202*$AS$1","v":0},null,{"$f":"+AU20+AU38+AU47+AU56+AU64+AU65+AU74+AU83+AU92+AU101+AU110+AU119+AU128+AU137+AU146+AU155+AU164+AU173+AU182+AU191+AU29","v":35852518.76069551},null,{"$f":"+AW20+AW38+AW47+AW56+AW64+AW65+AW74+AW83+AW92+AW101+AW110+AW119+AW128+AW137+AW146+AW155+AW164+AW173+AW182+AW191+AW29","v":35852518.76069551},{"$f":"+AW202-'ROR-Model'!G202","v":0}]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":0},null,{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":42206953.463200934},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":0},0,{"$f":"+K21+K39+K48+K57+K66+K75+K84+K93+K102+K111+K120+K129+K138+K147+K156+K165+K174+K183+K192+K30+K196+K197","v":0},0,0,0,{"$f":"+O21+O39+O48+O57+O66+O75+O84+O93+O102+O111+O120+O129+O138+O147+O156+O165+O174+O183+O192+O30+O196+O197","v":0},{"$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},0,{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196+R197","v":0},{"$f":"+S21+S39+S48+S57+S66+S75+S84+S93+S102+S111+S120+S129+S138+S147+S156+S165+S174+S183+S192+S30+S196+S197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH21+AH39+AH48+AH57+AH66+AH75+AH84+AH93+AH102+AH111+AH120+AH129+AH138+AH147+AH156+AH165+AH174+AH183+AH192+AH30+AH196+AH197","v":0},0,0,0,{"$f":"+AL21+AL39+AL48+AL57+AL66+AL75+AL84+AL93+AL102+AL111+AL120+AL129+AL138+AL147+AL156+AL165+AL174+AL183+AL192+AL30+AL196+AL197","v":0},0,0,0,0,{"$f":"+AQ21+AQ39+AQ48+AQ57+AQ66+AQ75+AQ84+AQ93+AQ102+AQ111+AQ120+AQ129+AQ138+AQ147+AQ156+AQ165+AQ174+AQ183+AQ192+AQ30+AQ196+AQ197","v":0},0,0,null,42206953.463200934,null,42206953.463200934]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW204-'ROR-Model'!G204","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F32","v":0},null,{"$f":"H1*H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H32","v":10693815.09},{"$f":"I1*I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194+I32","v":0},{"$f":"J1*J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J194+J32","v":0},0,0,0,0,0,0,0,{"$f":"R1*R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R32","v":0},{"$f":"S1*S23+S41+S50+S59+S68+S77+S86+S95+S104+S113+S194+S32","v":0},0,0,0,0,{"$f":"X1*X23+X41+X50+X59+X68+X77+X86+X95+X104+X113+X194+X32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*AH23+AH41+AH50+AH59+AH68+AH77+AH86+AH95+AH104+AH113+AH194+AH32","v":0},0,0,0,{"$f":"AL1*AL23+AL41+AL50+AL59+AL68+AL77+AL86+AL95+AL104+AL113+AL194+AL32","v":0},0,0,0,0,{"$f":"AQ1*AQ23+AQ41+AQ50+AQ59+AQ68+AQ77+AQ86+AQ95+AQ104+AQ113+AQ194+AQ32","v":0},0,0,null,{"$f":"AU23+AU32+AU41+AU50+AU59+AU68+AU77+AU86+AU95+AU104+AU113+AU194","v":10693815.09},null,{"$f":"AW23+AW32+AW41+AW50+AW59+AW68+AW77+AW86+AW95+AW104+AW113+AW194","v":10693815.09},{"$f":"+AW205-'ROR-Model'!G205","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*F131+F140+F149+F158+F167+F176+F185+F122","v":0},null,{"$f":"H1*H131+H140+H149+H158+H167+H176+H185+H122","v":2938247},{"$f":"I1*I131+I140+I149+I158+I167+I176+I185+I122","v":0},{"$f":"J1*J131+J140+J149+J158+J167+J176+J185+J122","v":0},0,0,0,0,0,0,0,{"$f":"R1*R131+R140+R149+R158+R167+R176+R185+R122","v":0},{"$f":"S1*S131+S140+S149+S158+S167+S176+S185+S122","v":0},0,0,0,0,{"$f":"X1*X131+X140+X149+X158+X167+X176+X185+X122","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*AH131+AH140+AH149+AH158+AH167+AH176+AH185+AH122","v":0},0,0,0,{"$f":"AL1*AL131+AL140+AL149+AL158+AL167+AL176+AL185+AL122","v":0},0,0,0,0,{"$f":"AQ1*AQ131+AQ140+AQ149+AQ158+AQ167+AQ176+AQ185+AQ122","v":0},0,0,null,{"$f":"AU131+AU140+AU149+AU158+AU167+AU176+AU185+AU122","v":2938247},null,{"$f":"AW131+AW140+AW149+AW158+AW167+AW176+AW185+AW122","v":2938247},{"$f":"+AW206-'ROR-Model'!G206","v":0}]
[null,null,"Total Utah Dth",null,null,{"$f":"F1*+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":0},null,{"$f":"H1*+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":13632062.09},{"$f":"I1*+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":0},{"$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,{"$f":"R1*+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},{"$f":"S1*+S23+S41+S50+S59+S68+S77+S86+S95+S104+S113+S122+S131+S140+S149+S158+S167+S176+S185+S194+S32","v":0},0,0,0,0,{"$f":"X1*+X23+X41+X50+X59+X68+X77+X86+X95+X104+X113+X122+X131+X140+X149+X158+X167+X176+X185+X194+X32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*+AH23+AH41+AH50+AH59+AH68+AH77+AH86+AH95+AH104+AH113+AH122+AH131+AH140+AH149+AH158+AH167+AH176+AH185+AH194+AH32","v":0},0,0,0,{"$f":"AL1*+AL23+AL41+AL50+AL59+AL68+AL77+AL86+AL95+AL104+AL113+AL122+AL131+AL140+AL149+AL158+AL167+AL176+AL185+AL194+AL32","v":0},0,0,0,0,{"$f":"AQ1*+AQ23+AQ41+AQ50+AQ59+AQ68+AQ77+AQ86+AQ95+AQ104+AQ113+AQ122+AQ131+AQ140+AQ149+AQ158+AQ167+AQ176+AQ185+AQ194+AQ32","v":0},0,0,null,{"$f":"+AU23+AU41+AU50+AU59+AU68+AU77+AU86+AU95+AU104+AU113+AU122+AU131+AU140+AU149+AU158+AU167+AU176+AU185+AU194+AU32","v":13632062.09},null,{"$f":"+AW23+AW41+AW50+AW59+AW68+AW77+AW86+AW95+AW104+AW113+AW122+AW131+AW140+AW149+AW158+AW167+AW176+AW185+AW194+AW32","v":13632062.09},{"$f":"+AW207-'ROR-Model'!G207","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW208-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW209-'ROR-Model'!G209","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$209","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G210*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G210*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G210*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G210*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G210*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G210*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G210*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G210*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G210*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G210*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G210*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G210*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G210*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G210*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G210*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G210*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G210*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G210*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G210*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G210*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G210*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G210*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G210*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G210*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G210*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G210*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G210*$AS$1","v":0},null,{"$f":"SUM(F210:AT210)","v":0},null,{"$f":"SUM(AU210:AU210)","v":0},{"$f":"+AW210-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW211-'ROR-Model'!G211","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$211","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G212*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G212*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G212*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G212*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G212*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G212*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G212*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G212*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G212*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G212*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G212*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G212*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G212*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G212*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G212*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G212*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G212*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G212*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G212*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G212*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G212*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G212*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G212*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G212*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G212*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G212*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G212*$AS$1","v":0},null,{"$f":"SUM(F212:AT212)","v":0},null,{"$f":"SUM(AU212:AU212)","v":0},{"$f":"+AW212-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW213-'ROR-Model'!G213","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$213","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G214*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G214*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G214*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G214*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G214*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G214*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G214*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G214*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G214*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G214*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G214*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G214*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G214*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G214*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G214*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G214*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G214*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G214*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G214*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G214*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G214*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G214*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G214*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G214*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G214*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G214*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G214*$AS$1","v":0},null,{"$f":"SUM(F214:AT214)","v":0},null,{"$f":"SUM(AU214:AU214)","v":0},{"$f":"+AW214-'ROR-Model'!G214","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},null,{"$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,{"$f":"SUM(Q210:Q214)","v":0},0,0,0,0,0,0,{"$f":"SUM(X210:X214)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH210:AH214)","v":0},0,0,0,{"$f":"SUM(AL210:AL214)","v":0},0,0,0,0,{"$f":"SUM(AQ210:AQ214)","v":0},0,0,null,{"$f":"SUM(AU210:AU214)","v":0},null,{"$f":"SUM(AW210:AW214)","v":0},{"$f":"+AW215-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW216-'ROR-Model'!G216","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F217:AT217)","v":0},null,{"$f":"SUM(AU217:AU217)","v":0},{"$f":"+AW217-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW218-'ROR-Model'!G218","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$218","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G219*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G219*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G219*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G219*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G219*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G219*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G219*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G219*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G219*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G219*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G219*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G219*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G219*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G219*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G219*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G219*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G219*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G219*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G219*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G219*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G219*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G219*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G219*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G219*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G219*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G219*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G219*$AS$1","v":0},null,{"$f":"SUM(F219:AT219)","v":0},null,{"$f":"SUM(AU219:AU219)","v":0},{"$f":"+AW219-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW220-'ROR-Model'!G220","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$220","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G221*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G221*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G221*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G221*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G221*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G221*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G221*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G221*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G221*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G221*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G221*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G221*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G221*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G221*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G221*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G221*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G221*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G221*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G221*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G221*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G221*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G221*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G221*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G221*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G221*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G221*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G221*$AS$1","v":0},null,{"$f":"SUM(F221:AT221)","v":0},null,{"$f":"SUM(AU221:AU221)","v":0},{"$f":"+AW221-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW222-'ROR-Model'!G222","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$222","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G223*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G223*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G223*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G223*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G223*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G223*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G223*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G223*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G223*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G223*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G223*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G223*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G223*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G223*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G223*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G223*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G223*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G223*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G223*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G223*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G223*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G223*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G223*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G223*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G223*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G223*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G223*$AS$1","v":0},null,{"$f":"SUM(F223:AT223)","v":0},null,{"$f":"SUM(AU223:AU223)","v":0},{"$f":"+AW223-'ROR-Model'!G223","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},null,{"$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,{"$f":"SUM(Q219:Q223)","v":0},0,0,0,0,0,0,{"$f":"SUM(X219:X223)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH219:AH223)","v":0},0,0,0,{"$f":"SUM(AL219:AL223)","v":0},0,0,0,0,{"$f":"SUM(AQ219:AQ223)","v":0},0,0,null,{"$f":"SUM(AU219:AU223)","v":0},null,{"$f":"SUM(AW219:AW223)","v":0},{"$f":"+AW224-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW225-'ROR-Model'!G225","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F226:AT226)","v":0},null,{"$f":"SUM(AU226:AU226)","v":0},{"$f":"+AW226-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW227-'ROR-Model'!G227","v":0}]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW228-'ROR-Model'!G228","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},null,{"$f":"H1*+H210+H219","v":0},{"$f":"+I210+I219","v":0},{"$f":"+J210+J219","v":0},0,0,0,0,0,0,0,{"$f":"+R210+R219","v":0},{"$f":"+S210+S219","v":0},0,0,0,0,{"$f":"+X210+X219","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH210+AH219","v":0},0,0,0,{"$f":"+AL210+AL219","v":0},0,0,0,0,{"$f":"+AQ210+AQ219","v":0},0,0,null,{"$f":"+AU210+AU219","v":0},null,{"$f":"+AW210+AW219","v":0},{"$f":"+AW229-'ROR-Model'!G229","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},null,{"$f":"H1*+H212+H221","v":0},{"$f":"+I212+I221","v":0},{"$f":"+J212+J221","v":0},0,0,0,0,0,0,0,{"$f":"+R212+R221","v":0},{"$f":"+S212+S221","v":0},0,0,0,0,{"$f":"+X212+X221","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH212+AH221","v":0},0,0,0,{"$f":"+AL212+AL221","v":0},0,0,0,0,{"$f":"+AQ212+AQ221","v":0},0,0,null,{"$f":"+AU212+AU221","v":0},null,{"$f":"+AW212+AW221","v":0},{"$f":"+AW230-'ROR-Model'!G230","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},null,{"$f":"H1*+H214+H223","v":0},{"$f":"+I214+I223","v":0},{"$f":"+J214+J223","v":0},0,0,0,0,0,0,0,{"$f":"+R214+R223","v":0},{"$f":"+S214+S223","v":0},0,0,0,0,{"$f":"+X214+X223","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH214+AH223","v":0},0,0,0,{"$f":"+AL214+AL223","v":0},0,0,0,0,{"$f":"+AQ214+AQ223","v":0},0,0,null,{"$f":"+AU214+AU223","v":0},null,{"$f":"+AW214+AW223","v":0},{"$f":"+AW231-'ROR-Model'!G231","v":0}]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},null,{"$f":"H1*+H215+H224","v":0},{"$f":"+I215+I224","v":0},0,0,0,0,0,0,{"$f":"+P215+P224","v":0},{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},0,0,0,0,0,{"$f":"+X215+X224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH215+AH224","v":0},0,0,0,{"$f":"+AL215+AL224","v":0},0,0,0,0,{"$f":"+AQ215+AQ224","v":0},0,0,null,{"$f":"+AU215+AU224","v":0},null,{"$f":"+AW215+AW224","v":0},{"$f":"+AW232-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW233-'ROR-Model'!G233","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},null,{"$f":"H1*H217+H226","v":0},{"$f":"I217+I226","v":0},{"$f":"J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"R217+R226","v":0},{"$f":"S217+S226","v":0},0,0,0,0,{"$f":"X217+X226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH217+AH226","v":0},0,0,0,{"$f":"AL217+AL226","v":0},0,0,0,0,{"$f":"AQ217+AQ226","v":0},0,0,null,{"$f":"AU217+AU226","v":0},null,{"$f":"AW217+AW226","v":0},{"$f":"+AW234-'ROR-Model'!G234","v":0}]
[null,null,"Transportation Dth",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+AW235-'ROR-Model'!G235","v":0}]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},null,{"$f":"H1*+H217+H226","v":0},{"$f":"+I217+I226","v":0},{"$f":"+J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"+R217+R226","v":0},{"$f":"+S217+S226","v":0},0,0,0,0,{"$f":"+X217+X226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH217+AH226","v":0},0,0,0,{"$f":"+AL217+AL226","v":0},0,0,0,0,{"$f":"+AQ217+AQ226","v":0},0,0,null,{"$f":"+AU217+AU226","v":0},null,{"$f":"+AW217+AW226","v":0},{"$f":"+AW236-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW237-'ROR-Model'!G237","v":0}]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW238-'ROR-Model'!G238","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$238","v":551487.87000000104},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G239*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G239*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G239*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G239*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G239*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G239*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G239*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G239*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G239*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G239*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G239*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G239*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G239*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G239*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G239*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G239*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G239*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G239*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G239*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G239*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G239*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G239*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G239*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G239*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G239*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G239*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G239*$AS$1","v":0},null,{"$f":"SUM(F239:AT239)","v":551487.87000000104},null,{"$f":"SUM(AU239:AU239)","v":551487.87000000104},{"$f":"+AW239-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW240-'ROR-Model'!G240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F241:AT241)","v":0},null,{"$f":"SUM(AU241:AU241)","v":0},{"$f":"+AW241-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW242-'ROR-Model'!G242","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$242","v":2641578.9600000009},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G243*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G243*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G243*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G243*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G243*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G243*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G243*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G243*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G243*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G243*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G243*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G243*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G243*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G243*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G243*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G243*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G243*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G243*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G243*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G243*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G243*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G243*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G243*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G243*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G243*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G243*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G243*$AS$1","v":0},null,{"$f":"SUM(F243:AT243)","v":2641578.9600000009},null,{"$f":"SUM(AU243:AU243)","v":2641578.9600000009},{"$f":"+AW243-'ROR-Model'!G243","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":0},null,{"$f":"H1*SUM(H239:H243)","v":3193066.8300000019},{"$f":"SUM(I239:I243)","v":0},{"$f":"SUM(J239:J243)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q239:Q243)","v":0},0,0,0,0,0,0,{"$f":"SUM(X239:X243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH239:AH243)","v":0},0,0,0,{"$f":"SUM(AL239:AL243)","v":0},0,0,0,0,{"$f":"SUM(AQ239:AQ243)","v":0},0,0,null,{"$f":"SUM(AU239:AU243)","v":3193066.8300000019},null,{"$f":"SUM(AW239:AW243)","v":3193066.8300000019},{"$f":"+AW244-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW245-'ROR-Model'!G245","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$245","v":479847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F246:AT246)","v":479847},null,{"$f":"SUM(AU246:AU246)","v":479847},{"$f":"+AW246-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW247-'ROR-Model'!G247","v":0}]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$247","v":2437.8400000000256},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G248*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G248*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G248*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G248*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G248*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G248*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G248*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G248*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G248*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G248*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G248*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G248*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G248*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G248*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G248*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G248*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G248*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G248*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G248*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G248*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G248*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G248*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G248*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G248*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G248*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G248*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G248*$AS$1","v":0},null,{"$f":"SUM(F248:AT248)","v":2437.8400000000256},null,{"$f":"SUM(AU248:AU248)","v":2437.8400000000256},{"$f":"+AW248-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW249-'ROR-Model'!G249","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F250:AT250)","v":0},null,{"$f":"SUM(AU250:AU250)","v":0},{"$f":"+AW250-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW251-'ROR-Model'!G251","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$251","v":67247.930000000168},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G252*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G252*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G252*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G252*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G252*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G252*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G252*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G252*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G252*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G252*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G252*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G252*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G252*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G252*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G252*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G252*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G252*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G252*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G252*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G252*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G252*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G252*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G252*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G252*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G252*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G252*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G252*$AS$1","v":0},null,{"$f":"SUM(F252:AT252)","v":67247.930000000168},null,{"$f":"SUM(AU252:AU252)","v":67247.930000000168},{"$f":"+AW252-'ROR-Model'!G252","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":0},null,{"$f":"H1*SUM(H248:H252)","v":69685.770000000193},{"$f":"SUM(I248:I252)","v":0},{"$f":"SUM(J248:J252)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q248:Q252)","v":0},0,0,0,0,0,0,{"$f":"SUM(X248:X252)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH248:AH252)","v":0},0,0,0,{"$f":"SUM(AL248:AL252)","v":0},0,0,0,0,{"$f":"SUM(AQ248:AQ252)","v":0},0,0,null,{"$f":"SUM(AU248:AU252)","v":69685.770000000193},null,{"$f":"SUM(AW248:AW252)","v":69685.770000000193},{"$f":"+AW253-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW254-'ROR-Model'!G254","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$254","v":8864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F255:AT255)","v":8864},null,{"$f":"SUM(AU255:AU255)","v":8864},{"$f":"+AW255-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW256-'ROR-Model'!G256","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$256","v":-57498.311006399992},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G257*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G257*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G257*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G257*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G257*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G257*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G257*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G257*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G257*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G257*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G257*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G257*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G257*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G257*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G257*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G257*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G257*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G257*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G257*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G257*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G257*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G257*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G257*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G257*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G257*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G257*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G257*$AS$1","v":0},null,{"$f":"SUM(F257:AT257)","v":-57498.311006399992},null,{"$f":"SUM(AU257:AU257)","v":-57498.311006399992},{"$f":"+AW257-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW258-'ROR-Model'!G258","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F259:AT259)","v":0},null,{"$f":"SUM(AU259:AU259)","v":0},{"$f":"+AW259-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW260-'ROR-Model'!G260","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$260","v":-7535.7089935999902},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G261*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G261*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G261*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G261*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G261*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G261*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G261*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G261*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G261*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G261*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G261*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G261*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G261*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G261*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G261*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G261*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G261*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G261*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G261*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G261*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G261*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G261*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G261*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G261*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G261*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G261*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G261*$AS$1","v":0},null,{"$f":"SUM(F261:AT261)","v":-7535.7089935999902},null,{"$f":"SUM(AU261:AU261)","v":-7535.7089935999902},{"$f":"+AW261-'ROR-Model'!G261","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":0},null,{"$f":"H1*SUM(H257:H261)","v":-65034.019999999982},{"$f":"SUM(I257:I261)","v":0},{"$f":"SUM(J257:J261)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q257:Q261)","v":0},0,0,0,0,0,0,{"$f":"SUM(X257:X261)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH257:AH261)","v":0},0,0,0,{"$f":"SUM(AL257:AL261)","v":0},0,0,0,0,{"$f":"SUM(AQ257:AQ261)","v":0},0,0,null,{"$f":"SUM(AU257:AU261)","v":-65034.019999999982},null,{"$f":"SUM(AW257:AW261)","v":-65034.019999999982},{"$f":"+AW262-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW263-'ROR-Model'!G263","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$263","v":-1806.0300000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F264:AT264)","v":-1806.0300000000007},null,{"$f":"SUM(AU264:AU264)","v":-1806.0300000000007},{"$f":"+AW264-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW265-'ROR-Model'!G265","v":0}]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$265","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G266*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G266*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G266*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G266*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G266*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G266*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G266*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G266*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G266*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G266*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G266*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G266*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G266*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G266*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G266*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G266*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G266*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G266*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G266*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G266*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G266*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G266*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G266*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G266*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G266*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G266*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G266*$AS$1","v":0},null,{"$f":"SUM(F266:AT266)","v":0},null,{"$f":"SUM(AU266:AU266)","v":0},{"$f":"+AW266-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW267-'ROR-Model'!G267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F268:AT268)","v":0},null,{"$f":"SUM(AU268:AU268)","v":0},{"$f":"+AW268-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW269-'ROR-Model'!G269","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$269","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G270*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G270*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G270*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G270*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G270*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G270*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G270*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G270*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G270*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G270*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G270*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G270*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G270*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G270*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G270*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G270*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G270*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G270*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G270*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G270*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G270*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G270*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G270*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G270*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G270*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G270*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G270*$AS$1","v":0},null,{"$f":"SUM(F270:AT270)","v":0},null,{"$f":"SUM(AU270:AU270)","v":0},{"$f":"+AW270-'ROR-Model'!G270","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},null,{"$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,{"$f":"SUM(Q266:Q270)","v":0},0,0,0,0,0,0,{"$f":"SUM(X266:X270)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH266:AH270)","v":0},0,0,0,{"$f":"SUM(AL266:AL270)","v":0},0,0,0,0,{"$f":"SUM(AQ266:AQ270)","v":0},0,0,null,{"$f":"SUM(AU266:AU270)","v":0},null,{"$f":"SUM(AW266:AW270)","v":0},{"$f":"+AW271-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW272-'ROR-Model'!G272","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F273:AT273)","v":0},null,{"$f":"SUM(AU273:AU273)","v":0},{"$f":"+AW273-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW274-'ROR-Model'!G274","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$274","v":4381.3799999999974},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G275*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G275*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G275*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G275*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G275*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G275*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G275*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G275*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G275*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G275*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G275*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G275*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G275*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G275*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G275*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G275*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G275*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G275*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G275*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G275*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G275*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G275*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G275*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G275*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G275*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G275*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G275*$AS$1","v":0},null,{"$f":"SUM(F275:AT275)","v":4381.3799999999974},null,{"$f":"SUM(AU275:AU275)","v":4381.3799999999974},{"$f":"+AW275-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW276-'ROR-Model'!G276","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$276","v":26345.230000000003},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G277*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G277*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G277*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G277*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G277*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G277*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G277*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G277*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G277*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G277*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G277*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G277*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G277*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G277*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G277*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G277*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G277*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G277*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G277*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G277*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G277*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G277*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G277*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G277*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G277*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G277*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G277*$AS$1","v":0},null,{"$f":"SUM(F277:AT277)","v":26345.230000000003},null,{"$f":"SUM(AU277:AU277)","v":26345.230000000003},{"$f":"+AW277-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW278-'ROR-Model'!G278","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$278","v":-11941.149999999907},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G279*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G279*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G279*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G279*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G279*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G279*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G279*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G279*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G279*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G279*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G279*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G279*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G279*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G279*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G279*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G279*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G279*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G279*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G279*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G279*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G279*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G279*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G279*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G279*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G279*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G279*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G279*$AS$1","v":0},null,{"$f":"SUM(F279:AT279)","v":-11941.149999999907},null,{"$f":"SUM(AU279:AU279)","v":-11941.149999999907},{"$f":"+AW279-'ROR-Model'!G279","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":0},null,{"$f":"H1*SUM(H275:H279)","v":18785.460000000094},{"$f":"SUM(I275:I279)","v":0},{"$f":"SUM(J275:J279)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q275:Q279)","v":0},0,0,0,0,0,0,{"$f":"SUM(X275:X279)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH275:AH279)","v":0},0,0,0,{"$f":"SUM(AL275:AL279)","v":0},0,0,0,0,{"$f":"SUM(AQ275:AQ279)","v":0},0,0,null,{"$f":"SUM(AU275:AU279)","v":18785.460000000094},null,{"$f":"SUM(AW275:AW279)","v":18785.460000000094},{"$f":"+AW280-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW281-'ROR-Model'!G281","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$281","v":-24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F282:AT282)","v":-24},null,{"$f":"SUM(AU282:AU282)","v":-24},{"$f":"+AW282-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW283-'ROR-Model'!G283","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$283","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G284*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G284*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G284*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G284*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G284*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G284*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G284*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G284*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G284*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G284*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G284*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G284*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G284*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G284*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G284*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G284*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G284*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G284*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G284*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G284*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G284*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G284*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G284*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G284*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G284*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G284*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G284*$AS$1","v":0},null,{"$f":"SUM(F284:AT284)","v":0},null,{"$f":"SUM(AU284:AU284)","v":0},{"$f":"+AW284-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW285-'ROR-Model'!G285","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$285","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G286*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G286*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G286*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G286*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G286*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G286*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G286*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G286*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G286*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G286*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G286*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G286*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G286*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G286*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G286*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G286*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G286*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G286*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G286*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G286*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G286*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G286*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G286*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G286*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G286*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G286*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G286*$AS$1","v":0},null,{"$f":"SUM(F286:AT286)","v":0},null,{"$f":"SUM(AU286:AU286)","v":0},{"$f":"+AW286-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW287-'ROR-Model'!G287","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$287","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G288*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G288*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G288*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G288*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G288*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G288*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G288*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G288*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G288*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G288*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G288*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G288*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G288*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G288*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G288*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G288*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G288*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G288*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G288*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G288*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G288*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G288*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G288*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G288*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G288*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G288*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G288*$AS$1","v":0},null,{"$f":"SUM(F288:AT288)","v":0},null,{"$f":"SUM(AU288:AU288)","v":0},{"$f":"+AW288-'ROR-Model'!G288","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},null,{"$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,{"$f":"SUM(Q284:Q288)","v":0},0,0,0,0,0,0,{"$f":"SUM(X284:X288)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH284:AH288)","v":0},0,0,0,{"$f":"SUM(AL284:AL288)","v":0},0,0,0,0,{"$f":"SUM(AQ284:AQ288)","v":0},0,0,null,{"$f":"SUM(AU284:AU288)","v":0},null,{"$f":"SUM(AW284:AW288)","v":0},{"$f":"+AW289-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW290-'ROR-Model'!G290","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F291:AT291)","v":0},null,{"$f":"SUM(AU291:AU291)","v":0},{"$f":"+AW291-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW292-'ROR-Model'!G292","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$292","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G293*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G293*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G293*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G293*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G293*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G293*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G293*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G293*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G293*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G293*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G293*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G293*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G293*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G293*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G293*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G293*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G293*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G293*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G293*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G293*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G293*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G293*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G293*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G293*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G293*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G293*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G293*$AS$1","v":0},null,{"$f":"SUM(F293:AT293)","v":0},null,{"$f":"SUM(AU293:AU293)","v":0},{"$f":"+AW293-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW294-'ROR-Model'!G294","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F295:AT295)","v":0},null,{"$f":"SUM(AU295:AU295)","v":0},{"$f":"+AW295-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW296-'ROR-Model'!G296","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$296","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G297*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G297*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G297*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G297*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G297*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G297*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G297*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G297*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G297*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G297*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G297*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G297*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G297*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G297*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G297*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G297*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G297*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G297*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G297*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G297*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G297*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G297*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G297*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G297*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G297*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G297*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G297*$AS$1","v":0},null,{"$f":"SUM(F297:AT297)","v":0},null,{"$f":"SUM(AU297:AU297)","v":0},{"$f":"+AW297-'ROR-Model'!G297","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},null,{"$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,{"$f":"SUM(Q293:Q297)","v":0},0,0,0,0,0,0,{"$f":"SUM(X293:X297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH293:AH297)","v":0},0,0,0,{"$f":"SUM(AL293:AL297)","v":0},0,0,0,0,{"$f":"SUM(AQ293:AQ297)","v":0},0,0,null,{"$f":"SUM(AU293:AU297)","v":0},null,{"$f":"SUM(AW293:AW297)","v":0},{"$f":"+AW298-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW299-'ROR-Model'!G299","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F300:AT300)","v":0},null,{"$f":"SUM(AU300:AU300)","v":0},{"$f":"+AW300-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW301-'ROR-Model'!G301","v":0}]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$301","v":-4583.7400000000052},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G302*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G302*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G302*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G302*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G302*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G302*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G302*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G302*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G302*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G302*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G302*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G302*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G302*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G302*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G302*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G302*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G302*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G302*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G302*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G302*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G302*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G302*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G302*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G302*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G302*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G302*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G302*$AS$1","v":0},null,{"$f":"SUM(F302:AT302)","v":-4583.7400000000052},null,{"$f":"SUM(AU302:AU302)","v":-4583.7400000000052},{"$f":"+AW302-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW303-'ROR-Model'!G303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F304:AT304)","v":0},null,{"$f":"SUM(AU304:AU304)","v":0},{"$f":"+AW304-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW305-'ROR-Model'!G305","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$305","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G306*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G306*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G306*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G306*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G306*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G306*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G306*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G306*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G306*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G306*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G306*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G306*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G306*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G306*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G306*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G306*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G306*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G306*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G306*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G306*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G306*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G306*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G306*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G306*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G306*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G306*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G306*$AS$1","v":0},null,{"$f":"SUM(F306:AT306)","v":0},null,{"$f":"SUM(AU306:AU306)","v":0},{"$f":"+AW306-'ROR-Model'!G306","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":0},null,{"$f":"H1*SUM(H302:H306)","v":-4583.7400000000052},{"$f":"SUM(I302:I306)","v":0},{"$f":"SUM(J302:J306)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q302:Q306)","v":0},0,0,0,0,0,0,{"$f":"SUM(X302:X306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH302:AH306)","v":0},0,0,0,{"$f":"SUM(AL302:AL306)","v":0},0,0,0,0,{"$f":"SUM(AQ302:AQ306)","v":0},0,0,null,{"$f":"SUM(AU302:AU306)","v":-4583.7400000000052},null,{"$f":"SUM(AW302:AW306)","v":-4583.7400000000052},{"$f":"+AW307-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW308-'ROR-Model'!G308","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$308","v":972},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F309:AT309)","v":972},null,{"$f":"SUM(AU309:AU309)","v":972},{"$f":"+AW309-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW310-'ROR-Model'!G310","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$310","v":-1020.5100000000057},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G311*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G311*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G311*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G311*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G311*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G311*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G311*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G311*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G311*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G311*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G311*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G311*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G311*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G311*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G311*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G311*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G311*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G311*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G311*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G311*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G311*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G311*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G311*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G311*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G311*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G311*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G311*$AS$1","v":0},null,{"$f":"SUM(F311:AT311)","v":-1020.5100000000057},null,{"$f":"SUM(AU311:AU311)","v":-1020.5100000000057},{"$f":"+AW311-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW312-'ROR-Model'!G312","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F313:AT313)","v":0},null,{"$f":"SUM(AU313:AU313)","v":0},{"$f":"+AW313-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW314-'ROR-Model'!G314","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$314","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G315*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G315*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G315*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G315*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G315*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G315*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G315*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G315*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G315*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G315*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G315*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G315*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G315*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G315*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G315*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G315*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G315*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G315*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G315*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G315*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G315*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G315*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G315*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G315*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G315*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G315*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G315*$AS$1","v":0},null,{"$f":"SUM(F315:AT315)","v":0},null,{"$f":"SUM(AU315:AU315)","v":0},{"$f":"+AW315-'ROR-Model'!G315","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":0},null,{"$f":"H1*SUM(H311:H315)","v":-1020.5100000000057},{"$f":"SUM(I311:I315)","v":0},{"$f":"SUM(J311:J315)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q311:Q315)","v":0},0,0,0,0,0,0,{"$f":"SUM(X311:X315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH311:AH315)","v":0},0,0,0,{"$f":"SUM(AL311:AL315)","v":0},0,0,0,0,{"$f":"SUM(AQ311:AQ315)","v":0},0,0,null,{"$f":"SUM(AU311:AU315)","v":-1020.5100000000057},null,{"$f":"SUM(AW311:AW315)","v":-1020.5100000000057},{"$f":"+AW316-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW317-'ROR-Model'!G317","v":0}]
[null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F318:AT318)","v":0},null,{"$f":"SUM(AU318:AU318)","v":0},{"$f":"+AW318-'ROR-Model'!G318","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$K$319","v":-496063.64000000065},0,0,0,0,0,0,0,0,0,0,{"$f":"'Optional Adjustment 1'!G320*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G320*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G320*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G320*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G320*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G320*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G320*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G320*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G320*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G320*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G320*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G320*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G320*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G320*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G320*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G320*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G320*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G320*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G320*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G320*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G320*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G320*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G320*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G320*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G320*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G320*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G320*$AS$1","v":0},null,{"$f":"SUM(F320:AT320)","v":-496063.64000000065},null,{"$f":"SUM(AU320:AU320)","v":-496063.64000000065},{"$f":"+AW320-'ROR-Model'!G320","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$K$320","v":-99392.87999999999},0,0,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H13","v":0},0,0,0,0,0,0,0,{"$f":"'Optional Adjustment 1'!G321*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G321*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G321*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G321*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G321*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G321*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G321*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G321*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G321*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G321*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G321*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G321*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G321*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G321*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G321*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G321*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G321*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G321*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G321*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G321*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G321*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G321*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G321*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G321*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G321*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G321*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G321*$AS$1","v":0},null,{"$f":"SUM(F321:AT321)","v":-99392.87999999999},null,{"$f":"SUM(AU321:AU321)","v":-99392.87999999999},{"$f":"+AW321-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW322-'ROR-Model'!G322","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(+F239+F248+F257+F266+F275+F320+F321)","v":0},null,{"$f":"H1*(+H239+H248+H257+H266+H275+H320+H321)","v":-94647.74100639949},0,0,0,0,0,0,0,0,0,{"$f":"R1*(+R239+R248+R257+R266+R275+R320+R321)","v":0},{"$f":"S1*(+S239+S248+S257+S266+S275+S320+S321)","v":0},0,0,0,0,{"$f":"X1*(+X239+X248+X257+X266+X275+X320+X321)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(+AH239+AH248+AH257+AH266+AH275+AH320+AH321)","v":0},0,0,0,{"$f":"AL1*(+AL239+AL248+AL257+AL266+AL275+AL320+AL321)","v":0},0,0,0,0,{"$f":"AQ1*(+AQ239+AQ248+AQ257+AQ266+AQ275+AQ320+AQ321)","v":0},0,0,0,{"$f":"+AU239+AU248+AU257+AU266+AU275+AU320+AU321","v":-94647.74100639949},null,{"$f":"+AW239+AW248+AW257+AW266+AW320+AW321","v":-99029.121006399495},{"$f":"+AW323-'ROR-Model'!G323","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(+F277+F286)","v":0},null,{"$f":"H1*(+H277+H286)","v":26345.230000000003},{"$f":"I1*(+I277+I286)","v":0},{"$f":"J1*(+J277+J286)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R277+R286)","v":0},{"$f":"S1*(+S277+S286)","v":0},0,0,0,0,{"$f":"X1*(+X277+X286)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(+AH277+AH286)","v":0},0,0,0,{"$f":"AL1*(+AL277+AL286)","v":0},0,0,0,0,{"$f":"AQ1*(+AQ277+AQ286)","v":0},0,0,0,{"$f":"+AU277+AU286","v":26345.230000000003},null,{"$f":"+AW277+AW286","v":26345.230000000003},{"$f":"+AW324-'ROR-Model'!G324","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(+F284+F293+F302+F311)","v":0},null,{"$f":"H1*(+H284+H293+H302+H311)","v":-5604.2500000000109},{"$f":"I1*(+I284+I293+I302+I311)","v":0},{"$f":"J1*(+J284+J293+J302+J311)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R284+R293+R302+R311)","v":0},{"$f":"S1*(+S284+S293+S302+S311)","v":0},0,0,0,0,{"$f":"X1*(+X284+X293+X302+X311)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(+AH284+AH293+AH302+AH311)","v":0},0,0,0,{"$f":"AL1*(+AL284+AL293+AL302+AL311)","v":0},0,0,0,0,{"$f":"AQ1*(+AQ284+AQ293+AQ302+AQ311)","v":0},0,0,0,{"$f":"+AU284+AU293+AU302+AU311","v":-5604.2500000000109},null,{"$f":"+AW284+AW293+AW302+AW311+AW275","v":-1222.8700000000135},{"$f":"+AW325-'ROR-Model'!G325","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(+F243+F252+F261+F270+F279+F288+F297+F306+F315)","v":0},null,{"$f":"H1*(+H243+H252+H261+H270+H279+H288+H297+H306+H315)","v":2689350.0310064009},{"$f":"I1*(+I243+I252+I261+I270+I279+I288+I297+I306+I315)","v":0},{"$f":"J1*(+J243+J252+J261+J270+J279+J288+J297+J306+J315)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R243+R252+R261+R270+R279+R288+R297+R306+R315)","v":0},{"$f":"S1*(+S243+S252+S261+S270+S279+S288+S297+S306+S315)","v":0},0,0,0,0,{"$f":"X1*(+X243+X252+X261+X270+X279+X288+X297+X306+X315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(+AH243+AH252+AH261+AH270+AH279+AH288+AH297+AH306+AH315)","v":0},0,0,0,{"$f":"AL1*(+AL243+AL252+AL261+AL270+AL279+AL288+AL297+AL306+AL315)","v":0},0,0,0,0,{"$f":"AQ1*(+AQ243+AQ252+AQ261+AQ270+AQ279+AQ288+AQ297+AQ306+AQ315)","v":0},0,0,0,{"$f":"+AU243+AU252+AU261+AU270+AU279+AU288+AU297+AU306+AU315","v":2689350.0310064009},null,{"$f":"+AW243+AW252+AW261+AW270+AW279+AW288+AW297+AW306+AW315","v":2689350.0310064009},{"$f":"+AW326-'ROR-Model'!G326","v":0}]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F1*+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":0},null,{"$f":"H1*+H244+H253+H262+H271+H280+H289+H298+H307+H316+H320+H321","v":2615443.2700000014},{"$f":"I1*+I244+I253+I262+I271+I280+I289+I298+I307+I316+I320+I321","v":0},0,0,0,0,0,0,0,0,{"$f":"R1*+R244+R253+R262+R271+R280+R289+R298+R307+R316+R320+R321","v":0},{"$f":"S1*+S244+S253+S262+S271+S280+S289+S298+S307+S316+S320+S321","v":0},0,{"$f":"U1*+U244+U253+U262+U271+U280+U289+U298+U307+U316+U320+U321","v":0},{"$f":"V1*+V244+V253+V262+V271+V280+V289+V298+V307+V316+V320+V321","v":0},0,{"$f":"X1*+X244+X253+X262+X271+X280+X289+X298+X307+X316+X320+X321","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*+AH244+AH253+AH262+AH271+AH280+AH289+AH298+AH307+AH316+AH320+AH321","v":0},0,0,0,{"$f":"AL1*+AL244+AL253+AL262+AL271+AL280+AL289+AL298+AL307+AL316+AL320+AL321","v":0},0,0,0,0,{"$f":"AQ1*+AQ244+AQ253+AQ262+AQ271+AQ280+AQ289+AQ298+AQ307+AQ316+AQ320+AQ321","v":0},0,0,0,{"$f":"SUM(AU323:AU326)","v":2615443.2700000014},null,{"$f":"SUM(AW323:AW326)","v":2615443.2700000014},{"$f":"+AW327-'ROR-Model'!G327","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW328-'ROR-Model'!G328","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F246+F255+F264+F273+F282+F291)","v":0},null,{"$f":"H1*(H246+H255+H264+H273+H282+H291)","v":486880.97},{"$f":"I1*(I246+I255+I264+I273+I282+I291)","v":0},{"$f":"J1*(J246+J255+J264+J273+J282+J291)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R246+R255+R264+R273+R282+R291)","v":0},{"$f":"S1*(S246+S255+S264+S273+S282+S291)","v":0},0,0,0,0,{"$f":"X1*(X246+X255+X264+X273+X282+X291)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH246+AH255+AH264+AH273+AH282+AH291)","v":0},0,0,0,{"$f":"AL1*(AL246+AL255+AL264+AL273+AL282+AL291)","v":0},0,0,0,0,{"$f":"AQ1*(AQ246+AQ255+AQ264+AQ273+AQ282+AQ291)","v":0},0,0,0,{"$f":"AU246+AU255+AU264+AU273+AU282+AU291","v":486880.97},null,{"$f":"AW246+AW255+AW264+AW273+AW282+AW291","v":486880.97},{"$f":"+AW329-'ROR-Model'!G329","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F309+F318+F300)","v":0},null,{"$f":"H1*(H309+H318+H300)","v":972},{"$f":"I1*(I309+I318+I300)","v":0},{"$f":"J1*(J309+J318+J300)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R309+R318+R300)","v":0},{"$f":"S1*(S309+S318+S300)","v":0},0,0,0,0,{"$f":"X1*(X309+X318+X300)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH309+AH318+AH300)","v":0},0,0,0,{"$f":"AL1*(AL309+AL318+AL300)","v":0},0,0,0,0,{"$f":"AQ1*(AQ309+AQ318+AQ300)","v":0},0,0,0,{"$f":"AU309+AU318+AU300","v":972},null,{"$f":"AW309+AW318+AW300","v":972},{"$f":"+AW330-'ROR-Model'!G330","v":0}]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F1*+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":0},null,{"$f":"H1*+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":487852.97},{"$f":"I1*+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":0},{"$f":"J1*+J246+J255+J264+J273+J282+J291+J300+J309+J318","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},{"$f":"S1*+S246+S255+S264+S273+S282+S291+S300+S309+S318","v":0},0,0,0,0,{"$f":"X1*+X246+X255+X264+X273+X282+X291+X300+X309+X318","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*+AH246+AH255+AH264+AH273+AH282+AH291+AH300+AH309+AH318","v":0},0,0,0,{"$f":"AL1*+AL246+AL255+AL264+AL273+AL282+AL291+AL300+AL309+AL318","v":0},0,0,0,0,{"$f":"AQ1*+AQ246+AQ255+AQ264+AQ273+AQ282+AQ291+AQ300+AQ309+AQ318","v":0},0,0,0,{"$f":"+AU246+AU255+AU264+AU273+AU282+AU291+AU300+AU309+AU318","v":487852.97},null,{"$f":"+AW246+AW255+AW264+AW273+AW282+AW291+AW300+AW309+AW318","v":487852.97},{"$f":"+AW331-'ROR-Model'!G331","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW332-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW333-'ROR-Model'!G333","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F334:AT334)","v":0},null,{"$f":"SUM(AU334:AU334)","v":0},{"$f":"+AW334-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW335-'ROR-Model'!G335","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F336:AT336)","v":0},null,{"$f":"SUM(AU336:AU336)","v":0},{"$f":"+AW336-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW337-'ROR-Model'!G337","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F338:AT338)","v":0},null,{"$f":"SUM(AU338:AU338)","v":0},{"$f":"+AW338-'ROR-Model'!G338","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},null,{"$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,{"$f":"SUM(Q334:Q338)","v":0},0,0,0,0,0,0,{"$f":"SUM(X334:X338)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH334:AH338)","v":0},0,0,0,{"$f":"SUM(AL334:AL338)","v":0},0,0,0,0,{"$f":"SUM(AQ334:AQ338)","v":0},0,0,0,{"$f":"SUM(AU334:AU338)","v":0},null,{"$f":"SUM(AW334:AW338)","v":0},{"$f":"+AW339-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW340-'ROR-Model'!G340","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F341:AT341)","v":0},null,{"$f":"SUM(AU341:AU341)","v":0},{"$f":"+AW341-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW342-'ROR-Model'!G342","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$K$342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F343:AT343)","v":0},null,{"$f":"SUM(AU343:AU343)","v":0},{"$f":"+AW343-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW344-'ROR-Model'!G344","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F345:AT345)","v":0},null,{"$f":"SUM(AU345:AU345)","v":0},{"$f":"+AW345-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW346-'ROR-Model'!G346","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$K$346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F347:AT347)","v":0},null,{"$f":"SUM(AU347:AU347)","v":0},{"$f":"+AW347-'ROR-Model'!G347","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},null,{"$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,{"$f":"SUM(Q343:Q347)","v":0},0,0,0,0,0,0,{"$f":"SUM(X343:X347)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH343:AH347)","v":0},0,0,0,{"$f":"SUM(AL343:AL347)","v":0},0,0,0,0,{"$f":"SUM(AQ343:AQ347)","v":0},0,0,0,{"$f":"SUM(AU343:AU347)","v":0},null,{"$f":"SUM(AW343:AW347)","v":0},{"$f":"+AW348-'ROR-Model'!G348","v":0}]
[]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$K$349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F350:AT350)","v":0},null,{"$f":"SUM(AU350:AU350)","v":0},{"$f":"+AW350-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW351-'ROR-Model'!G351","v":0}]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW352-'ROR-Model'!G352","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},null,{"$f":"H1*+H334+H343","v":0},{"$f":"+I334+I343","v":0},{"$f":"+J334+J343","v":0},0,0,0,0,0,0,0,{"$f":"+R334+R343","v":0},{"$f":"+S334+S343","v":0},0,0,0,0,{"$f":"+X334+X343","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH334+AH343","v":0},0,0,0,{"$f":"+AL334+AL343","v":0},0,0,0,0,{"$f":"+AQ334+AQ343","v":0},0,0,0,{"$f":"+AU334+AU343","v":0},null,{"$f":"+AW334+AW343","v":0},{"$f":"+AW353-'ROR-Model'!G353","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},null,{"$f":"H1*+H337+H346","v":0},{"$f":"+I337+I346","v":0},{"$f":"+J337+J346","v":0},0,0,0,0,0,0,0,{"$f":"+R337+R346","v":0},{"$f":"+S337+S346","v":0},0,0,0,0,{"$f":"+X337+X346","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH337+AH346","v":0},0,0,0,{"$f":"+AL337+AL346","v":0},0,0,0,0,{"$f":"+AQ337+AQ346","v":0},0,0,0,{"$f":"+AU337+AU346","v":0},null,{"$f":"+AW337+AW346","v":0},{"$f":"+AW354-'ROR-Model'!G354","v":0}]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},null,{"$f":"H1*H339+H348","v":0},{"$f":"I339+I348","v":0},{"$f":"J339+J348","v":0},0,0,0,0,0,0,0,{"$f":"R339+R348","v":0},{"$f":"S339+S348","v":0},0,0,0,0,{"$f":"X339+X348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH339+AH348","v":0},0,0,0,{"$f":"AL339+AL348","v":0},0,0,0,0,{"$f":"AQ339+AQ348","v":0},0,0,0,{"$f":"AU339+AU348","v":0},null,{"$f":"AW339+AW348","v":0},{"$f":"+AW355-'ROR-Model'!G355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW356-'ROR-Model'!G356","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},null,{"$f":"H1*H341","v":0},{"$f":"I341","v":0},{"$f":"J341","v":0},0,0,0,0,0,0,0,{"$f":"R341","v":0},{"$f":"S341","v":0},0,0,0,0,{"$f":"X341","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH341","v":0},0,0,0,{"$f":"AL341","v":0},0,0,0,0,{"$f":"AQ341","v":0},0,0,0,{"$f":"AU341","v":0},null,{"$f":"AW341","v":0},{"$f":"+AW357-'ROR-Model'!G357","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},null,{"$f":"H1*H350","v":0},{"$f":"I350","v":0},{"$f":"J350","v":0},0,0,0,0,0,0,0,{"$f":"R350","v":0},{"$f":"S350","v":0},0,0,0,0,{"$f":"X350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH350","v":0},0,0,0,{"$f":"AL350","v":0},0,0,0,0,{"$f":"AQ350","v":0},0,0,0,{"$f":"AU350","v":0},null,{"$f":"AW350","v":0},{"$f":"+AW358-'ROR-Model'!G358","v":0}]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},null,{"$f":"H1*H341+H350","v":0},{"$f":"I341+I350","v":0},{"$f":"J341+J350","v":0},0,0,0,0,0,0,0,{"$f":"R341+R350","v":0},{"$f":"S341+S350","v":0},0,0,0,0,{"$f":"X341+X350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH341+AH350","v":0},0,0,0,{"$f":"AL341+AL350","v":0},0,0,0,0,{"$f":"AQ341+AQ350","v":0},0,0,0,{"$f":"AU341+AU350","v":0},null,{"$f":"AW341+AW350","v":0},{"$f":"+AW359-'ROR-Model'!G359","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW360-'ROR-Model'!G360","v":0}]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(F200+F229+F323+F353)","v":0},null,-247699.84535726439,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R200+R229+R323+R353)","v":0},{"$f":"S1*(S200+S229+S323+S353)","v":0},0,{"$f":"U1*(U200+U229+U323+U353)","v":0},{"$f":"V1*(V200+V229+V323+V353)","v":0},0,{"$f":"X1*(X200+X229+X323+X353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH200+AH229+AH323+AH353)","v":0},0,0,0,{"$f":"AL1*(AL200+AL229+AL323+AL353)","v":0},0,0,0,0,{"$f":"AQ1*(AQ200+AQ229+AQ323+AQ353)","v":0},0,0,0,{"$f":"(AU200+AU229+AU323+AU353)","v":-247699.84535726439},null,{"$f":"(AW200+AW229+AW323+AW353)","v":-252081.2253572644},{"$f":"+AW363-'ROR-Model'!G363","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(F201+F230+F324)","v":0},null,6533832.0368562909,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R201+R230+R324)","v":0},{"$f":"S1*(S201+S230+S324)","v":0},0,{"$f":"U1*(U201+U230+U324)","v":0},{"$f":"V1*(V201+V230+V324)","v":0},0,{"$f":"X1*(X201+X230+X324)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH201+AH230+AH324)","v":0},0,0,0,{"$f":"AL1*(AL201+AL230+AL324)","v":0},0,0,0,0,{"$f":"AQ1*(AQ201+AQ230+AQ324)","v":0},0,0,0,{"$f":"(AU201+AU230+AU324)","v":6533832.0368562909},null,{"$f":"(AW201+AW230+AW324)","v":6533832.0368562909},{"$f":"+AW364-'ROR-Model'!G364","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(F325)","v":0},null,-5604.2500000000109,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R325)","v":0},{"$f":"S1*(S325)","v":0},0,{"$f":"U1*(U325)","v":0},{"$f":"V1*(V325)","v":0},0,{"$f":"X1*(X325)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH325)","v":0},0,0,0,{"$f":"AL1*(AL325)","v":0},0,0,0,0,{"$f":"AQ1*(AQ325)","v":0},0,0,0,{"$f":"(AU325)","v":-5604.2500000000109},null,{"$f":"(AW325)","v":-1222.8700000000135},{"$f":"+AW365-'ROR-Model'!G365","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(F202+F231+F326+F354)","v":0},null,38541868.791701913,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R202+R231+R326+R354)","v":0},{"$f":"S1*(S202+S231+S326+S354)","v":0},0,{"$f":"U1*(U202+U231+U326+U354)","v":0},{"$f":"V1*(V202+V231+V326+V354)","v":0},0,{"$f":"X1*(X202+X231+X326+X354)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH202+AH231+AH326+AH354)","v":0},0,0,0,{"$f":"AL1*(AL202+AL231+AL326+AL354)","v":0},0,0,0,0,{"$f":"AQ1*(AQ202+AQ231+AQ326+AQ354)","v":0},0,0,0,{"$f":"(AU202+AU231+AU326+AU354)","v":38541868.791701913},null,{"$f":"(AW202+AW231+AW326+AW354)","v":38541868.791701913},{"$f":"+AW366-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW367-'ROR-Model'!G367","v":0}]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F1*(F203+F232+F327+F355)","v":0},null,44822396.733200938,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R203+R232+R327+R355)","v":0},{"$f":"S1*(S203+S232+S327+S355)","v":0},0,{"$f":"U1*(U203+U232+U327+U355)","v":0},{"$f":"V1*(V203+V232+V327+V355)","v":0},0,{"$f":"X1*(X203+X232+X327+X355)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH203+AH232+AH327+AH355)","v":0},0,0,0,{"$f":"AL1*(AL203+AL232+AL327+AL355)","v":0},0,0,0,0,{"$f":"AQ1*(AQ203+AQ232+AQ327+AQ355)","v":0},0,0,0,{"$f":"(AU203+AU232+AU327+AU355)","v":44822396.733200938},null,{"$f":"(AW203+AW232+AW327+AW355)","v":44822396.733200938},{"$f":"+AW368-'ROR-Model'!G368","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW369-'ROR-Model'!G369","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F205+F234+F329+F357)","v":0},null,11180696.060000001,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R205+R234+R329+R357)","v":0},{"$f":"S1*(S205+S234+S329+S357)","v":0},0,{"$f":"U1*(U205+U234+U329+U357)","v":0},{"$f":"V1*(V205+V234+V329+V357)","v":0},0,{"$f":"X1*(X205+X234+X329+X357)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH205+AH234+AH329+AH357)","v":0},0,0,0,{"$f":"AL1*(AL205+AL234+AL329+AL357)","v":0},0,0,0,0,{"$f":"AQ1*(AQ205+AQ234+AQ329+AQ357)","v":0},0,0,0,{"$f":"(AU205+AU234+AU329+AU357)","v":11180696.060000001},null,{"$f":"(AW205+AW234+AW329+AW357)","v":11180696.060000001},{"$f":"+AW370-'ROR-Model'!G370","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F206+F235+F330+F358)","v":0},null,2939219,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R206+R235+R330+R358)","v":0},{"$f":"S1*(S206+S235+S330+S358)","v":0},0,{"$f":"U1*(U206+U235+U330+U358)","v":0},{"$f":"V1*(V206+V235+V330+V358)","v":0},0,{"$f":"X1*(X206+X235+X330+X358)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH206+AH235+AH330+AH358)","v":0},0,0,0,{"$f":"AL1*(AL206+AL235+AL330+AL358)","v":0},0,0,0,0,{"$f":"AQ1*(AQ206+AQ235+AQ330+AQ358)","v":0},0,0,0,{"$f":"(AU206+AU235+AU330+AU358)","v":2939219},null,{"$f":"(AW206+AW235+AW330+AW358)","v":2939219},{"$f":"+AW371-'ROR-Model'!G371","v":0}]
[null,null,"SystemTotal Dth",null,null,{"$f":"F1*(F207+F236+F331+F359)","v":0},null,14119915.060000001,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R207+R236+R331+R359)","v":0},{"$f":"S1*(S207+S236+S331+S359)","v":0},0,{"$f":"U1*(U207+U236+U331+U359)","v":0},{"$f":"V1*(V207+V236+V331+V359)","v":0},0,{"$f":"X1*(X207+X236+X331+X359)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH207+AH236+AH331+AH359)","v":0},0,0,0,{"$f":"AL1*(AL207+AL236+AL331+AL359)","v":0},0,0,0,0,{"$f":"AQ1*(AQ207+AQ236+AQ331+AQ359)","v":0},0,0,0,{"$f":"(AU207+AU236+AU331+AU359)","v":14119915.060000001},null,{"$f":"(AW207+AW236+AW331+AW359)","v":14119915.060000001},{"$f":"+AW372-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW373-'ROR-Model'!G373","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW374-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW375-'ROR-Model'!G375","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW376-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW377-'ROR-Model'!G377","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW378-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW379-'ROR-Model'!G379","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G380*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G380*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G380*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G380*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G380*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G380*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G380*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G380*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G380*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G380*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G380*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G380*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G380*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G380*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G380*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G380*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G380*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G380*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G380*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G380*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G380*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G380*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G380*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G380*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G380*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G380*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G380*$AS$1","v":0},null,{"$f":"SUM(F380:AT380)","v":0},null,{"$f":"SUM(AU380:AU380)","v":0},{"$f":"+AW380-'ROR-Model'!G380","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G381*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G381*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G381*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G381*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G381*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G381*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G381*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G381*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G381*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G381*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G381*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G381*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G381*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G381*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G381*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G381*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G381*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G381*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G381*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G381*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G381*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G381*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G381*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G381*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G381*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G381*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G381*$AS$1","v":0},null,{"$f":"SUM(F381:AT381)","v":0},null,{"$f":"SUM(AU381:AU381)","v":0},{"$f":"+AW381-'ROR-Model'!G381","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":0},null,{"$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,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":0},{"$f":"SUM(S380:S381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH380:AH381)","v":0},0,0,0,{"$f":"SUM(AL380:AL381)","v":0},0,0,0,0,{"$f":"SUM(AQ380:AQ381)","v":0},0,0,null,{"$f":"SUM(AU380:AU381)","v":0},null,{"$f":"SUM(AW380:AW381)","v":0},{"$f":"+AW382-'ROR-Model'!G382","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW383-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW384-'ROR-Model'!G384","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G385*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G385*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G385*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G385*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G385*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G385*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G385*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G385*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G385*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G385*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G385*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G385*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G385*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G385*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G385*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G385*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G385*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G385*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G385*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G385*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G385*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G385*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G385*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G385*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G385*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G385*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G385*$AS$1","v":0},null,{"$f":"SUM(F385:AT385)","v":0},null,{"$f":"SUM(AU385:AU385)","v":0},{"$f":"+AW385-'ROR-Model'!G385","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G386*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G386*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G386*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G386*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G386*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G386*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G386*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G386*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G386*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G386*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G386*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G386*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G386*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G386*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G386*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G386*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G386*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G386*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G386*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G386*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G386*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G386*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G386*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G386*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G386*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G386*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G386*$AS$1","v":0},null,{"$f":"SUM(F386:AT386)","v":0},null,{"$f":"SUM(AU386:AU386)","v":0},{"$f":"+AW386-'ROR-Model'!G386","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":0},null,{"$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,{"$f":"SUM(Q385:Q386)","v":0},{"$f":"SUM(R385:R386)","v":0},{"$f":"SUM(S385:S386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH385:AH386)","v":0},0,0,0,{"$f":"SUM(AL385:AL386)","v":0},0,0,0,0,{"$f":"SUM(AQ385:AQ386)","v":0},0,0,null,{"$f":"SUM(AU385:AU386)","v":0},null,{"$f":"SUM(AW385:AW386)","v":0},{"$f":"+AW387-'ROR-Model'!G387","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW388-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW389-'ROR-Model'!G389","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G390*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G390*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G390*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G390*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G390*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G390*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G390*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G390*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G390*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G390*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G390*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G390*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G390*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G390*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G390*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G390*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G390*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G390*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G390*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G390*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G390*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G390*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G390*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G390*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G390*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G390*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G390*$AS$1","v":0},null,{"$f":"SUM(F390:AT390)","v":0},null,{"$f":"SUM(AU390:AU390)","v":0},{"$f":"+AW390-'ROR-Model'!G390","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G391*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G391*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G391*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G391*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G391*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G391*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G391*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G391*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G391*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G391*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G391*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G391*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G391*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G391*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G391*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G391*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G391*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G391*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G391*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G391*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G391*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G391*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G391*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G391*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G391*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G391*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G391*$AS$1","v":0},null,{"$f":"SUM(F391:AT391)","v":0},null,{"$f":"SUM(AU391:AU391)","v":0},{"$f":"+AW391-'ROR-Model'!G391","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":0},null,{"$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,{"$f":"SUM(Q390:Q391)","v":0},{"$f":"SUM(R390:R391)","v":0},{"$f":"SUM(S390:S391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH390:AH391)","v":0},0,0,0,{"$f":"SUM(AL390:AL391)","v":0},0,0,0,0,{"$f":"SUM(AQ390:AQ391)","v":0},0,0,null,{"$f":"SUM(AU390:AU391)","v":0},null,{"$f":"SUM(AW390:AW391)","v":0},{"$f":"+AW392-'ROR-Model'!G392","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW393-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW394-'ROR-Model'!G394","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G395*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G395*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G395*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G395*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G395*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G395*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G395*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G395*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G395*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G395*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G395*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G395*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G395*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G395*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G395*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G395*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G395*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G395*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G395*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G395*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G395*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G395*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G395*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G395*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G395*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G395*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G395*$AS$1","v":0},null,{"$f":"SUM(F395:AT395)","v":0},null,{"$f":"SUM(AU395:AU395)","v":0},{"$f":"+AW395-'ROR-Model'!G395","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G396*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G396*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G396*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G396*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G396*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G396*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G396*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G396*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G396*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G396*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G396*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G396*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G396*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G396*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G396*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G396*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G396*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G396*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G396*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G396*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G396*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G396*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G396*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G396*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G396*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G396*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G396*$AS$1","v":0},null,{"$f":"SUM(F396:AT396)","v":0},null,{"$f":"SUM(AU396:AU396)","v":0},{"$f":"+AW396-'ROR-Model'!G396","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},null,{"$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,{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},{"$f":"SUM(S395:S396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH395:AH396)","v":0},0,0,0,{"$f":"SUM(AL395:AL396)","v":0},0,0,0,0,{"$f":"SUM(AQ395:AQ396)","v":0},0,0,null,{"$f":"SUM(AU395:AU396)","v":0},null,{"$f":"SUM(AW395:AW396)","v":0},{"$f":"+AW397-'ROR-Model'!G397","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW398-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW399-'ROR-Model'!G399","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G400*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G400*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G400*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G400*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G400*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G400*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G400*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G400*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G400*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G400*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G400*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G400*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G400*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G400*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G400*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G400*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G400*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G400*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G400*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G400*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G400*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G400*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G400*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G400*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G400*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G400*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G400*$AS$1","v":0},null,{"$f":"SUM(F400:AT400)","v":0},null,{"$f":"SUM(AU400:AU400)","v":0},{"$f":"+AW400-'ROR-Model'!G400","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G401*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G401*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G401*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G401*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G401*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G401*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G401*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G401*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G401*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G401*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G401*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G401*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G401*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G401*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G401*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G401*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G401*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G401*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G401*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G401*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G401*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G401*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G401*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G401*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G401*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G401*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G401*$AS$1","v":0},null,{"$f":"SUM(F401:AT401)","v":0},null,{"$f":"SUM(AU401:AU401)","v":0},{"$f":"+AW401-'ROR-Model'!G401","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},null,{"$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,{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},{"$f":"SUM(S400:S401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH400:AH401)","v":0},0,0,0,{"$f":"SUM(AL400:AL401)","v":0},0,0,0,0,{"$f":"SUM(AQ400:AQ401)","v":0},0,0,null,{"$f":"SUM(AU400:AU401)","v":0},null,{"$f":"SUM(AW400:AW401)","v":0},{"$f":"+AW402-'ROR-Model'!G402","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW403-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW404-'ROR-Model'!G404","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G405*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G405*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G405*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G405*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G405*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G405*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G405*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G405*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G405*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G405*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G405*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G405*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G405*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G405*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G405*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G405*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G405*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G405*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G405*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G405*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G405*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G405*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G405*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G405*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G405*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G405*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G405*$AS$1","v":0},null,{"$f":"SUM(F405:AT405)","v":0},null,{"$f":"SUM(AU405:AU405)","v":0},{"$f":"+AW405-'ROR-Model'!G405","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G406*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G406*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G406*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G406*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G406*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G406*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G406*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G406*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G406*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G406*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G406*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G406*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G406*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G406*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G406*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G406*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G406*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G406*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G406*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G406*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G406*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G406*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G406*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G406*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G406*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G406*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G406*$AS$1","v":0},null,{"$f":"SUM(F406:AT406)","v":0},null,{"$f":"SUM(AU406:AU406)","v":0},{"$f":"+AW406-'ROR-Model'!G406","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},null,{"$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,{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},{"$f":"SUM(S405:S406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH405:AH406)","v":0},0,0,0,{"$f":"SUM(AL405:AL406)","v":0},0,0,0,0,{"$f":"SUM(AQ405:AQ406)","v":0},0,0,null,{"$f":"SUM(AU405:AU406)","v":0},null,{"$f":"SUM(AW405:AW406)","v":0},{"$f":"+AW407-'ROR-Model'!G407","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW408-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW409-'ROR-Model'!G409","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G410*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G410*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G410*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G410*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G410*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G410*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G410*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G410*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G410*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G410*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G410*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G410*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G410*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G410*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G410*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G410*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G410*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G410*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G410*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G410*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G410*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G410*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G410*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G410*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G410*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G410*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G410*$AS$1","v":0},null,{"$f":"SUM(F410:AT410)","v":0},null,{"$f":"SUM(AU410:AU410)","v":0},{"$f":"+AW410-'ROR-Model'!G410","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G411*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G411*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G411*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G411*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G411*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G411*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G411*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G411*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G411*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G411*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G411*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G411*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G411*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G411*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G411*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G411*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G411*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G411*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G411*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G411*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G411*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G411*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G411*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G411*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G411*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G411*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G411*$AS$1","v":0},null,{"$f":"SUM(F411:AT411)","v":0},null,{"$f":"SUM(AU411:AU411)","v":0},{"$f":"+AW411-'ROR-Model'!G411","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},null,{"$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,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},{"$f":"SUM(S410:S411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH410:AH411)","v":0},0,0,0,{"$f":"SUM(AL410:AL411)","v":0},0,0,0,0,{"$f":"SUM(AQ410:AQ411)","v":0},0,0,null,{"$f":"SUM(AU410:AU411)","v":0},null,{"$f":"SUM(AW410:AW411)","v":0},{"$f":"+AW412-'ROR-Model'!G412","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW413-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW414-'ROR-Model'!G414","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G415*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G415*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G415*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G415*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G415*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G415*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G415*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G415*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G415*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G415*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G415*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G415*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G415*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G415*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G415*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G415*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G415*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G415*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G415*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G415*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G415*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G415*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G415*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G415*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G415*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G415*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G415*$AS$1","v":0},null,{"$f":"SUM(F415:AT415)","v":0},null,{"$f":"SUM(AU415:AU415)","v":0},{"$f":"+AW415-'ROR-Model'!G415","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G416*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G416*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G416*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G416*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G416*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G416*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G416*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G416*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G416*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G416*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G416*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G416*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G416*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G416*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G416*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G416*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G416*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G416*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G416*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G416*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G416*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G416*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G416*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G416*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G416*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G416*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G416*$AS$1","v":0},null,{"$f":"SUM(F416:AT416)","v":0},null,{"$f":"SUM(AU416:AU416)","v":0},{"$f":"+AW416-'ROR-Model'!G416","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},null,{"$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,{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},{"$f":"SUM(S415:S416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH415:AH416)","v":0},0,0,0,{"$f":"SUM(AL415:AL416)","v":0},0,0,0,0,{"$f":"SUM(AQ415:AQ416)","v":0},0,0,null,{"$f":"SUM(AU415:AU416)","v":0},null,{"$f":"SUM(AW415:AW416)","v":0},{"$f":"+AW417-'ROR-Model'!G417","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW418-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW419-'ROR-Model'!G419","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G420*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G420*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G420*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G420*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G420*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G420*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G420*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G420*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G420*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G420*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G420*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G420*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G420*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G420*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G420*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G420*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G420*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G420*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G420*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G420*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G420*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G420*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G420*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G420*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G420*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G420*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G420*$AS$1","v":0},null,{"$f":"SUM(F420:AT420)","v":0},null,{"$f":"SUM(AU420:AU420)","v":0},{"$f":"+AW420-'ROR-Model'!G420","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G421*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G421*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G421*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G421*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G421*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G421*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G421*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G421*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G421*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G421*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G421*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G421*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G421*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G421*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G421*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G421*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G421*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G421*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G421*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G421*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G421*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G421*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G421*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G421*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G421*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G421*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G421*$AS$1","v":0},null,{"$f":"SUM(F421:AT421)","v":0},null,{"$f":"SUM(AU421:AU421)","v":0},{"$f":"+AW421-'ROR-Model'!G421","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},null,{"$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,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},{"$f":"SUM(S420:S421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH420:AH421)","v":0},0,0,0,{"$f":"SUM(AL420:AL421)","v":0},0,0,0,0,{"$f":"SUM(AQ420:AQ421)","v":0},0,0,null,{"$f":"SUM(AU420:AU421)","v":0},null,{"$f":"SUM(AW420:AW421)","v":0},{"$f":"+AW422-'ROR-Model'!G422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW423-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW424-'ROR-Model'!G424","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G425*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G425*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G425*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G425*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G425*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G425*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G425*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G425*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G425*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G425*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G425*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G425*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G425*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G425*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G425*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G425*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G425*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G425*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G425*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G425*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G425*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G425*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G425*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G425*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G425*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G425*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G425*$AS$1","v":0},null,{"$f":"SUM(F425:AT425)","v":0},null,{"$f":"SUM(AU425:AU425)","v":0},{"$f":"+AW425-'ROR-Model'!G425","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G426*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G426*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G426*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G426*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G426*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G426*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G426*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G426*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G426*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G426*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G426*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G426*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G426*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G426*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G426*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G426*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G426*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G426*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G426*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G426*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G426*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G426*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G426*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G426*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G426*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G426*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G426*$AS$1","v":0},null,{"$f":"SUM(F426:AT426)","v":0},null,{"$f":"SUM(AU426:AU426)","v":0},{"$f":"+AW426-'ROR-Model'!G426","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},null,{"$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,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},{"$f":"SUM(S425:S426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH425:AH426)","v":0},0,0,0,{"$f":"SUM(AL425:AL426)","v":0},0,0,0,0,{"$f":"SUM(AQ425:AQ426)","v":0},0,0,null,{"$f":"SUM(AU425:AU426)","v":0},null,{"$f":"SUM(AW425:AW426)","v":0},{"$f":"+AW427-'ROR-Model'!G427","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW428-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW429-'ROR-Model'!G429","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G430*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G430*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G430*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G430*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G430*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G430*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G430*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G430*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G430*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G430*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G430*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G430*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G430*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G430*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G430*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G430*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G430*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G430*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G430*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G430*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G430*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G430*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G430*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G430*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G430*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G430*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G430*$AS$1","v":0},null,{"$f":"SUM(F430:AT430)","v":0},null,{"$f":"SUM(AU430:AU430)","v":0},{"$f":"+AW430-'ROR-Model'!G430","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G431*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G431*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G431*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G431*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G431*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G431*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G431*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G431*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G431*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G431*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G431*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G431*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G431*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G431*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G431*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G431*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G431*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G431*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G431*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G431*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G431*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G431*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G431*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G431*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G431*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G431*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G431*$AS$1","v":0},null,{"$f":"SUM(F431:AT431)","v":0},null,{"$f":"SUM(AU431:AU431)","v":0},{"$f":"+AW431-'ROR-Model'!G431","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},null,{"$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,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},{"$f":"SUM(S430:S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH430:AH431)","v":0},0,0,0,{"$f":"SUM(AL430:AL431)","v":0},0,0,0,0,{"$f":"SUM(AQ430:AQ431)","v":0},0,0,null,{"$f":"SUM(AU430:AU431)","v":0},null,{"$f":"SUM(AW430:AW431)","v":0},{"$f":"+AW432-'ROR-Model'!G432","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW433-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW434-'ROR-Model'!G434","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G435*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G435*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G435*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G435*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G435*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G435*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G435*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G435*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G435*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G435*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G435*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G435*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G435*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G435*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G435*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G435*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G435*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G435*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G435*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G435*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G435*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G435*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G435*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G435*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G435*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G435*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G435*$AS$1","v":0},null,{"$f":"SUM(F435:AT435)","v":0},null,{"$f":"SUM(AU435:AU435)","v":0},{"$f":"+AW435-'ROR-Model'!G435","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G436*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G436*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G436*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G436*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G436*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G436*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G436*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G436*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G436*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G436*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G436*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G436*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G436*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G436*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G436*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G436*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G436*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G436*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G436*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G436*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G436*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G436*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G436*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G436*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G436*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G436*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G436*$AS$1","v":0},null,{"$f":"SUM(F436:AT436)","v":0},null,{"$f":"SUM(AU436:AU436)","v":0},{"$f":"+AW436-'ROR-Model'!G436","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},null,{"$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,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},{"$f":"SUM(S435:S436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH435:AH436)","v":0},0,0,0,{"$f":"SUM(AL435:AL436)","v":0},0,0,0,0,{"$f":"SUM(AQ435:AQ436)","v":0},0,0,null,{"$f":"SUM(AU435:AU436)","v":0},null,{"$f":"SUM(AW435:AW436)","v":0},{"$f":"+AW437-'ROR-Model'!G437","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW438-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW439-'ROR-Model'!G439","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G440*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G440*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G440*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G440*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G440*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G440*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G440*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G440*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G440*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G440*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G440*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G440*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G440*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G440*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G440*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G440*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G440*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G440*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G440*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G440*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G440*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G440*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G440*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G440*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G440*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G440*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G440*$AS$1","v":0},null,{"$f":"SUM(F440:AT440)","v":0},null,{"$f":"SUM(AU440:AU440)","v":0},{"$f":"+AW440-'ROR-Model'!G440","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G441*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G441*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G441*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G441*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G441*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G441*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G441*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G441*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G441*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G441*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G441*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G441*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G441*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G441*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G441*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G441*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G441*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G441*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G441*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G441*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G441*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G441*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G441*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G441*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G441*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G441*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G441*$AS$1","v":0},null,{"$f":"SUM(F441:AT441)","v":0},null,{"$f":"SUM(AU441:AU441)","v":0},{"$f":"+AW441-'ROR-Model'!G441","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},null,{"$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,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},{"$f":"SUM(S440:S441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH440:AH441)","v":0},0,0,0,{"$f":"SUM(AL440:AL441)","v":0},0,0,0,0,{"$f":"SUM(AQ440:AQ441)","v":0},0,0,null,{"$f":"SUM(AU440:AU441)","v":0},null,{"$f":"SUM(AW440:AW441)","v":0},{"$f":"+AW442-'ROR-Model'!G442","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW443-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW444-'ROR-Model'!G444","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G445*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G445*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G445*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G445*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G445*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G445*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G445*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G445*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G445*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G445*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G445*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G445*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G445*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G445*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G445*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G445*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G445*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G445*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G445*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G445*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G445*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G445*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G445*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G445*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G445*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G445*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G445*$AS$1","v":0},null,{"$f":"SUM(F445:AT445)","v":0},null,{"$f":"SUM(AU445:AU445)","v":0},{"$f":"+AW445-'ROR-Model'!G445","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G446*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G446*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G446*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G446*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G446*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G446*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G446*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G446*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G446*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G446*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G446*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G446*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G446*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G446*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G446*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G446*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G446*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G446*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G446*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G446*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G446*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G446*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G446*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G446*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G446*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G446*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G446*$AS$1","v":0},null,{"$f":"SUM(F446:AT446)","v":0},null,{"$f":"SUM(AU446:AU446)","v":0},{"$f":"+AW446-'ROR-Model'!G446","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},null,{"$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,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},{"$f":"SUM(S445:S446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH445:AH446)","v":0},0,0,0,{"$f":"SUM(AL445:AL446)","v":0},0,0,0,0,{"$f":"SUM(AQ445:AQ446)","v":0},0,0,null,{"$f":"SUM(AU445:AU446)","v":0},null,{"$f":"SUM(AW445:AW446)","v":0},{"$f":"+AW447-'ROR-Model'!G447","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW448-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW449-'ROR-Model'!G449","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G450*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G450*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G450*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G450*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G450*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G450*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G450*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G450*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G450*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G450*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G450*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G450*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G450*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G450*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G450*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G450*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G450*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G450*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G450*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G450*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G450*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G450*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G450*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G450*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G450*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G450*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G450*$AS$1","v":0},null,{"$f":"SUM(F450:AT450)","v":0},null,{"$f":"SUM(AU450:AU450)","v":0},{"$f":"+AW450-'ROR-Model'!G450","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G451*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G451*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G451*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G451*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G451*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G451*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G451*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G451*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G451*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G451*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G451*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G451*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G451*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G451*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G451*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G451*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G451*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G451*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G451*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G451*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G451*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G451*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G451*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G451*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G451*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G451*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G451*$AS$1","v":0},null,{"$f":"SUM(F451:AT451)","v":0},null,{"$f":"SUM(AU451:AU451)","v":0},{"$f":"+AW451-'ROR-Model'!G451","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},null,{"$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,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},{"$f":"SUM(S450:S451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH450:AH451)","v":0},0,0,0,{"$f":"SUM(AL450:AL451)","v":0},0,0,0,0,{"$f":"SUM(AQ450:AQ451)","v":0},0,0,null,{"$f":"SUM(AU450:AU451)","v":0},null,{"$f":"SUM(AW450:AW451)","v":0},{"$f":"+AW452-'ROR-Model'!G452","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW453-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW454-'ROR-Model'!G454","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G455*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G455*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G455*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G455*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G455*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G455*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G455*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G455*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G455*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G455*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G455*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G455*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G455*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G455*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G455*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G455*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G455*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G455*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G455*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G455*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G455*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G455*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G455*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G455*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G455*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G455*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G455*$AS$1","v":0},null,{"$f":"SUM(F455:AT455)","v":0},null,{"$f":"SUM(AU455:AU455)","v":0},{"$f":"+AW455-'ROR-Model'!G455","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G456*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G456*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G456*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G456*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G456*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G456*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G456*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G456*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G456*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G456*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G456*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G456*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G456*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G456*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G456*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G456*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G456*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G456*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G456*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G456*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G456*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G456*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G456*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G456*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G456*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G456*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G456*$AS$1","v":0},null,{"$f":"SUM(F456:AT456)","v":0},null,{"$f":"SUM(AU456:AU456)","v":0},{"$f":"+AW456-'ROR-Model'!G456","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":0},null,{"$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,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH455:AH456)","v":0},0,0,0,{"$f":"SUM(AL455:AL456)","v":0},0,0,0,0,{"$f":"SUM(AQ455:AQ456)","v":0},0,0,null,{"$f":"SUM(AU455:AU456)","v":0},null,{"$f":"SUM(AW455:AW456)","v":0},{"$f":"+AW457-'ROR-Model'!G457","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW458-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW459-'ROR-Model'!G459","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G460*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G460*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G460*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G460*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G460*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G460*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G460*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G460*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G460*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G460*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G460*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G460*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G460*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G460*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G460*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G460*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G460*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G460*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G460*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G460*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G460*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G460*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G460*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G460*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G460*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G460*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G460*$AS$1","v":0},null,{"$f":"SUM(F460:AT460)","v":0},null,{"$f":"SUM(AU460:AU460)","v":0},{"$f":"+AW460-'ROR-Model'!G460","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G461*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G461*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G461*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G461*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G461*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G461*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G461*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G461*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G461*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G461*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G461*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G461*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G461*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G461*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G461*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G461*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G461*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G461*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G461*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G461*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G461*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G461*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G461*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G461*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G461*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G461*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G461*$AS$1","v":0},null,{"$f":"SUM(F461:AT461)","v":0},null,{"$f":"SUM(AU461:AU461)","v":0},{"$f":"+AW461-'ROR-Model'!G461","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":0},null,{"$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,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":0},{"$f":"SUM(S460:S461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH460:AH461)","v":0},0,0,0,{"$f":"SUM(AL460:AL461)","v":0},0,0,0,0,{"$f":"SUM(AQ460:AQ461)","v":0},0,0,null,{"$f":"SUM(AU460:AU461)","v":0},null,{"$f":"SUM(AW460:AW461)","v":0},{"$f":"+AW462-'ROR-Model'!G462","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW463-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW464-'ROR-Model'!G464","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G465*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G465*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G465*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G465*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G465*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G465*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G465*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G465*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G465*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G465*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G465*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G465*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G465*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G465*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G465*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G465*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G465*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G465*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G465*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G465*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G465*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G465*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G465*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G465*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G465*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G465*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G465*$AS$1","v":0},null,{"$f":"SUM(F465:AT465)","v":0},null,{"$f":"SUM(AU465:AU465)","v":0},{"$f":"+AW465-'ROR-Model'!G465","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G466*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G466*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G466*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G466*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G466*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G466*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G466*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G466*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G466*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G466*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G466*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G466*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G466*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G466*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G466*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G466*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G466*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G466*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G466*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G466*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G466*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G466*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G466*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G466*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G466*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G466*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G466*$AS$1","v":0},null,{"$f":"SUM(F466:AT466)","v":0},null,{"$f":"SUM(AU466:AU466)","v":0},{"$f":"+AW466-'ROR-Model'!G466","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},null,{"$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,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},{"$f":"SUM(S465:S466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH465:AH466)","v":0},0,0,0,{"$f":"SUM(AL465:AL466)","v":0},0,0,0,0,{"$f":"SUM(AQ465:AQ466)","v":0},0,0,null,{"$f":"SUM(AU465:AU466)","v":0},null,{"$f":"SUM(AW465:AW466)","v":0},{"$f":"+AW467-'ROR-Model'!G467","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW468-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW469-'ROR-Model'!G469","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G470*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G470*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G470*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G470*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G470*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G470*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G470*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G470*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G470*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G470*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G470*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G470*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G470*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G470*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G470*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G470*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G470*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G470*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G470*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G470*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G470*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G470*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G470*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G470*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G470*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G470*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G470*$AS$1","v":0},null,{"$f":"SUM(F470:AT470)","v":0},null,{"$f":"SUM(AU470:AU470)","v":0},{"$f":"+AW470-'ROR-Model'!G470","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G471*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G471*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G471*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G471*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G471*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G471*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G471*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G471*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G471*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G471*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G471*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G471*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G471*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G471*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G471*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G471*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G471*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G471*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G471*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G471*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G471*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G471*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G471*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G471*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G471*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G471*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G471*$AS$1","v":0},null,{"$f":"SUM(F471:AT471)","v":0},null,{"$f":"SUM(AU471:AU471)","v":0},{"$f":"+AW471-'ROR-Model'!G471","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":0},null,{"$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,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":0},{"$f":"SUM(S470:S471)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH470:AH471)","v":0},0,0,0,{"$f":"SUM(AL470:AL471)","v":0},0,0,0,0,{"$f":"SUM(AQ470:AQ471)","v":0},0,0,null,{"$f":"SUM(AU470:AU471)","v":0},null,{"$f":"SUM(AW470:AW471)","v":0},{"$f":"+AW472-'ROR-Model'!G472","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW473-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW474-'ROR-Model'!G474","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G475*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G475*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G475*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G475*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G475*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G475*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G475*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G475*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G475*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G475*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G475*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G475*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G475*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G475*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G475*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G475*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G475*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G475*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G475*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G475*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G475*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G475*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G475*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G475*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G475*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G475*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G475*$AS$1","v":0},null,{"$f":"SUM(F475:AT475)","v":0},null,{"$f":"SUM(AU475:AU475)","v":0},{"$f":"+AW475-'ROR-Model'!G475","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G476*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G476*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G476*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G476*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G476*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G476*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G476*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G476*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G476*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G476*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G476*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G476*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G476*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G476*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G476*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G476*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G476*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G476*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G476*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G476*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G476*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G476*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G476*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G476*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G476*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G476*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G476*$AS$1","v":0},null,{"$f":"SUM(F476:AT476)","v":0},null,{"$f":"SUM(AU476:AU476)","v":0},{"$f":"+AW476-'ROR-Model'!G476","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},null,{"$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,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},{"$f":"SUM(S475:S476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH475:AH476)","v":0},0,0,0,{"$f":"SUM(AL475:AL476)","v":0},0,0,0,0,{"$f":"SUM(AQ475:AQ476)","v":0},0,0,null,{"$f":"SUM(AU475:AU476)","v":0},null,{"$f":"SUM(AW475:AW476)","v":0},{"$f":"+AW477-'ROR-Model'!G477","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW478-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW479-'ROR-Model'!G479","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G480*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G480*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G480*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G480*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G480*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G480*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G480*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G480*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G480*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G480*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G480*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G480*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G480*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G480*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G480*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G480*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G480*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G480*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G480*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G480*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G480*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G480*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G480*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G480*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G480*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G480*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G480*$AS$1","v":0},null,{"$f":"SUM(F480:AT480)","v":0},null,{"$f":"SUM(AU480:AU480)","v":0},{"$f":"+AW480-'ROR-Model'!G480","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G481*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G481*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G481*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G481*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G481*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G481*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G481*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G481*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G481*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G481*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G481*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G481*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G481*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G481*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G481*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G481*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G481*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G481*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G481*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G481*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G481*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G481*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G481*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G481*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G481*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G481*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G481*$AS$1","v":0},null,{"$f":"SUM(F481:AT481)","v":0},null,{"$f":"SUM(AU481:AU481)","v":0},{"$f":"+AW481-'ROR-Model'!G481","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":0},null,{"$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,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":0},{"$f":"SUM(S480:S481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH480:AH481)","v":0},0,0,0,{"$f":"SUM(AL480:AL481)","v":0},0,0,0,0,{"$f":"SUM(AQ480:AQ481)","v":0},0,0,null,{"$f":"SUM(AU480:AU481)","v":0},null,{"$f":"SUM(AW480:AW481)","v":0},{"$f":"+AW482-'ROR-Model'!G482","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW483-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW484-'ROR-Model'!G484","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G485*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G485*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G485*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G485*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G485*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G485*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G485*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G485*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G485*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G485*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G485*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G485*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G485*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G485*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G485*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G485*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G485*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G485*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G485*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G485*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G485*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G485*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G485*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G485*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G485*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G485*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G485*$AS$1","v":0},null,{"$f":"SUM(F485:AT485)","v":0},null,{"$f":"SUM(AU485:AU485)","v":0},{"$f":"+AW485-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F486:AT486)","v":0},null,{"$f":"SUM(AU486:AU486)","v":0},{"$f":"+AW486-'ROR-Model'!G486","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":0},null,{"$f":"H1*SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},{"$f":"SUM(J485:J486)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0},{"$f":"SUM(S485:S486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH485:AH486)","v":0},0,0,0,{"$f":"SUM(AL485:AL486)","v":0},0,0,0,0,{"$f":"SUM(AQ485:AQ486)","v":0},0,0,null,{"$f":"SUM(AU485:AU486)","v":0},null,{"$f":"SUM(AW485:AW486)","v":0},{"$f":"+AW487-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW488-'ROR-Model'!G488","v":0}]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW489-'ROR-Model'!G489","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G490*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G490*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G490*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G490*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G490*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G490*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G490*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G490*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G490*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G490*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G490*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G490*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G490*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G490*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G490*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G490*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G490*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G490*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G490*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G490*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G490*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G490*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G490*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G490*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G490*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G490*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G490*$AS$1","v":0},null,{"$f":"SUM(F490:AT490)","v":0},null,{"$f":"SUM(AU490:AU490)","v":0},{"$f":"+AW490-'ROR-Model'!G490","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G491*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G491*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G491*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G491*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G491*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G491*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G491*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G491*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G491*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G491*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G491*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G491*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G491*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G491*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G491*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G491*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G491*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G491*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G491*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G491*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G491*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G491*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G491*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G491*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G491*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G491*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G491*$AS$1","v":0},null,{"$f":"SUM(F491:AT491)","v":0},null,{"$f":"SUM(AU491:AU491)","v":0},{"$f":"+AW491-'ROR-Model'!G491","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":0},null,{"$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,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":0},{"$f":"SUM(S490:S491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH490:AH491)","v":0},0,0,0,{"$f":"SUM(AL490:AL491)","v":0},0,0,0,0,{"$f":"SUM(AQ490:AQ491)","v":0},0,0,null,{"$f":"SUM(AU490:AU491)","v":0},null,{"$f":"SUM(AW490:AW491)","v":0},{"$f":"+AW492-'ROR-Model'!G492","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW493-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW494-'ROR-Model'!G494","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G495*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G495*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G495*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G495*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G495*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G495*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G495*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G495*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G495*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G495*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G495*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G495*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G495*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G495*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G495*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G495*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G495*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G495*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G495*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G495*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G495*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G495*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G495*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G495*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G495*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G495*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G495*$AS$1","v":0},null,{"$f":"SUM(F495:AT495)","v":0},null,{"$f":"SUM(AU495:AU495)","v":0},{"$f":"+AW495-'ROR-Model'!G495","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G496*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G496*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G496*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G496*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G496*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G496*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G496*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G496*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G496*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G496*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G496*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G496*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G496*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G496*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G496*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G496*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G496*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G496*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G496*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G496*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G496*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G496*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G496*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G496*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G496*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G496*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G496*$AS$1","v":0},null,{"$f":"SUM(F496:AT496)","v":0},null,{"$f":"SUM(AU496:AU496)","v":0},{"$f":"+AW496-'ROR-Model'!G496","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},null,{"$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,{"$f":"SUM(Q495:Q496)","v":0},{"$f":"SUM(R495:R496)","v":0},{"$f":"SUM(S495:S496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH495:AH496)","v":0},0,0,0,{"$f":"SUM(AL495:AL496)","v":0},0,0,0,0,{"$f":"SUM(AQ495:AQ496)","v":0},0,0,null,{"$f":"SUM(AU495:AU496)","v":0},null,{"$f":"SUM(AW495:AW496)","v":0},{"$f":"+AW497-'ROR-Model'!G497","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW498-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW499-'ROR-Model'!G499","v":0}]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW500-'ROR-Model'!G500","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":0},null,{"$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,{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":0},{"$f":"S380+S460+S465+S470+S475+S480+S485+S490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH380+AH460+AH465+AH470+AH475+AH480+AH485+AH490","v":0},0,0,0,{"$f":"AL380+AL460+AL465+AL470+AL475+AL480+AL485+AL490","v":0},0,0,0,0,{"$f":"AQ380+AQ460+AQ465+AQ470+AQ475+AQ480+AQ485+AQ490","v":0},0,0,0,{"$f":"AU380+AU460+AU465+AU470+AU475+AU480+AU485+AU490","v":0},null,{"$f":"AW380+AW460+AW465+AW470+AW475+AW480+AW485+AW490","v":0},{"$f":"+AW501-'ROR-Model'!G501","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F495","v":0},null,{"$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,{"$f":"R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R495","v":0},{"$f":"S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH385+AH390+AH395+AH400+AH405+AH410+AH415+AH420+AH425+AH430+AH435+AH440+AH445+AH450+AH455+AH495","v":0},0,0,0,{"$f":"AL385+AL390+AL395+AL400+AL405+AL410+AL415+AL420+AL425+AL430+AL435+AL440+AL445+AL450+AL455+AL495","v":0},0,0,0,0,{"$f":"AQ385+AQ390+AQ395+AQ400+AQ405+AQ410+AQ415+AQ420+AQ425+AQ430+AQ435+AQ440+AQ445+AQ450+AQ455+AQ495","v":0},0,0,0,{"$f":"AU385+AU390+AU395+AU400+AU405+AU410+AU415+AU420+AU425+AU430+AU435+AU440+AU445+AU450+AU455+AU495","v":0},null,{"$f":"AW385+AW390+AW395+AW400+AW405+AW410+AW415+AW420+AW425+AW430+AW435+AW440+AW445+AW450+AW455+AW495","v":0},{"$f":"+AW502-'ROR-Model'!G502","v":0}]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":0},null,{"$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,{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":0},{"$f":"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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH380+AH385+AH390+AH395+AH400+AH405+AH410+AH415+AH420+AH425+AH430+AH435+AH440+AH445+AH450+AH455+AH460+AH465+AH470+AH475+AH480+AH485+AH490+AH495","v":0},0,0,0,{"$f":"AL380+AL385+AL390+AL395+AL400+AL405+AL410+AL415+AL420+AL425+AL430+AL435+AL440+AL445+AL450+AL455+AL460+AL465+AL470+AL475+AL480+AL485+AL490+AL495","v":0},0,0,0,0,{"$f":"AQ380+AQ385+AQ390+AQ395+AQ400+AQ405+AQ410+AQ415+AQ420+AQ425+AQ430+AQ435+AQ440+AQ445+AQ450+AQ455+AQ460+AQ465+AQ470+AQ475+AQ480+AQ485+AQ490+AQ495","v":0},0,0,0,{"$f":"AU380+AU385+AU390+AU395+AU400+AU405+AU410+AU415+AU420+AU425+AU430+AU435+AU440+AU445+AU450+AU455+AU460+AU465+AU470+AU475+AU480+AU485+AU490+AU495","v":0},null,{"$f":"AW380+AW385+AW390+AW395+AW400+AW405+AW410+AW415+AW420+AW425+AW430+AW435+AW440+AW445+AW450+AW455+AW460+AW465+AW470+AW475+AW480+AW485+AW490+AW495","v":0},{"$f":"+AW503-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW504-'ROR-Model'!G504","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F486+F491","v":0},null,{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},{"$f":"J486+J491","v":0},0,0,0,0,0,0,0,{"$f":"R486+R491","v":0},{"$f":"S486+S491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH486+AH491","v":0},0,0,0,{"$f":"AL486+AL491","v":0},0,0,0,0,{"$f":"AQ486+AQ491","v":0},0,0,0,{"$f":"AU486+AU491","v":0},null,{"$f":"AW486+AW491","v":0},{"$f":"+AW505-'ROR-Model'!G505","v":0}]
[null,null,"General Other Revenues",null,null,{"$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},null,{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$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},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J496","v":0},0,0,0,0,0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R496","v":0},{"$f":"S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH381+AH386+AH391+AH396+AH401+AH406+AH411+AH416+AH421+AH426+AH431+AH436+AH441+AH446+AH451+AH456+AH461+AH466+AH471+AH476+AH481+AH496","v":0},0,0,0,{"$f":"AL381+AL386+AL391+AL396+AL401+AL406+AL411+AL416+AL421+AL426+AL431+AL436+AL441+AL446+AL451+AL456+AL461+AL466+AL471+AL476+AL481+AL496","v":0},0,0,0,0,{"$f":"AQ381+AQ386+AQ391+AQ396+AQ401+AQ406+AQ411+AQ416+AQ421+AQ426+AQ431+AQ436+AQ441+AQ446+AQ451+AQ456+AQ461+AQ466+AQ471+AQ476+AQ481+AQ496","v":0},0,0,0,{"$f":"AU381+AU386+AU391+AU396+AU401+AU406+AU411+AU416+AU421+AU426+AU431+AU436+AU441+AU446+AU451+AU456+AU461+AU466+AU471+AU476+AU481+AU496","v":0},null,{"$f":"AW381+AW386+AW391+AW396+AW401+AW406+AW411+AW416+AW421+AW426+AW431+AW436+AW441+AW446+AW451+AW456+AW461+AW466+AW471+AW476+AW481+AW496","v":0},{"$f":"+AW506-'ROR-Model'!G506","v":0}]
[null,null,"Wyoming Total Other Revenues",null,null,{"$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},null,{"$f":"H1*H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$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},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J486+J491+J496","v":0},0,0,0,0,0,0,0,{"$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},{"$f":"S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S486+S491+S496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH381+AH386+AH391+AH396+AH401+AH406+AH411+AH416+AH421+AH426+AH431+AH436+AH441+AH446+AH451+AH456+AH461+AH466+AH471+AH476+AH481+AH486+AH491+AH496","v":0},0,0,0,{"$f":"AL381+AL386+AL391+AL396+AL401+AL406+AL411+AL416+AL421+AL426+AL431+AL436+AL441+AL446+AL451+AL456+AL461+AL466+AL471+AL476+AL481+AL486+AL491+AL496","v":0},0,0,0,0,{"$f":"AQ381+AQ386+AQ391+AQ396+AQ401+AQ406+AQ411+AQ416+AQ421+AQ426+AQ431+AQ436+AQ441+AQ446+AQ451+AQ456+AQ461+AQ466+AQ471+AQ476+AQ481+AQ486+AQ491+AQ496","v":0},0,0,0,{"$f":"AU381+AU386+AU391+AU396+AU401+AU406+AU411+AU416+AU421+AU426+AU431+AU436+AU441+AU446+AU451+AU456+AU461+AU466+AU471+AU476+AU481+AU486+AU491+AU496","v":0},null,{"$f":"AW381+AW386+AW391+AW396+AW401+AW406+AW411+AW416+AW421+AW426+AW431+AW436+AW441+AW446+AW451+AW456+AW461+AW466+AW471+AW476+AW481+AW486+AW491+AW496","v":0},{"$f":"+AW507-'ROR-Model'!G507","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW508-'ROR-Model'!G508","v":0}]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":0},null,{"$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,{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":0},{"$f":"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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH382+AH387+AH392+AH397+AH402+AH407+AH412+AH417+AH422+AH427+AH432+AH437+AH442+AH447+AH452+AH457+AH462+AH467+AH472+AH477+AH482+AH487+AH492+AH497","v":0},0,0,0,{"$f":"AL382+AL387+AL392+AL397+AL402+AL407+AL412+AL417+AL422+AL427+AL432+AL437+AL442+AL447+AL452+AL457+AL462+AL467+AL472+AL477+AL482+AL487+AL492+AL497","v":0},0,0,0,0,{"$f":"AQ382+AQ387+AQ392+AQ397+AQ402+AQ407+AQ412+AQ417+AQ422+AQ427+AQ432+AQ437+AQ442+AQ447+AQ452+AQ457+AQ462+AQ467+AQ472+AQ477+AQ482+AQ487+AQ492+AQ497","v":0},0,0,0,{"$f":"AU382+AU387+AU392+AU397+AU402+AU407+AU412+AU417+AU422+AU427+AU432+AU437+AU442+AU447+AU452+AU457+AU462+AU467+AU472+AU477+AU482+AU487+AU492+AU497","v":0},null,{"$f":"AW382+AW387+AW392+AW397+AW402+AW407+AW412+AW417+AW422+AW427+AW432+AW437+AW442+AW447+AW452+AW457+AW462+AW467+AW472+AW477+AW482+AW487+AW492+AW497","v":0},{"$f":"+AW509-'ROR-Model'!G509","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":0},null,{"$f":"H1*H368+H509","v":44822396.733200938},{"$f":"I368+I509","v":0},{"$f":"J368+J509","v":0},0,0,0,0,0,0,0,{"$f":"R368+R509","v":0},{"$f":"S368+S509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH368+AH509","v":0},0,0,0,{"$f":"AL368+AL509","v":0},0,0,0,0,{"$f":"AQ368+AQ509","v":0},0,0,0,{"$f":"SUM(F512:AT512)","v":44822396.733200938},null,{"$f":"SUM(AU512:AU512)","v":44822396.733200938},{"$f":"+AW512-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW513-'ROR-Model'!G513","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW514-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW515-'ROR-Model'!G515","v":0}]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW516-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW517-'ROR-Model'!G517","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW518-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW519-'ROR-Model'!G519","v":0}]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW520-'ROR-Model'!G520","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G521*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G521*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G521*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G521*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G521*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G521*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G521*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G521*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G521*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G521*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G521*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G521*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G521*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G521*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G521*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G521*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G521*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G521*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G521*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G521*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G521*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G521*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G521*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G521*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G521*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G521*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G521*$AS$1","v":0},null,{"$f":"SUM(F521:AT521)","v":0},null,{"$f":"SUM(AU521:AU521)","v":0},{"$f":"+AW521-'ROR-Model'!G521","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G522*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G522*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G522*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G522*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G522*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G522*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G522*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G522*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G522*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G522*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G522*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G522*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G522*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G522*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G522*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G522*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G522*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G522*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G522*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G522*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G522*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G522*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G522*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G522*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G522*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G522*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G522*$AS$1","v":0},null,{"$f":"SUM(F522:AT522)","v":0},null,{"$f":"SUM(AU522:AU522)","v":0},{"$f":"+AW522-'ROR-Model'!G522","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F521:F522)","v":0},null,{"$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,{"$f":"SUM(Q521:Q522)","v":0},{"$f":"SUM(R521:R522)","v":0},{"$f":"SUM(S521:S522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH521:AH522)","v":0},0,0,0,{"$f":"SUM(AL521:AL522)","v":0},0,0,0,0,{"$f":"SUM(AQ521:AQ522)","v":0},0,0,null,{"$f":"SUM(AU521:AU522)","v":0},null,{"$f":"SUM(AW521:AW522)","v":0},{"$f":"+AW523-'ROR-Model'!G523","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW524-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW525-'ROR-Model'!G525","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G526*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G526*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G526*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G526*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G526*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G526*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G526*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G526*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G526*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G526*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G526*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G526*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G526*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G526*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G526*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G526*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G526*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G526*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G526*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G526*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G526*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G526*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G526*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G526*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G526*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G526*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G526*$AS$1","v":0},null,{"$f":"SUM(F526:AT526)","v":0},null,{"$f":"SUM(AU526:AU526)","v":0},{"$f":"+AW526-'ROR-Model'!G526","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G527*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G527*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G527*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G527*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G527*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G527*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G527*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G527*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G527*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G527*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G527*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G527*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G527*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G527*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G527*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G527*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G527*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G527*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G527*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G527*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G527*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G527*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G527*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G527*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G527*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G527*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G527*$AS$1","v":0},null,{"$f":"SUM(F527:AT527)","v":0},null,{"$f":"SUM(AU527:AU527)","v":0},{"$f":"+AW527-'ROR-Model'!G527","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F526:F527)","v":0},null,{"$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,{"$f":"SUM(Q526:Q527)","v":0},{"$f":"SUM(R526:R527)","v":0},{"$f":"SUM(S526:S527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH526:AH527)","v":0},0,0,0,{"$f":"SUM(AL526:AL527)","v":0},0,0,0,0,{"$f":"SUM(AQ526:AQ527)","v":0},0,0,null,{"$f":"SUM(AU526:AU527)","v":0},null,{"$f":"SUM(AW526:AW527)","v":0},{"$f":"+AW528-'ROR-Model'!G528","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW529-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW530-'ROR-Model'!G530","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G531*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G531*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G531*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G531*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G531*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G531*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G531*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G531*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G531*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G531*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G531*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G531*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G531*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G531*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G531*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G531*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G531*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G531*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G531*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G531*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G531*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G531*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G531*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G531*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G531*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G531*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G531*$AS$1","v":0},null,{"$f":"SUM(F531:AT531)","v":0},null,{"$f":"SUM(AU531:AU531)","v":0},{"$f":"+AW531-'ROR-Model'!G531","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G532*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G532*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G532*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G532*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G532*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G532*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G532*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G532*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G532*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G532*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G532*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G532*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G532*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G532*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G532*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G532*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G532*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G532*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G532*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G532*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G532*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G532*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G532*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G532*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G532*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G532*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G532*$AS$1","v":0},null,{"$f":"SUM(F532:AT532)","v":0},null,{"$f":"SUM(AU532:AU532)","v":0},{"$f":"+AW532-'ROR-Model'!G532","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F531:F532)","v":0},null,{"$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,{"$f":"SUM(Q531:Q532)","v":0},{"$f":"SUM(R531:R532)","v":0},{"$f":"SUM(S531:S532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH531:AH532)","v":0},0,0,0,{"$f":"SUM(AL531:AL532)","v":0},0,0,0,0,{"$f":"SUM(AQ531:AQ532)","v":0},0,0,null,{"$f":"SUM(AU531:AU532)","v":0},null,{"$f":"SUM(AW531:AW532)","v":0},{"$f":"+AW533-'ROR-Model'!G533","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW534-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW535-'ROR-Model'!G535","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G536*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G536*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G536*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G536*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G536*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G536*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G536*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G536*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G536*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G536*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G536*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G536*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G536*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G536*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G536*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G536*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G536*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G536*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G536*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G536*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G536*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G536*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G536*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G536*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G536*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G536*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G536*$AS$1","v":0},null,{"$f":"SUM(F536:AT536)","v":0},null,{"$f":"SUM(AU536:AU536)","v":0},{"$f":"+AW536-'ROR-Model'!G536","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G537*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G537*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G537*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G537*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G537*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G537*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G537*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G537*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G537*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G537*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G537*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G537*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G537*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G537*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G537*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G537*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G537*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G537*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G537*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G537*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G537*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G537*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G537*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G537*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G537*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G537*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G537*$AS$1","v":0},null,{"$f":"SUM(F537:AT537)","v":0},null,{"$f":"SUM(AU537:AU537)","v":0},{"$f":"+AW537-'ROR-Model'!G537","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F536:F537)","v":0},null,{"$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,{"$f":"SUM(Q536:Q537)","v":0},{"$f":"SUM(R536:R537)","v":0},{"$f":"SUM(S536:S537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH536:AH537)","v":0},0,0,0,{"$f":"SUM(AL536:AL537)","v":0},0,0,0,0,{"$f":"SUM(AQ536:AQ537)","v":0},0,0,null,{"$f":"SUM(AU536:AU537)","v":0},null,{"$f":"SUM(AW536:AW537)","v":0},{"$f":"+AW538-'ROR-Model'!G538","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW539-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW540-'ROR-Model'!G540","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G541*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G541*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G541*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G541*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G541*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G541*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G541*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G541*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G541*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G541*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G541*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G541*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G541*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G541*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G541*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G541*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G541*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G541*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G541*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G541*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G541*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G541*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G541*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G541*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G541*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G541*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G541*$AS$1","v":0},null,{"$f":"SUM(F541:AT541)","v":0},null,{"$f":"SUM(AU541:AU541)","v":0},{"$f":"+AW541-'ROR-Model'!G541","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G542*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G542*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G542*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G542*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G542*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G542*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G542*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G542*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G542*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G542*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G542*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G542*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G542*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G542*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G542*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G542*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G542*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G542*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G542*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G542*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G542*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G542*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G542*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G542*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G542*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G542*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G542*$AS$1","v":0},null,{"$f":"SUM(F542:AT542)","v":0},null,{"$f":"SUM(AU542:AU542)","v":0},{"$f":"+AW542-'ROR-Model'!G542","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F541:F542)","v":0},null,{"$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,{"$f":"SUM(Q541:Q542)","v":0},{"$f":"SUM(R541:R542)","v":0},{"$f":"SUM(S541:S542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH541:AH542)","v":0},0,0,0,{"$f":"SUM(AL541:AL542)","v":0},0,0,0,0,{"$f":"SUM(AQ541:AQ542)","v":0},0,0,null,{"$f":"SUM(AU541:AU542)","v":0},null,{"$f":"SUM(AW541:AW542)","v":0},{"$f":"+AW543-'ROR-Model'!G543","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW544-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW545-'ROR-Model'!G545","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G546*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G546*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G546*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G546*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G546*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G546*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G546*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G546*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G546*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G546*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G546*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G546*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G546*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G546*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G546*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G546*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G546*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G546*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G546*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G546*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G546*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G546*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G546*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G546*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G546*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G546*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G546*$AS$1","v":0},null,{"$f":"SUM(F546:AT546)","v":0},null,{"$f":"SUM(AU546:AU546)","v":0},{"$f":"+AW546-'ROR-Model'!G546","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G547*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G547*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G547*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G547*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G547*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G547*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G547*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G547*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G547*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G547*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G547*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G547*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G547*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G547*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G547*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G547*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G547*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G547*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G547*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G547*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G547*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G547*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G547*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G547*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G547*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G547*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G547*$AS$1","v":0},null,{"$f":"SUM(F547:AT547)","v":0},null,{"$f":"SUM(AU547:AU547)","v":0},{"$f":"+AW547-'ROR-Model'!G547","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F546:F547)","v":0},null,{"$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,{"$f":"SUM(Q546:Q547)","v":0},{"$f":"SUM(R546:R547)","v":0},{"$f":"SUM(S546:S547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH546:AH547)","v":0},0,0,0,{"$f":"SUM(AL546:AL547)","v":0},0,0,0,0,{"$f":"SUM(AQ546:AQ547)","v":0},0,0,null,{"$f":"SUM(AU546:AU547)","v":0},null,{"$f":"SUM(AW546:AW547)","v":0},{"$f":"+AW548-'ROR-Model'!G548","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW549-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW550-'ROR-Model'!G550","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G551*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G551*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G551*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G551*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G551*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G551*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G551*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G551*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G551*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G551*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G551*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G551*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G551*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G551*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G551*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G551*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G551*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G551*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G551*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G551*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G551*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G551*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G551*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G551*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G551*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G551*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G551*$AS$1","v":0},null,{"$f":"SUM(F551:AT551)","v":0},null,{"$f":"SUM(AU551:AU551)","v":0},{"$f":"+AW551-'ROR-Model'!G551","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G552*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G552*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G552*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G552*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G552*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G552*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G552*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G552*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G552*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G552*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G552*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G552*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G552*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G552*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G552*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G552*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G552*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G552*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G552*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G552*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G552*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G552*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G552*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G552*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G552*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G552*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G552*$AS$1","v":0},null,{"$f":"SUM(F552:AT552)","v":0},null,{"$f":"SUM(AU552:AU552)","v":0},{"$f":"+AW552-'ROR-Model'!G552","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F551:F552)","v":0},null,{"$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,{"$f":"SUM(Q551:Q552)","v":0},{"$f":"SUM(R551:R552)","v":0},{"$f":"SUM(S551:S552)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH551:AH552)","v":0},0,0,0,{"$f":"SUM(AL551:AL552)","v":0},0,0,0,0,{"$f":"SUM(AQ551:AQ552)","v":0},0,0,null,{"$f":"SUM(AU551:AU552)","v":0},null,{"$f":"SUM(AW551:AW552)","v":0},{"$f":"+AW553-'ROR-Model'!G553","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW554-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW555-'ROR-Model'!G555","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G556*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G556*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G556*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G556*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G556*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G556*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G556*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G556*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G556*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G556*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G556*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G556*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G556*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G556*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G556*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G556*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G556*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G556*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G556*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G556*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G556*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G556*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G556*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G556*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G556*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G556*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G556*$AS$1","v":0},null,{"$f":"SUM(F556:AT556)","v":0},null,{"$f":"SUM(AU556:AU556)","v":0},{"$f":"+AW556-'ROR-Model'!G556","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G557*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G557*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G557*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G557*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G557*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G557*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G557*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G557*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G557*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G557*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G557*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G557*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G557*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G557*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G557*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G557*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G557*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G557*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G557*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G557*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G557*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G557*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G557*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G557*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G557*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G557*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G557*$AS$1","v":0},null,{"$f":"SUM(F557:AT557)","v":0},null,{"$f":"SUM(AU557:AU557)","v":0},{"$f":"+AW557-'ROR-Model'!G557","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F556:F557)","v":0},null,{"$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,{"$f":"SUM(Q556:Q557)","v":0},{"$f":"SUM(R556:R557)","v":0},{"$f":"SUM(S556:S557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH556:AH557)","v":0},0,0,0,{"$f":"SUM(AL556:AL557)","v":0},0,0,0,0,{"$f":"SUM(AQ556:AQ557)","v":0},0,0,null,{"$f":"SUM(AU556:AU557)","v":0},null,{"$f":"SUM(AW556:AW557)","v":0},{"$f":"+AW558-'ROR-Model'!G558","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW559-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW560-'ROR-Model'!G560","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G561*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G561*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G561*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G561*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G561*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G561*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G561*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G561*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G561*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G561*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G561*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G561*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G561*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G561*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G561*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G561*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G561*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G561*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G561*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G561*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G561*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G561*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G561*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G561*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G561*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G561*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G561*$AS$1","v":0},null,{"$f":"SUM(F561:AT561)","v":0},null,{"$f":"SUM(AU561:AU561)","v":0},{"$f":"+AW561-'ROR-Model'!G561","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G562*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G562*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G562*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G562*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G562*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G562*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G562*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G562*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G562*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G562*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G562*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G562*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G562*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G562*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G562*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G562*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G562*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G562*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G562*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G562*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G562*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G562*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G562*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G562*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G562*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G562*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G562*$AS$1","v":0},null,{"$f":"SUM(F562:AT562)","v":0},null,{"$f":"SUM(AU562:AU562)","v":0},{"$f":"+AW562-'ROR-Model'!G562","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F561:F562)","v":0},null,{"$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,{"$f":"SUM(Q561:Q562)","v":0},{"$f":"SUM(R561:R562)","v":0},{"$f":"SUM(S561:S562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH561:AH562)","v":0},0,0,0,{"$f":"SUM(AL561:AL562)","v":0},0,0,0,0,{"$f":"SUM(AQ561:AQ562)","v":0},0,0,null,{"$f":"SUM(AU561:AU562)","v":0},null,{"$f":"SUM(AW561:AW562)","v":0},{"$f":"+AW563-'ROR-Model'!G563","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW564-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW565-'ROR-Model'!G565","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G566*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G566*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G566*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G566*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G566*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G566*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G566*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G566*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G566*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G566*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G566*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G566*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G566*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G566*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G566*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G566*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G566*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G566*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G566*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G566*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G566*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G566*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G566*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G566*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G566*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G566*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G566*$AS$1","v":0},null,{"$f":"SUM(F566:AT566)","v":0},null,{"$f":"SUM(AU566:AU566)","v":0},{"$f":"+AW566-'ROR-Model'!G566","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G567*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G567*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G567*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G567*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G567*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G567*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G567*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G567*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G567*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G567*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G567*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G567*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G567*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G567*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G567*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G567*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G567*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G567*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G567*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G567*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G567*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G567*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G567*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G567*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G567*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G567*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G567*$AS$1","v":0},null,{"$f":"SUM(F567:AT567)","v":0},null,{"$f":"SUM(AU567:AU567)","v":0},{"$f":"+AW567-'ROR-Model'!G567","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F566:F567)","v":0},null,{"$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,{"$f":"SUM(Q566:Q567)","v":0},{"$f":"SUM(R566:R567)","v":0},{"$f":"SUM(S566:S567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH566:AH567)","v":0},0,0,0,{"$f":"SUM(AL566:AL567)","v":0},0,0,0,0,{"$f":"SUM(AQ566:AQ567)","v":0},0,0,null,{"$f":"SUM(AU566:AU567)","v":0},null,{"$f":"SUM(AW566:AW567)","v":0},{"$f":"+AW568-'ROR-Model'!G568","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW569-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW570-'ROR-Model'!G570","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G571*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G571*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G571*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G571*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G571*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G571*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G571*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G571*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G571*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G571*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G571*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G571*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G571*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G571*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G571*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G571*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G571*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G571*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G571*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G571*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G571*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G571*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G571*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G571*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G571*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G571*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G571*$AS$1","v":0},null,{"$f":"SUM(F571:AT571)","v":0},null,{"$f":"SUM(AU571:AU571)","v":0},{"$f":"+AW571-'ROR-Model'!G571","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G572*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G572*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G572*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G572*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G572*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G572*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G572*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G572*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G572*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G572*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G572*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G572*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G572*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G572*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G572*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G572*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G572*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G572*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G572*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G572*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G572*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G572*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G572*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G572*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G572*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G572*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G572*$AS$1","v":0},null,{"$f":"SUM(F572:AT572)","v":0},null,{"$f":"SUM(AU572:AU572)","v":0},{"$f":"+AW572-'ROR-Model'!G572","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F571:F572)","v":0},null,{"$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,{"$f":"SUM(Q571:Q572)","v":0},{"$f":"SUM(R571:R572)","v":0},{"$f":"SUM(S571:S572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH571:AH572)","v":0},0,0,0,{"$f":"SUM(AL571:AL572)","v":0},0,0,0,0,{"$f":"SUM(AQ571:AQ572)","v":0},0,0,null,{"$f":"SUM(AU571:AU572)","v":0},null,{"$f":"SUM(AW571:AW572)","v":0},{"$f":"+AW573-'ROR-Model'!G573","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW574-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW575-'ROR-Model'!G575","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G576*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G576*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G576*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G576*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G576*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G576*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G576*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G576*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G576*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G576*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G576*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G576*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G576*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G576*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G576*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G576*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G576*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G576*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G576*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G576*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G576*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G576*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G576*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G576*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G576*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G576*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G576*$AS$1","v":0},null,{"$f":"SUM(F576:AT576)","v":0},null,{"$f":"SUM(AU576:AU576)","v":0},{"$f":"+AW576-'ROR-Model'!G576","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G577*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G577*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G577*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G577*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G577*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G577*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G577*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G577*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G577*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G577*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G577*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G577*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G577*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G577*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G577*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G577*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G577*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G577*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G577*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G577*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G577*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G577*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G577*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G577*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G577*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G577*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G577*$AS$1","v":0},null,{"$f":"SUM(F577:AT577)","v":0},null,{"$f":"SUM(AU577:AU577)","v":0},{"$f":"+AW577-'ROR-Model'!G577","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F576:F577)","v":0},null,{"$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,{"$f":"SUM(Q576:Q577)","v":0},{"$f":"SUM(R576:R577)","v":0},{"$f":"SUM(S576:S577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH576:AH577)","v":0},0,0,0,{"$f":"SUM(AL576:AL577)","v":0},0,0,0,0,{"$f":"SUM(AQ576:AQ577)","v":0},0,0,null,{"$f":"SUM(AU576:AU577)","v":0},null,{"$f":"SUM(AW576:AW577)","v":0},{"$f":"+AW578-'ROR-Model'!G578","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW579-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW580-'ROR-Model'!G580","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G581*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G581*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G581*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G581*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G581*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G581*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G581*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G581*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G581*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G581*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G581*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G581*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G581*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G581*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G581*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G581*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G581*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G581*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G581*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G581*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G581*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G581*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G581*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G581*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G581*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G581*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G581*$AS$1","v":0},null,{"$f":"SUM(F581:AT581)","v":0},null,{"$f":"SUM(AU581:AU581)","v":0},{"$f":"+AW581-'ROR-Model'!G581","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G582*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G582*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G582*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G582*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G582*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G582*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G582*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G582*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G582*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G582*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G582*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G582*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G582*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G582*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G582*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G582*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G582*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G582*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G582*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G582*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G582*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G582*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G582*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G582*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G582*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G582*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G582*$AS$1","v":0},null,{"$f":"SUM(F582:AT582)","v":0},null,{"$f":"SUM(AU582:AU582)","v":0},{"$f":"+AW582-'ROR-Model'!G582","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F581:F582)","v":0},null,{"$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,{"$f":"SUM(Q581:Q582)","v":0},{"$f":"SUM(R581:R582)","v":0},{"$f":"SUM(S581:S582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH581:AH582)","v":0},0,0,0,{"$f":"SUM(AL581:AL582)","v":0},0,0,0,0,{"$f":"SUM(AQ581:AQ582)","v":0},0,0,null,{"$f":"SUM(AU581:AU582)","v":0},null,{"$f":"SUM(AW581:AW582)","v":0},{"$f":"+AW583-'ROR-Model'!G583","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW584-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW585-'ROR-Model'!G585","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G586*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G586*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G586*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G586*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G586*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G586*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G586*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G586*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G586*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G586*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G586*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G586*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G586*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G586*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G586*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G586*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G586*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G586*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G586*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G586*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G586*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G586*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G586*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G586*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G586*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G586*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G586*$AS$1","v":0},null,{"$f":"SUM(F586:AT586)","v":0},null,{"$f":"SUM(AU586:AU586)","v":0},{"$f":"+AW586-'ROR-Model'!G586","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G587*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G587*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G587*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G587*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G587*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G587*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G587*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G587*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G587*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G587*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G587*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G587*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G587*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G587*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G587*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G587*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G587*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G587*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G587*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G587*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G587*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G587*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G587*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G587*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G587*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G587*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G587*$AS$1","v":0},null,{"$f":"SUM(F587:AT587)","v":0},null,{"$f":"SUM(AU587:AU587)","v":0},{"$f":"+AW587-'ROR-Model'!G587","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F586:F587)","v":0},null,{"$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,{"$f":"SUM(Q586:Q587)","v":0},{"$f":"SUM(R586:R587)","v":0},{"$f":"SUM(S586:S587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH586:AH587)","v":0},0,0,0,{"$f":"SUM(AL586:AL587)","v":0},0,0,0,0,{"$f":"SUM(AQ586:AQ587)","v":0},0,0,null,{"$f":"SUM(AU586:AU587)","v":0},null,{"$f":"SUM(AW586:AW587)","v":0},{"$f":"+AW588-'ROR-Model'!G588","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW589-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW590-'ROR-Model'!G590","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G591*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G591*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G591*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G591*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G591*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G591*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G591*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G591*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G591*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G591*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G591*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G591*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G591*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G591*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G591*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G591*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G591*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G591*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G591*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G591*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G591*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G591*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G591*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G591*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G591*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G591*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G591*$AS$1","v":0},null,{"$f":"SUM(F591:AT591)","v":0},null,{"$f":"SUM(AU591:AU591)","v":0},{"$f":"+AW591-'ROR-Model'!G591","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G592*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G592*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G592*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G592*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G592*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G592*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G592*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G592*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G592*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G592*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G592*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G592*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G592*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G592*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G592*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G592*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G592*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G592*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G592*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G592*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G592*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G592*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G592*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G592*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G592*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G592*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G592*$AS$1","v":0},null,{"$f":"SUM(F592:AT592)","v":0},null,{"$f":"SUM(AU592:AU592)","v":0},{"$f":"+AW592-'ROR-Model'!G592","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F591:F592)","v":0},null,{"$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,{"$f":"SUM(Q591:Q592)","v":0},{"$f":"SUM(R591:R592)","v":0},{"$f":"SUM(S591:S592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH591:AH592)","v":0},0,0,0,{"$f":"SUM(AL591:AL592)","v":0},0,0,0,0,{"$f":"SUM(AQ591:AQ592)","v":0},0,0,null,{"$f":"SUM(AU591:AU592)","v":0},null,{"$f":"SUM(AW591:AW592)","v":0},{"$f":"+AW593-'ROR-Model'!G593","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW594-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW595-'ROR-Model'!G595","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G596*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G596*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G596*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G596*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G596*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G596*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G596*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G596*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G596*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G596*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G596*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G596*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G596*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G596*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G596*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G596*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G596*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G596*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G596*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G596*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G596*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G596*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G596*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G596*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G596*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G596*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G596*$AS$1","v":0},null,{"$f":"SUM(F596:AT596)","v":0},null,{"$f":"SUM(AU596:AU596)","v":0},{"$f":"+AW596-'ROR-Model'!G596","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G597*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G597*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G597*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G597*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G597*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G597*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G597*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G597*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G597*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G597*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G597*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G597*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G597*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G597*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G597*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G597*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G597*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G597*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G597*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G597*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G597*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G597*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G597*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G597*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G597*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G597*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G597*$AS$1","v":0},null,{"$f":"SUM(F597:AT597)","v":0},null,{"$f":"SUM(AU597:AU597)","v":0},{"$f":"+AW597-'ROR-Model'!G597","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F596:F597)","v":0},null,{"$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,{"$f":"SUM(Q596:Q597)","v":0},{"$f":"SUM(R596:R597)","v":0},{"$f":"SUM(S596:S597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH596:AH597)","v":0},0,0,0,{"$f":"SUM(AL596:AL597)","v":0},0,0,0,0,{"$f":"SUM(AQ596:AQ597)","v":0},0,0,null,{"$f":"SUM(AU596:AU597)","v":0},null,{"$f":"SUM(AW596:AW597)","v":0},{"$f":"+AW598-'ROR-Model'!G598","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW599-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW600-'ROR-Model'!G600","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G601*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G601*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G601*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G601*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G601*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G601*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G601*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G601*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G601*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G601*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G601*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G601*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G601*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G601*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G601*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G601*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G601*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G601*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G601*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G601*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G601*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G601*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G601*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G601*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G601*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G601*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G601*$AS$1","v":0},null,{"$f":"SUM(F601:AT601)","v":0},null,{"$f":"SUM(AU601:AU601)","v":0},{"$f":"+AW601-'ROR-Model'!G601","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G602*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G602*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G602*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G602*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G602*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G602*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G602*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G602*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G602*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G602*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G602*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G602*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G602*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G602*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G602*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G602*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G602*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G602*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G602*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G602*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G602*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G602*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G602*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G602*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G602*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G602*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G602*$AS$1","v":0},null,{"$f":"SUM(F602:AT602)","v":0},null,{"$f":"SUM(AU602:AU602)","v":0},{"$f":"+AW602-'ROR-Model'!G602","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F601:F602)","v":0},null,{"$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,{"$f":"SUM(Q601:Q602)","v":0},{"$f":"SUM(R601:R602)","v":0},{"$f":"SUM(S601:S602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH601:AH602)","v":0},0,0,0,{"$f":"SUM(AL601:AL602)","v":0},0,0,0,0,{"$f":"SUM(AQ601:AQ602)","v":0},0,0,null,{"$f":"SUM(AU601:AU602)","v":0},null,{"$f":"SUM(AW601:AW602)","v":0},{"$f":"+AW603-'ROR-Model'!G603","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW604-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW605-'ROR-Model'!G605","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G606*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G606*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G606*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G606*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G606*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G606*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G606*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G606*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G606*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G606*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G606*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G606*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G606*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G606*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G606*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G606*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G606*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G606*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G606*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G606*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G606*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G606*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G606*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G606*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G606*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G606*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G606*$AS$1","v":0},null,{"$f":"SUM(F606:AT606)","v":0},null,{"$f":"SUM(AU606:AU606)","v":0},{"$f":"+AW606-'ROR-Model'!G606","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G607*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G607*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G607*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G607*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G607*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G607*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G607*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G607*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G607*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G607*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G607*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G607*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G607*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G607*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G607*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G607*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G607*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G607*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G607*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G607*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G607*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G607*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G607*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G607*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G607*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G607*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G607*$AS$1","v":0},null,{"$f":"SUM(F607:AT607)","v":0},null,{"$f":"SUM(AU607:AU607)","v":0},{"$f":"+AW607-'ROR-Model'!G607","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F606:F607)","v":0},null,{"$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,{"$f":"SUM(Q606:Q607)","v":0},{"$f":"SUM(R606:R607)","v":0},{"$f":"SUM(S606:S607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH606:AH607)","v":0},0,0,0,{"$f":"SUM(AL606:AL607)","v":0},0,0,0,0,{"$f":"SUM(AQ606:AQ607)","v":0},0,0,null,{"$f":"SUM(AU606:AU607)","v":0},null,{"$f":"SUM(AW606:AW607)","v":0},{"$f":"+AW608-'ROR-Model'!G608","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW609-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW610-'ROR-Model'!G610","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G611*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G611*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G611*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G611*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G611*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G611*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G611*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G611*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G611*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G611*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G611*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G611*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G611*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G611*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G611*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G611*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G611*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G611*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G611*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G611*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G611*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G611*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G611*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G611*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G611*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G611*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G611*$AS$1","v":0},null,{"$f":"SUM(F611:AT611)","v":0},null,{"$f":"SUM(AU611:AU611)","v":0},{"$f":"+AW611-'ROR-Model'!G611","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G612*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G612*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G612*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G612*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G612*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G612*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G612*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G612*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G612*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G612*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G612*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G612*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G612*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G612*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G612*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G612*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G612*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G612*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G612*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G612*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G612*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G612*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G612*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G612*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G612*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G612*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G612*$AS$1","v":0},null,{"$f":"SUM(F612:AT612)","v":0},null,{"$f":"SUM(AU612:AU612)","v":0},{"$f":"+AW612-'ROR-Model'!G612","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F611:F612)","v":0},null,{"$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,{"$f":"SUM(Q611:Q612)","v":0},{"$f":"SUM(R611:R612)","v":0},{"$f":"SUM(S611:S612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH611:AH612)","v":0},0,0,0,{"$f":"SUM(AL611:AL612)","v":0},0,0,0,0,{"$f":"SUM(AQ611:AQ612)","v":0},0,0,null,{"$f":"SUM(AU611:AU612)","v":0},null,{"$f":"SUM(AW611:AW612)","v":0},{"$f":"+AW613-'ROR-Model'!G613","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW614-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW615-'ROR-Model'!G615","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G616*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G616*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G616*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G616*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G616*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G616*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G616*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G616*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G616*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G616*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G616*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G616*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G616*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G616*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G616*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G616*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G616*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G616*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G616*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G616*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G616*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G616*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G616*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G616*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G616*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G616*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G616*$AS$1","v":0},null,{"$f":"SUM(F616:AT616)","v":0},null,{"$f":"SUM(AU616:AU616)","v":0},{"$f":"+AW616-'ROR-Model'!G616","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G617*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G617*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G617*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G617*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G617*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G617*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G617*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G617*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G617*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G617*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G617*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G617*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G617*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G617*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G617*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G617*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G617*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G617*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G617*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G617*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G617*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G617*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G617*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G617*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G617*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G617*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G617*$AS$1","v":0},null,{"$f":"SUM(F617:AT617)","v":0},null,{"$f":"SUM(AU617:AU617)","v":0},{"$f":"+AW617-'ROR-Model'!G617","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F616:F617)","v":0},null,0,{"$f":"SUM(I616:I617)","v":0},0,{"$f":"SUM(K616:K617)","v":0},0,0,0,0,0,{"$f":"SUM(Q616:Q617)","v":0},{"$f":"SUM(R616:R617)","v":0},{"$f":"SUM(S616:S617)","v":0},0,{"$f":"SUM(U616:U617)","v":0},{"$f":"SUM(V616:V617)","v":0},0,{"$f":"SUM(X616:X617)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH616:AH617)","v":0},0,0,0,{"$f":"SUM(AL616:AL617)","v":0},0,0,0,0,{"$f":"SUM(AQ616:AQ617)","v":0},0,0,null,{"$f":"SUM(AU616:AU617)","v":0},null,{"$f":"SUM(AW616:AW617)","v":0},{"$f":"+AW618-'ROR-Model'!G618","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW619-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW620-'ROR-Model'!G620","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G621*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G621*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G621*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G621*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G621*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G621*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G621*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G621*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G621*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G621*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G621*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G621*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G621*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G621*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G621*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G621*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G621*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G621*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G621*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G621*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G621*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G621*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G621*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G621*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G621*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G621*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G621*$AS$1","v":0},null,{"$f":"SUM(F621:AT621)","v":0},null,{"$f":"SUM(AU621:AU621)","v":0},{"$f":"+AW621-'ROR-Model'!G621","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G622*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G622*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G622*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G622*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G622*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G622*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G622*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G622*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G622*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G622*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G622*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G622*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G622*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G622*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G622*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G622*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G622*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G622*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G622*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G622*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G622*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G622*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G622*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G622*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G622*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G622*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G622*$AS$1","v":0},null,{"$f":"SUM(F622:AT622)","v":0},null,{"$f":"SUM(AU622:AU622)","v":0},{"$f":"+AW622-'ROR-Model'!G622","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F621:F622)","v":0},null,0,{"$f":"SUM(I621:I622)","v":0},0,{"$f":"SUM(K621:K622)","v":0},0,0,0,0,0,{"$f":"SUM(Q621:Q622)","v":0},{"$f":"SUM(R621:R622)","v":0},{"$f":"SUM(S621:S622)","v":0},0,{"$f":"SUM(U621:U622)","v":0},{"$f":"SUM(V621:V622)","v":0},0,{"$f":"SUM(X621:X622)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH621:AH622)","v":0},0,0,0,{"$f":"SUM(AL621:AL622)","v":0},0,0,0,0,{"$f":"SUM(AQ621:AQ622)","v":0},0,0,null,{"$f":"SUM(AU621:AU622)","v":0},null,{"$f":"SUM(AW621:AW622)","v":0},{"$f":"+AW623-'ROR-Model'!G623","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW624-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW625-'ROR-Model'!G625","v":0}]
[null,null,"Utah Interruptible Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G626*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G626*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G626*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G626*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G626*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G626*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G626*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G626*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G626*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G626*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G626*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G626*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G626*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G626*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G626*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G626*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G626*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G626*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G626*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G626*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G626*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G626*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G626*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G626*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G626*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G626*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G626*$AS$1","v":0},null,{"$f":"SUM(F626:AT626)","v":0},null,{"$f":"SUM(AU626:AU626)","v":0},{"$f":"+AW626-'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,{"$f":"'Optional Adjustment 1'!G627*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G627*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G627*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G627*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G627*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G627*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G627*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G627*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G627*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G627*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G627*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G627*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G627*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G627*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G627*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G627*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G627*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G627*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G627*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G627*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G627*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G627*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G627*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G627*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G627*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G627*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G627*$AS$1","v":0},null,{"$f":"SUM(F627:AT627)","v":0},null,{"$f":"SUM(AU627:AU627)","v":0},{"$f":"+AW627-'ROR-Model'!G627","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F626:F627)","v":0},null,0,{"$f":"SUM(I626:I627)","v":0},0,{"$f":"SUM(K626:K627)","v":0},0,0,0,0,0,{"$f":"SUM(Q626:Q627)","v":0},{"$f":"SUM(R626:R627)","v":0},{"$f":"SUM(S626:S627)","v":0},0,{"$f":"SUM(U626:U627)","v":0},{"$f":"SUM(V626:V627)","v":0},0,{"$f":"SUM(X626:X627)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH626:AH627)","v":0},0,0,0,{"$f":"SUM(AL626:AL627)","v":0},0,0,0,0,{"$f":"SUM(AQ626:AQ627)","v":0},0,0,null,{"$f":"SUM(AU626:AU627)","v":0},null,{"$f":"SUM(AW626:AW627)","v":0},{"$f":"+AW628-'ROR-Model'!G628","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW629-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW630-'ROR-Model'!G630","v":0}]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F536+F611+F628","v":0},null,{"$f":"H536+H611+H628","v":0},{"$f":"I536+I611+I628","v":0},0,0,0,0,0,0,0,0,{"$f":"R536+R611+R628","v":0},{"$f":"S536+S611+S628","v":0},0,0,0,0,{"$f":"X536+X611+X628","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH536+AH611+AH628","v":0},0,0,0,{"$f":"AL536+AL611+AL628","v":0},0,0,0,0,{"$f":"AQ536+AQ611+AQ628","v":0},0,0,0,{"$f":"AU536+AU611+AU628","v":0},null,{"$f":"AW536+AW611+AW628","v":0},{"$f":"+AW631-'ROR-Model'!G631","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F521+F526+F531+F541+F546+F551+F556+F561+F566+F571+F576+F581+F586+F591+F596+F601+F606+F616+F621","v":0},null,0,{"$f":"I521+I526+I531+I541+I546+I551+I556+I561+I566+I571+I576+I581+I586+I591+I596+I601+I606+I616+I621","v":0},0,0,0,0,0,0,0,0,{"$f":"R521+R526+R531+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R616+R621","v":0},{"$f":"S521+S526+S531+S541+S546+S551+S556+S561+S566+S571+S576+S581+S586+S591+S596+S601+S606+S616+S621","v":0},0,{"$f":"U521+U526+U531+U541+U546+U551+U556+U561+U566+U571+U576+U581+U586+U591+U596+U601+U606+U616+U621","v":0},{"$f":"V521+V526+V531+V541+V546+V551+V556+V561+V566+V571+V576+V581+V586+V591+V596+V601+V606+V616+V621","v":0},0,{"$f":"X521+X526+X531+X541+X546+X551+X556+X561+X566+X571+X576+X581+X586+X591+X596+X601+X606+X616+X621","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH521+AH526+AH531+AH541+AH546+AH551+AH556+AH561+AH566+AH571+AH576+AH581+AH586+AH591+AH596+AH601+AH606+AH616+AH621","v":0},0,0,0,{"$f":"AL521+AL526+AL531+AL541+AL546+AL551+AL556+AL561+AL566+AL571+AL576+AL581+AL586+AL591+AL596+AL601+AL606+AL616+AL621","v":0},0,0,0,0,{"$f":"AQ521+AQ526+AQ531+AQ541+AQ546+AQ551+AQ556+AQ561+AQ566+AQ571+AQ576+AQ581+AQ586+AQ591+AQ596+AQ601+AQ606+AQ616+AQ621","v":0},0,0,0,{"$f":"AU521+AU526+AU531+AU541+AU546+AU551+AU556+AU561+AU566+AU571+AU576+AU581+AU586+AU591+AU596+AU601+AU606+AU616+AU621","v":0},null,{"$f":"AW521+AW526+AW531+AW541+AW546+AW551+AW556+AW561+AW566+AW571+AW576+AW581+AW586+AW591+AW596+AW601+AW606+AW616+AW621","v":0},{"$f":"+AW632-'ROR-Model'!G632","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"F537+F612","v":0},null,0,{"$f":"I537+I612","v":0},0,0,0,0,0,0,0,0,{"$f":"R537+R612","v":0},{"$f":"S537+S612","v":0},0,{"$f":"U537+U612","v":0},{"$f":"V537+V612","v":0},0,{"$f":"X537+X612","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH537+AH612","v":0},0,0,0,{"$f":"AL537+AL612","v":0},0,0,0,0,{"$f":"AQ537+AQ612","v":0},0,0,0,{"$f":"AU537+AU612","v":0},null,{"$f":"AW537+AW612","v":0},{"$f":"+AW633-'ROR-Model'!G633","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F617+F622","v":0},null,0,{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,0,0,0,0,{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R617+R622","v":0},{"$f":"S522+S527+S532+S542+S547+S552+S557+S562+S567+S572+S577+S582+S587+S592+S597+S602+S607+S617+S622","v":0},0,{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U617+U622","v":0},{"$f":"V522+V527+V532+V542+V547+V552+V557+V562+V567+V572+V577+V582+V587+V592+V597+V602+V607+V617+V622","v":0},0,{"$f":"X522+X527+X532+X542+X547+X552+X557+X562+X567+X572+X577+X582+X587+X592+X597+X602+X607+X617+X622","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH522+AH527+AH532+AH542+AH547+AH552+AH557+AH562+AH567+AH572+AH577+AH582+AH587+AH592+AH597+AH602+AH607+AH617+AH622","v":0},0,0,0,{"$f":"AL522+AL527+AL532+AL542+AL547+AL552+AL557+AL562+AL567+AL572+AL577+AL582+AL587+AL592+AL597+AL602+AL607+AL617+AL622","v":0},0,0,0,0,{"$f":"AQ522+AQ527+AQ532+AQ542+AQ547+AQ552+AQ557+AQ562+AQ567+AQ572+AQ577+AQ582+AQ587+AQ592+AQ597+AQ602+AQ607+AQ617+AQ622","v":0},0,0,0,{"$f":"AU522+AU527+AU532+AU542+AU547+AU552+AU557+AU562+AU567+AU572+AU577+AU582+AU587+AU592+AU597+AU602+AU607+AU617+AU622","v":0},null,{"$f":"AW522+AW527+AW532+AW542+AW547+AW552+AW557+AW562+AW567+AW572+AW577+AW582+AW587+AW592+AW597+AW602+AW607+AW617+AW622","v":0},{"$f":"+AW634-'ROR-Model'!G634","v":0}]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F632","v":0},null,42360005.567551799,0,0,0,0,0,0,0,0,0,{"$f":"+(R201+R202+R230+R231+R501)-R632","v":0},{"$f":"+(S201+S202+S230+S231+S501)-S632","v":0},0,{"$f":"+(U201+U202+U230+U231+U501)-U632","v":0},{"$f":"+(V201+V202+V230+V231+V501)-V632","v":0},0,{"$f":"+(X201+X202+X230+X231+X501)-X632","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AH201+AH202+AH230+AH231+AH501)-AH632","v":0},0,0,0,{"$f":"+(AL201+AL202+AL230+AL231+AL501)-AL632","v":0},0,0,0,0,{"$f":"+(AQ201+AQ202+AQ230+AQ231+AQ501)-AQ632","v":0},0,0,0,{"$f":"+(AU201+AU202+AU230+AU231+AU501)-AU632","v":42360005.567551799},null,{"$f":"+(AW201+AW202+AW230+AW231+AW501)-AW632","v":42360005.567551799},{"$f":"+AW635-'ROR-Model'!G636","v":0}]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F634","v":0},null,{"$f":"+(H324+H326+H354+H505)-H634","v":2715695.2610064009},{"$f":"+(I324+I326+I354+I505)-I634","v":0},0,0,0,0,0,0,0,0,{"$f":"+(R324+R326+R354+R505)-R634","v":0},{"$f":"+(S324+S326+S354+S505)-S634","v":0},0,{"$f":"+(U324+U326+U354+U505)-U634","v":0},{"$f":"+(V324+V326+V354+V505)-V634","v":0},0,{"$f":"+(X324+X326+X354+X505)-X634","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AH324+AH326+AH354+AH505)-AH634","v":0},0,0,0,{"$f":"+(AL324+AL326+AL354+AL505)-AL634","v":0},0,0,0,0,{"$f":"+(AQ324+AQ326+AQ354+AQ505)-AQ634","v":0},0,0,0,{"$f":"+(AU324+AU326+AU354+AU505)-AU634-AU633","v":2715695.2610064009},null,{"$f":"+(AW324+AW326+AW354+AW505)-AW634-AW633","v":2715695.2610064009},{"$f":"+AW636-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW637-'ROR-Model'!G638","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW638-'ROR-Model'!G639","v":0}]
[null,"System Total Gas Purchase Expenses",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F613+F618+F623+F635+F636","v":0},null,{"$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":45075700.828558199},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I613+I618+I623+I635+I636","v":0},{"$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,{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618+R623+R635+R636","v":0},{"$f":"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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH523+AH528+AH533+AH538+AH543+AH548+AH553+AH558+AH563+AH568+AH573+AH578+AH583+AH588+AH593+AH598+AH603+AH608+AH613+AH618+AH623+AH635+AH636","v":0},0,0,0,{"$f":"AL523+AL528+AL533+AL538+AL543+AL548+AL553+AL558+AL563+AL568+AL573+AL578+AL583+AL588+AL593+AL598+AL603+AL608+AL613+AL618+AL623+AL635+AL636","v":0},0,0,0,0,{"$f":"AQ523+AQ528+AQ533+AQ538+AQ543+AQ548+AQ553+AQ558+AQ563+AQ568+AQ573+AQ578+AQ583+AQ588+AQ593+AQ598+AQ603+AQ608+AQ613+AQ618+AQ623+AQ635+AQ636","v":0},0,0,0,{"$f":"AU523+AU528+AU533+AU538+AU543+AU548+AU553+AU558+AU563+AU568+AU573+AU578+AU583+AU588+AU593+AU598+AU603+AU608+AU613+AU618+AU623+AU635+AU636","v":45075700.828558199},null,{"$f":"AW523+AW528+AW533+AW538+AW543+AW548+AW553+AW558+AW563+AW568+AW573+AW578+AW583+AW588+AW593+AW598+AW603+AW608+AW613+AW618+AW623+AW635+AW636","v":45075700.828558199},{"$f":"+AW639-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW640-'ROR-Model'!G641","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW641-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW642-'ROR-Model'!G642","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW643-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW644-'ROR-Model'!G644","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW645-'ROR-Model'!G645","v":0}]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"$G$1*EXPENSES!L138","v":-3384.5549518500084},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G646*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G646*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G646*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G646*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G646*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G646*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G646*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G646*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G646*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G646*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G646*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G646*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G646*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G646*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G646*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G646*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G646*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G646*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G646*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G646*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G646*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G646*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G646*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G646*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G646*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G646*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G646*$AS$1","v":0},null,{"$f":"SUM(F646:AT646)","v":-3384.5549518500084},null,{"$f":"SUM(AU646:AU646)","v":-3384.5549518500084},{"$f":"+AW646-'ROR-Model'!G647","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"$G$1*EXPENSES!L139","v":-95626.895080249989},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G647*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G647*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G647*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G647*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G647*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G647*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G647*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G647*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G647*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G647*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G647*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G647*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G647*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G647*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G647*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G647*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G647*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G647*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G647*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G647*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G647*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G647*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G647*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G647*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G647*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G647*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G647*$AS$1","v":0},null,{"$f":"SUM(F647:AT647)","v":-95626.895080249989},null,{"$f":"SUM(AU647:AU647)","v":-95626.895080249989},{"$f":"+AW647-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW648-'ROR-Model'!G649","v":0}]
[null,"Total Production Expenses",null,null,null,{"$f":"SUM(F646:F647)","v":0},{"$f":"SUM(G646:G648)","v":-99011.450032099994},{"$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,{"$f":"SUM(R646:R647)","v":0},{"$f":"SUM(S646:S647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH646:AH647)","v":0},0,0,0,{"$f":"SUM(AL646:AL647)","v":0},0,0,0,0,{"$f":"SUM(AQ646:AQ647)","v":0},0,0,null,{"$f":"SUM(AU646:AU647)","v":-99011.450032099994},null,{"$f":"SUM(AW646:AW647)","v":-99011.450032099994},{"$f":"+AW649-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW650-'ROR-Model'!G651","v":0}]
["Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW651-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW652-'ROR-Model'!G653","v":0}]
[870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW653-'ROR-Model'!G654","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L146","v":-219574.49624851532},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G654*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G654*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G654*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G654*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G654*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G654*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G654*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G654*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G654*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G654*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G654*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G654*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G654*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G654*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G654*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G654*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G654*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G654*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G654*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G654*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G654*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G654*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G654*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G654*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G654*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G654*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G654*$AS$1","v":0},null,{"$f":"SUM(F654:AT654)","v":-219574.49624851532},null,{"$f":"SUM(AU654:AU654)","v":-219574.49624851532},{"$f":"+AW654-'ROR-Model'!G655","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L147","v":5087.7665422542486},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G655*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G655*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G655*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G655*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G655*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G655*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G655*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G655*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G655*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G655*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G655*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G655*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G655*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G655*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G655*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G655*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G655*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G655*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G655*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G655*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G655*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G655*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G655*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G655*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G655*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G655*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G655*$AS$1","v":0},null,{"$f":"SUM(F655:AT655)","v":5087.7665422542486},null,{"$f":"SUM(AU655:AU655)","v":5087.7665422542486},{"$f":"+AW655-'ROR-Model'!G656","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F654:F655)","v":0},{"$f":"SUM(G654:G655)","v":-214486.72970626107},{"$f":"H1*SUM(H654:H655)","v":0},{"$f":"SUM(I654:I655)","v":0},{"$f":"SUM(J654:J655)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q654:Q655)","v":0},{"$f":"SUM(R654:R655)","v":0},{"$f":"SUM(S654:S655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH654:AH655)","v":0},0,0,0,{"$f":"SUM(AL654:AL655)","v":0},0,0,0,0,{"$f":"SUM(AQ654:AQ655)","v":0},0,0,null,{"$f":"SUM(AU654:AU655)","v":-214486.72970626107},null,{"$f":"SUM(AW654:AW655)","v":-214486.72970626107},{"$f":"+AW656-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW657-'ROR-Model'!G658","v":0}]
[871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW658-'ROR-Model'!G659","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L151","v":-108228.92039189162},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G659*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G659*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G659*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G659*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G659*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G659*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G659*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G659*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G659*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G659*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G659*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G659*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G659*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G659*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G659*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G659*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G659*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G659*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G659*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G659*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G659*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G659*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G659*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G659*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G659*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G659*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G659*$AS$1","v":0},null,{"$f":"SUM(F659:AT659)","v":-108228.92039189162},null,{"$f":"SUM(AU659:AU659)","v":-108228.92039189162},{"$f":"+AW659-'ROR-Model'!G660","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L152","v":1689.2330000000002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G660*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G660*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G660*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G660*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G660*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G660*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G660*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G660*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G660*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G660*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G660*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G660*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G660*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G660*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G660*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G660*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G660*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G660*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G660*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G660*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G660*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G660*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G660*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G660*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G660*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G660*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G660*$AS$1","v":0},null,{"$f":"SUM(F660:AT660)","v":1689.2330000000002},null,{"$f":"SUM(AU660:AU660)","v":1689.2330000000002},{"$f":"+AW660-'ROR-Model'!G661","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F659:F660)","v":0},{"$f":"SUM(G659:G660)","v":-106539.68739189161},{"$f":"H1*SUM(H659:H660)","v":0},{"$f":"SUM(I659:I660)","v":0},{"$f":"SUM(J659:J660)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q659:Q660)","v":0},{"$f":"SUM(R659:R660)","v":0},{"$f":"SUM(S659:S660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH659:AH660)","v":0},0,0,0,{"$f":"SUM(AL659:AL660)","v":0},0,0,0,0,{"$f":"SUM(AQ659:AQ660)","v":0},0,0,null,{"$f":"SUM(AU659:AU660)","v":-106539.68739189161},null,{"$f":"SUM(AW659:AW660)","v":-106539.68739189161},{"$f":"+AW661-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW662-'ROR-Model'!G663","v":0}]
[872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW663-'ROR-Model'!G664","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L156","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G664*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G664*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G664*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G664*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G664*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G664*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G664*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G664*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G664*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G664*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G664*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G664*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G664*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G664*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G664*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G664*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G664*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G664*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G664*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G664*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G664*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G664*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G664*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G664*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G664*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G664*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G664*$AS$1","v":0},null,{"$f":"SUM(F664:AT664)","v":0},null,{"$f":"SUM(AU664:AU664)","v":0},{"$f":"+AW664-'ROR-Model'!G665","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L157","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G665*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G665*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G665*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G665*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G665*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G665*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G665*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G665*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G665*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G665*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G665*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G665*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G665*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G665*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G665*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G665*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G665*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G665*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G665*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G665*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G665*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G665*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G665*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G665*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G665*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G665*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G665*$AS$1","v":0},null,{"$f":"SUM(F665:AT665)","v":0},null,{"$f":"SUM(AU665:AU665)","v":0},{"$f":"+AW665-'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},{"$f":"SUM(J664:J665)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q664:Q665)","v":0},{"$f":"SUM(R664:R665)","v":0},{"$f":"SUM(S664:S665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH664:AH665)","v":0},0,0,0,{"$f":"SUM(AL664:AL665)","v":0},0,0,0,0,{"$f":"SUM(AQ664:AQ665)","v":0},0,0,null,{"$f":"SUM(AU664:AU665)","v":0},null,{"$f":"SUM(AW664:AW665)","v":0},{"$f":"+AW666-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW667-'ROR-Model'!G668","v":0}]
[873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW668-'ROR-Model'!G669","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L161","v":3402.5747894500018},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G669*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G669*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G669*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G669*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G669*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G669*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G669*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G669*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G669*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G669*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G669*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G669*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G669*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G669*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G669*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G669*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G669*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G669*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G669*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G669*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G669*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G669*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G669*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G669*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G669*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G669*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G669*$AS$1","v":0},null,{"$f":"SUM(F669:AT669)","v":3402.5747894500018},null,{"$f":"SUM(AU669:AU669)","v":3402.5747894500018},{"$f":"+AW669-'ROR-Model'!G670","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L162","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G670*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G670*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G670*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G670*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G670*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G670*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G670*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G670*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G670*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G670*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G670*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G670*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G670*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G670*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G670*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G670*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G670*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G670*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G670*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G670*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G670*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G670*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G670*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G670*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G670*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G670*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G670*$AS$1","v":0},null,{"$f":"SUM(F670:AT670)","v":0},null,{"$f":"SUM(AU670:AU670)","v":0},{"$f":"+AW670-'ROR-Model'!G671","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F669:F670)","v":0},{"$f":"SUM(G669:G670)","v":3402.5747894500018},{"$f":"H1*SUM(H669:H670)","v":0},{"$f":"SUM(I669:I670)","v":0},{"$f":"SUM(J669:J670)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q669:Q670)","v":0},{"$f":"SUM(R669:R670)","v":0},{"$f":"SUM(S669:S670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH669:AH670)","v":0},0,0,0,{"$f":"SUM(AL669:AL670)","v":0},0,0,0,0,{"$f":"SUM(AQ669:AQ670)","v":0},0,0,null,{"$f":"SUM(AU669:AU670)","v":3402.5747894500018},null,{"$f":"SUM(AW669:AW670)","v":3402.5747894500018},{"$f":"+AW671-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW672-'ROR-Model'!G673","v":0}]
[874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW673-'ROR-Model'!G674","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L166","v":156354.41400755383},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G674*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G674*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G674*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G674*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G674*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G674*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G674*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G674*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G674*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G674*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G674*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G674*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G674*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G674*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G674*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G674*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G674*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G674*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G674*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G674*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G674*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G674*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G674*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G674*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G674*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G674*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G674*$AS$1","v":0},null,{"$f":"SUM(F674:AT674)","v":156354.41400755383},null,{"$f":"SUM(AU674:AU674)","v":156354.41400755383},{"$f":"+AW674-'ROR-Model'!G675","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L167","v":6903.7518176625017},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G675*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G675*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G675*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G675*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G675*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G675*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G675*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G675*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G675*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G675*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G675*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G675*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G675*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G675*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G675*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G675*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G675*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G675*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G675*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G675*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G675*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G675*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G675*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G675*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G675*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G675*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G675*$AS$1","v":0},null,{"$f":"SUM(F675:AT675)","v":6903.7518176625017},null,{"$f":"SUM(AU675:AU675)","v":6903.7518176625017},{"$f":"+AW675-'ROR-Model'!G676","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F674:F675)","v":0},{"$f":"SUM(G674:G675)","v":163258.16582521633},{"$f":"H1*SUM(H674:H675)","v":0},{"$f":"SUM(I674:I675)","v":0},{"$f":"SUM(J674:J675)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q674:Q675)","v":0},{"$f":"SUM(R674:R675)","v":0},{"$f":"SUM(S674:S675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH674:AH675)","v":0},0,0,0,{"$f":"SUM(AL674:AL675)","v":0},0,0,0,0,{"$f":"SUM(AQ674:AQ675)","v":0},0,0,null,{"$f":"SUM(AU674:AU675)","v":163258.16582521633},null,{"$f":"SUM(AW674:AW675)","v":163258.16582521633},{"$f":"+AW676-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW677-'ROR-Model'!G678","v":0}]
[875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW678-'ROR-Model'!G679","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L171","v":-35569.385129670613},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G679*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G679*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G679*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G679*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G679*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G679*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G679*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G679*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G679*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G679*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G679*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G679*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G679*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G679*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G679*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G679*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G679*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G679*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G679*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G679*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G679*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G679*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G679*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G679*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G679*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G679*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G679*$AS$1","v":0},null,{"$f":"SUM(F679:AT679)","v":-35569.385129670613},null,{"$f":"SUM(AU679:AU679)","v":-35569.385129670613},{"$f":"+AW679-'ROR-Model'!G680","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L172","v":1026.4222336663515},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G680*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G680*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G680*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G680*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G680*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G680*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G680*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G680*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G680*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G680*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G680*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G680*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G680*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G680*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G680*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G680*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G680*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G680*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G680*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G680*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G680*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G680*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G680*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G680*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G680*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G680*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G680*$AS$1","v":0},null,{"$f":"SUM(F680:AT680)","v":1026.4222336663515},null,{"$f":"SUM(AU680:AU680)","v":1026.4222336663515},{"$f":"+AW680-'ROR-Model'!G681","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F679:F680)","v":0},{"$f":"SUM(G679:G680)","v":-34542.962896004261},{"$f":"H1*SUM(H679:H680)","v":0},{"$f":"SUM(I679:I680)","v":0},{"$f":"SUM(J679:J680)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q679:Q680)","v":0},{"$f":"SUM(R679:R680)","v":0},{"$f":"SUM(S679:S680)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH679:AH680)","v":0},0,0,0,{"$f":"SUM(AL679:AL680)","v":0},0,0,0,0,{"$f":"SUM(AQ679:AQ680)","v":0},0,0,null,{"$f":"SUM(AU679:AU680)","v":-34542.962896004261},null,{"$f":"SUM(AW679:AW680)","v":-34542.962896004261},{"$f":"+AW681-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW682-'ROR-Model'!G683","v":0}]
[878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW683-'ROR-Model'!G684","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L176","v":-125622.85873105936},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G684*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G684*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G684*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G684*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G684*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G684*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G684*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G684*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G684*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G684*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G684*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G684*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G684*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G684*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G684*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G684*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G684*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G684*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G684*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G684*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G684*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G684*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G684*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G684*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G684*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G684*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G684*$AS$1","v":0},null,{"$f":"SUM(F684:AT684)","v":-125622.85873105936},null,{"$f":"SUM(AU684:AU684)","v":-125622.85873105936},{"$f":"+AW684-'ROR-Model'!G685","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L177","v":-5348.5190232625755},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G685*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G685*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G685*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G685*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G685*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G685*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G685*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G685*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G685*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G685*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G685*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G685*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G685*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G685*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G685*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G685*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G685*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G685*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G685*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G685*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G685*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G685*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G685*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G685*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G685*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G685*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G685*$AS$1","v":0},null,{"$f":"SUM(F685:AT685)","v":-5348.5190232625755},null,{"$f":"SUM(AU685:AU685)","v":-5348.5190232625755},{"$f":"+AW685-'ROR-Model'!G686","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F684:F685)","v":0},{"$f":"SUM(G684:G685)","v":-130971.37775432193},{"$f":"H1*SUM(H684:H685)","v":0},{"$f":"SUM(I684:I685)","v":0},{"$f":"SUM(J684:J685)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q684:Q685)","v":0},{"$f":"SUM(R684:R685)","v":0},{"$f":"SUM(S684:S685)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH684:AH685)","v":0},0,0,0,{"$f":"SUM(AL684:AL685)","v":0},0,0,0,0,{"$f":"SUM(AQ684:AQ685)","v":0},0,0,null,{"$f":"SUM(AU684:AU685)","v":-130971.37775432193},null,{"$f":"SUM(AW684:AW685)","v":-130971.37775432193},{"$f":"+AW686-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW687-'ROR-Model'!G688","v":0}]
[879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW688-'ROR-Model'!G689","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L181","v":-125520.96805434581},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G689*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G689*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G689*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G689*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G689*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G689*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G689*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G689*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G689*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G689*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G689*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G689*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G689*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G689*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G689*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G689*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G689*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G689*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G689*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G689*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G689*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G689*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G689*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G689*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G689*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G689*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G689*$AS$1","v":0},null,{"$f":"SUM(F689:AT689)","v":-125520.96805434581},null,{"$f":"SUM(AU689:AU689)","v":-125520.96805434581},{"$f":"+AW689-'ROR-Model'!G690","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L182","v":-4717.7693020839361},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G690*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G690*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G690*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G690*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G690*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G690*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G690*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G690*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G690*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G690*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G690*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G690*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G690*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G690*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G690*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G690*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G690*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G690*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G690*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G690*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G690*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G690*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G690*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G690*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G690*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G690*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G690*$AS$1","v":0},null,{"$f":"SUM(F690:AT690)","v":-4717.7693020839361},null,{"$f":"SUM(AU690:AU690)","v":-4717.7693020839361},{"$f":"+AW690-'ROR-Model'!G691","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F689:F690)","v":0},{"$f":"SUM(G689:G690)","v":-130238.73735642974},{"$f":"H1*SUM(H689:H690)","v":0},{"$f":"SUM(I689:I690)","v":0},{"$f":"SUM(J689:J690)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q689:Q690)","v":0},{"$f":"SUM(R689:R690)","v":0},{"$f":"SUM(S689:S690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH689:AH690)","v":0},0,0,0,{"$f":"SUM(AL689:AL690)","v":0},0,0,0,0,{"$f":"SUM(AQ689:AQ690)","v":0},0,0,null,{"$f":"SUM(AU689:AU690)","v":-130238.73735642974},null,{"$f":"SUM(AW689:AW690)","v":-130238.73735642974},{"$f":"+AW691-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW692-'ROR-Model'!G693","v":0}]
[880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW693-'ROR-Model'!G694","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L186","v":-289070.32377514616},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G694*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G694*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G694*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G694*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G694*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G694*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G694*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G694*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G694*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G694*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G694*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G694*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G694*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G694*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G694*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G694*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G694*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G694*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G694*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G694*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G694*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G694*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G694*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G694*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G694*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G694*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G694*$AS$1","v":0},null,{"$f":"SUM(F694:AT694)","v":-289070.32377514616},null,{"$f":"SUM(AU694:AU694)","v":-289070.32377514616},{"$f":"+AW694-'ROR-Model'!G695","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L187","v":-24695.611969982041},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G695*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G695*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G695*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G695*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G695*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G695*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G695*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G695*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G695*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G695*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G695*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G695*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G695*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G695*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G695*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G695*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G695*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G695*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G695*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G695*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G695*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G695*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G695*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G695*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G695*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G695*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G695*$AS$1","v":0},null,{"$f":"SUM(F695:AT695)","v":-24695.611969982041},null,{"$f":"SUM(AU695:AU695)","v":-24695.611969982041},{"$f":"+AW695-'ROR-Model'!G696","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F694:F695)","v":0},{"$f":"SUM(G694:G695)","v":-313765.9357451282},{"$f":"H1*SUM(H694:H695)","v":0},{"$f":"SUM(I694:I695)","v":0},{"$f":"SUM(J694:J695)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q694:Q695)","v":0},{"$f":"SUM(R694:R695)","v":0},{"$f":"SUM(S694:S695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH694:AH695)","v":0},0,0,0,{"$f":"SUM(AL694:AL695)","v":0},0,0,0,0,{"$f":"SUM(AQ694:AQ695)","v":0},0,0,null,{"$f":"SUM(AU694:AU695)","v":-313765.9357451282},null,{"$f":"SUM(AW694:AW695)","v":-313765.9357451282},{"$f":"+AW696-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW697-'ROR-Model'!G698","v":0}]
[881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW698-'ROR-Model'!G699","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L191","v":4260.7548297599715},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G699*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G699*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G699*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G699*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G699*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G699*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G699*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G699*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G699*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G699*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G699*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G699*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G699*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G699*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G699*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G699*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G699*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G699*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G699*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G699*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G699*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G699*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G699*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G699*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G699*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G699*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G699*$AS$1","v":0},null,{"$f":"SUM(F699:AT699)","v":4260.7548297599715},null,{"$f":"SUM(AU699:AU699)","v":4260.7548297599715},{"$f":"+AW699-'ROR-Model'!G700","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L192","v":142.39047243999994},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G700*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G700*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G700*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G700*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G700*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G700*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G700*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G700*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G700*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G700*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G700*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G700*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G700*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G700*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G700*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G700*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G700*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G700*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G700*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G700*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G700*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G700*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G700*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G700*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G700*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G700*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G700*$AS$1","v":0},null,{"$f":"SUM(F700:AT700)","v":142.39047243999994},null,{"$f":"SUM(AU700:AU700)","v":142.39047243999994},{"$f":"+AW700-'ROR-Model'!G701","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F699:F700)","v":0},{"$f":"SUM(G699:G700)","v":4403.1453021999714},{"$f":"H1*SUM(H699:H700)","v":0},{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q699:Q700)","v":0},{"$f":"SUM(R699:R700)","v":0},{"$f":"SUM(S699:S700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH699:AH700)","v":0},0,0,0,{"$f":"SUM(AL699:AL700)","v":0},0,0,0,0,{"$f":"SUM(AQ699:AQ700)","v":0},0,0,null,{"$f":"SUM(AU699:AU700)","v":4403.1453021999714},null,{"$f":"SUM(AW699:AW700)","v":4403.1453021999714},{"$f":"+AW701-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW702-'ROR-Model'!G703","v":0}]
[885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW703-'ROR-Model'!G704","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L196","v":32776.20318873995},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G704*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G704*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G704*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G704*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G704*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G704*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G704*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G704*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G704*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G704*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G704*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G704*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G704*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G704*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G704*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G704*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G704*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G704*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G704*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G704*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G704*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G704*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G704*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G704*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G704*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G704*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G704*$AS$1","v":0},null,{"$f":"SUM(F704:AT704)","v":32776.20318873995},null,{"$f":"SUM(AU704:AU704)","v":32776.20318873995},{"$f":"+AW704-'ROR-Model'!G705","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L197","v":1038.1439721399947},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G705*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G705*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G705*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G705*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G705*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G705*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G705*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G705*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G705*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G705*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G705*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G705*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G705*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G705*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G705*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G705*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G705*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G705*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G705*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G705*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G705*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G705*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G705*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G705*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G705*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G705*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G705*$AS$1","v":0},null,{"$f":"SUM(F705:AT705)","v":1038.1439721399947},null,{"$f":"SUM(AU705:AU705)","v":1038.1439721399947},{"$f":"+AW705-'ROR-Model'!G706","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F704:F705)","v":0},{"$f":"SUM(G704:G705)","v":33814.347160879945},{"$f":"H1*SUM(H704:H705)","v":0},{"$f":"SUM(I704:I705)","v":0},{"$f":"SUM(J704:J705)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704:Q705)","v":0},{"$f":"SUM(R704:R705)","v":0},{"$f":"SUM(S704:S705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH704:AH705)","v":0},0,0,0,{"$f":"SUM(AL704:AL705)","v":0},0,0,0,0,{"$f":"SUM(AQ704:AQ705)","v":0},0,0,null,{"$f":"SUM(AU704:AU705)","v":33814.347160879945},null,{"$f":"SUM(AW704:AW705)","v":33814.347160879945},{"$f":"+AW706-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW707-'ROR-Model'!G708","v":0}]
[886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW708-'ROR-Model'!G709","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L201","v":5175.1865274599841},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G709*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G709*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G709*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G709*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G709*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G709*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G709*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G709*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G709*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G709*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G709*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G709*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G709*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G709*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G709*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G709*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G709*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G709*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G709*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G709*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G709*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G709*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G709*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G709*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G709*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G709*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G709*$AS$1","v":0},null,{"$f":"SUM(F709:AT709)","v":5175.1865274599841},null,{"$f":"SUM(AU709:AU709)","v":5175.1865274599841},{"$f":"+AW709-'ROR-Model'!G710","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L202","v":155.5018559199998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G710*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G710*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G710*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G710*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G710*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G710*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G710*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G710*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G710*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G710*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G710*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G710*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G710*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G710*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G710*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G710*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G710*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G710*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G710*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G710*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G710*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G710*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G710*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G710*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G710*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G710*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G710*$AS$1","v":0},null,{"$f":"SUM(F710:AT710)","v":155.5018559199998},null,{"$f":"SUM(AU710:AU710)","v":155.5018559199998},{"$f":"+AW710-'ROR-Model'!G711","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F709:F710)","v":0},{"$f":"SUM(G709:G710)","v":5330.6883833799839},{"$f":"H1*SUM(H709:H710)","v":0},{"$f":"SUM(I709:I710)","v":0},{"$f":"SUM(J709:J710)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q709:Q710)","v":0},{"$f":"SUM(R709:R710)","v":0},{"$f":"SUM(S709:S710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH709:AH710)","v":0},0,0,0,{"$f":"SUM(AL709:AL710)","v":0},0,0,0,0,{"$f":"SUM(AQ709:AQ710)","v":0},0,0,null,{"$f":"SUM(AU709:AU710)","v":5330.6883833799839},null,{"$f":"SUM(AW709:AW710)","v":5330.6883833799839},{"$f":"+AW711-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW712-'ROR-Model'!G713","v":0}]
[887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW713-'ROR-Model'!G714","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L206","v":89700.607265319675},null,null,null,null,null,null,null,null,null,null,{"$f":"+'PIPELINE INTEGRITY'!G18*R1","v":0},{"$f":"'Optional Adjustment 1'!G714*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G714*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G714*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G714*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G714*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G714*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G714*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G714*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G714*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G714*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G714*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G714*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G714*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G714*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G714*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G714*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G714*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G714*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G714*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G714*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G714*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G714*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G714*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G714*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G714*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G714*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G714*$AS$1","v":0},null,{"$f":"SUM(F714:AT714)","v":89700.607265319675},null,{"$f":"SUM(AU714:AU714)","v":89700.607265319675},{"$f":"+AW714-'ROR-Model'!G715","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L207","v":-5375.5142167614249},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G715*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G715*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G715*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G715*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G715*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G715*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G715*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G715*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G715*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G715*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G715*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G715*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G715*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G715*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G715*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G715*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G715*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G715*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G715*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G715*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G715*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G715*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G715*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G715*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G715*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G715*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G715*$AS$1","v":0},null,{"$f":"SUM(F715:AT715)","v":-5375.5142167614249},null,{"$f":"SUM(AU715:AU715)","v":-5375.5142167614249},{"$f":"+AW715-'ROR-Model'!G716","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F714:F715)","v":0},{"$f":"SUM(G714:G715)","v":84325.09304855825},{"$f":"H1*SUM(H714:H715)","v":0},{"$f":"SUM(I714:I715)","v":0},{"$f":"SUM(J714:J715)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q714:Q715)","v":0},{"$f":"SUM(R714:R715)","v":0},{"$f":"SUM(S714:S715)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH714:AH715)","v":0},0,0,0,{"$f":"SUM(AL714:AL715)","v":0},0,0,0,0,{"$f":"SUM(AQ714:AQ715)","v":0},0,0,null,{"$f":"SUM(AU714:AU715)","v":84325.09304855825},null,{"$f":"SUM(AW714:AW715)","v":84325.09304855825},{"$f":"+AW716-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW717-'ROR-Model'!G718","v":0}]
[888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW718-'ROR-Model'!G719","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L211","v":21735.085015409859},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G719*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G719*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G719*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G719*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G719*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G719*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G719*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G719*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G719*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G719*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G719*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G719*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G719*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G719*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G719*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G719*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G719*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G719*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G719*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G719*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G719*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G719*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G719*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G719*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G719*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G719*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G719*$AS$1","v":0},null,{"$f":"SUM(F719:AT719)","v":21735.085015409859},null,{"$f":"SUM(AU719:AU719)","v":21735.085015409859},{"$f":"+AW719-'ROR-Model'!G720","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L212","v":6907.5545911999943},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G720*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G720*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G720*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G720*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G720*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G720*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G720*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G720*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G720*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G720*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G720*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G720*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G720*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G720*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G720*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G720*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G720*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G720*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G720*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G720*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G720*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G720*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G720*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G720*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G720*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G720*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G720*$AS$1","v":0},null,{"$f":"SUM(F720:AT720)","v":6907.5545911999943},null,{"$f":"SUM(AU720:AU720)","v":6907.5545911999943},{"$f":"+AW720-'ROR-Model'!G721","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F719:F720)","v":0},{"$f":"SUM(G719:G720)","v":28642.639606609853},{"$f":"H1*SUM(H719:H720)","v":0},{"$f":"SUM(I719:I720)","v":0},{"$f":"SUM(J719:J720)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q719:Q720)","v":0},{"$f":"SUM(R719:R720)","v":0},{"$f":"SUM(S719:S720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH719:AH720)","v":0},0,0,0,{"$f":"SUM(AL719:AL720)","v":0},0,0,0,0,{"$f":"SUM(AQ719:AQ720)","v":0},0,0,null,{"$f":"SUM(AU719:AU720)","v":28642.639606609853},null,{"$f":"SUM(AW719:AW720)","v":28642.639606609853},{"$f":"+AW721-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW722-'ROR-Model'!G723","v":0}]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW723-'ROR-Model'!G724","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L216","v":1227.7267780437105},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G724*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G724*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G724*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G724*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G724*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G724*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G724*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G724*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G724*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G724*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G724*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G724*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G724*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G724*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G724*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G724*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G724*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G724*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G724*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G724*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G724*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G724*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G724*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G724*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G724*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G724*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G724*$AS$1","v":0},null,{"$f":"SUM(F724:AT724)","v":1227.7267780437105},null,{"$f":"SUM(AU724:AU724)","v":1227.7267780437105},{"$f":"+AW724-'ROR-Model'!G725","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L217","v":-5444.7189034982293},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G725*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G725*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G725*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G725*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G725*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G725*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G725*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G725*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G725*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G725*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G725*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G725*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G725*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G725*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G725*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G725*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G725*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G725*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G725*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G725*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G725*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G725*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G725*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G725*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G725*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G725*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G725*$AS$1","v":0},null,{"$f":"SUM(F725:AT725)","v":-5444.7189034982293},null,{"$f":"SUM(AU725:AU725)","v":-5444.7189034982293},{"$f":"+AW725-'ROR-Model'!G726","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F724:F725)","v":0},{"$f":"SUM(G724:G725)","v":-4216.9921254545188},{"$f":"H1*SUM(H724:H725)","v":0},{"$f":"SUM(I724:I725)","v":0},{"$f":"SUM(J724:J725)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q724:Q725)","v":0},{"$f":"SUM(R724:R725)","v":0},{"$f":"SUM(S724:S725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH724:AH725)","v":0},0,0,0,{"$f":"SUM(AL724:AL725)","v":0},0,0,0,0,{"$f":"SUM(AQ724:AQ725)","v":0},0,0,null,{"$f":"SUM(AU724:AU725)","v":-4216.9921254545188},null,{"$f":"SUM(AW724:AW725)","v":-4216.9921254545188},{"$f":"+AW726-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW727-'ROR-Model'!G728","v":0}]
[892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW728-'ROR-Model'!G729","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L221","v":-55145.804488357506},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G729*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G729*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G729*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G729*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G729*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G729*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G729*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G729*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G729*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G729*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G729*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G729*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G729*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G729*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G729*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G729*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G729*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G729*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G729*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G729*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G729*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G729*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G729*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G729*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G729*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G729*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G729*$AS$1","v":0},null,{"$f":"SUM(F729:AT729)","v":-55145.804488357506},null,{"$f":"SUM(AU729:AU729)","v":-55145.804488357506},{"$f":"+AW729-'ROR-Model'!G730","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L222","v":-2741.4236192081808},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G730*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G730*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G730*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G730*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G730*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G730*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G730*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G730*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G730*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G730*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G730*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G730*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G730*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G730*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G730*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G730*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G730*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G730*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G730*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G730*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G730*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G730*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G730*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G730*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G730*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G730*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G730*$AS$1","v":0},null,{"$f":"SUM(F730:AT730)","v":-2741.4236192081808},null,{"$f":"SUM(AU730:AU730)","v":-2741.4236192081808},{"$f":"+AW730-'ROR-Model'!G731","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F729:F730)","v":0},{"$f":"SUM(G729:G730)","v":-57887.228107565687},{"$f":"H1*SUM(H729:H730)","v":0},{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q729:Q730)","v":0},{"$f":"SUM(R729:R730)","v":0},{"$f":"SUM(S729:S730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH729:AH730)","v":0},0,0,0,{"$f":"SUM(AL729:AL730)","v":0},0,0,0,0,{"$f":"SUM(AQ729:AQ730)","v":0},0,0,null,{"$f":"SUM(AU729:AU730)","v":-57887.228107565687},null,{"$f":"SUM(AW729:AW730)","v":-57887.228107565687},{"$f":"+AW731-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW732-'ROR-Model'!G733","v":0}]
[893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW733-'ROR-Model'!G734","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L226","v":-33067.77430287248},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G734*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G734*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G734*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G734*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G734*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G734*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G734*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G734*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G734*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G734*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G734*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G734*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G734*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G734*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G734*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G734*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G734*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G734*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G734*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G734*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G734*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G734*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G734*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G734*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G734*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G734*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G734*$AS$1","v":0},null,{"$f":"SUM(F734:AT734)","v":-33067.77430287248},null,{"$f":"SUM(AU734:AU734)","v":-33067.77430287248},{"$f":"+AW734-'ROR-Model'!G735","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L227","v":125.08195007999939},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G735*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G735*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G735*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G735*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G735*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G735*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G735*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G735*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G735*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G735*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G735*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G735*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G735*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G735*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G735*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G735*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G735*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G735*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G735*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G735*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G735*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G735*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G735*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G735*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G735*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G735*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G735*$AS$1","v":0},null,{"$f":"SUM(F735:AT735)","v":125.08195007999939},null,{"$f":"SUM(AU735:AU735)","v":125.08195007999939},{"$f":"+AW735-'ROR-Model'!G736","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F734:F735)","v":0},{"$f":"SUM(G734:G735)","v":-32942.692352792481},{"$f":"H1*SUM(H734:H735)","v":0},{"$f":"SUM(I734:I735)","v":0},{"$f":"SUM(J734:J735)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q734:Q735)","v":0},{"$f":"SUM(R734:R735)","v":0},{"$f":"SUM(S734:S735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH734:AH735)","v":0},0,0,0,{"$f":"SUM(AL734:AL735)","v":0},0,0,0,0,{"$f":"SUM(AQ734:AQ735)","v":0},0,0,null,{"$f":"SUM(AU734:AU735)","v":-32942.692352792481},null,{"$f":"SUM(AW734:AW735)","v":-32942.692352792481},{"$f":"+AW736-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW737-'ROR-Model'!G738","v":0}]
[8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW738-'ROR-Model'!G739","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L231","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G739*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G739*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G739*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G739*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G739*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G739*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G739*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G739*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G739*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G739*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G739*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G739*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G739*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G739*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G739*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G739*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G739*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G739*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G739*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G739*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G739*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G739*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G739*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G739*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G739*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G739*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G739*$AS$1","v":0},null,{"$f":"SUM(F739:AT739)","v":0},null,{"$f":"SUM(AU739:AU739)","v":0},{"$f":"+AW739-'ROR-Model'!G740","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L232","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G740*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G740*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G740*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G740*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G740*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G740*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G740*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G740*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G740*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G740*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G740*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G740*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G740*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G740*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G740*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G740*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G740*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G740*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G740*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G740*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G740*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G740*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G740*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G740*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G740*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G740*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G740*$AS$1","v":0},null,{"$f":"SUM(F740:AT740)","v":0},null,{"$f":"SUM(AU740:AU740)","v":0},{"$f":"+AW740-'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},{"$f":"SUM(J739:J740)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q739:Q740)","v":0},{"$f":"SUM(R739:R740)","v":0},{"$f":"SUM(S739:S740)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH739:AH740)","v":0},0,0,0,{"$f":"SUM(AL739:AL740)","v":0},0,0,0,0,{"$f":"SUM(AQ739:AQ740)","v":0},0,0,null,{"$f":"SUM(AU739:AU740)","v":0},null,{"$f":"SUM(AW739:AW740)","v":0},{"$f":"+AW741-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW742-'ROR-Model'!G743","v":0}]
[8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW743-'ROR-Model'!G744","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L236","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G744*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G744*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G744*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G744*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G744*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G744*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G744*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G744*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G744*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G744*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G744*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G744*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G744*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G744*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G744*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G744*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G744*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G744*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G744*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G744*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G744*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G744*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G744*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G744*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G744*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G744*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G744*$AS$1","v":0},null,{"$f":"SUM(F744:AT744)","v":0},null,{"$f":"SUM(AU744:AU744)","v":0},{"$f":"+AW744-'ROR-Model'!G745","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L237","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G745*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G745*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G745*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G745*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G745*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G745*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G745*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G745*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G745*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G745*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G745*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G745*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G745*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G745*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G745*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G745*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G745*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G745*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G745*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G745*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G745*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G745*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G745*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G745*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G745*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G745*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G745*$AS$1","v":0},null,{"$f":"SUM(F745:AT745)","v":0},null,{"$f":"SUM(AU745:AU745)","v":0},{"$f":"+AW745-'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},{"$f":"SUM(J744:J745)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q744:Q745)","v":0},{"$f":"SUM(R744:R745)","v":0},{"$f":"SUM(S744:S745)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH744:AH745)","v":0},0,0,0,{"$f":"SUM(AL744:AL745)","v":0},0,0,0,0,{"$f":"SUM(AQ744:AQ745)","v":0},0,0,null,{"$f":"SUM(AU744:AU745)","v":0},null,{"$f":"SUM(AW744:AW745)","v":0},{"$f":"+AW746-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW747-'ROR-Model'!G748","v":0}]
["System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW748-'ROR-Model'!G749","v":0}]
[null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"F654+F659+F664+F669+F674+F679+F684+F689+F694+F699+F704+F709+F714+F719+F724+F729+F734+F739+F744","v":0},-677167.9787201219,{"$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,{"$f":"Q654+Q659+Q664+Q669+Q674+Q679+Q684+Q689+Q694+Q699+Q704+Q709+Q714+Q719+Q724+Q729+Q734+Q739+Q744","v":0},{"$f":"R654+R659+R664+R669+R674+R679+R684+R689+R694+R699+R704+R709+R714+R719+R724+R729+R734+R739+R744","v":0},{"$f":"S654+S659+S664+S669+S674+S679+S684+S689+S694+S699+S704+S709+S714+S719+S724+S729+S734+S739+S744","v":0},0,{"$f":"U654+U659+U664+U669+U674+U679+U684+U689+U694+U699+U704+U709+U714+U719+U724+U729+U734+U739+U744","v":0},{"$f":"V654+V659+V664+V669+V674+V679+V684+V689+V694+V699+V704+V709+V714+V719+V724+V729+V734+V739+V744","v":0},0,{"$f":"X654+X659+X664+X669+X674+X679+X684+X689+X694+X699+X704+X709+X714+X719+X724+X729+X734+X739+X744","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH654+AH659+AH664+AH669+AH674+AH679+AH684+AH689+AH694+AH699+AH704+AH709+AH714+AH719+AH724+AH729+AH734+AH739+AH744","v":0},0,0,0,{"$f":"AL654+AL659+AL664+AL669+AL674+AL679+AL684+AL689+AL694+AL699+AL704+AL709+AL714+AL719+AL724+AL729+AL734+AL739+AL744","v":0},0,0,0,0,{"$f":"AQ654+AQ659+AQ664+AQ669+AQ674+AQ679+AQ684+AQ689+AQ694+AQ699+AQ704+AQ709+AQ714+AQ719+AQ724+AQ729+AQ734+AQ739+AQ744","v":0},0,0,0,{"$f":"AU654+AU659+AU664+AU669+AU674+AU679+AU684+AU689+AU694+AU699+AU704+AU709+AU714+AU719+AU724+AU729+AU734+AU739+AU744","v":-677167.9787201219},null,{"$f":"AW654+AW659+AW664+AW669+AW674+AW679+AW684+AW689+AW694+AW699+AW704+AW709+AW714+AW719+AW724+AW729+AW734+AW739+AW744","v":-677167.9787201219},{"$f":"+AW749-'ROR-Model'!G750","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,null,0,-25247.7105994333,{"$f":"H1*H655+H660+H665+H670+H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745","v":0},{"$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,{"$f":"P655+P660+P665+P670+P675+P680+P685+P690+P695+P700+P705+P710+P715+P720+P725+P730+P735+P740+P745","v":0},{"$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":"S655+S660+S665+S670+S675+S680+S685+S690+S695+S700+S705+S710+S715+S720+S725+S730+S735+S740+S745","v":0},0,{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":0},{"$f":"V655+V660+V665+V670+V675+V680+V685+V690+V695+V700+V705+V710+V715+V720+V725+V730+V735+V740+V745","v":0},0,{"$f":"X655+X660+X665+X670+X675+X680+X685+X690+X695+X700+X705+X710+X715+X720+X725+X730+X735+X740+X745","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH655+AH660+AH665+AH670+AH675+AH680+AH685+AH690+AH695+AH700+AH705+AH710+AH715+AH720+AH725+AH730+AH735+AH740+AH745","v":0},0,0,0,{"$f":"AL655+AL660+AL665+AL670+AL675+AL680+AL685+AL690+AL695+AL700+AL705+AL710+AL715+AL720+AL725+AL730+AL735+AL740+AL745","v":0},0,0,0,0,{"$f":"AQ655+AQ660+AQ665+AQ670+AQ675+AQ680+AQ685+AQ690+AQ695+AQ700+AQ705+AQ710+AQ715+AQ720+AQ725+AQ730+AQ735+AQ740+AQ745","v":0},0,0,0,{"$f":"AU655+AU660+AU665+AU670+AU675+AU680+AU685+AU690+AU695+AU700+AU705+AU710+AU715+AU720+AU725+AU730+AU735+AU740+AU745","v":-25247.7105994333},null,{"$f":"AW655+AW660+AW665+AW670+AW675+AW680+AW685+AW690+AW695+AW700+AW705+AW710+AW715+AW720+AW725+AW730+AW735+AW740+AW745","v":-25247.7105994333},{"$f":"+AW750-'ROR-Model'!G751","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW751-'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":-702415.68931955518},{"$f":"H1*H656+H661+H666+H671+H676+H681+H686+H691+H696+H701+H706+H711+H716+H721+H726+H731+H736+H741+H746","v":0},{"$f":"I656+I661+I666+I671+I676+I681+I686+I691+I696+I701+I706+I711+I716+I721+I726+I731+I736+I741+I746","v":0},{"$f":"J656+J661+J666+J671+J676+J681+J686+J691+J696+J701+J706+J711+J716+J721+J726+J731+J736+J741+J746","v":0},0,0,0,0,0,0,0,{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},{"$f":"S656+S661+S666+S671+S676+S681+S686+S691+S696+S701+S706+S711+S716+S721+S726+S731+S736+S741+S746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH656+AH661+AH666+AH671+AH676+AH681+AH686+AH691+AH696+AH701+AH706+AH711+AH716+AH721+AH726+AH731+AH736+AH741+AH746","v":0},0,0,0,{"$f":"AL656+AL661+AL666+AL671+AL676+AL681+AL686+AL691+AL696+AL701+AL706+AL711+AL716+AL721+AL726+AL731+AL736+AL741+AL746","v":0},0,0,0,0,{"$f":"AQ656+AQ661+AQ666+AQ671+AQ676+AQ681+AQ686+AQ691+AQ696+AQ701+AQ706+AQ711+AQ716+AQ721+AQ726+AQ731+AQ736+AQ741+AQ746","v":0},0,0,0,{"$f":"AU656+AU661+AU666+AU671+AU676+AU681+AU686+AU691+AU696+AU701+AU706+AU711+AU716+AU721+AU726+AU731+AU736+AU741+AU746","v":-702415.68931955518},null,{"$f":"AW656+AW661+AW666+AW671+AW676+AW681+AW686+AW691+AW696+AW701+AW706+AW711+AW716+AW721+AW726+AW731+AW736+AW741+AW746","v":-702415.68931955518},{"$f":"+AW752-'ROR-Model'!G753","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW753-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW754-'ROR-Model'!G755","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW755-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW756-'ROR-Model'!G757","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L249","v":-20859.947867457289},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G757*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G757*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G757*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G757*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G757*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G757*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G757*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G757*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G757*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G757*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G757*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G757*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G757*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G757*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G757*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G757*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G757*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G757*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G757*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G757*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G757*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G757*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G757*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G757*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G757*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G757*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G757*$AS$1","v":0},null,{"$f":"SUM(F757:AT757)","v":-20859.947867457289},null,{"$f":"SUM(AU757:AU757)","v":-20859.947867457289},{"$f":"+AW757-'ROR-Model'!G758","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L250","v":1538.6863516200065},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G758*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G758*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G758*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G758*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G758*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G758*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G758*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G758*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G758*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G758*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G758*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G758*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G758*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G758*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G758*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G758*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G758*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G758*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G758*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G758*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G758*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G758*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G758*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G758*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G758*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G758*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G758*$AS$1","v":0},null,{"$f":"SUM(F758:AT758)","v":1538.6863516200065},null,{"$f":"SUM(AU758:AU758)","v":1538.6863516200065},{"$f":"+AW758-'ROR-Model'!G759","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F757:F758)","v":0},{"$f":"SUM(G757:G758)","v":-19321.261515837283},{"$f":"H1*SUM(H757:H758)","v":0},{"$f":"SUM(I757:I758)","v":0},{"$f":"SUM(J757:J758)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q757:Q758)","v":0},{"$f":"SUM(R757:R758)","v":0},{"$f":"SUM(S757:S758)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH757:AH758)","v":0},0,0,0,{"$f":"SUM(AL757:AL758)","v":0},0,0,0,0,{"$f":"SUM(AQ757:AQ758)","v":0},0,0,null,{"$f":"SUM(AU757:AU758)","v":-19321.261515837283},null,{"$f":"SUM(AW757:AW758)","v":-19321.261515837283},{"$f":"+AW759-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW760-'ROR-Model'!G761","v":0}]
[902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW761-'ROR-Model'!G762","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L254","v":-165206.34478268586},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G762*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G762*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G762*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G762*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G762*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G762*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G762*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G762*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G762*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G762*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G762*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G762*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G762*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G762*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G762*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G762*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G762*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G762*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G762*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G762*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G762*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G762*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G762*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G762*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G762*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G762*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G762*$AS$1","v":0},null,{"$f":"SUM(F762:AT762)","v":-165206.34478268586},null,{"$f":"SUM(AU762:AU762)","v":-165206.34478268586},{"$f":"+AW762-'ROR-Model'!G763","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L255","v":3454.3606561099587},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G763*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G763*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G763*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G763*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G763*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G763*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G763*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G763*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G763*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G763*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G763*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G763*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G763*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G763*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G763*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G763*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G763*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G763*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G763*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G763*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G763*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G763*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G763*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G763*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G763*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G763*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G763*$AS$1","v":0},null,{"$f":"SUM(F763:AT763)","v":3454.3606561099587},null,{"$f":"SUM(AU763:AU763)","v":3454.3606561099587},{"$f":"+AW763-'ROR-Model'!G764","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F762:F763)","v":0},{"$f":"SUM(G762:G763)","v":-161751.9841265759},{"$f":"H1*SUM(H762:H763)","v":0},{"$f":"SUM(I762:I763)","v":0},{"$f":"SUM(J762:J763)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q762:Q763)","v":0},{"$f":"SUM(R762:R763)","v":0},{"$f":"SUM(S762:S763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH762:AH763)","v":0},0,0,0,{"$f":"SUM(AL762:AL763)","v":0},0,0,0,0,{"$f":"SUM(AQ762:AQ763)","v":0},0,0,null,{"$f":"SUM(AU762:AU763)","v":-161751.9841265759},null,{"$f":"SUM(AW762:AW763)","v":-161751.9841265759},{"$f":"+AW764-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW765-'ROR-Model'!G766","v":0}]
[9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW766-'ROR-Model'!G767","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L259","v":-439103.05496183969},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G767*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G767*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G767*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G767*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G767*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G767*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G767*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G767*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G767*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G767*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G767*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G767*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G767*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G767*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G767*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G767*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G767*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G767*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G767*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G767*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G767*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G767*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G767*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G767*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G767*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G767*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G767*$AS$1","v":0},null,{"$f":"SUM(F767:AT767)","v":-439103.05496183969},null,{"$f":"SUM(AU767:AU767)","v":-439103.05496183969},{"$f":"+AW767-'ROR-Model'!G768","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L260","v":14094.251218010788},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G768*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G768*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G768*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G768*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G768*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G768*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G768*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G768*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G768*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G768*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G768*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G768*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G768*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G768*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G768*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G768*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G768*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G768*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G768*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G768*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G768*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G768*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G768*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G768*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G768*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G768*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G768*$AS$1","v":0},null,{"$f":"SUM(F768:AT768)","v":14094.251218010788},null,{"$f":"SUM(AU768:AU768)","v":14094.251218010788},{"$f":"+AW768-'ROR-Model'!G769","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F767:F768)","v":0},{"$f":"SUM(G767:G768)","v":-425008.8037438289},{"$f":"H1*SUM(H767:H768)","v":0},{"$f":"SUM(I767:I768)","v":0},{"$f":"SUM(J767:J768)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q767:Q768)","v":0},{"$f":"SUM(R767:R768)","v":0},{"$f":"SUM(S767:S768)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH767:AH768)","v":0},0,0,0,{"$f":"SUM(AL767:AL768)","v":0},0,0,0,0,{"$f":"SUM(AQ767:AQ768)","v":0},0,0,null,{"$f":"SUM(AU767:AU768)","v":-425008.8037438289},null,{"$f":"SUM(AW767:AW768)","v":-425008.8037438289},{"$f":"+AW769-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW770-'ROR-Model'!G771","v":0}]
[9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW771-'ROR-Model'!G772","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L264","v":-38216.928626754205},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G772*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G772*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G772*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G772*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G772*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G772*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G772*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G772*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G772*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G772*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G772*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G772*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G772*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G772*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G772*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G772*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G772*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G772*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G772*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G772*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G772*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G772*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G772*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G772*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G772*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G772*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G772*$AS$1","v":0},null,{"$f":"SUM(F772:AT772)","v":-38216.928626754205},null,{"$f":"SUM(AU772:AU772)","v":-38216.928626754205},{"$f":"+AW772-'ROR-Model'!G773","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L265","v":-500.5034126273822},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G773*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G773*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G773*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G773*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G773*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G773*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G773*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G773*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G773*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G773*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G773*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G773*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G773*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G773*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G773*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G773*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G773*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G773*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G773*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G773*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G773*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G773*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G773*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G773*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G773*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G773*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G773*$AS$1","v":0},null,{"$f":"SUM(F773:AT773)","v":-500.5034126273822},null,{"$f":"SUM(AU773:AU773)","v":-500.5034126273822},{"$f":"+AW773-'ROR-Model'!G774","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F772:F773)","v":0},{"$f":"SUM(G772:G773)","v":-38717.432039381587},{"$f":"H1*SUM(H772:H773)","v":0},{"$f":"SUM(I772:I773)","v":0},{"$f":"SUM(J772:J773)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q772:Q773)","v":0},{"$f":"SUM(R772:R773)","v":0},{"$f":"SUM(S772:S773)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH772:AH773)","v":0},0,0,0,{"$f":"SUM(AL772:AL773)","v":0},0,0,0,0,{"$f":"SUM(AQ772:AQ773)","v":0},0,0,null,{"$f":"SUM(AU772:AU773)","v":-38717.432039381587},null,{"$f":"SUM(AW772:AW773)","v":-38717.432039381587},{"$f":"+AW774-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW775-'ROR-Model'!G776","v":0}]
[9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW776-'ROR-Model'!G777","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L269","v":11818.495238400006},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G777*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G777*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G777*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G777*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G777*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G777*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G777*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G777*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G777*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G777*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G777*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G777*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G777*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G777*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G777*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G777*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G777*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G777*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G777*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G777*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G777*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G777*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G777*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G777*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G777*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G777*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G777*$AS$1","v":0},null,{"$f":"SUM(F777:AT777)","v":11818.495238400006},null,{"$f":"SUM(AU777:AU777)","v":11818.495238400006},{"$f":"+AW777-'ROR-Model'!G778","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L270","v":183.5022399999998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G778*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G778*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G778*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G778*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G778*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G778*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G778*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G778*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G778*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G778*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G778*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G778*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G778*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G778*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G778*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G778*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G778*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G778*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G778*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G778*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G778*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G778*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G778*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G778*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G778*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G778*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G778*$AS$1","v":0},null,{"$f":"SUM(F778:AT778)","v":183.5022399999998},null,{"$f":"SUM(AU778:AU778)","v":183.5022399999998},{"$f":"+AW778-'ROR-Model'!G779","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F777:F778)","v":0},{"$f":"SUM(G777:G778)","v":12001.997478400006},{"$f":"H1*SUM(H777:H778)","v":0},{"$f":"SUM(I777:I778)","v":0},{"$f":"SUM(J777:J778)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q777:Q778)","v":0},{"$f":"SUM(R777:R778)","v":0},{"$f":"SUM(S777:S778)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH777:AH778)","v":0},0,0,0,{"$f":"SUM(AL777:AL778)","v":0},0,0,0,0,{"$f":"SUM(AQ777:AQ778)","v":0},0,0,null,{"$f":"SUM(AU777:AU778)","v":12001.997478400006},null,{"$f":"SUM(AW777:AW778)","v":12001.997478400006},{"$f":"+AW779-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW780-'ROR-Model'!G781","v":0}]
["904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW781-'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":"$G$1*EXPENSES!L274","v":0},null,{"$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'!G12*$L$1","v":-28476.785521334736},{"$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$1","v":0},{"$f":"((S200+S229)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T200+T229)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U200+U229)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V200+V229)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W200+W229)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X200+X229)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y200+Y229)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z200+Z229)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA200+AA229)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB200+AB229)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC200+AC229)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD200+AD229)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE200+AE229)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF200+AF229)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG200+AG229)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH200+AH229)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI200+AI229)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ200+AJ229)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK200+AK229)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL200+AL229)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM200+AM229)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN200+AN229)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO200+AO229)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP200+AP229)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ200+AQ229)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR200+AR229)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS200+AS229)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F782:AT782)","v":-28476.785521334736},null,{"$f":"SUM(AU782:AU782)","v":-28476.785521334736},{"$f":"+AW782-'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":"$G$1*EXPENSES!L275","v":0},null,{"$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'!G13*L1","v":-77521.689999999988},{"$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$1","v":0},{"$f":"((S323)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T323)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U323)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V323)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W323)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X323)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y323)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z323)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA323)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB323)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC323)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD323)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE323)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF323)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG323)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH323)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI323)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ323)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK323)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL323)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM323)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN323)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO323)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP323)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ323)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR323)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS323)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F783:AT783)","v":-77521.689999999988},null,{"$f":"SUM(AU783:AU783)","v":-77521.689999999988},{"$f":"+AW783-'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,-105998.47552133472,0,0,0,0,{"$f":"SUM(Q782:Q783)","v":0},{"$f":"SUM(R782:R783)","v":0},{"$f":"SUM(S782:S783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH782:AH783)","v":0},0,0,0,{"$f":"SUM(AL782:AL783)","v":0},0,0,0,0,{"$f":"SUM(AQ782:AQ783)","v":0},0,0,null,{"$f":"SUM(AU782:AU783)","v":-105998.47552133472},null,{"$f":"SUM(AW782:AW783)","v":-105998.47552133472},{"$f":"+AW784-'ROR-Model'!G785","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW785-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW786-'ROR-Model'!G787","v":0}]
[null,null,"Utah",null,{"$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":"$G$1*EXPENSES!L279","v":0},null,{"$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'!G24*$L$1","v":-260123.36000000002},{"$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$1","v":0},{"$f":"((S205+S234)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T205+T234)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U205+U234)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V205+V234)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W205+W234)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X205+X234)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y205+Y234)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z205+Z234)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA205+AA234)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB205+AB234)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC205+AC234)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD205+AD234)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE205+AE234)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF205+AF234)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG205+AG234)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH205+AH234)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI205+AI234)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ205+AJ234)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK205+AK234)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL205+AL234)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM205+AM234)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN205+AN234)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO205+AO234)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP205+AP234)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ205+AQ234)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR205+AR234)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS205+AS234)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F787:AT787)","v":-260123.36000000002},null,{"$f":"SUM(AU787:AU787)","v":-260123.36000000002},{"$f":"+AW787-'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":"$G$1*EXPENSES!L280","v":0},null,{"$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'!G25*$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$1","v":0},{"$f":"((S328)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T328)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U328)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V328)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W328)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X328)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y328)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z328)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA328)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB328)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC328)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD328)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE328)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF328)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG328)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH328)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI328)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ328)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK328)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL328)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM328)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN328)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO328)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP328)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ328)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR328)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS328)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F788:AT788)","v":0},null,{"$f":"SUM(AU788:AU788)","v":0},{"$f":"+AW788-'ROR-Model'!G789","v":0}]
[null,null,"Total",null,{"$f":"E6*SUM(E787:E788)","v":0},{"$f":"SUM(F787:F788)","v":0},0,0,0,{"$f":"SUM(J787:J788)","v":0},0,-260123.36000000002,0,0,0,0,0,{"$f":"SUM(R787:R788)","v":0},{"$f":"SUM(S787:S788)","v":0},0,{"$f":"SUM(U787:U788)","v":0},{"$f":"SUM(V787:V788)","v":0},0,{"$f":"SUM(X787:X788)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH787:AH788)","v":0},0,0,0,{"$f":"SUM(AL787:AL788)","v":0},0,0,0,0,{"$f":"SUM(AQ787:AQ788)","v":0},0,0,null,{"$f":"SUM(AU787:AU788)","v":-260123.36000000002},null,{"$f":"SUM(AW787:AW788)","v":-260123.36000000002},{"$f":"+AW789-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW790-'ROR-Model'!G791","v":0}]
["904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW791-'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":"$G$1*EXPENSES!L284","v":0},null,{"$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'!G29*$L$1","v":-1009833.4299999999},{"$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$1","v":0},{"$f":"((S210+S239)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T210+T239)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U210+U239)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V210+V239)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W210+W239)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X210+X239)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y210+Y239)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z210+Z239)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA210+AA239)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB210+AB239)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC210+AC239)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD210+AD239)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE210+AE239)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF210+AF239)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG210+AG239)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH210+AH239)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI210+AI239)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ210+AJ239)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK210+AK239)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL210+AL239)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM210+AM239)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN210+AN239)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO210+AO239)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP210+AP239)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ210+AQ239)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR210+AR239)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS210+AS239)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F792:AT792)","v":-1009833.4299999999},null,{"$f":"SUM(AU792:AU792)","v":-1009833.4299999999},{"$f":"+AW792-'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":"$G$1*EXPENSES!L285","v":0},null,{"$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'!G30*$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$1","v":0},{"$f":"((S333)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T333)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U333)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V333)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W333)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X333)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y333)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z333)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA333)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB333)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC333)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD333)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE333)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF333)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG333)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH333)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI333)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ333)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK333)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL333)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM333)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN333)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO333)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP333)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ333)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR333)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS333)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F793:AT793)","v":0},null,{"$f":"SUM(AU793:AU793)","v":0},{"$f":"+AW793-'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,-1009833.4299999999,0,0,0,0,0,{"$f":"SUM(R792:R793)","v":0},{"$f":"SUM(S792:S793)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH792:AH793)","v":0},0,0,0,{"$f":"SUM(AL792:AL793)","v":0},0,0,0,0,{"$f":"SUM(AQ792:AQ793)","v":0},0,0,null,{"$f":"SUM(AU792:AU793)","v":-1009833.4299999999},null,{"$f":"SUM(AW792:AW793)","v":-1009833.4299999999},{"$f":"+AW794-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW795-'ROR-Model'!G796","v":0}]
[905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW796-'ROR-Model'!G797","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L289","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G797*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G797*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G797*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G797*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G797*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G797*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G797*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G797*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G797*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G797*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G797*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G797*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G797*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G797*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G797*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G797*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G797*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G797*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G797*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G797*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G797*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G797*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G797*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G797*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G797*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G797*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G797*$AS$1","v":0},null,{"$f":"SUM(F797:AT797)","v":0},null,{"$f":"SUM(AU797:AU797)","v":0},{"$f":"+AW797-'ROR-Model'!G798","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L290","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G798*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G798*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G798*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G798*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G798*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G798*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G798*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G798*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G798*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G798*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G798*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G798*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G798*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G798*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G798*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G798*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G798*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G798*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G798*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G798*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G798*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G798*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G798*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G798*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G798*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G798*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G798*$AS$1","v":0},null,{"$f":"SUM(F798:AT798)","v":0},null,{"$f":"SUM(AU798:AU798)","v":0},{"$f":"+AW798-'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},{"$f":"SUM(J797:J798)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q797:Q798)","v":0},{"$f":"SUM(R797:R798)","v":0},{"$f":"SUM(S797:S798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH797:AH798)","v":0},0,0,0,{"$f":"SUM(AL797:AL798)","v":0},0,0,0,0,{"$f":"SUM(AQ797:AQ798)","v":0},0,0,null,{"$f":"SUM(AU797:AU798)","v":0},null,{"$f":"SUM(AW797:AW798)","v":0},{"$f":"+AW799-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW800-'ROR-Model'!G801","v":0}]
["System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW801-'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":-651567.7810003371},0,0,0,0,-1298433.5755213348,{"$f":"M757+M762+M767+M772+M777+M782+M797+M792+M787","v":0},0,0,0,0,{"$f":"R757+R762+R767+R772+R777+R782+R797+R792+R787","v":0},{"$f":"S757+S762+S767+S772+S777+S782+S797+S792+S787","v":0},0,{"$f":"U757+U762+U767+U772+U777+U782+U797+U792+U787","v":0},{"$f":"V757+V762+V767+V772+V777+V782+V797+V792+V787","v":0},0,{"$f":"X757+X762+X767+X772+X777+X782+X797+X792+X787","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH757+AH762+AH767+AH772+AH777+AH782+AH797+AH792+AH787","v":0},0,0,0,{"$f":"AL757+AL762+AL767+AL772+AL777+AL782+AL797+AL792+AL787","v":0},0,0,0,0,{"$f":"AQ757+AQ762+AQ767+AQ772+AQ777+AQ782+AQ797+AQ792+AQ787","v":0},0,0,0,{"$f":"AU757+AU762+AU767+AU772+AU777+AU782+AU797+AU787+AU792","v":-1950001.3565216716},null,{"$f":"AW757+AW762+AW767+AW772+AW777+AW782+AW797+AW787+AW792","v":-1950001.3565216716},{"$f":"+AW802-'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":18770.297053113369},{"$f":"H1*H758+H763+H768+H773+H778+H783+H798","v":0},{"$f":"I758+I763+I768+I773+I778+I783+I798","v":0},{"$f":"J758+J763+J768+J773+J778+J783+J798","v":0},0,-77521.689999999988,0,0,0,{"$f":"P758+P763+P768+P773+P778+P783+P798","v":0},{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798","v":0},{"$f":"R758+R763+R768+R773+R778+R783+R798","v":0},{"$f":"S758+S763+S768+S773+S778+S783+S798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH758+AH763+AH768+AH773+AH778+AH783+AH798","v":0},0,0,0,{"$f":"AL758+AL763+AL768+AL773+AL778+AL783+AL798","v":0},0,0,0,0,{"$f":"AQ758+AQ763+AQ768+AQ773+AQ778+AQ783+AQ798","v":0},0,0,0,{"$f":"AU758+AU763+AU768+AU773+AU778+AU783+AU798","v":-58751.392946886619},null,{"$f":"AW758+AW763+AW768+AW773+AW778+AW783+AW798","v":-58751.392946886619},{"$f":"+AW803-'ROR-Model'!G804","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW804-'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":-632797.48394722363},0,0,0,0,-1375955.2655213347,{"$f":"M759+M764+M769+M774+M794+M789+M784+M799+M779","v":0},0,0,0,0,{"$f":"R759+R764+R769+R774+R794+R789+R784+R799+R779","v":0},{"$f":"S759+S764+S769+S774+S794+S789+S784+S799+S779","v":0},0,{"$f":"U759+U764+U769+U774+U794+U789+U784+U799+U779","v":0},{"$f":"V759+V764+V769+V774+V794+V789+V784+V799+V779","v":0},0,{"$f":"X759+X764+X769+X774+X794+X789+X784+X799+X779","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH759+AH764+AH769+AH774+AH794+AH789+AH784+AH799+AH779","v":0},0,0,0,{"$f":"AL759+AL764+AL769+AL774+AL794+AL789+AL784+AL799+AL779","v":0},0,0,0,0,{"$f":"AQ759+AQ764+AQ769+AQ774+AQ794+AQ789+AQ784+AQ799+AQ779","v":0},0,0,0,{"$f":"AU759+AU764+AU769+AU774+AU779+AU784+AU799+AU789+AU794","v":-2008752.7494685582},null,{"$f":"AW759+AW764+AW769+AW774+AW779+AW784+AW799+AW789+AW794","v":-2008752.7494685582},{"$f":"+AW805-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW806-'ROR-Model'!G807","v":0}]
["Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW807-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW808-'ROR-Model'!G809","v":0}]
[907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW809-'ROR-Model'!G810","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L303","v":-16839.224007087003},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G810*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G810*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G810*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G810*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G810*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G810*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G810*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G810*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G810*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G810*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G810*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G810*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G810*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G810*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G810*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G810*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G810*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G810*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G810*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G810*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G810*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G810*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G810*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G810*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G810*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G810*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G810*$AS$1","v":0},null,{"$f":"SUM(F810:AT810)","v":-16839.224007087003},null,{"$f":"SUM(AU810:AU810)","v":-16839.224007087003},{"$f":"+AW810-'ROR-Model'!G811","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L304","v":762.23705866000091},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G811*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G811*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G811*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G811*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G811*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G811*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G811*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G811*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G811*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G811*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G811*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G811*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G811*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G811*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G811*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G811*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G811*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G811*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G811*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G811*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G811*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G811*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G811*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G811*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G811*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G811*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G811*$AS$1","v":0},null,{"$f":"SUM(F811:AT811)","v":762.23705866000091},null,{"$f":"SUM(AU811:AU811)","v":762.23705866000091},{"$f":"+AW811-'ROR-Model'!G812","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F810:F811)","v":0},{"$f":"SUM(G810:G811)","v":-16076.986948427002},{"$f":"H1*SUM(H810:H811)","v":0},{"$f":"SUM(I810:I811)","v":0},{"$f":"SUM(J810:J811)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q810:Q811)","v":0},{"$f":"SUM(R810:R811)","v":0},{"$f":"SUM(S810:S811)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH810:AH811)","v":0},0,0,0,{"$f":"SUM(AL810:AL811)","v":0},0,0,0,0,{"$f":"SUM(AQ810:AQ811)","v":0},0,0,null,{"$f":"SUM(AU810:AU811)","v":-16076.986948427002},null,{"$f":"SUM(AW810:AW811)","v":-16076.986948427002},{"$f":"+AW812-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW813-'ROR-Model'!G814","v":0}]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW814-'ROR-Model'!G815","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L308","v":612948.84009647742},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H18","v":-24381767.660651997},null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G815*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G815*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G815*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G815*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G815*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G815*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G815*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G815*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G815*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G815*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G815*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G815*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G815*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G815*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G815*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G815*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G815*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G815*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G815*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G815*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G815*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G815*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G815*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G815*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G815*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G815*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G815*$AS$1","v":0},null,{"$f":"SUM(F815:AT815)","v":-23768818.820555519},null,{"$f":"SUM(AU815:AU815)","v":-23768818.820555519},{"$f":"+AW815-'ROR-Model'!G816","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L309","v":7241.3564111099986},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H19","v":-102019.17653090999},null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G816*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G816*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G816*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G816*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G816*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G816*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G816*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G816*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G816*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G816*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G816*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G816*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G816*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G816*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G816*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G816*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G816*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G816*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G816*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G816*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G816*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G816*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G816*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G816*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G816*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G816*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G816*$AS$1","v":0},null,{"$f":"SUM(F816:AT816)","v":-94777.820119799988},null,{"$f":"SUM(AU816:AU816)","v":-94777.820119799988},{"$f":"+AW816-'ROR-Model'!G817","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F815:F816)","v":0},620190.19650758745,0,0,{"$f":"SUM(J815:J816)","v":0},-24483786.837182906,0,0,0,0,0,{"$f":"SUM(Q815:Q816)","v":0},{"$f":"SUM(R815:R816)","v":0},{"$f":"SUM(S815:S816)","v":0},0,{"$f":"SUM(U815:U816)","v":0},{"$f":"SUM(V815:V816)","v":0},0,{"$f":"SUM(X815:X816)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH815:AH816)","v":0},0,0,0,{"$f":"SUM(AL815:AL816)","v":0},0,0,0,0,{"$f":"SUM(AQ815:AQ816)","v":0},0,0,null,{"$f":"SUM(AU815:AU816)","v":-23863596.640675317},null,{"$f":"SUM(AW815:AW816)","v":-23863596.640675317},{"$f":"+AW817-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW818-'ROR-Model'!G819","v":0}]
[909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW819-'ROR-Model'!G820","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L313","v":17749.96428744006},null,null,null,null,null,null,null,{"$f":"Advertising!G27*O1","v":-1439.0704836857374},null,null,null,{"$f":"'Optional Adjustment 1'!G820*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G820*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G820*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G820*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G820*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G820*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G820*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G820*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G820*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G820*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G820*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G820*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G820*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G820*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G820*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G820*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G820*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G820*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G820*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G820*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G820*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G820*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G820*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G820*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G820*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G820*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G820*$AS$1","v":0},null,{"$f":"SUM(F820:AT820)","v":16310.893803754323},null,{"$f":"SUM(AU820:AU820)","v":16310.893803754323},{"$f":"+AW820-'ROR-Model'!G821","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L314","v":483.20686105999994},null,null,null,null,null,null,null,{"$f":"Advertising!G28*O1","v":-48.108729592332359},null,null,null,{"$f":"'Optional Adjustment 1'!G821*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G821*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G821*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G821*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G821*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G821*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G821*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G821*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G821*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G821*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G821*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G821*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G821*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G821*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G821*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G821*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G821*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G821*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G821*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G821*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G821*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G821*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G821*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G821*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G821*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G821*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G821*$AS$1","v":0},null,{"$f":"SUM(F821:AT821)","v":435.0981314676676},null,{"$f":"SUM(AU821:AU821)","v":435.0981314676676},{"$f":"+AW821-'ROR-Model'!G822","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F820:F821)","v":0},{"$f":"SUM(G820:G821)","v":18233.17114850006},{"$f":"H1*SUM(H820:H821)","v":0},{"$f":"SUM(I820:I821)","v":0},{"$f":"SUM(J820:J821)","v":0},0,0,0,0,{"$f":"SUM(O820:O821)","v":-1487.1792132780697},0,{"$f":"SUM(Q820:Q821)","v":0},{"$f":"SUM(R820:R821)","v":0},{"$f":"SUM(S820:S821)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH820:AH821)","v":0},0,0,0,{"$f":"SUM(AL820:AL821)","v":0},0,0,0,0,{"$f":"SUM(AQ820:AQ821)","v":0},0,0,null,{"$f":"SUM(AU820:AU821)","v":16745.991935221991},null,{"$f":"SUM(AW820:AW821)","v":16745.991935221991},{"$f":"+AW822-'ROR-Model'!G823","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW823-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW824-'ROR-Model'!G825","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L318","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G825*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G825*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G825*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G825*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G825*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G825*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G825*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G825*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G825*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G825*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G825*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G825*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G825*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G825*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G825*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G825*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G825*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G825*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G825*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G825*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G825*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G825*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G825*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G825*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G825*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G825*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G825*$AS$1","v":0},null,{"$f":"SUM(F825:AT825)","v":0},null,{"$f":"SUM(AU825:AU825)","v":0},{"$f":"+AW825-'ROR-Model'!G826","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L319","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G826*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G826*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G826*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G826*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G826*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G826*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G826*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G826*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G826*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G826*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G826*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G826*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G826*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G826*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G826*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G826*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G826*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G826*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G826*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G826*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G826*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G826*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G826*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G826*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G826*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G826*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G826*$AS$1","v":0},null,{"$f":"SUM(F826:AT826)","v":0},null,{"$f":"SUM(AU826:AU826)","v":0},{"$f":"+AW826-'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},{"$f":"SUM(J825:J826)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q825:Q826)","v":0},{"$f":"SUM(R825:R826)","v":0},{"$f":"SUM(S825:S826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH825:AH826)","v":0},0,0,0,{"$f":"SUM(AL825:AL826)","v":0},0,0,0,0,{"$f":"SUM(AQ825:AQ826)","v":0},0,0,null,{"$f":"SUM(AU825:AU826)","v":0},null,{"$f":"SUM(AW825:AW826)","v":0},{"$f":"+AW827-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW828-'ROR-Model'!G829","v":0}]
["System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW829-'ROR-Model'!G830","v":0}]
[null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"F810+F815+F820+F825","v":0},613859.58037683042,{"$f":"H810+H815+H820+H825","v":0},0,0,-24381767.660651997,0,0,0,-1439.0704836857374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23769347.150758855,null,{"$f":"AW810+AW815+AW820+AW825","v":-23769347.150758855},{"$f":"+AW830-'ROR-Model'!G831","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,null,0,8486.8003308299994,{"$f":"H811+H816+H821+H826","v":0},0,0,-102019.17653090999,0,0,0,-48.108729592332359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-93580.484929672326,null,{"$f":"AW811+AW816+AW821+AW826","v":-93580.484929672326},{"$f":"+AW831-'ROR-Model'!G832","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW832-'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":622346.38070766046},{"$f":"H1*H812+H817+H822+H827","v":0},{"$f":"I1*I812+I817+I822+I827","v":0},0,-24483786.837182906,{"$f":"L812+L817+L822+L827","v":0},0,0,-1487.1792132780697,0,0,{"$f":"R812+R817+R822+R827","v":0},{"$f":"S812+S817+S822+S827","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH812+AH817+AH822+AH827","v":0},0,0,0,{"$f":"AL812+AL817+AL822+AL827","v":0},0,0,0,0,{"$f":"AQ812+AQ817+AQ822+AQ827","v":0},0,0,0,{"$f":"SUM(F833:AT833)","v":-23862927.635688525},null,{"$f":"SUM(AU833:AU833)","v":-23862927.635688525},{"$f":"+AW833-'ROR-Model'!G834","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW834-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW835-'ROR-Model'!G836","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW836-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW837-'ROR-Model'!G838","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L331","v":-290681.11916447803},null,null,null,null,null,{"$f":"Incentive!I19*M1","v":-1963199.1652053669},null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G838*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G838*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G838*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G838*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G838*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G838*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G838*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G838*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G838*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G838*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G838*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G838*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G838*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G838*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G838*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G838*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G838*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G838*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G838*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G838*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G838*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G838*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G838*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G838*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G838*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G838*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G838*$AS$1","v":0},{"$f":"'Labor Adjustment ROO'!G13*AT1","v":0},{"$f":"SUM(F838:AT838)","v":-2253880.2843698449},null,{"$f":"SUM(AU838:AU838)","v":-2253880.2843698449},{"$f":"+AW838-'ROR-Model'!G839","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L332","v":-19950.902793559013},null,null,null,null,null,{"$f":"Incentive!I20*M1","v":-65630.571153721787},null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G839*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G839*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G839*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G839*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G839*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G839*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G839*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G839*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G839*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G839*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G839*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G839*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G839*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G839*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G839*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G839*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G839*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G839*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G839*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G839*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G839*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G839*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G839*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G839*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G839*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G839*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G839*$AS$1","v":0},{"$f":"'Labor Adjustment ROO'!G14*AT1","v":0},{"$f":"SUM(F839:AT839)","v":-85581.4739472808},null,{"$f":"SUM(AU839:AU839)","v":-85581.4739472808},{"$f":"+AW839-'ROR-Model'!G840","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F838:F839)","v":0},{"$f":"SUM(G838:G839)","v":-310632.02195803705},{"$f":"H1*SUM(H838:H839)","v":0},{"$f":"SUM(I838:I839)","v":0},{"$f":"SUM(J838:J839)","v":0},0,0,-2028829.7363590887,0,0,0,{"$f":"SUM(Q838:Q839)","v":0},{"$f":"SUM(R838:R839)","v":0},{"$f":"SUM(S838:S839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH838:AH839)","v":0},0,0,0,{"$f":"SUM(AL838:AL839)","v":0},0,0,0,0,{"$f":"SUM(AQ838:AQ839)","v":0},0,0,0,{"$f":"SUM(F840:AT840)","v":-2339461.758317126},null,{"$f":"SUM(AU840:AU840)","v":-2339461.758317126},{"$f":"+AW840-'ROR-Model'!G841","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW841-'ROR-Model'!G842","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L335","v":-1123149.5715094656},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$14*$N$1","v":-15071.665643480697},null,{"$f":"+Donations!L15*P1","v":-211342.54077519724},{"$f":"+'RESERVE ACCRUAL'!H25*Q1","v":808444.77062189928},null,{"$f":"'Optional Adjustment 1'!G842*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G842*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G842*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G842*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G842*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G842*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G842*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G842*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G842*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G842*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G842*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G842*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G842*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G842*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G842*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G842*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G842*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G842*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G842*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G842*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G842*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G842*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G842*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G842*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G842*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G842*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G842*$AS$1","v":0},null,{"$f":"SUM(F842:AT842)","v":-541119.00730624422},null,{"$f":"SUM(AU842:AU842)","v":-541119.00730624422},{"$f":"+AW842-'ROR-Model'!G844","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L336","v":40349.992535325},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$15*$N$1","v":-503.85210117797158},null,{"$f":"+Donations!L16*P1","v":-7065.2697423615482},{"$f":"+'RESERVE ACCRUAL'!H26*Q1","v":27026.647618100669},null,{"$f":"'Optional Adjustment 1'!G843*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G843*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G843*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G843*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G843*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G843*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G843*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G843*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G843*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G843*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G843*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G843*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G843*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G843*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G843*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G843*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G843*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G843*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G843*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G843*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G843*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G843*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G843*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G843*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G843*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G843*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G843*$AS$1","v":0},null,{"$f":"SUM(F843:AT843)","v":59807.518309886145},null,{"$f":"SUM(AU843:AU843)","v":59807.518309886145},{"$f":"+AW843-'ROR-Model'!G845","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F842:F843)","v":0},{"$f":"SUM(G842:G843)","v":-1082799.5789741406},{"$f":"H1*SUM(H842:H843)","v":0},{"$f":"SUM(I842:I843)","v":0},{"$f":"SUM(J842:J843)","v":0},0,0,0,-15575.517744658669,0,-218407.8105175588,{"$f":"SUM(Q842:Q843)","v":835471.41823999991},{"$f":"SUM(R842:R843)","v":0},{"$f":"SUM(S842:S843)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH842:AH843)","v":0},0,0,0,{"$f":"SUM(AL842:AL843)","v":0},0,0,0,0,{"$f":"SUM(AQ842:AQ843)","v":0},0,0,null,{"$f":"SUM(F844:AT844)","v":-481311.48899635824},null,{"$f":"SUM(AU844:AU844)","v":-481311.48899635824},{"$f":"+AW844-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW845-'ROR-Model'!G847","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L339","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G846*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G846*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G846*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G846*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G846*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G846*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G846*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G846*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G846*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G846*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G846*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G846*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G846*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G846*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G846*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G846*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G846*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G846*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G846*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G846*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G846*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G846*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G846*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G846*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G846*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G846*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G846*$AS$1","v":0},null,{"$f":"SUM(F846:AT846)","v":0},null,{"$f":"SUM(AU846:AU846)","v":0},{"$f":"+AW846-'ROR-Model'!G849","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L340","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G847*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G847*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G847*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G847*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G847*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G847*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G847*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G847*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G847*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G847*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G847*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G847*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G847*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G847*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G847*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G847*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G847*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G847*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G847*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G847*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G847*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G847*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G847*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G847*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G847*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G847*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G847*$AS$1","v":0},null,{"$f":"SUM(F847:AT847)","v":0},null,{"$f":"SUM(AU847:AU847)","v":0},{"$f":"+AW847-'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},{"$f":"SUM(J846:J847)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q846:Q847)","v":0},{"$f":"SUM(R846:R847)","v":0},{"$f":"SUM(S846:S847)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH846:AH847)","v":0},0,0,0,{"$f":"SUM(AL846:AL847)","v":0},0,0,0,0,{"$f":"SUM(AQ846:AQ847)","v":0},0,0,null,{"$f":"SUM(F848:AT848)","v":0},null,{"$f":"SUM(AU848:AU848)","v":0},{"$f":"+AW848-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW849-'ROR-Model'!G852","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L343","v":69557.658366000047},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G850*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G850*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G850*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G850*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G850*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G850*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G850*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G850*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G850*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G850*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G850*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G850*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G850*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G850*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G850*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G850*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G850*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G850*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G850*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G850*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G850*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G850*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G850*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G850*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G850*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G850*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G850*$AS$1","v":0},null,{"$f":"SUM(F850:AT850)","v":69557.658366000047},null,{"$f":"SUM(AU850:AU850)","v":69557.658366000047},{"$f":"+AW850-'ROR-Model'!G854","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L344","v":3509.8931937299785},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G851*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G851*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G851*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G851*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G851*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G851*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G851*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G851*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G851*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G851*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G851*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G851*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G851*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G851*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G851*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G851*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G851*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G851*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G851*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G851*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G851*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G851*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G851*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G851*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G851*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G851*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G851*$AS$1","v":0},null,{"$f":"SUM(F851:AT851)","v":3509.8931937299785},null,{"$f":"SUM(AU851:AU851)","v":3509.8931937299785},{"$f":"+AW851-'ROR-Model'!G855","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F850:F851)","v":0},{"$f":"SUM(G850:G851)","v":73067.551559730025},{"$f":"H1*SUM(H850:H851)","v":0},{"$f":"SUM(I850:I851)","v":0},{"$f":"SUM(J850:J851)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q850:Q851)","v":0},{"$f":"SUM(R850:R851)","v":0},{"$f":"SUM(S850:S851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH850:AH851)","v":0},0,0,0,{"$f":"SUM(AL850:AL851)","v":0},0,0,0,0,{"$f":"SUM(AQ850:AQ851)","v":0},0,0,null,{"$f":"SUM(F852:AT852)","v":73067.551559730025},null,{"$f":"SUM(AU852:AU852)","v":73067.551559730025},{"$f":"+AW852-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW853-'ROR-Model'!G857","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L347","v":22052.501204800094},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G854*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G854*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G854*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G854*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G854*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G854*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G854*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G854*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G854*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G854*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G854*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G854*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G854*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G854*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G854*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G854*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G854*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G854*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G854*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G854*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G854*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G854*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G854*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G854*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G854*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G854*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G854*$AS$1","v":0},null,{"$f":"SUM(F854:AT854)","v":22052.501204800094},null,{"$f":"SUM(AU854:AU854)","v":22052.501204800094},{"$f":"+AW854-'ROR-Model'!G859","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L348","v":760.03123039999991},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G855*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G855*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G855*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G855*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G855*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G855*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G855*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G855*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G855*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G855*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G855*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G855*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G855*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G855*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G855*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G855*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G855*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G855*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G855*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G855*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G855*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G855*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G855*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G855*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G855*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G855*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G855*$AS$1","v":0},null,{"$f":"SUM(F855:AT855)","v":760.03123039999991},null,{"$f":"SUM(AU855:AU855)","v":760.03123039999991},{"$f":"+AW855-'ROR-Model'!G860","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F854:F855)","v":0},{"$f":"SUM(G854:G855)","v":22812.532435200093},{"$f":"H1*SUM(H854:H855)","v":0},{"$f":"SUM(I854:I855)","v":0},{"$f":"SUM(J854:J855)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q854:Q855)","v":0},{"$f":"SUM(R854:R855)","v":0},{"$f":"SUM(S854:S855)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH854:AH855)","v":0},0,0,0,{"$f":"SUM(AL854:AL855)","v":0},0,0,0,0,{"$f":"SUM(AQ854:AQ855)","v":0},0,0,null,{"$f":"SUM(F856:AT856)","v":22812.532435200093},null,{"$f":"SUM(AU856:AU856)","v":22812.532435200093},{"$f":"+AW856-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW857-'ROR-Model'!G862","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L351","v":-3377.5112437803764},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G858*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G858*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G858*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G858*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G858*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G858*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G858*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G858*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G858*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G858*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G858*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G858*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G858*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G858*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G858*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G858*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G858*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G858*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G858*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G858*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G858*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G858*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G858*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G858*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G858*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G858*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G858*$AS$1","v":0},null,{"$f":"SUM(F858:AT858)","v":-3377.5112437803764},null,{"$f":"SUM(AU858:AU858)","v":-3377.5112437803764},{"$f":"+AW858-'ROR-Model'!G864","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L352","v":-516.35061928139294},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G859*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G859*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G859*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G859*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G859*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G859*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G859*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G859*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G859*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G859*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G859*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G859*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G859*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G859*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G859*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G859*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G859*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G859*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G859*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G859*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G859*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G859*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G859*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G859*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G859*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G859*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G859*$AS$1","v":0},null,{"$f":"SUM(F859:AT859)","v":-516.35061928139294},null,{"$f":"SUM(AU859:AU859)","v":-516.35061928139294},{"$f":"+AW859-'ROR-Model'!G865","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F858:F859)","v":0},{"$f":"SUM(G858:G859)","v":-3893.8618630617693},{"$f":"H1*SUM(H858:H859)","v":0},{"$f":"SUM(I858:I859)","v":0},{"$f":"SUM(J858:J859)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q858:Q859)","v":0},{"$f":"SUM(R858:R859)","v":0},{"$f":"SUM(S858:S859)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH858:AH859)","v":0},0,0,0,{"$f":"SUM(AL858:AL859)","v":0},0,0,0,0,{"$f":"SUM(AQ858:AQ859)","v":0},0,0,null,{"$f":"SUM(F860:AT860)","v":-3893.8618630617693},null,{"$f":"SUM(AU860:AU860)","v":-3893.8618630617693},{"$f":"+AW860-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW861-'ROR-Model'!G867","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L355","v":-57328.368487274041},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G862*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G862*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G862*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G862*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G862*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G862*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G862*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G862*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G862*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G862*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G862*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G862*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G862*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G862*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G862*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G862*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G862*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G862*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G862*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G862*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G862*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G862*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G862*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G862*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G862*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G862*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G862*$AS$1","v":0},null,{"$f":"SUM(F862:AT862)","v":-57328.368487274041},null,{"$f":"SUM(AU862:AU862)","v":-57328.368487274041},{"$f":"+AW862-'ROR-Model'!G869","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L356","v":-8120.2911312858341},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G863*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G863*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G863*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G863*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G863*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G863*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G863*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G863*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G863*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G863*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G863*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G863*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G863*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G863*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G863*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G863*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G863*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G863*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G863*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G863*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G863*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G863*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G863*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G863*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G863*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G863*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G863*$AS$1","v":0},null,{"$f":"SUM(F863:AT863)","v":-8120.2911312858341},null,{"$f":"SUM(AU863:AU863)","v":-8120.2911312858341},{"$f":"+AW863-'ROR-Model'!G870","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F862:F863)","v":0},{"$f":"SUM(G862:G863)","v":-65448.659618559876},{"$f":"H1*SUM(H862:H863)","v":0},{"$f":"SUM(I862:I863)","v":0},{"$f":"SUM(J862:J863)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q862:Q863)","v":0},{"$f":"SUM(R862:R863)","v":0},{"$f":"SUM(S862:S863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH862:AH863)","v":0},0,0,0,{"$f":"SUM(AL862:AL863)","v":0},0,0,0,0,{"$f":"SUM(AQ862:AQ863)","v":0},0,0,null,{"$f":"SUM(F864:AT864)","v":-65448.659618559876},null,{"$f":"SUM(AU864:AU864)","v":-65448.659618559876},{"$f":"+AW864-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW865-'ROR-Model'!G872","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L359","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G866*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G866*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G866*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G866*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G866*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G866*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G866*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G866*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G866*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G866*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G866*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G866*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G866*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G866*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G866*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G866*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G866*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G866*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G866*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G866*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G866*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G866*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G866*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G866*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G866*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G866*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G866*$AS$1","v":0},null,{"$f":"SUM(F866:AT866)","v":0},null,{"$f":"SUM(AU866:AU866)","v":0},{"$f":"+AW866-'ROR-Model'!G873","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L360","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G867*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G867*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G867*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G867*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G867*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G867*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G867*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G867*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G867*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G867*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G867*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G867*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G867*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G867*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G867*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G867*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G867*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G867*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G867*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G867*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G867*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G867*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G867*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G867*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G867*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G867*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G867*$AS$1","v":0},null,{"$f":"SUM(F867:AT867)","v":0},null,{"$f":"SUM(AU867:AU867)","v":0},{"$f":"+AW867-'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},{"$f":"SUM(J866:J867)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q866:Q867)","v":0},{"$f":"SUM(R866:R867)","v":0},{"$f":"SUM(S866:S867)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH866:AH867)","v":0},0,0,0,{"$f":"SUM(AL866:AL867)","v":0},0,0,0,0,{"$f":"SUM(AQ866:AQ867)","v":0},0,0,null,{"$f":"SUM(F868:AT868)","v":0},null,{"$f":"SUM(AU868:AU868)","v":0},{"$f":"+AW868-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW869-'ROR-Model'!G876","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L363","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G870*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G870*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G870*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G870*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G870*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G870*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G870*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G870*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G870*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G870*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G870*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G870*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G870*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G870*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G870*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G870*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G870*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G870*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G870*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G870*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G870*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G870*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G870*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G870*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G870*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G870*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G870*$AS$1","v":0},null,{"$f":"SUM(F870:AT870)","v":0},null,{"$f":"SUM(AU870:AU870)","v":0},{"$f":"+AW870-'ROR-Model'!G877","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L364","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G871*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G871*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G871*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G871*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G871*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G871*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G871*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G871*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G871*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G871*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G871*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G871*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G871*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G871*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G871*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G871*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G871*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G871*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G871*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G871*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G871*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G871*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G871*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G871*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G871*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G871*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G871*$AS$1","v":0},null,{"$f":"SUM(F871:AT871)","v":0},null,{"$f":"SUM(AU871:AU871)","v":0},{"$f":"+AW871-'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},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q870:Q871)","v":0},{"$f":"SUM(R870:R871)","v":0},{"$f":"SUM(S870:S871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH870:AH871)","v":0},0,0,0,{"$f":"SUM(AL870:AL871)","v":0},0,0,0,0,{"$f":"SUM(AQ870:AQ871)","v":0},0,0,null,{"$f":"SUM(F872:AT872)","v":0},null,{"$f":"SUM(AU872:AU872)","v":0},{"$f":"+AW872-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW873-'ROR-Model'!G880","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L367","v":23363.511167615885},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G874*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G874*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G874*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G874*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G874*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G874*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G874*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G874*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G874*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G874*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G874*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G874*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G874*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G874*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G874*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G874*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G874*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G874*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G874*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G874*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G874*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G874*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G874*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G874*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G874*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G874*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G874*$AS$1","v":0},null,{"$f":"SUM(F874:AT874)","v":23363.511167615885},null,{"$f":"SUM(AU874:AU874)","v":23363.511167615885},{"$f":"+AW874-'ROR-Model'!G884","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L368","v":895.54226129999006},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G875*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G875*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G875*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G875*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G875*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G875*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G875*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G875*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G875*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G875*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G875*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G875*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G875*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G875*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G875*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G875*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G875*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G875*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G875*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G875*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G875*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G875*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G875*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G875*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G875*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G875*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G875*$AS$1","v":0},null,{"$f":"SUM(F875:AT875)","v":895.54226129999006},null,{"$f":"SUM(AU875:AU875)","v":895.54226129999006},{"$f":"+AW875-'ROR-Model'!G885","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F874:F875)","v":0},{"$f":"SUM(G874:G875)","v":24259.053428915875},{"$f":"H1*SUM(H874:H875)","v":0},{"$f":"SUM(I874:I875)","v":0},{"$f":"SUM(J874:J875)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q874:Q875)","v":0},{"$f":"SUM(R874:R875)","v":0},{"$f":"SUM(S874:S875)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH874:AH875)","v":0},0,0,0,{"$f":"SUM(AL874:AL875)","v":0},0,0,0,0,{"$f":"SUM(AQ874:AQ875)","v":0},0,0,null,{"$f":"SUM(F876:AT876)","v":24259.053428915875},null,{"$f":"SUM(AU876:AU876)","v":24259.053428915875},{"$f":"+AW876-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW877-'ROR-Model'!G887","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L371","v":21158.622275839909},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G878*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G878*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G878*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G878*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G878*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G878*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G878*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G878*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G878*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G878*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G878*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G878*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G878*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G878*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G878*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G878*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G878*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G878*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G878*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G878*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G878*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G878*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G878*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G878*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G878*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G878*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G878*$AS$1","v":0},null,{"$f":"SUM(F878:AT878)","v":21158.622275839909},null,{"$f":"SUM(AU878:AU878)","v":21158.622275839909},{"$f":"+AW878-'ROR-Model'!G889","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L372","v":716.42656256000191},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G879*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G879*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G879*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G879*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G879*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G879*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G879*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G879*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G879*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G879*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G879*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G879*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G879*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G879*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G879*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G879*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G879*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G879*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G879*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G879*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G879*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G879*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G879*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G879*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G879*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G879*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G879*$AS$1","v":0},null,{"$f":"SUM(F879:AT879)","v":716.42656256000191},null,{"$f":"SUM(AU879:AU879)","v":716.42656256000191},{"$f":"+AW879-'ROR-Model'!G890","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F878:F879)","v":0},{"$f":"SUM(G878:G879)","v":21875.048838399911},{"$f":"H1*SUM(H878:H879)","v":0},{"$f":"SUM(I878:I879)","v":0},{"$f":"SUM(J878:J879)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q878:Q879)","v":0},{"$f":"SUM(R878:R879)","v":0},{"$f":"SUM(S878:S879)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH878:AH879)","v":0},0,0,0,{"$f":"SUM(AL878:AL879)","v":0},0,0,0,0,{"$f":"SUM(AQ878:AQ879)","v":0},0,0,null,{"$f":"SUM(F880:AT880)","v":21875.048838399911},null,{"$f":"SUM(AU880:AU880)","v":21875.048838399911},{"$f":"+AW880-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW881-'ROR-Model'!G882","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L375","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G882*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G882*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G882*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G882*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G882*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G882*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G882*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G882*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G882*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G882*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G882*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G882*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G882*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G882*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G882*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G882*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G882*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G882*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G882*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G882*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G882*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G882*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G882*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G882*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G882*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G882*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G882*$AS$1","v":0},null,{"$f":"SUM(F882:AT882)","v":0},null,{"$f":"SUM(AU882:AU882)","v":0},{"$f":"+AW882-'ROR-Model'!G894","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L376","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G883*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G883*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G883*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G883*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G883*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G883*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G883*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G883*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G883*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G883*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G883*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G883*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G883*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G883*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G883*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G883*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G883*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G883*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G883*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G883*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G883*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G883*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G883*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G883*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G883*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G883*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G883*$AS$1","v":0},null,{"$f":"SUM(F883:AT883)","v":0},null,{"$f":"SUM(AU883:AU883)","v":0},{"$f":"+AW883-'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},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q882:Q883)","v":0},{"$f":"SUM(R882:R883)","v":0},{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH882:AH883)","v":0},0,0,0,{"$f":"SUM(AL882:AL883)","v":0},0,0,0,0,{"$f":"SUM(AQ882:AQ883)","v":0},0,0,null,{"$f":"SUM(F884:AT884)","v":0},null,{"$f":"SUM(AU884:AU884)","v":0},{"$f":"+AW884-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW885-'ROR-Model'!G897","v":0}]
[null,"Utah Administrative & General Exp",null,null,null,{"$f":"F838+F842+F846+F850+F854+F858+F862+F866+F870+F874+F878+F882","v":0},-1338404.2773907422,{"$f":"H1*H838+H842+H846+H850+H854+H858+H862+H866+H870+H874+H878+H882","v":0},{"$f":"I838+I842+I846+I850+I854+I858+I862+I866+I870+I874+I878+I882","v":0},{"$f":"J838+J842+J846+J850+J854+J858+J862+J866+J870+J874+J878+J882","v":0},0,0,-1963199.1652053669,-15071.665643480697,0,-211342.54077519724,{"$f":"Q838+Q842+Q846+Q850+Q854+Q858+Q862+Q866+Q870+Q874+Q878+Q882","v":808444.77062189928},{"$f":"R838+R842+R846+R850+R854+R858+R862+R866+R870+R874+R878+R882","v":0},{"$f":"S838+S842+S846+S850+S854+S858+S862+S866+S870+S874+S878+S882","v":0},0,{"$f":"U838+U842+U846+U850+U854+U858+U862+U866+U870+U874+U878+U882","v":0},{"$f":"V838+V842+V846+V850+V854+V858+V862+V866+V870+V874+V878+V882","v":0},0,{"$f":"X838+X842+X846+X850+X854+X858+X862+X866+X870+X874+X878+X882","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH838+AH842+AH846+AH850+AH854+AH858+AH862+AH866+AH870+AH874+AH878+AH882","v":0},0,0,0,{"$f":"AL838+AL842+AL846+AL850+AL854+AL858+AL862+AL866+AL870+AL874+AL878+AL882","v":0},0,0,0,0,{"$f":"AQ838+AQ842+AQ846+AQ850+AQ854+AQ858+AQ862+AQ866+AQ870+AQ874+AQ878+AQ882","v":0},0,0,0,{"$f":"SUM(F886:AT886)","v":-2719572.8783928873},null,{"$f":"SUM(AU886:AU886)","v":-2719572.8783928873},{"$f":"+AW886-'ROR-Model'!G899","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,null,0,17644.341239188732,{"$f":"H1*H839+H843+H847+H851+H855+H859+H863+H867+H871+H875+H879+H883","v":0},{"$f":"I839+I843+I847+I851+I855+I859+I863+I867+I871+I875+I879+I883","v":0},0,0,0,-65630.571153721787,-503.85210117797158,0,-7065.2697423615482,{"$f":"Q839+Q843+Q847+Q851+Q855+Q859+Q863+Q867+Q871+Q875+Q879+Q883","v":27026.647618100669},{"$f":"R839+R843+R847+R851+R855+R859+R863+R867+R871+R875+R879+R883","v":0},{"$f":"S839+S843+S847+S851+S855+S859+S863+S867+S871+S875+S879+S883","v":0},0,{"$f":"U839+U843+U847+U851+U855+U859+U863+U867+U871+U875+U879+U883","v":0},{"$f":"V839+V843+V847+V851+V855+V859+V863+V867+V871+V875+V879+V883","v":0},0,{"$f":"X839+X843+X847+X851+X855+X859+X863+X867+X871+X875+X879+X883","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH839+AH843+AH847+AH851+AH855+AH859+AH863+AH867+AH871+AH875+AH879+AH883","v":0},0,0,0,{"$f":"AL839+AL843+AL847+AL851+AL855+AL859+AL863+AL867+AL871+AL875+AL879+AL883","v":0},0,0,0,0,{"$f":"AQ839+AQ843+AQ847+AQ851+AQ855+AQ859+AQ863+AQ867+AQ871+AQ875+AQ879+AQ883","v":0},0,0,0,{"$f":"SUM(F887:AT887)","v":-28528.704139971906},null,{"$f":"SUM(AU887:AU887)","v":-28528.704139971906},{"$f":"+AW887-'ROR-Model'!G900","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,null,{"$f":"IF((F886+F887)=F884+F880+F876+F872+F868+F864+F860+F856+F852+F848+F844+F840,F886+F887,\"ERROR\")","v":0},{"$f":"G886+G887","v":-1320759.9361515534},{"$f":"SUM(H886:H887)","v":0},{"$f":"SUM(I886:I887)","v":0},{"$f":"SUM(J886:J887)","v":0},0,0,-2028829.7363590887,-15575.517744658669,0,-218407.8105175588,835471.41823999991,{"$f":"SUM(R886:R887)","v":0},{"$f":"IF((S886+S887)=S884+S880+S876+S872+S868+S864+S860+S856+S852+S848+S844+S840,S886+S887,\"ERROR\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AH886+AH887)=AH884+AH880+AH876+AH872+AH868+AH864+AH860+AH856+AH852+AH848+AH844+AH840,AH886+AH887,\"ERROR\")","v":0},0,0,0,{"$f":"IF((AL886+AL887)=AL884+AL880+AL876+AL872+AL868+AL864+AL860+AL856+AL852+AL848+AL844+AL840,AL886+AL887,\"ERROR\")","v":0},0,0,0,0,{"$f":"IF((AQ886+AQ887)=AQ884+AQ880+AQ876+AQ872+AQ868+AQ864+AQ860+AQ856+AQ852+AQ848+AQ844+AQ840,AQ886+AQ887,\"ERROR\")","v":0},0,0,0,{"$f":"SUM(F889:AT889)","v":-2748101.5825328594},null,{"$f":"SUM(AU889:AU889)","v":-2748101.5825328594},{"$f":"+AW889-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW891-'ROR-Model'!G892","v":0}]
[null,"Total Utility O&M Expenses",null,null,null,{"$f":"F649+F752+F805+F833+F889","v":0},{"$f":"G649+G752+G805+G833+G889","v":-2132638.178742772},{"$f":"H1*H649+H752+H805+H833+H889","v":0},{"$f":"I649+I752+I805+I833+I889","v":0},{"$f":"J649+J752+J805+J833+J889","v":0},-24483786.837182906,{"$f":"L649+L752+L805+L833+L889","v":-1375955.2655213347},-2028829.7363590887,-15575.517744658669,-1487.1792132780697,-218407.8105175588,835471.41823999991,{"$f":"R649+R752+R805+R833+R889","v":0},{"$f":"S649+S752+S805+S833+S889","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC649+AC752+AC805+AC833+AC889","v":0},0,0,0,0,{"$f":"AH649+AH752+AH805+AH833+AH889","v":0},0,0,0,{"$f":"AL649+AL752+AL805+AL833+AL889","v":0},0,0,0,0,{"$f":"AQ649+AQ752+AQ805+AQ833+AQ889","v":0},0,0,0,{"$f":"SUM(F892:AT892)","v":-29421209.107041597},null,{"$f":"SUM(AU892:AU892)","v":-29421209.107041597},{"$f":"+AW892-'ROR-Model'!G905","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"EXPENSES!L388*$G$1","v":21476.690000000061},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G900*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G900*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G900*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G900*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G900*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G900*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G900*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G900*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G900*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G900*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G900*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G900*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G900*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G900*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G900*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G900*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G900*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G900*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G900*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G900*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G900*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G900*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G900*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G900*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G900*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G900*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G900*$AS$1","v":0},null,{"$f":"SUM(F900:AT900)","v":21476.690000000061},null,{"$f":"SUM(AU900:AU900)","v":21476.690000000061},{"$f":"+AW900-'ROR-Model'!G913","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"EXPENSES!L389*$G$1","v":425695.42756608687},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G901*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G901*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G901*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G901*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G901*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G901*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G901*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G901*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G901*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G901*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G901*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G901*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G901*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G901*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G901*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G901*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G901*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G901*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G901*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G901*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G901*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G901*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G901*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G901*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G901*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G901*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G901*$AS$1","v":0},null,{"$f":"SUM(F901:AT901)","v":425695.42756608687},null,{"$f":"SUM(AU901:AU901)","v":425695.42756608687},{"$f":"+AW901-'ROR-Model'!G914","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"EXPENSES!L390*$G$1","v":7944669.2590009421},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G902*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G902*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G902*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G902*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G902*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G902*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G902*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G902*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G902*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G902*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G902*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G902*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G902*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G902*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G902*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G902*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G902*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G902*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G902*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G902*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G902*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G902*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G902*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G902*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G902*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G902*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G902*$AS$1","v":0},null,{"$f":"SUM(F902:AT902)","v":7944669.2590009421},null,{"$f":"SUM(AU902:AU902)","v":7944669.2590009421},{"$f":"+AW902-'ROR-Model'!G915","v":0}]
[null,null,"General",null,null,null,{"$f":"EXPENSES!L391*$G$1","v":2066203.8639276223},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G903*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G903*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G903*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G903*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G903*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G903*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G903*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G903*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G903*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G903*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G903*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G903*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G903*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G903*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G903*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G903*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G903*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G903*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G903*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G903*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G903*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G903*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G903*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G903*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G903*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G903*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G903*$AS$1","v":0},null,{"$f":"SUM(F903:AT903)","v":2066203.8639276223},null,{"$f":"SUM(AU903:AU903)","v":2066203.8639276223},{"$f":"+AW903-'ROR-Model'!G916","v":0}]
[null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(F900:F903)","v":0},{"$f":"SUM(G900:G903)","v":10458045.24049465},{"$f":"H1*SUM(H900:H903)","v":0},{"$f":"SUM(I900:I903)","v":0},{"$f":"SUM(J900:J903)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q900:Q903)","v":0},{"$f":"SUM(R900:R903)","v":0},{"$f":"SUM(S900:S903)","v":0},0,0,0,0,{"$f":"SUM(X900:X903)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH900:AH903)","v":0},0,0,0,{"$f":"SUM(AL900:AL903)","v":0},0,0,0,0,{"$f":"SUM(AQ900:AQ903)","v":0},0,0,null,{"$f":"SUM(AU900:AU903)","v":10458045.24049465},null,{"$f":"SUM(AW900:AW903)","v":10458045.24049465},{"$f":"+AW904-'ROR-Model'!G917","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW905-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW906-'ROR-Model'!G907","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L395*G1","v":-21476.69},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G907*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G907*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G907*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G907*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G907*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G907*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G907*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G907*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G907*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G907*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G907*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G907*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G907*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G907*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G907*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G907*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G907*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G907*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G907*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G907*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G907*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G907*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G907*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G907*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G907*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G907*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G907*$AS$1","v":0},null,{"$f":"SUM(F907:AT907)","v":-21476.69},null,{"$f":"SUM(AU907:AU907)","v":-21476.69},{"$f":"+AW907-'ROR-Model'!G920","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L396*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G908*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G908*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G908*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G908*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G908*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G908*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G908*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G908*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G908*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G908*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G908*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G908*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G908*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G908*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G908*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G908*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G908*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G908*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G908*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G908*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G908*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G908*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G908*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G908*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G908*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G908*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G908*$AS$1","v":0},null,{"$f":"SUM(F908:AT908)","v":0},null,{"$f":"SUM(AU908:AU908)","v":0},{"$f":"+AW908-'ROR-Model'!G909","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L397*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G909*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G909*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G909*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G909*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G909*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G909*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G909*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G909*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G909*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G909*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G909*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G909*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G909*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G909*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G909*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G909*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G909*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G909*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G909*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G909*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G909*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G909*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G909*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G909*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G909*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G909*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G909*$AS$1","v":0},null,{"$f":"SUM(F909:AT909)","v":0},null,{"$f":"SUM(AU909:AU909)","v":0},{"$f":"+AW909-'ROR-Model'!G910","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L398*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G910*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G910*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G910*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G910*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G910*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G910*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G910*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G910*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G910*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G910*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G910*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G910*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G910*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G910*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G910*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G910*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G910*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G910*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G910*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G910*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G910*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G910*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G910*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G910*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G910*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G910*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G910*$AS$1","v":0},null,{"$f":"SUM(F910:AT910)","v":0},null,{"$f":"SUM(AU910:AU910)","v":0},{"$f":"+AW910-'ROR-Model'!G911","v":0}]
[null,null,"Total Amortization Expense",null,null,{"$f":"SUM(F907:F910)","v":0},{"$f":"SUM(G907:G910)","v":-21476.69},null,{"$f":"SUM(I907:I910)","v":0},{"$f":"SUM(J907:J910)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q907:Q910)","v":0},{"$f":"SUM(R907:R910)","v":0},{"$f":"SUM(S907:S910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH907:AH910)","v":0},0,0,0,{"$f":"SUM(AL907:AL910)","v":0},0,0,0,0,{"$f":"SUM(AQ907:AQ910)","v":0},0,0,null,{"$f":"SUM(AU907:AU910)","v":-21476.69},null,{"$f":"SUM(AW907:AW910)","v":-21476.69},{"$f":"+AW911-'ROR-Model'!G924","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW912-'ROR-Model'!G925","v":0}]
[null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"F904+F911","v":0},{"$f":"G904+G911","v":10436568.55049465},{"$f":"H1*+H904+H911","v":0},{"$f":"I904+I911","v":0},{"$f":"J904+J911","v":0},0,0,0,0,0,0,0,{"$f":"R904+R911","v":0},{"$f":"S904+S911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH904+AH911","v":0},0,0,0,{"$f":"AL904+AL911","v":0},0,0,0,0,{"$f":"AQ904+AQ911","v":0},0,0,null,{"$f":"SUM(F913:AT913)","v":10436568.55049465},null,{"$f":"SUM(AU913:AU913)","v":10436568.55049465},{"$f":"+AW913-'ROR-Model'!G926","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW914-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW915-'ROR-Model'!G928","v":0}]
[408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW916-'ROR-Model'!G929","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L405*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G917*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G917*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G917*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G917*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G917*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G917*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G917*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G917*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G917*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G917*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G917*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G917*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G917*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G917*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G917*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G917*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G917*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G917*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G917*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G917*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G917*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G917*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G917*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G917*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G917*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G917*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G917*$AS$1","v":0},null,{"$f":"SUM(F917:AT917)","v":0},null,{"$f":"SUM(AU917:AU917)","v":0},{"$f":"+AW917-'ROR-Model'!G930","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L406*G1","v":138420.51204638777},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G918*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G918*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G918*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G918*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G918*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G918*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G918*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G918*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G918*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G918*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G918*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G918*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G918*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G918*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G918*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G918*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G918*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G918*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G918*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G918*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G918*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G918*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G918*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G918*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G918*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G918*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G918*$AS$1","v":0},null,{"$f":"SUM(F918:AT918)","v":138420.51204638777},null,{"$f":"SUM(AU918:AU918)","v":138420.51204638777},{"$f":"+AW918-'ROR-Model'!G931","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L407*G1","v":3293432.8917604946},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G919*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G919*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G919*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G919*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G919*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G919*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G919*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G919*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G919*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G919*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G919*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G919*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G919*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G919*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G919*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G919*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G919*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G919*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G919*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G919*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G919*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G919*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G919*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G919*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G919*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G919*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G919*$AS$1","v":0},null,{"$f":"SUM(F919:AT919)","v":3293432.8917604946},null,{"$f":"SUM(AU919:AU919)","v":3293432.8917604946},{"$f":"+AW919-'ROR-Model'!G932","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L408*G1","v":303730.43866973883},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G920*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G920*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G920*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G920*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G920*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G920*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G920*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G920*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G920*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G920*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G920*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G920*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G920*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G920*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G920*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G920*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G920*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G920*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G920*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G920*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G920*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G920*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G920*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G920*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G920*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G920*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G920*$AS$1","v":0},null,{"$f":"SUM(F920:AT920)","v":303730.43866973883},null,{"$f":"SUM(AU920:AU920)","v":303730.43866973883},{"$f":"+AW920-'ROR-Model'!G933","v":0}]
[null,null,"Total Other Taxes",null,null,{"$f":"SUM(F917:F920)","v":0},{"$f":"SUM(G916:G920)","v":3735583.8424766213},{"$f":"H1*SUM(H917:H920)","v":0},{"$f":"SUM(I917:I920)","v":0},{"$f":"SUM(J917:J920)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q917:Q920)","v":0},{"$f":"SUM(R917:R920)","v":0},{"$f":"SUM(S917:S920)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH917:AH920)","v":0},0,0,0,{"$f":"SUM(AL917:AL920)","v":0},0,0,0,0,{"$f":"SUM(AQ917:AQ920)","v":0},0,0,null,{"$f":"SUM(AU917:AU920)","v":3735583.8424766213},null,{"$f":"SUM(AW917:AW920)","v":3735583.8424766213},{"$f":"+AW921-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW922-'ROR-Model'!G935","v":0}]
[4090,"Income Taxes - Federal",null,null,null,{"$f":"((F512)-(F639+F892+F913+F921-F925))*Taxes!$L$23","v":0},{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":-4585785.5294398814},{"$f":"((H512)-(H639+H892+H913+H921-H925))*Taxes!$L$23","v":-96482.153213822676},{"$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$23","v":9325741.3369015083},{"$f":"((L512)-(L639+L892+L913+L921-L925))*Taxes!$L$23","v":524093.8823202083},{"$f":"((M512)-(M639+M892+M913+M921-M925))*Taxes!$L$23","v":772770.21988955978},{"$f":"((N512)-(N639+N892+N913+N921-N925))*Taxes!$L$23","v":5932.6300560015452},{"$f":"((O512)-(O639+O892+O913+O921-O925))*Taxes!$L$23","v":566.45847951859264},{"$f":"((P512)-(P639+P892+P913+P921-P925))*Taxes!$L$23","v":83190.347979687984},{"$f":"((Q512)-(Q639+Q892+Q913+Q921-Q925))*Taxes!$L$23","v":-318226.52242045786},{"$f":"((R512)-(R639+R892+R913+R921-R925))*Taxes!$L$23","v":0},{"$f":"((S512)-(S639+S892+S913+S921-S925))*Taxes!$L$23","v":0},{"$f":"((T512)-(T639+T892+T913+T921-T925))*Taxes!$L$23","v":0},{"$f":"((U512)-(U639+U892+U913+U921-U925))*Taxes!$L$23","v":0},{"$f":"((V512)-(V639+V892+V913+V921-V925))*Taxes!$L$23","v":0},{"$f":"((W512)-(W639+W892+W913+W921-W925))*Taxes!$L$23","v":0},{"$f":"((X512)-(X639+X892+X913+X921-X925))*Taxes!$L$23","v":0},{"$f":"((Y512)-(Y639+Y892+Y913+Y921-Y925))*Taxes!$L$23","v":0},{"$f":"((Z512)-(Z639+Z892+Z913+Z921-Z925))*Taxes!$L$23","v":0},{"$f":"((AA512)-(AA639+AA892+AA913+AA921-AA925))*Taxes!$L$23","v":0},{"$f":"((AB512)-(AB639+AB892+AB913+AB921-AB925))*Taxes!$L$23","v":0},{"$f":"((AC512)-(AC639+AC892+AC913+AC921-AC925))*Taxes!$L$23","v":0},{"$f":"((AD512)-(AD639+AD892+AD913+AD921-AD925))*Taxes!$L$23","v":0},{"$f":"((AE512)-(AE639+AE892+AE913+AE921-AE925))*Taxes!$L$23","v":0},{"$f":"((AF512)-(AF639+AF892+AF913+AF921-AF925))*Taxes!$L$23","v":0},{"$f":"((AG512)-(AG639+AG892+AG913+AG921-AG925))*Taxes!$L$23","v":0},{"$f":"((AH512)-(AH639+AH892+AH913+AH921-AH925))*Taxes!$L$23","v":0},{"$f":"((AI512)-(AI639+AI892+AI913+AI921-AI925))*Taxes!$L$23","v":0},{"$f":"((AJ512)-(AJ639+AJ892+AJ913+AJ921-AJ925))*Taxes!$L$23","v":0},{"$f":"((AK512)-(AK639+AK892+AK913+AK921-AK925))*Taxes!$L$23","v":0},{"$f":"((AL512)-(AL639+AL892+AL913+AL921-AL925))*Taxes!$L$23","v":0},{"$f":"((AM512)-(AM639+AM892+AM913+AM921-AM925))*Taxes!$L$23","v":0},{"$f":"((AN512)-(AN639+AN892+AN913+AN921-AN925))*Taxes!$L$23","v":0},{"$f":"((AO512)-(AO639+AO892+AO913+AO921-AO925))*Taxes!$L$23","v":0},{"$f":"((AP512)-(AP639+AP892+AP913+AP921-AP925))*Taxes!$L$23","v":0},{"$f":"((AQ512)-(AQ639+AQ892+AQ913+AQ921-AQ925))*Taxes!$L$23","v":0},{"$f":"((AR512)-(AR639+AR892+AR913+AR921-AR925))*Taxes!$L$23","v":0},{"$f":"((AS512)-(AS639+AS892+AS913+AS921-AS925))*Taxes!$L$23","v":0},{"$f":"((AT512)-(AT639+AT892+AT913+AT921-AT925))*Taxes!$L$23","v":0},{"$f":"((AU512)-(AU639+AU892+AU913+AU921-AU925))*Taxes!$L$23","v":5711800.6705523245},null,{"$f":"SUM(AU923:AU923)","v":5711800.6705523245},{"$f":"+AW923-'ROR-Model'!G936","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW924-'ROR-Model'!G937","v":0}]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"+EXPENSES!L413*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G925*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G925*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G925*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G925*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G925*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G925*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G925*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G925*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G925*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G925*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G925*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G925*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G925*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G925*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G925*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G925*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G925*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G925*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G925*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G925*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G925*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G925*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G925*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G925*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G925*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G925*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G925*$AS$1","v":0},null,{"$f":"SUM(F925:AT925)","v":0},null,{"$f":"SUM(AU925:AU925)","v":0},{"$f":"+AW925-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW926-'ROR-Model'!G939","v":0}]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"+EXPENSES!L415*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G927*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G927*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G927*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G927*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G927*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G927*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G927*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G927*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G927*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G927*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G927*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G927*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G927*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G927*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G927*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G927*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G927*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G927*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G927*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G927*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G927*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G927*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G927*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G927*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G927*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G927*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G927*$AS$1","v":0},null,{"$f":"SUM(F927:AT927)","v":0},null,{"$f":"SUM(AU927:AU927)","v":0},{"$f":"+AW927-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW928-'ROR-Model'!G941","v":0}]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"+EXPENSES!L417*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G929*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G929*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G929*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G929*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G929*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G929*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G929*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G929*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G929*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G929*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G929*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G929*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G929*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G929*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G929*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G929*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G929*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G929*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G929*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G929*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G929*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G929*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G929*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G929*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G929*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G929*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G929*$AS$1","v":0},null,{"$f":"SUM(F929:AT929)","v":0},null,{"$f":"SUM(AU929:AU929)","v":0},{"$f":"+AW929-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW930-'ROR-Model'!G943","v":0}]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"+EXPENSES!L419*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G931*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G931*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G931*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G931*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G931*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G931*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G931*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G931*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G931*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G931*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G931*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G931*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G931*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G931*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G931*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G931*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G931*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G931*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G931*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G931*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G931*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G931*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G931*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G931*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G931*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G931*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G931*$AS$1","v":0},null,{"$f":"SUM(F931:AT931)","v":0},null,{"$f":"SUM(AU931:AU931)","v":0},{"$f":"+AW931-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW932-'ROR-Model'!G945","v":0}]
[null,"Total Tax Expenses",null,null,null,{"$f":"F921+F923+F925+F927+F929+F931","v":0},{"$f":"G921+G923+G925+G927+G929+G931","v":-850201.68696326017},{"$f":"H921+H923+H925+H927+H929+H931","v":-96482.153213822676},{"$f":"I921+I923+I925+I927+I929+I931","v":0},0,9325741.3369015083,524093.8823202083,772770.21988955978,5932.6300560015452,566.45847951859264,83190.347979687984,-318226.52242045786,{"$f":"R921+R923+R925+R927+R929+R931","v":0},{"$f":"S921+S923+S925+S927+S929+S931","v":0},0,0,0,0,{"$f":"X921+X923+X925+X927+X929+X931","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH921+AH923+AH925+AH927+AH929+AH931","v":0},0,0,0,{"$f":"AL921+AL923+AL925+AL927+AL929+AL931","v":0},0,0,0,0,{"$f":"AQ921+AQ923+AQ925+AQ927+AQ929+AQ931","v":0},0,0,0,{"$f":"SUM(F933:AT933)","v":9447384.5130289402},null,{"$f":"SUM(AU933:AU933)","v":9447384.5130289402},{"$f":"+AW933-'ROR-Model'!G950","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"F913+F933","v":0},{"$f":"G1*G913+G933","v":9586366.8635313902},{"$f":"H1*H913+H933","v":-96482.153213822676},{"$f":"I913+I933","v":0},{"$f":"J913+J933","v":0},9325741.3369015083,524093.8823202083,772770.21988955978,5932.6300560015452,566.45847951859264,83190.347979687984,-318226.52242045786,{"$f":"R913+R933","v":0},{"$f":"S913+S933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH913+AH933","v":0},0,0,0,{"$f":"AL913+AL933","v":0},0,0,0,0,{"$f":"AQ913+AQ933","v":0},0,0,0,{"$f":"SUM(F936:AT936)","v":19883953.063523591},null,{"$f":"SUM(AU936:AU936)","v":19883953.063523591},{"$f":"+AW936-'ROR-Model'!G953","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW937-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW938-'ROR-Model'!G939","v":0}]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"F639+F892+F936","v":0},{"$f":"G1*G639+G892+G936","v":7453728.6847886182},{"$f":"H1*H639+H892+H936","v":44979218.675344378},{"$f":"I639+I892+I936","v":0},{"$f":"J639+J892+J936","v":0},-15158045.500281397,-851861.38320112647,-1256059.5164695289,-9642.8876886571234,-920.72073375947707,-135217.4625378708,517244.89581954206,{"$f":"R639+R892+R936","v":0},{"$f":"S639+S892+S936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH639+AH892+AH936","v":0},0,0,0,{"$f":"AL639+AL892+AL936","v":0},0,0,0,0,{"$f":"AQ639+AQ892+AQ936","v":0},0,0,0,{"$f":"SUM(F939:AT939)","v":35538444.785040192},null,{"$f":"SUM(AU939:AU939)","v":35538444.785040192},{"$f":"+AW939-'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,{"$f":"'Rate Base'!$AQ$15*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G950*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G950*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G950*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G950*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G950*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G950*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G950*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G950*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G950*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G950*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G950*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G950*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G950*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G950*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G950*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G950*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G950*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G950*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G950*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G950*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G950*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G950*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G950*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G950*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G950*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G950*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G950*$AS$1","v":0},null,{"$f":"SUM(F950:AT950)","v":0},null,{"$f":"SUM(AU950:AU950)","v":0},{"$f":"+AW950-'ROR-Model'!G966","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"'Rate Base'!$AQ$16*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G951*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G951*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G951*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G951*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G951*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G951*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G951*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G951*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G951*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G951*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G951*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G951*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G951*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G951*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G951*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G951*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G951*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G951*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G951*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G951*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G951*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G951*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G951*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G951*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G951*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G951*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G951*$AS$1","v":0},null,{"$f":"SUM(F951:AT951)","v":0},null,{"$f":"SUM(AU951:AU951)","v":0},{"$f":"+AW951-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW952-'ROR-Model'!G968","v":0}]
[null,"Total Intangible Plant",null,null,null,{"$f":"SUM(F950:F951)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S950:S951)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH950:AH951)","v":0},0,0,0,{"$f":"SUM(AL950:AL951)","v":0},0,0,0,0,{"$f":"SUM(AQ950:AQ951)","v":0},0,0,null,{"$f":"SUM(F953:AT953)","v":0},null,{"$f":"SUM(AU953:AU953)","v":0},{"$f":"+AW953-'ROR-Model'!G969","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW954-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW955-'ROR-Model'!G971","v":0}]
["325","Land & Land Rights",null,null,null,{"$f":"'Rate Base'!$AQ$21*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP21*Wexpro!$G$12*$J$1","v":-394814.74346999993},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G956*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G956*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G956*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G956*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G956*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G956*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G956*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G956*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G956*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G956*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G956*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G956*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G956*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G956*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G956*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G956*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G956*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G956*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G956*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G956*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G956*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G956*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G956*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G956*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G956*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G956*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G956*$AS$1","v":0},null,{"$f":"SUM(F956:AT956)","v":-394814.74346999993},null,{"$f":"SUM(AU956:AU956)","v":-394814.74346999993},{"$f":"+AW956-'ROR-Model'!G972","v":0}]
["326...9","Structures",null,null,null,{"$f":"'Rate Base'!$AQ$22*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP22*Wexpro!$G$12*$J$1","v":-90566.783370000005},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G957*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G957*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G957*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G957*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G957*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G957*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G957*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G957*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G957*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G957*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G957*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G957*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G957*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G957*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G957*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G957*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G957*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G957*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G957*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G957*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G957*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G957*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G957*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G957*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G957*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G957*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G957*$AS$1","v":0},null,-90566.783370000005,null,-90566.783370000005,{"$f":"+AW957-'ROR-Model'!G973","v":0}]
["330","Gas Wells - Construction",null,null,null,{"$f":"'Rate Base'!$AQ$23*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP23*Wexpro!$G$12*$J$1","v":-3287043.51003},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G958*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G958*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G958*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G958*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G958*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G958*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G958*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G958*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G958*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G958*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G958*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G958*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G958*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G958*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G958*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G958*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G958*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G958*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G958*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G958*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G958*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G958*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G958*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G958*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G958*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G958*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G958*$AS$1","v":0},null,-3287043.51003,null,-3287043.51003,{"$f":"+AW958-'ROR-Model'!G974","v":0}]
["331","Gas Wells - Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$24*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP24*Wexpro!$G$12*$J$1","v":-1084630.4311500003},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G959*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G959*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G959*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G959*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G959*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G959*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G959*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G959*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G959*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G959*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G959*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G959*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G959*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G959*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G959*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G959*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G959*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G959*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G959*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G959*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G959*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G959*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G959*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G959*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G959*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G959*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G959*$AS$1","v":0},null,-1084630.4311500003,null,-1084630.4311500003,{"$f":"+AW959-'ROR-Model'!G975","v":0}]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,{"$f":"'Rate Base'!$AQ$25*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP25*Wexpro!$G$12*$J$1","v":-169710.41556000002},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G960*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G960*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G960*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G960*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G960*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G960*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G960*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G960*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G960*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G960*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G960*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G960*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G960*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G960*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G960*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G960*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G960*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G960*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G960*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G960*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G960*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G960*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G960*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G960*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G960*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G960*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G960*$AS$1","v":0},null,-169710.41556000002,null,-169710.41556000002,{"$f":"+AW960-'ROR-Model'!G976","v":0}]
["336","Purification Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$26*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP26*Wexpro!$G$12*$J$1","v":-3591.9267300000001},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G961*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G961*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G961*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G961*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G961*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G961*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G961*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G961*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G961*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G961*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G961*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G961*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G961*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G961*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G961*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G961*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G961*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G961*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G961*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G961*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G961*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G961*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G961*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G961*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G961*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G961*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G961*$AS$1","v":0},null,-3591.9267300000001,null,-3591.9267300000001,{"$f":"+AW961-'ROR-Model'!G977","v":0}]
["337","Other Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$27*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP27*Wexpro!$G$12*$J$1","v":-7634.7576899999976},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G962*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G962*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G962*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G962*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G962*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G962*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G962*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G962*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G962*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G962*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G962*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G962*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G962*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G962*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G962*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G962*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G962*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G962*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G962*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G962*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G962*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G962*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G962*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G962*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G962*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G962*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G962*$AS$1","v":0},null,-7634.7576899999976,null,-7634.7576899999976,{"$f":"+AW962-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW963-'ROR-Model'!G979","v":0}]
[null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(F956:F962)","v":0},null,null,null,{"$f":"SUM(J956:J962)","v":-5037992.5680000009},null,null,null,null,null,null,null,null,{"$f":"SUM(S956:S962)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH956:AH962)","v":0},0,0,0,{"$f":"SUM(AL956:AL962)","v":0},0,0,0,0,{"$f":"SUM(AQ956:AQ962)","v":0},0,0,null,{"$f":"+AU1081","v":-5037992.5680000009},null,{"$f":"+AW1081","v":-5037992.5680000009},{"$f":"+AW964-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW965-'ROR-Model'!G981","v":0}]
[null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW966-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW967-'ROR-Model'!G983","v":0}]
[null,null,"Wyoming",null,{"$f":"+F968","v":0},{"$f":"'Rate Base'!$AQ$33*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G968*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G968*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G968*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G968*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G968*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G968*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G968*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G968*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G968*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G968*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G968*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G968*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G968*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G968*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G968*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G968*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G968*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G968*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G968*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G968*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G968*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G968*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G968*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G968*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G968*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G968*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G968*$AS$1","v":0},null,{"$f":"SUM(F968:AT968)","v":0},null,{"$f":"SUM(AU968:AU968)","v":0},{"$f":"+AW968-'ROR-Model'!G984","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$34*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G969*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G969*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G969*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G969*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G969*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G969*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G969*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G969*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G969*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G969*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G969*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G969*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G969*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G969*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G969*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G969*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G969*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G969*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G969*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G969*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G969*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G969*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G969*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G969*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G969*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G969*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G969*$AS$1","v":0},null,{"$f":"SUM(F969:AT969)","v":0},null,{"$f":"SUM(AU969:AU969)","v":0},{"$f":"+AW969-'ROR-Model'!G985","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F968:F969)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S968:S969)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH968:AH969)","v":0},0,0,0,{"$f":"SUM(AL968:AL969)","v":0},0,0,0,0,{"$f":"SUM(AQ968:AQ969)","v":0},0,0,null,{"$f":"SUM(F970:AT970)","v":0},null,{"$f":"SUM(AU970:AU970)","v":0},{"$f":"+AW970-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW971-'ROR-Model'!G987","v":0}]
["375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW972-'ROR-Model'!G988","v":0}]
[null,null,"Wyoming",null,{"$f":"+F973","v":0},{"$f":"'Rate Base'!$AQ$38*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G973*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G973*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G973*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G973*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G973*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G973*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G973*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G973*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G973*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G973*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G973*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G973*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G973*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G973*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G973*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G973*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G973*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G973*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G973*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G973*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G973*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G973*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G973*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G973*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G973*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G973*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G973*$AS$1","v":0},null,{"$f":"SUM(F973:AT973)","v":0},null,{"$f":"SUM(AU973:AU973)","v":0},{"$f":"+AW973-'ROR-Model'!G989","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$39*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G974*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G974*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G974*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G974*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G974*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G974*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G974*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G974*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G974*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G974*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G974*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G974*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G974*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G974*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G974*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G974*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G974*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G974*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G974*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G974*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G974*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G974*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G974*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G974*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G974*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G974*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G974*$AS$1","v":0},null,{"$f":"SUM(F974:AT974)","v":0},null,{"$f":"SUM(AU974:AU974)","v":0},{"$f":"+AW974-'ROR-Model'!G990","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F973:F974)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S973:S974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH973:AH974)","v":0},0,0,0,{"$f":"SUM(AL973:AL974)","v":0},0,0,0,0,{"$f":"SUM(AQ973:AQ974)","v":0},0,0,null,{"$f":"SUM(F975:AT975)","v":0},null,{"$f":"SUM(AU975:AU975)","v":0},{"$f":"+AW975-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW976-'ROR-Model'!G992","v":0}]
["376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW977-'ROR-Model'!G993","v":0}]
[null,null,"Dist - Wy - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$43*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G978*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G978*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G978*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G978*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G978*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G978*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G978*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G978*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G978*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G978*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G978*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G978*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G978*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G978*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G978*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G978*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G978*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G978*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G978*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G978*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G978*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G978*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G978*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G978*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G978*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G978*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G978*$AS$1","v":0},null,{"$f":"SUM(F978:AT978)","v":0},null,{"$f":"SUM(AU978:AU978)","v":0},{"$f":"+AW978-'ROR-Model'!G994","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$44*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G979*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G979*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G979*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G979*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G979*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G979*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G979*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G979*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G979*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G979*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G979*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G979*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G979*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G979*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G979*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G979*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G979*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G979*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G979*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G979*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G979*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G979*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G979*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G979*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G979*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G979*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G979*$AS$1","v":0},null,0,null,0,{"$f":"+AW979-'ROR-Model'!G995","v":0}]
[null,null,"Dist - Wy - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$45*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G980*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G980*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G980*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G980*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G980*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G980*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G980*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G980*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G980*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G980*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G980*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G980*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G980*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G980*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G980*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G980*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G980*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G980*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G980*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G980*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G980*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G980*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G980*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G980*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G980*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G980*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G980*$AS$1","v":0},null,0,null,0,{"$f":"+AW980-'ROR-Model'!G996","v":0}]
[null,null,"Total Wyoming",null,{"$f":"+F981","v":5019462.729178369},{"$f":"'Rate Base'!$AQ$46*$F$1","v":5019462.729178369},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G981*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G981*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G981*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G981*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G981*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G981*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G981*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G981*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G981*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G981*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G981*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G981*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G981*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G981*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G981*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G981*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G981*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G981*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G981*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G981*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G981*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G981*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G981*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G981*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G981*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G981*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G981*$AS$1","v":0},null,5019462.729178369,null,5019462.729178369,{"$f":"+AW981-'ROR-Model'!G997","v":0}]
[null,null,"Dist - Ut - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$47*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G982*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G982*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G982*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G982*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G982*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G982*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G982*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G982*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G982*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G982*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G982*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G982*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G982*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G982*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G982*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G982*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G982*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G982*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G982*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G982*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G982*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G982*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G982*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G982*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G982*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G982*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G982*$AS$1","v":0},null,0,null,0,{"$f":"+AW982-'ROR-Model'!G998","v":0}]
[null,null,"Dist - Ut - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$48*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G983*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G983*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G983*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G983*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G983*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G983*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G983*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G983*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G983*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G983*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G983*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G983*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G983*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G983*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G983*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G983*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G983*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G983*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G983*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G983*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G983*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G983*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G983*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G983*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G983*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G983*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G983*$AS$1","v":0},null,0,null,0,{"$f":"+AW983-'ROR-Model'!G999","v":0}]
[null,null,"Dist - Ut - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$49*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G984*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G984*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G984*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G984*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G984*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G984*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G984*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G984*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G984*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G984*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G984*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G984*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G984*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G984*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G984*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G984*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G984*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G984*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G984*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G984*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G984*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G984*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G984*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G984*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G984*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G984*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G984*$AS$1","v":0},null,0,null,0,{"$f":"+AW984-'ROR-Model'!G1000","v":0}]
[null,null,"Total Utah",null,null,{"$f":"'Rate Base'!$AQ$50*$F$1","v":186091560.38397789},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G985*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G985*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G985*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G985*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G985*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G985*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G985*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G985*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G985*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G985*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G985*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G985*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G985*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G985*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G985*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G985*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G985*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G985*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G985*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G985*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G985*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G985*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G985*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G985*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G985*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G985*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G985*$AS$1","v":0},null,186091560.38397789,null,186091560.38397789,{"$f":"+AW985-'ROR-Model'!G1001","v":0}]
[null,null,"Total Mains",null,null,{"$f":"SUM(F978:F985)","v":191111023.11315626},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G986*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G986*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G986*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G986*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G986*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G986*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G986*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G986*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G986*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G986*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G986*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G986*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G986*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G986*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G986*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G986*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G986*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G986*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G986*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G986*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G986*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G986*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G986*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G986*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G986*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G986*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G986*$AS$1","v":0},null,191111023.11315626,null,191111023.11315626,{"$f":"+AW986-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW987-'ROR-Model'!G1003","v":0}]
["377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW988-'ROR-Model'!G1004","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$54*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G989*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G989*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G989*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G989*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G989*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G989*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G989*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G989*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G989*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G989*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G989*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G989*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G989*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G989*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G989*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G989*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G989*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G989*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G989*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G989*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G989*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G989*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G989*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G989*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G989*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G989*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G989*$AS$1","v":0},null,{"$f":"SUM(F989:AT989)","v":0},null,{"$f":"SUM(AU989:AU989)","v":0},{"$f":"+AW989-'ROR-Model'!G1005","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$55*$F$1","v":2225698.2947701067},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G990*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G990*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G990*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G990*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G990*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G990*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G990*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G990*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G990*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G990*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G990*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G990*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G990*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G990*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G990*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G990*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G990*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G990*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G990*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G990*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G990*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G990*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G990*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G990*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G990*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G990*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G990*$AS$1","v":0},null,{"$f":"SUM(F990:AT990)","v":2225698.2947701067},null,{"$f":"SUM(AU990:AU990)","v":2225698.2947701067},{"$f":"+AW990-'ROR-Model'!G1006","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F989:F990)","v":2225698.2947701067},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S989:S990)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH989:AH990)","v":0},0,0,0,{"$f":"SUM(AL989:AL990)","v":0},0,0,0,0,{"$f":"SUM(AQ989:AQ990)","v":0},0,0,null,{"$f":"SUM(F991:AT991)","v":2225698.2947701067},null,{"$f":"SUM(AU991:AU991)","v":2225698.2947701067},{"$f":"+AW991-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW992-'ROR-Model'!G1008","v":0}]
["378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW993-'ROR-Model'!G1009","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$59*$F$1","v":741514.86173596419},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G994*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G994*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G994*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G994*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G994*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G994*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G994*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G994*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G994*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G994*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G994*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G994*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G994*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G994*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G994*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G994*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G994*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G994*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G994*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G994*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G994*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G994*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G994*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G994*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G994*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G994*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G994*$AS$1","v":0},null,{"$f":"SUM(F994:AT994)","v":741514.86173596419},null,{"$f":"SUM(AU994:AU994)","v":741514.86173596419},{"$f":"+AW994-'ROR-Model'!G1010","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$60*$F$1","v":9338214.8954846263},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G995*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G995*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G995*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G995*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G995*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G995*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G995*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G995*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G995*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G995*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G995*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G995*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G995*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G995*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G995*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G995*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G995*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G995*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G995*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G995*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G995*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G995*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G995*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G995*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G995*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G995*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G995*$AS$1","v":0},null,{"$f":"SUM(F995:AT995)","v":9338214.8954846263},null,{"$f":"SUM(AU995:AU995)","v":9338214.8954846263},{"$f":"+AW995-'ROR-Model'!G1011","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F994:F995)","v":10079729.75722059},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S994:S995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH994:AH995)","v":0},0,0,0,{"$f":"SUM(AL994:AL995)","v":0},0,0,0,0,{"$f":"SUM(AQ994:AQ995)","v":0},0,0,null,{"$f":"SUM(F996:AT996)","v":10079729.75722059},null,{"$f":"SUM(AU996:AU996)","v":10079729.75722059},{"$f":"+AW996-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW997-'ROR-Model'!G1013","v":0}]
["380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW998-'ROR-Model'!G1014","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$64*$F$1","v":1494356.214745909},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G999*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G999*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G999*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G999*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G999*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G999*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G999*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G999*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G999*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G999*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G999*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G999*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G999*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G999*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G999*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G999*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G999*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G999*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G999*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G999*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G999*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G999*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G999*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G999*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G999*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G999*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G999*$AS$1","v":0},null,{"$f":"SUM(F999:AT999)","v":1494356.214745909},null,{"$f":"SUM(AU999:AU999)","v":1494356.214745909},{"$f":"+AW999-'ROR-Model'!G1015","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$65*$F$1","v":29964818.651397169},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1000*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1000*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1000*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1000*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1000*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1000*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1000*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1000*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1000*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1000*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1000*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1000*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1000*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1000*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1000*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1000*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1000*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1000*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1000*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1000*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1000*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1000*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1000*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1000*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1000*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1000*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1000*$AS$1","v":0},null,{"$f":"SUM(F1000:AT1000)","v":29964818.651397169},null,{"$f":"SUM(AU1000:AU1000)","v":29964818.651397169},{"$f":"+AW1000-'ROR-Model'!G1016","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F999:F1000)","v":31459174.866143078},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S999:S1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH999:AH1000)","v":0},0,0,0,{"$f":"SUM(AL999:AL1000)","v":0},0,0,0,0,{"$f":"SUM(AQ999:AQ1000)","v":0},0,0,null,{"$f":"SUM(F1001:AT1001)","v":31459174.866143078},null,{"$f":"SUM(AU1001:AU1001)","v":31459174.866143078},{"$f":"+AW1001-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1002-'ROR-Model'!G1018","v":0}]
["381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1003-'ROR-Model'!G1019","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$69*$F$1","v":336257.42569706962},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1004*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1004*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1004*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1004*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1004*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1004*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1004*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1004*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1004*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1004*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1004*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1004*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1004*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1004*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1004*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1004*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1004*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1004*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1004*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1004*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1004*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1004*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1004*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1004*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1004*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1004*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1004*$AS$1","v":0},null,{"$f":"SUM(F1004:AT1004)","v":336257.42569706962},null,{"$f":"SUM(AU1004:AU1004)","v":336257.42569706962},{"$f":"+AW1004-'ROR-Model'!G1020","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$70*$F$1","v":10511846.288594127},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1005*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1005*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1005*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1005*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1005*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1005*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1005*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1005*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1005*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1005*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1005*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1005*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1005*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1005*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1005*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1005*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1005*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1005*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1005*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1005*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1005*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1005*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1005*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1005*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1005*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1005*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1005*$AS$1","v":0},null,{"$f":"SUM(F1005:AT1005)","v":10511846.288594127},null,{"$f":"SUM(AU1005:AU1005)","v":10511846.288594127},{"$f":"+AW1005-'ROR-Model'!G1021","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1004:F1005)","v":10848103.714291196},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1004:S1005)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1004:AH1005)","v":0},0,0,0,{"$f":"SUM(AL1004:AL1005)","v":0},0,0,0,0,{"$f":"SUM(AQ1004:AQ1005)","v":0},0,0,null,{"$f":"SUM(F1006:AT1006)","v":10848103.714291196},null,{"$f":"SUM(AU1006:AU1006)","v":10848103.714291196},{"$f":"+AW1006-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1007-'ROR-Model'!G1023","v":0}]
["383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1008-'ROR-Model'!G1024","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$74*$F$1","v":-14499.559954515775},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1009*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1009*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1009*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1009*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1009*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1009*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1009*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1009*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1009*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1009*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1009*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1009*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1009*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1009*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1009*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1009*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1009*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1009*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1009*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1009*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1009*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1009*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1009*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1009*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1009*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1009*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1009*$AS$1","v":0},null,{"$f":"SUM(F1009:AT1009)","v":-14499.559954515775},null,{"$f":"SUM(AU1009:AU1009)","v":-14499.559954515775},{"$f":"+AW1009-'ROR-Model'!G1025","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$75*$F$1","v":-260127.42371253669},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1010*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1010*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1010*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1010*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1010*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1010*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1010*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1010*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1010*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1010*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1010*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1010*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1010*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1010*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1010*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1010*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1010*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1010*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1010*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1010*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1010*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1010*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1010*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1010*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1010*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1010*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1010*$AS$1","v":0},null,{"$f":"SUM(F1010:AT1010)","v":-260127.42371253669},null,{"$f":"SUM(AU1010:AU1010)","v":-260127.42371253669},{"$f":"+AW1010-'ROR-Model'!G1026","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1009:F1010)","v":-274626.98366705247},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1009:S1010)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1009:AH1010)","v":0},0,0,0,{"$f":"SUM(AL1009:AL1010)","v":0},0,0,0,0,{"$f":"SUM(AQ1009:AQ1010)","v":0},0,0,null,{"$f":"SUM(F1011:AT1011)","v":-274626.98366705247},null,{"$f":"SUM(AU1011:AU1011)","v":-274626.98366705247},{"$f":"+AW1011-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1012-'ROR-Model'!G1028","v":0}]
["387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1013-'ROR-Model'!G1029","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$79*$F$1","v":-1553.903589873531},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1014*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1014*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1014*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1014*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1014*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1014*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1014*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1014*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1014*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1014*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1014*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1014*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1014*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1014*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1014*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1014*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1014*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1014*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1014*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1014*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1014*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1014*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1014*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1014*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1014*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1014*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1014*$AS$1","v":0},null,{"$f":"SUM(F1014:AT1014)","v":-1553.903589873531},null,{"$f":"SUM(AU1014:AU1014)","v":-1553.903589873531},{"$f":"+AW1014-'ROR-Model'!G1030","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$80*$F$1","v":-50269.407312564552},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1015*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1015*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1015*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1015*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1015*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1015*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1015*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1015*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1015*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1015*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1015*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1015*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1015*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1015*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1015*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1015*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1015*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1015*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1015*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1015*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1015*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1015*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1015*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1015*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1015*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1015*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1015*$AS$1","v":0},null,{"$f":"SUM(F1015:AT1015)","v":-50269.407312564552},null,{"$f":"SUM(AU1015:AU1015)","v":-50269.407312564552},{"$f":"+AW1015-'ROR-Model'!G1031","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1014:F1015)","v":-51823.310902438083},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1014:S1015)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1014:AH1015)","v":0},0,0,0,{"$f":"SUM(AL1014:AL1015)","v":0},0,0,0,0,{"$f":"SUM(AQ1014:AQ1015)","v":0},0,0,null,{"$f":"SUM(F1016:AT1016)","v":-51823.310902438083},null,{"$f":"SUM(AU1016:AU1016)","v":-51823.310902438083},{"$f":"+AW1016-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1017-'ROR-Model'!G1033","v":0}]
[null,"Total Distribution Plant",null,null,null,{"$f":"F1016+F1011+F1006+F1001+F996+F991+F986+F975+F970","v":245397279.45101175},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+#REF!+S1016+S1011+S1006+S1001+S996+S991+S986+S975+S970","v":{"$error":"#REF!"}},{"$f":"+#REF!+T1016+T1011+T1006+T1001+T996+T991+T986+T975+T970","v":{"$error":"#REF!"}},{"$f":"+#REF!+U1016+U1011+U1006+U1001+U996+U991+U986+U975+U970","v":{"$error":"#REF!"}},{"$f":"+#REF!+V1016+V1011+V1006+V1001+V996+V991+V986+V975+V970","v":{"$error":"#REF!"}},{"$f":"+#REF!+W1016+W1011+W1006+W1001+W996+W991+W986+W975+W970","v":{"$error":"#REF!"}},{"$f":"+#REF!+X1016+X1011+X1006+X1001+X996+X991+X986+X975+X970","v":{"$error":"#REF!"}},{"$f":"+#REF!+Y1016+Y1011+Y1006+Y1001+Y996+Y991+Y986+Y975+Y970","v":{"$error":"#REF!"}},{"$f":"+#REF!+Z1016+Z1011+Z1006+Z1001+Z996+Z991+Z986+Z975+Z970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AA1016+AA1011+AA1006+AA1001+AA996+AA991+AA986+AA975+AA970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AB1016+AB1011+AB1006+AB1001+AB996+AB991+AB986+AB975+AB970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AC1016+AC1011+AC1006+AC1001+AC996+AC991+AC986+AC975+AC970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AD1016+AD1011+AD1006+AD1001+AD996+AD991+AD986+AD975+AD970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AE1016+AE1011+AE1006+AE1001+AE996+AE991+AE986+AE975+AE970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AF1016+AF1011+AF1006+AF1001+AF996+AF991+AF986+AF975+AF970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AG1016+AG1011+AG1006+AG1001+AG996+AG991+AG986+AG975+AG970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AH1016+AH1011+AH1006+AH1001+AH996+AH991+AH986+AH975+AH970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AI1016+AI1011+AI1006+AI1001+AI996+AI991+AI986+AI975+AI970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AJ1016+AJ1011+AJ1006+AJ1001+AJ996+AJ991+AJ986+AJ975+AJ970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AK1016+AK1011+AK1006+AK1001+AK996+AK991+AK986+AK975+AK970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AL1016+AL1011+AL1006+AL1001+AL996+AL991+AL986+AL975+AL970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AM1016+AM1011+AM1006+AM1001+AM996+AM991+AM986+AM975+AM970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AN1016+AN1011+AN1006+AN1001+AN996+AN991+AN986+AN975+AN970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AO1016+AO1011+AO1006+AO1001+AO996+AO991+AO986+AO975+AO970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AP1016+AP1011+AP1006+AP1001+AP996+AP991+AP986+AP975+AP970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AQ1016+AQ1011+AQ1006+AQ1001+AQ996+AQ991+AQ986+AQ975+AQ970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AR1016+AR1011+AR1006+AR1001+AR996+AR991+AR986+AR975+AR970","v":{"$error":"#REF!"}},{"$f":"+#REF!+AS1016+AS1011+AS1006+AS1001+AS996+AS991+AS986+AS975+AS970","v":{"$error":"#REF!"}},null,{"$f":"AU1016+AU1011+AU1006+AU1001+AU996+AU991+AU986+AU975+AU970","v":245397279.45101175},null,{"$f":"AW1016+AW1011+AW1006+AW1001+AW996+AW991+AW986+AW975+AW970","v":245397279.45101175},{"$f":"+AW1018-'ROR-Model'!G1034","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1019-'ROR-Model'!G1035","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1020-'ROR-Model'!G1036","v":0}]
["389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1021-'ROR-Model'!G1037","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$87*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1027*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1027*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1027*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1027*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1027*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1027*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1027*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1027*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1027*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1027*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1027*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1027*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1027*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1027*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1027*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1027*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1027*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1027*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1027*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1027*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1027*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1027*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1027*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1027*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1027*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1027*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1027*$AS$1","v":0},null,{"$f":"SUM(F1022:AT1022)","v":0},null,{"$f":"SUM(AU1022:AU1022)","v":0},{"$f":"+AW1022-'ROR-Model'!G1038","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$88*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1028*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1028*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1028*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1028*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1028*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1028*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1028*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1028*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1028*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1028*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1028*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1028*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1028*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1028*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1028*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1028*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1028*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1028*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1028*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1028*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1028*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1028*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1028*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1028*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1028*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1028*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1028*$AS$1","v":0},null,{"$f":"SUM(F1023:AT1023)","v":0},null,{"$f":"SUM(AU1023:AU1023)","v":0},{"$f":"+AW1023-'ROR-Model'!G1039","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$89*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1029*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1029*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1029*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1029*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1029*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1029*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1029*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1029*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1029*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1029*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1029*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1029*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1029*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1029*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1029*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1029*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1029*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1029*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1029*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1029*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1029*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1029*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1029*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1029*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1029*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1029*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1029*$AS$1","v":0},null,{"$f":"SUM(F1024:AT1024)","v":0},null,{"$f":"SUM(AU1024:AU1024)","v":0},{"$f":"+AW1024-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1025-'ROR-Model'!G1041","v":0}]
["390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1026-'ROR-Model'!G1042","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$92*$F$1","v":79439.198358525522},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1032*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1032*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1032*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1032*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1032*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1032*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1032*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1032*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1032*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1032*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1032*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1032*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1032*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1032*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1032*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1032*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1032*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1032*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1032*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1032*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1032*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1032*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1032*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1032*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1032*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1032*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1032*$AS$1","v":0},null,{"$f":"SUM(F1027:AT1027)","v":79439.198358525522},null,{"$f":"SUM(AU1027:AU1027)","v":79439.198358525522},{"$f":"+AW1027-'ROR-Model'!G1043","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$93*$F$1","v":2058511.0812189728},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1033*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1033*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1033*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1033*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1033*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1033*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1033*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1033*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1033*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1033*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1033*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1033*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1033*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1033*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1033*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1033*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1033*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1033*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1033*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1033*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1033*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1033*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1033*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1033*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1033*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1033*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1033*$AS$1","v":0},null,{"$f":"SUM(F1028:AT1028)","v":2058511.0812189728},null,{"$f":"SUM(AU1028:AU1028)","v":2058511.0812189728},{"$f":"+AW1028-'ROR-Model'!G1044","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$94*$F$1","v":2517300.4560927302},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1034*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1034*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1034*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1034*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1034*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1034*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1034*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1034*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1034*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1034*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1034*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1034*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1034*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1034*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1034*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1034*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1034*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1034*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1034*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1034*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1034*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1034*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1034*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1034*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1034*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1034*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1034*$AS$1","v":0},null,{"$f":"SUM(F1029:AT1029)","v":2517300.4560927302},null,{"$f":"SUM(AU1029:AU1029)","v":2517300.4560927302},{"$f":"+AW1029-'ROR-Model'!G1045","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$95*$F$1","v":4655250.7356702238},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1035*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1035*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1035*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1035*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1035*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1035*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1035*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1035*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1035*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1035*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1035*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1035*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1035*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1035*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1035*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1035*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1035*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1035*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1035*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1035*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1035*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1035*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1035*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1035*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1035*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1035*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1035*$AS$1","v":0},null,{"$f":"SUM(F1030:AT1030)","v":4655250.7356702238},null,{"$f":"SUM(AU1030:AU1030)","v":4655250.7356702238},{"$f":"+AW1030-'ROR-Model'!G1046","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1031-'ROR-Model'!G1047","v":0}]
["391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1032-'ROR-Model'!G1048","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$98*$F$1","v":2080.8151444323885},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1038*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1038*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1038*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1038*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1038*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1038*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1038*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1038*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1038*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1038*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1038*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1038*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1038*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1038*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1038*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1038*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1038*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1038*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1038*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1038*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1038*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1038*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1038*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1038*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1038*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1038*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1038*$AS$1","v":0},null,{"$f":"SUM(F1033:AT1033)","v":2080.8151444323885},null,{"$f":"SUM(AU1033:AU1033)","v":2080.8151444323885},{"$f":"+AW1033-'ROR-Model'!G1049","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$99*$F$1","v":165974.23750906438},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1039*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1039*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1039*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1039*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1039*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1039*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1039*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1039*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1039*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1039*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1039*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1039*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1039*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1039*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1039*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1039*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1039*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1039*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1039*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1039*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1039*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1039*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1039*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1039*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1039*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1039*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1039*$AS$1","v":0},null,{"$f":"SUM(F1034:AT1034)","v":165974.23750906438},null,{"$f":"SUM(AU1034:AU1034)","v":165974.23750906438},{"$f":"+AW1034-'ROR-Model'!G1050","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$100*$F$1","v":712603.61777349561},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1040*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1040*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1040*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1040*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1040*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1040*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1040*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1040*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1040*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1040*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1040*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1040*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1040*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1040*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1040*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1040*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1040*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1040*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1040*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1040*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1040*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1040*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1040*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1040*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1040*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1040*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1040*$AS$1","v":0},null,{"$f":"SUM(F1035:AT1035)","v":712603.61777349561},null,{"$f":"SUM(AU1035:AU1035)","v":712603.61777349561},{"$f":"+AW1035-'ROR-Model'!G1051","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$101*$F$1","v":880658.67042699456},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1041*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1041*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1041*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1041*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1041*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1041*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1041*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1041*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1041*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1041*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1041*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1041*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1041*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1041*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1041*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1041*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1041*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1041*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1041*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1041*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1041*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1041*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1041*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1041*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1041*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1041*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1041*$AS$1","v":0},null,{"$f":"SUM(F1036:AT1036)","v":880658.67042699456},null,{"$f":"SUM(AU1036:AU1036)","v":880658.67042699456},{"$f":"+AW1036-'ROR-Model'!G1052","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1037-'ROR-Model'!G1053","v":0}]
["392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1038-'ROR-Model'!G1054","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$104*$F$1","v":294127.27337928861},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1044*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1044*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1044*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1044*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1044*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1044*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1044*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1044*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1044*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1044*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1044*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1044*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1044*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1044*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1044*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1044*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1044*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1044*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1044*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1044*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1044*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1044*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1044*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1044*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1044*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1044*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1044*$AS$1","v":0},null,{"$f":"SUM(F1039:AT1039)","v":294127.27337928861},null,{"$f":"SUM(AU1039:AU1039)","v":294127.27337928861},{"$f":"+AW1039-'ROR-Model'!G1055","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$105*$F$1","v":5225592.4966967553},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1045*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1045*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1045*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1045*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1045*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1045*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1045*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1045*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1045*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1045*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1045*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1045*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1045*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1045*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1045*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1045*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1045*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1045*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1045*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1045*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1045*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1045*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1045*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1045*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1045*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1045*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1045*$AS$1","v":0},null,{"$f":"SUM(F1040:AT1040)","v":5225592.4966967553},null,{"$f":"SUM(AU1040:AU1040)","v":5225592.4966967553},{"$f":"+AW1040-'ROR-Model'!G1056","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$106*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1046*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1046*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1046*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1046*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1046*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1046*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1046*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1046*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1046*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1046*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1046*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1046*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1046*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1046*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1046*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1046*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1046*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1046*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1046*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1046*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1046*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1046*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1046*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1046*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1046*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1046*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1046*$AS$1","v":0},null,{"$f":"SUM(F1041:AT1041)","v":0},null,{"$f":"SUM(AU1041:AU1041)","v":0},{"$f":"+AW1041-'ROR-Model'!G1057","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$107*$F$1","v":5519719.7700760439},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1047*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1047*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1047*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1047*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1047*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1047*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1047*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1047*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1047*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1047*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1047*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1047*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1047*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1047*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1047*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1047*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1047*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1047*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1047*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1047*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1047*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1047*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1047*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1047*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1047*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1047*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1047*$AS$1","v":0},null,{"$f":"SUM(F1042:AT1042)","v":5519719.7700760439},null,{"$f":"SUM(AU1042:AU1042)","v":5519719.7700760439},{"$f":"+AW1042-'ROR-Model'!G1058","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1043-'ROR-Model'!G1059","v":0}]
["393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1044-'ROR-Model'!G1060","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$110*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1050*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1050*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1050*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1050*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1050*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1050*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1050*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1050*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1050*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1050*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1050*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1050*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1050*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1050*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1050*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1050*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1050*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1050*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1050*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1050*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1050*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1050*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1050*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1050*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1050*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1050*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1050*$AS$1","v":0},null,{"$f":"SUM(F1045:AT1045)","v":0},null,{"$f":"SUM(AU1045:AU1045)","v":0},{"$f":"+AW1045-'ROR-Model'!G1061","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$111*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1051*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1051*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1051*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1051*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1051*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1051*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1051*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1051*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1051*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1051*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1051*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1051*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1051*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1051*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1051*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1051*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1051*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1051*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1051*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1051*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1051*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1051*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1051*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1051*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1051*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1051*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1051*$AS$1","v":0},null,{"$f":"SUM(F1046:AT1046)","v":0},null,{"$f":"SUM(AU1046:AU1046)","v":0},{"$f":"+AW1046-'ROR-Model'!G1062","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$112*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1052*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1052*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1052*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1052*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1052*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1052*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1052*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1052*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1052*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1052*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1052*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1052*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1052*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1052*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1052*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1052*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1052*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1052*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1052*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1052*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1052*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1052*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1052*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1052*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1052*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1052*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1052*$AS$1","v":0},null,{"$f":"SUM(F1047:AT1047)","v":0},null,{"$f":"SUM(AU1047:AU1047)","v":0},{"$f":"+AW1047-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1048-'ROR-Model'!G1064","v":0}]
["394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1049-'ROR-Model'!G1065","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$115*$F$1","v":297387.63501678221},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1055*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1055*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1055*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1055*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1055*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1055*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1055*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1055*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1055*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1055*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1055*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1055*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1055*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1055*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1055*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1055*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1055*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1055*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1055*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1055*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1055*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1055*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1055*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1055*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1055*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1055*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1055*$AS$1","v":0},null,{"$f":"SUM(F1050:AT1050)","v":297387.63501678221},null,{"$f":"SUM(AU1050:AU1050)","v":297387.63501678221},{"$f":"+AW1050-'ROR-Model'!G1066","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$116*$F$1","v":3273586.3246417008},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1056*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1056*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1056*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1056*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1056*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1056*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1056*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1056*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1056*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1056*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1056*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1056*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1056*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1056*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1056*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1056*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1056*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1056*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1056*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1056*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1056*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1056*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1056*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1056*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1056*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1056*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1056*$AS$1","v":0},null,{"$f":"SUM(F1051:AT1051)","v":3273586.3246417008},null,{"$f":"SUM(AU1051:AU1051)","v":3273586.3246417008},{"$f":"+AW1051-'ROR-Model'!G1067","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$117*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1057*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1057*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1057*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1057*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1057*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1057*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1057*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1057*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1057*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1057*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1057*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1057*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1057*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1057*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1057*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1057*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1057*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1057*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1057*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1057*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1057*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1057*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1057*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1057*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1057*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1057*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1057*$AS$1","v":0},null,{"$f":"SUM(F1052:AT1052)","v":0},null,{"$f":"SUM(AU1052:AU1052)","v":0},{"$f":"+AW1052-'ROR-Model'!G1068","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$118*$F$1","v":3570973.9596584849},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1058*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1058*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1058*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1058*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1058*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1058*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1058*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1058*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1058*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1058*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1058*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1058*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1058*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1058*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1058*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1058*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1058*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1058*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1058*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1058*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1058*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1058*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1058*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1058*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1058*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1058*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1058*$AS$1","v":0},null,{"$f":"SUM(F1053:AT1053)","v":3570973.9596584849},null,{"$f":"SUM(AU1053:AU1053)","v":3570973.9596584849},{"$f":"+AW1053-'ROR-Model'!G1069","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1054-'ROR-Model'!G1070","v":0}]
["395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1055-'ROR-Model'!G1071","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$121*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1061*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1061*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1061*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1061*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1061*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1061*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1061*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1061*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1061*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1061*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1061*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1061*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1061*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1061*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1061*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1061*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1061*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1061*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1061*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1061*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1061*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1061*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1061*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1061*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1061*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1061*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1061*$AS$1","v":0},null,{"$f":"SUM(F1056:AT1056)","v":0},null,{"$f":"SUM(AU1056:AU1056)","v":0},{"$f":"+AW1056-'ROR-Model'!G1072","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$122*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1062*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1062*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1062*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1062*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1062*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1062*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1062*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1062*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1062*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1062*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1062*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1062*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1062*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1062*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1062*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1062*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1062*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1062*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1062*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1062*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1062*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1062*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1062*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1062*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1062*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1062*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1062*$AS$1","v":0},null,{"$f":"SUM(F1057:AT1057)","v":0},null,{"$f":"SUM(AU1057:AU1057)","v":0},{"$f":"+AW1057-'ROR-Model'!G1073","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$123*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1063*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1063*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1063*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1063*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1063*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1063*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1063*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1063*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1063*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1063*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1063*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1063*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1063*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1063*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1063*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1063*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1063*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1063*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1063*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1063*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1063*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1063*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1063*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1063*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1063*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1063*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1063*$AS$1","v":0},null,{"$f":"SUM(F1058:AT1058)","v":0},null,{"$f":"SUM(AU1058:AU1058)","v":0},{"$f":"+AW1058-'ROR-Model'!G1074","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$124*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1064*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1064*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1064*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1064*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1064*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1064*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1064*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1064*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1064*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1064*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1064*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1064*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1064*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1064*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1064*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1064*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1064*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1064*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1064*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1064*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1064*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1064*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1064*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1064*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1064*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1064*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1064*$AS$1","v":0},null,{"$f":"SUM(F1059:AT1059)","v":0},null,{"$f":"SUM(AU1059:AU1059)","v":0},{"$f":"+AW1059-'ROR-Model'!G1075","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1060-'ROR-Model'!G1076","v":0}]
["396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1061-'ROR-Model'!G1077","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$127*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1067*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1067*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1067*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1067*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1067*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1067*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1067*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1067*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1067*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1067*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1067*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1067*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1067*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1067*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1067*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1067*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1067*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1067*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1067*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1067*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1067*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1067*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1067*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1067*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1067*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1067*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1067*$AS$1","v":0},null,{"$f":"SUM(F1062:AT1062)","v":0},null,{"$f":"SUM(AU1062:AU1062)","v":0},{"$f":"+AW1062-'ROR-Model'!G1078","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$128*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1068*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1068*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1068*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1068*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1068*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1068*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1068*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1068*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1068*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1068*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1068*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1068*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1068*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1068*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1068*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1068*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1068*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1068*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1068*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1068*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1068*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1068*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1068*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1068*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1068*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1068*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1068*$AS$1","v":0},null,{"$f":"SUM(F1063:AT1063)","v":0},null,{"$f":"SUM(AU1063:AU1063)","v":0},{"$f":"+AW1063-'ROR-Model'!G1079","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$129*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1069*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1069*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1069*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1069*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1069*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1069*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1069*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1069*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1069*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1069*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1069*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1069*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1069*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1069*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1069*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1069*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1069*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1069*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1069*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1069*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1069*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1069*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1069*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1069*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1069*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1069*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1069*$AS$1","v":0},null,{"$f":"SUM(F1064:AT1064)","v":0},null,{"$f":"SUM(AU1064:AU1064)","v":0},{"$f":"+AW1064-'ROR-Model'!G1080","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$130*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1070*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1070*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1070*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1070*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1070*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1070*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1070*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1070*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1070*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1070*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1070*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1070*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1070*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1070*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1070*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1070*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1070*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1070*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1070*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1070*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1070*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1070*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1070*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1070*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1070*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1070*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1070*$AS$1","v":0},null,{"$f":"SUM(F1065:AT1065)","v":0},null,{"$f":"SUM(AU1065:AU1065)","v":0},{"$f":"+AW1065-'ROR-Model'!G1081","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1066-'ROR-Model'!G1082","v":0}]
["397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1067-'ROR-Model'!G1083","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$133*$F$1","v":5006.9355869282881},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1073*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1073*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1073*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1073*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1073*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1073*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1073*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1073*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1073*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1073*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1073*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1073*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1073*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1073*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1073*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1073*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1073*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1073*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1073*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1073*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1073*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1073*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1073*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1073*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1073*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1073*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1073*$AS$1","v":0},null,{"$f":"SUM(F1068:AT1068)","v":5006.9355869282881},null,{"$f":"SUM(AU1068:AU1068)","v":5006.9355869282881},{"$f":"+AW1068-'ROR-Model'!G1084","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$134*$F$1","v":1575714.3200997505},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1074*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1074*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1074*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1074*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1074*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1074*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1074*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1074*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1074*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1074*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1074*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1074*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1074*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1074*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1074*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1074*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1074*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1074*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1074*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1074*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1074*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1074*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1074*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1074*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1074*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1074*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1074*$AS$1","v":0},null,{"$f":"SUM(F1069:AT1069)","v":1575714.3200997505},null,{"$f":"SUM(AU1069:AU1069)","v":1575714.3200997505},{"$f":"+AW1069-'ROR-Model'!G1085","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$135*$F$1","v":1580721.255686678},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1075*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1075*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1075*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1075*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1075*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1075*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1075*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1075*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1075*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1075*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1075*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1075*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1075*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1075*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1075*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1075*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1075*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1075*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1075*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1075*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1075*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1075*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1075*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1075*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1075*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1075*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1075*$AS$1","v":0},null,{"$f":"SUM(F1070:AT1070)","v":1580721.255686678},null,{"$f":"SUM(AU1070:AU1070)","v":1580721.255686678},{"$f":"+AW1070-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1071-'ROR-Model'!G1087","v":0}]
["398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1072-'ROR-Model'!G1088","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$138*$F$1","v":-81.895675472482253},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1078*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1078*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1078*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1078*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1078*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1078*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1078*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1078*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1078*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1078*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1078*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1078*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1078*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1078*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1078*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1078*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1078*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1078*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1078*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1078*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1078*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1078*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1078*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1078*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1078*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1078*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1078*$AS$1","v":0},null,{"$f":"SUM(F1073:AT1073)","v":-81.895675472482253},null,{"$f":"SUM(AU1073:AU1073)","v":-81.895675472482253},{"$f":"+AW1073-'ROR-Model'!G1089","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$139*$F$1","v":-6896.6687562025618},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1079*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1079*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1079*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1079*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1079*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1079*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1079*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1079*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1079*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1079*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1079*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1079*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1079*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1079*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1079*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1079*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1079*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1079*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1079*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1079*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1079*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1079*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1079*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1079*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1079*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1079*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1079*$AS$1","v":0},null,{"$f":"SUM(F1074:AT1074)","v":-6896.6687562025618},null,{"$f":"SUM(AU1074:AU1074)","v":-6896.6687562025618},{"$f":"+AW1074-'ROR-Model'!G1090","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$140*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1080*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1080*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1080*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1080*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1080*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1080*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1080*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1080*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1080*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1080*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1080*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1080*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1080*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1080*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1080*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1080*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1080*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1080*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1080*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1080*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1080*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1080*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1080*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1080*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1080*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1080*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1080*$AS$1","v":0},null,{"$f":"SUM(F1075:AT1075)","v":0},null,{"$f":"SUM(AU1075:AU1075)","v":0},{"$f":"+AW1075-'ROR-Model'!G1091","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$141*$F$1","v":-6978.5644316750113},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1081*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1081*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1081*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1081*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1081*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1081*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1081*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1081*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1081*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1081*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1081*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1081*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1081*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1081*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1081*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1081*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1081*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1081*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1081*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1081*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1081*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1081*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1081*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1081*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1081*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1081*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1081*$AS$1","v":0},null,{"$f":"SUM(F1076:AT1076)","v":-6978.5644316750113},null,{"$f":"SUM(AU1076:AU1076)","v":-6978.5644316750113},{"$f":"+AW1076-'ROR-Model'!G1092","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1077-'ROR-Model'!G1093","v":0}]
[null,"Total General Plant",null,null,null,{"$f":"(F1076+F1070+F1065+F1059+F1053+F1047+F1042+F1036+F1030+F1024)*F1","v":16200345.82708675},{"$f":"(G1076+G1070+G1065+G1059+G1053+G1047+G1042+G1036+G1030+G1024)*G1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1078:AT1078)","v":16200345.82708675},null,{"$f":"SUM(AU1078:AU1078)","v":16200345.82708675},{"$f":"+AW1078-'ROR-Model'!G1094","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1079-'ROR-Model'!G1095","v":0}]
[101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1080-'ROR-Model'!G1096","v":0}]
[null,null,"Production",null,null,{"$f":"+F964*F1","v":0},{"$f":"+G964*G1","v":0},0,0,-5037992.5680000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1081:AT1081)","v":-5037992.5680000009},null,{"$f":"SUM(AU1081:AU1081)","v":-5037992.5680000009},{"$f":"+AW1081-'ROR-Model'!G1098","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"(+F950+F968+F973+F981+F989+F994+F999+F1004+F1009+F1014)*F1","v":7575537.7678129226},{"$f":"(+G950+G968+G973+G981+G989+G994+G999+G1004+G1009+G1014)*G1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1082:AT1082)","v":7575537.7678129226},null,{"$f":"SUM(AU1082:AU1082)","v":7575537.7678129226},{"$f":"+AW1082-'ROR-Model'!G1099","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"(+F951+F969+F974+F985+F990+F995+F1000+F1005+F1010+F1015)*F1","v":237821741.68319881},{"$f":"(+G951+G969+G974+G985+G990+G995+G1000+G1005+G1010+G1015)*G1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1083:AT1083)","v":237821741.68319881},null,{"$f":"SUM(AU1083:AU1083)","v":237821741.68319881},{"$f":"+AW1083-'ROR-Model'!G1100","v":0}]
[null,null,"General",null,null,{"$f":"+F1078*F1","v":16200345.82708675},{"$f":"+G1078*G1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1084:AT1084)","v":16200345.82708675},null,{"$f":"SUM(AU1084:AU1084)","v":16200345.82708675},{"$f":"+AW1084-'ROR-Model'!G1101","v":0}]
[null,null,"Gas Plant in Service",null,null,{"$f":"SUM(F1081:F1084)","v":261597625.27809846},{"$f":"SUM(G1081:G1084)","v":0},0,0,-5037992.5680000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AU1081:AU1084)","v":256559632.71009848},null,{"$f":"SUM(AW1081:AW1084)","v":256559632.71009848},{"$f":"+AW1085-'ROR-Model'!G1102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1086-'ROR-Model'!G1103","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1087-'ROR-Model'!G1104","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$153*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1098*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1098*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1098*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1098*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1098*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1098*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1098*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1098*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1098*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1098*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1098*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1098*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1098*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1098*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1098*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1098*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1098*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1098*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1098*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1098*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1098*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1098*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1098*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1098*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1098*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1098*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1098*$AS$1","v":0},null,{"$f":"SUM(F1088:AT1088)","v":0},null,{"$f":"SUM(AU1088:AU1088)","v":0},{"$f":"+AW1088-'ROR-Model'!G1105","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1088)","v":0},null,null,{"$f":"SUM(I1088)","v":0},{"$f":"SUM(J1088)","v":0},{"$f":"SUM(K1088)","v":0},0,0,0,0,0,0,{"$f":"SUM(R1088)","v":0},{"$f":"SUM(S1088)","v":0},0,0,0,0,{"$f":"SUM(X1088)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1088)","v":0},0,0,0,{"$f":"SUM(AL1088)","v":0},0,0,0,0,{"$f":"SUM(AQ1088)","v":0},0,0,null,{"$f":"SUM(AU1088)","v":0},null,{"$f":"SUM(AW1088)","v":0},{"$f":"+AW1089-'ROR-Model'!G1106","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1090-'ROR-Model'!G1107","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1091-'ROR-Model'!G1108","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$157*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1102*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1102*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1102*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1102*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1102*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1102*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1102*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1102*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1102*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1102*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1102*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1102*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1102*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1102*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1102*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1102*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1102*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1102*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1102*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1102*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1102*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1102*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1102*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1102*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1102*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1102*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1102*$AS$1","v":0},null,{"$f":"SUM(F1092:AT1092)","v":0},null,{"$f":"SUM(AU1092:AU1092)","v":0},{"$f":"+AW1092-'ROR-Model'!G1109","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$158*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1103*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1103*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1103*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1103*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1103*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1103*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1103*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1103*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1103*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1103*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1103*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1103*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1103*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1103*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1103*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1103*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1103*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1103*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1103*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1103*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1103*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1103*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1103*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1103*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1103*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1103*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1103*$AS$1","v":0},null,{"$f":"SUM(F1093:AT1093)","v":0},null,{"$f":"SUM(AU1093:AU1093)","v":0},{"$f":"+AW1093-'ROR-Model'!G1110","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$159*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1104*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1104*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1104*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1104*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1104*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1104*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1104*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1104*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1104*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1104*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1104*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1104*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1104*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1104*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1104*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1104*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1104*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1104*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1104*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1104*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1104*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1104*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1104*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1104*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1104*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1104*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1104*$AS$1","v":0},null,{"$f":"SUM(F1094:AT1094)","v":0},null,{"$f":"SUM(AU1094:AU1094)","v":0},{"$f":"+AW1094-'ROR-Model'!G1111","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$160*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1105*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1105*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1105*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1105*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1105*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1105*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1105*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1105*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1105*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1105*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1105*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1105*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1105*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1105*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1105*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1105*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1105*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1105*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1105*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1105*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1105*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1105*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1105*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1105*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1105*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1105*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1105*$AS$1","v":0},null,{"$f":"SUM(F1095:AT1095)","v":0},null,{"$f":"SUM(AU1095:AU1095)","v":0},{"$f":"+AW1095-'ROR-Model'!G1112","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1092:F1095)","v":0},null,null,{"$f":"SUM(I1092:I1095)","v":0},{"$f":"SUM(J1092:J1095)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1092:R1095)","v":0},{"$f":"SUM(S1092:S1095)","v":0},0,0,0,0,{"$f":"SUM(X1092:X1095)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1092:AH1095)","v":0},0,0,0,{"$f":"SUM(AL1092:AL1095)","v":0},0,0,0,0,{"$f":"SUM(AQ1092:AQ1095)","v":0},0,0,null,{"$f":"SUM(AU1092:AU1095)","v":0},null,{"$f":"SUM(AW1092:AW1095)","v":0},{"$f":"+AW1096-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1097-'ROR-Model'!G1114","v":0}]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1098-'ROR-Model'!G1115","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$164*F1","v":-4626430.9800101966},null,null,null,{"$f":"WEX_ADJ_108_PROD*J1","v":4633882.8801306421},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1109*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1109*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1109*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1109*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1109*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1109*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1109*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1109*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1109*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1109*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1109*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1109*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1109*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1109*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1109*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1109*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1109*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1109*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1109*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1109*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1109*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1109*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1109*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1109*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1109*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1109*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1109*$AS$1","v":0},null,{"$f":"SUM(F1099:AT1099)","v":7451.9001204455271},null,{"$f":"SUM(AU1099:AU1099)","v":7451.9001204455271},{"$f":"+AW1099-'ROR-Model'!G1116","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$165*F1","v":-1438483.7034783326},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1110*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1110*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1110*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1110*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1110*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1110*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1110*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1110*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1110*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1110*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1110*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1110*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1110*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1110*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1110*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1110*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1110*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1110*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1110*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1110*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1110*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1110*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1110*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1110*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1110*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1110*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1110*$AS$1","v":0},null,{"$f":"SUM(F1100:AT1100)","v":-1438483.7034783326},null,{"$f":"SUM(AU1100:AU1100)","v":-1438483.7034783326},{"$f":"+AW1100-'ROR-Model'!G1117","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$166*F1","v":-32913556.581460893},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1111*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1111*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1111*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1111*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1111*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1111*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1111*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1111*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1111*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1111*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1111*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1111*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1111*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1111*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1111*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1111*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1111*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1111*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1111*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1111*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1111*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1111*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1111*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1111*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1111*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1111*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1111*$AS$1","v":0},null,{"$f":"SUM(F1101:AT1101)","v":-32913556.581460893},null,{"$f":"SUM(AU1101:AU1101)","v":-32913556.581460893},{"$f":"+AW1101-'ROR-Model'!G1118","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$167*F1","v":-10049360.882918835},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1112*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1112*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1112*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1112*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1112*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1112*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1112*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1112*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1112*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1112*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1112*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1112*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1112*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1112*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1112*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1112*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1112*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1112*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1112*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1112*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1112*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1112*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1112*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1112*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1112*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1112*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1112*$AS$1","v":0},null,{"$f":"SUM(F1102:AT1102)","v":-10049360.882918835},null,{"$f":"SUM(AU1102:AU1102)","v":-10049360.882918835},{"$f":"+AW1102-'ROR-Model'!G1119","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1099:F1102)","v":-49027832.147868261},{"$f":"G1*SUM(G1099:G1102)","v":0},{"$f":"H1*SUM(H1099:H1102)","v":0},{"$f":"SUM(I1099:I1102)","v":0},{"$f":"SUM(J1099:J1102)","v":4633882.8801306421},0,0,0,0,0,0,{"$f":"SUM(Q1099:Q1102)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1099:X1102)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1099:AH1102)","v":0},0,0,0,{"$f":"SUM(AL1099:AL1102)","v":0},0,0,0,0,{"$f":"SUM(AQ1099:AQ1102)","v":0},0,0,null,{"$f":"SUM(AU1099:AU1102)","v":-44393949.267737612},null,{"$f":"SUM(AW1099:AW1102)","v":-44393949.267737612},{"$f":"+AW1103-'ROR-Model'!G1120","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1104-'ROR-Model'!G1121","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1105-'ROR-Model'!G1122","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$171*F1","v":0},null,null,null,{"$f":"WEX_ADJ_111_PROD*J1","v":386389.65393000015},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1116*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1116*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1116*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1116*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1116*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1116*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1116*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1116*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1116*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1116*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1116*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1116*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1116*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1116*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1116*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1116*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1116*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1116*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1116*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1116*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1116*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1116*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1116*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1116*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1116*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1116*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1116*$AS$1","v":0},null,{"$f":"SUM(F1106:AT1106)","v":386389.65393000015},null,{"$f":"SUM(AU1106:AU1106)","v":386389.65393000015},{"$f":"+AW1106-'ROR-Model'!G1123","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$172*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1117*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1117*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1117*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1117*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1117*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1117*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1117*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1117*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1117*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1117*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1117*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1117*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1117*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1117*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1117*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1117*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1117*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1117*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1117*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1117*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1117*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1117*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1117*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1117*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1117*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1117*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1117*$AS$1","v":0},null,{"$f":"SUM(F1107:AT1107)","v":0},null,{"$f":"SUM(AU1107:AU1107)","v":0},{"$f":"+AW1107-'ROR-Model'!G1124","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$173*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1118*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1118*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1118*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1118*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1118*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1118*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1118*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1118*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1118*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1118*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1118*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1118*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1118*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1118*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1118*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1118*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1118*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1118*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1118*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1118*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1118*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1118*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1118*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1118*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1118*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1118*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1118*$AS$1","v":0},null,{"$f":"SUM(F1108:AT1108)","v":0},null,{"$f":"SUM(AU1108:AU1108)","v":0},{"$f":"+AW1108-'ROR-Model'!G1125","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$174*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1119*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1119*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1119*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1119*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1119*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1119*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1119*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1119*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1119*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1119*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1119*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1119*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1119*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1119*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1119*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1119*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1119*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1119*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1119*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1119*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1119*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1119*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1119*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1119*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1119*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1119*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1119*$AS$1","v":0},null,{"$f":"SUM(F1109:AT1109)","v":0},null,{"$f":"SUM(AU1109:AU1109)","v":0},{"$f":"+AW1109-'ROR-Model'!G1126","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1106:F1109)","v":0},{"$f":"G1*SUM(G1106:G1109)","v":0},{"$f":"H1*SUM(H1106:H1109)","v":0},{"$f":"SUM(I1106:I1109)","v":0},{"$f":"SUM(J1106:J1109)","v":386389.65393000015},0,0,0,0,0,0,{"$f":"SUM(Q1106:Q1109)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1106:X1109)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1106:AH1109)","v":0},0,0,0,{"$f":"SUM(AL1106:AL1109)","v":0},0,0,0,0,{"$f":"SUM(AQ1106:AQ1109)","v":0},0,0,null,{"$f":"SUM(AU1106:AU1109)","v":386389.65393000015},null,{"$f":"SUM(AW1106:AW1109)","v":386389.65393000015},{"$f":"+AW1110-'ROR-Model'!G1127","v":0}]
[]
["254","Other Regulatory Liabilities"]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$178*F6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1113:AT1113)","v":0},null,{"$f":"SUM(AU1113:AU1113)","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$179*F6","v":-302650.8125601178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1114:AT1114)","v":-302650.8125601178},null,{"$f":"SUM(AU1114:AU1114)","v":-302650.8125601178}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$180*F6","v":-8966899.343950361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1115:AT1115)","v":-8966899.343950361},null,{"$f":"SUM(AU1115:AU1115)","v":-8966899.343950361}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$181*F6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1116:AT1116)","v":0},null,{"$f":"SUM(AU1116:AU1116)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1113:F1116)","v":-9269550.1565104797},{"$f":"SUM(G1113:G1116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-9269550.1565104797,null,{"$f":"SUM(AW1113:AW1116)","v":-9269550.1565104797},{"$f":"+AW1117-'ROR-Model'!G1134","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1118-'ROR-Model'!G1136","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1120-'ROR-Model'!G1137","v":0}]
[null,"Production",null,null,null,{"$f":"F1081+F1092+F1099+F1106+F1113","v":-4626430.9800101966},{"$f":"G1081+G1092+G1099+G1106+G1113","v":0},0,0,-17720.033939358662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU1081+AU1092+AU1099+AU1106+AU1113","v":-4644151.0139495553},null,{"$f":"AW1081+AW1092+AW1099+AW1106+AW1113","v":-4644151.0139495553},{"$f":"+AW1121-'ROR-Model'!G1138","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1082+F1093+F1100+F1107+F1114","v":5834403.2517744722},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU1082+AU1093+AU1100+AU1107+AU1114","v":5834403.2517744722},null,5834403.2517744722,{"$f":"+AW1122-'ROR-Model'!G1139","v":0}]
[null,"Distribution - Utah",null,null,null,195941285.75778756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU1083+AU1094+AU1101+AU1108+AU1115","v":195941285.75778756},null,195941285.75778756,{"$f":"+AW1123-'ROR-Model'!G1140","v":0}]
[null,"General",null,null,null,6150984.9441679157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU1084+AU1095+AU1102+AU1109+AU1116","v":6150984.9441679157},null,6150984.9441679157,{"$f":"+AW1124-'ROR-Model'!G1141","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1125-'ROR-Model'!G1142","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1126-'ROR-Model'!G1143","v":0}]
[null,"System Net Utility Plant",null,null,null,{"$f":"F1085+F1089+F1096+F1103+F1110+F1117","v":203300242.97371972},{"$f":"G1085+G1089+G1096+G1103+G1110+G1117","v":0},0,0,-17720.033939358662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU1085+AU1089+AU1096+AU1103+AU1110+AU1117","v":203282522.93978041},null,{"$f":"AW1085+AW1089+AW1096+AW1103+AW1110+AW1117","v":203282522.93978041},{"$f":"+AW1127-'ROR-Model'!G1144","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1128-'ROR-Model'!G1145","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1129-'ROR-Model'!G1146","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1130-'ROR-Model'!G1147","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1131-'ROR-Model'!G1148","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1132-'ROR-Model'!G1149","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$198*F1","v":-250645.30689692916},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1136*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1136*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1136*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1136*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1136*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1136*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1136*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1136*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1136*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1136*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1136*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1136*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1136*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1136*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1136*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1136*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1136*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1136*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1136*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1136*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1136*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1136*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1136*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1136*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1136*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1136*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1136*$AS$1","v":0},null,{"$f":"SUM(F1133:AT1133)","v":-250645.30689692916},null,{"$f":"SUM(AU1133:AU1133)","v":-250645.30689692916},{"$f":"+AW1133-'ROR-Model'!G1150","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$199*F1","v":-7497522.0939364024},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1137*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1137*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1137*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1137*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1137*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1137*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1137*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1137*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1137*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1137*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1137*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1137*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1137*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1137*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1137*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1137*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1137*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1137*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1137*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1137*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1137*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1137*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1137*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1137*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1137*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1137*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1137*$AS$1","v":0},null,{"$f":"SUM(F1134:AT1134)","v":-7497522.0939364024},null,{"$f":"SUM(AU1134:AU1134)","v":-7497522.0939364024},{"$f":"+AW1134-'ROR-Model'!G1151","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1133:F1134)","v":-7748167.400833331},{"$f":"G1*SUM(G1133:G1134)","v":0},{"$f":"H1*SUM(H1133:H1134)","v":0},{"$f":"SUM(I1133:I1134)","v":0},{"$f":"SUM(J1133:J1134)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1133:Q1134)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1133:X1134)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1133:AH1134)","v":0},0,0,0,{"$f":"SUM(AL1133:AL1134)","v":0},0,0,0,0,{"$f":"SUM(AQ1133:AQ1134)","v":0},0,0,null,{"$f":"SUM(AU1133:AU1134)","v":-7748167.400833331},null,{"$f":"SUM(AW1133:AW1134)","v":-7748167.400833331},{"$f":"+AW1135-'ROR-Model'!G1152","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1136-'ROR-Model'!G1153","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1137-'ROR-Model'!G1154","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$203*F1","v":0},null,null,{"$f":"'Und Stor'!D26*Adjustments!I1","v":-49333980.549999997},null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1141*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1141*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1141*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1141*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1141*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1141*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1141*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1141*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1141*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1141*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1141*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1141*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1141*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1141*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1141*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1141*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1141*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1141*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1141*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1141*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1141*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1141*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1141*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1141*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1141*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1141*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1141*$AS$1","v":0},null,{"$f":"SUM(F1138:AT1138)","v":-49333980.549999997},null,{"$f":"SUM(AU1138:AU1138)","v":-49333980.549999997},{"$f":"+AW1138-'ROR-Model'!G1155","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1138)","v":0},{"$f":"G1*SUM(G1138)","v":0},{"$f":"H1*SUM(H1138)","v":0},{"$f":"SUM(I1138)","v":-49333980.549999997},{"$f":"SUM(J1138)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1138)","v":0},{"$f":"SUM(S1138)","v":0},0,0,0,0,{"$f":"SUM(X1138)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1138)","v":0},0,0,0,{"$f":"SUM(AL1138)","v":0},0,0,0,0,{"$f":"SUM(AQ1138)","v":0},0,0,null,{"$f":"SUM(AU1138)","v":-49333980.549999997},null,{"$f":"SUM(AW1138)","v":-49333980.549999997},{"$f":"+AW1139-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1140-'ROR-Model'!G1157","v":0}]
[165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1141-'ROR-Model'!G1158","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$207*F1","v":-267070.45166666619},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1145*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1145*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1145*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1145*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1145*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1145*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1145*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1145*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1145*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1145*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1145*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1145*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1145*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1145*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1145*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1145*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1145*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1145*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1145*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1145*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1145*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1145*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1145*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1145*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1145*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1145*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1145*$AS$1","v":0},null,{"$f":"SUM(F1142:AT1142)","v":-267070.45166666619},null,{"$f":"SUM(AU1142:AU1142)","v":-267070.45166666619},{"$f":"+AW1142-'ROR-Model'!G1159","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1142)","v":-267070.45166666619},{"$f":"G1*SUM(G1142)","v":0},{"$f":"H1*SUM(H1142)","v":0},{"$f":"SUM(I1142)","v":0},{"$f":"SUM(J1142)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1142)","v":0},{"$f":"SUM(S1142)","v":0},0,0,0,0,{"$f":"SUM(X1142)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1142)","v":0},0,0,0,{"$f":"SUM(AL1142)","v":0},0,0,0,0,{"$f":"SUM(AQ1142)","v":0},0,0,null,{"$f":"SUM(AU1142)","v":-267070.45166666619},null,{"$f":"SUM(AW1142)","v":-267070.45166666619},{"$f":"+AW1143-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1144-'ROR-Model'!G1161","v":0}]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1145-'ROR-Model'!G1162","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$211*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1149*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1149*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1149*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1149*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1149*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1149*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1149*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1149*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1149*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1149*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1149*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1149*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1149*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1149*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1149*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1149*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1149*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1149*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1149*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1149*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1149*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1149*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1149*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1149*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1149*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1149*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1149*$AS$1","v":0},null,{"$f":"SUM(F1146:AT1146)","v":0},null,{"$f":"SUM(AU1146:AU1146)","v":0},{"$f":"+AW1146-'ROR-Model'!G1163","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$212*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1150*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1150*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1150*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1150*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1150*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1150*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1150*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1150*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1150*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1150*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1150*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1150*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1150*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1150*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1150*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1150*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1150*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1150*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1150*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1150*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1150*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1150*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1150*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1150*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1150*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1150*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1150*$AS$1","v":0},null,{"$f":"SUM(F1147:AT1147)","v":0},null,{"$f":"SUM(AU1147:AU1147)","v":0},{"$f":"+AW1147-'ROR-Model'!G1164","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$213*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1151*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1151*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1151*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1151*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1151*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1151*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1151*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1151*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1151*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1151*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1151*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1151*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1151*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1151*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1151*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1151*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1151*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1151*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1151*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1151*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1151*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1151*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1151*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1151*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1151*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1151*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1151*$AS$1","v":0},null,{"$f":"SUM(F1148:AT1148)","v":0},null,{"$f":"SUM(AU1148:AU1148)","v":0},{"$f":"+AW1148-'ROR-Model'!G1165","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$214*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1152*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1152*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1152*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1152*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1152*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1152*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1152*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1152*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1152*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1152*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1152*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1152*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1152*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1152*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1152*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1152*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1152*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1152*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1152*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1152*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1152*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1152*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1152*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1152*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1152*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1152*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1152*$AS$1","v":0},null,{"$f":"SUM(F1149:AT1149)","v":0},null,{"$f":"SUM(AU1149:AU1149)","v":0},{"$f":"+AW1149-'ROR-Model'!G1166","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1146:F1149)","v":0},{"$f":"G1*SUM(G1146:G1149)","v":0},{"$f":"H1*SUM(H1146:H1149)","v":0},{"$f":"SUM(I1146:I1149)","v":0},{"$f":"SUM(J1146:J1149)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1146:Q1149)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1146:X1149)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1146:AH1149)","v":0},0,0,0,{"$f":"SUM(AL1146:AL1149)","v":0},0,0,0,0,{"$f":"SUM(AQ1146:AQ1149)","v":0},0,0,null,{"$f":"SUM(AU1146:AU1149)","v":0},null,{"$f":"SUM(AW1146:AW1149)","v":0},{"$f":"+AW1150-'ROR-Model'!G1167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1151-'ROR-Model'!G1168","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1152-'ROR-Model'!G1169","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$218*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1156*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1156*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1156*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1156*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1156*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1156*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1156*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1156*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1156*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1156*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1156*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1156*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1156*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1156*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1156*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1156*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1156*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1156*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1156*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1156*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1156*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1156*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1156*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1156*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1156*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1156*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1156*$AS$1","v":0},null,{"$f":"SUM(F1153:AT1153)","v":0},null,{"$f":"SUM(AU1153:AU1153)","v":0},{"$f":"+AW1153-'ROR-Model'!G1170","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$219*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1157*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1157*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1157*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1157*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1157*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1157*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1157*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1157*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1157*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1157*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1157*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1157*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1157*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1157*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1157*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1157*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1157*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1157*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1157*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1157*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1157*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1157*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1157*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1157*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1157*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1157*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1157*$AS$1","v":0},null,{"$f":"SUM(F1154:AT1154)","v":0},null,{"$f":"SUM(AU1154:AU1154)","v":0},{"$f":"+AW1154-'ROR-Model'!G1171","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$220*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1158*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1158*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1158*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1158*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1158*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1158*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1158*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1158*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1158*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1158*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1158*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1158*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1158*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1158*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1158*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1158*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1158*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1158*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1158*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1158*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1158*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1158*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1158*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1158*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1158*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1158*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1158*$AS$1","v":0},null,{"$f":"SUM(F1155:AT1155)","v":0},null,{"$f":"SUM(AU1155:AU1155)","v":0},{"$f":"+AW1155-'ROR-Model'!G1172","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$221*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1159*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1159*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1159*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1159*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1159*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1159*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1159*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1159*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1159*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1159*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1159*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1159*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1159*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1159*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1159*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1159*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1159*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1159*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1159*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1159*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1159*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1159*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1159*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1159*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1159*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1159*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1159*$AS$1","v":0},null,{"$f":"SUM(F1156:AT1156)","v":0},null,{"$f":"SUM(AU1156:AU1156)","v":0},{"$f":"+AW1156-'ROR-Model'!G1173","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1153:F1156)","v":0},{"$f":"G1*SUM(G1153:G1156)","v":0},{"$f":"H1*SUM(H1153:H1156)","v":0},{"$f":"SUM(I1153:I1156)","v":0},{"$f":"SUM(J1153:J1156)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1153:Q1156)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1153:X1156)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1153:AH1156)","v":0},0,0,0,{"$f":"SUM(AL1153:AL1156)","v":0},0,0,0,0,{"$f":"SUM(AQ1153:AQ1156)","v":0},0,0,null,{"$f":"SUM(AU1153:AU1156)","v":0},null,{"$f":"SUM(AW1153:AW1156)","v":0},{"$f":"+AW1157-'ROR-Model'!G1174","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1158-'ROR-Model'!G1175","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1159-'ROR-Model'!G1176","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$225*F1","v":23667.274999999936},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1163*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1163*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1163*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1163*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1163*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1163*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1163*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1163*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1163*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1163*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1163*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1163*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1163*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1163*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1163*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1163*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1163*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1163*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1163*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1163*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1163*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1163*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1163*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1163*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1163*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1163*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1163*$AS$1","v":0},null,{"$f":"SUM(F1160:AT1160)","v":23667.274999999936},null,{"$f":"SUM(AU1160:AU1160)","v":23667.274999999936},{"$f":"+AW1160-'ROR-Model'!G1177","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$226*F1","v":177565.40333333518},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1164*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1164*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1164*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1164*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1164*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1164*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1164*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1164*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1164*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1164*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1164*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1164*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1164*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1164*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1164*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1164*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1164*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1164*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1164*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1164*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1164*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1164*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1164*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1164*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1164*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1164*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1164*$AS$1","v":0},null,{"$f":"SUM(F1161:AT1161)","v":177565.40333333518},null,{"$f":"SUM(AU1161:AU1161)","v":177565.40333333518},{"$f":"+AW1161-'ROR-Model'!G1178","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1160:F1161)","v":201232.67833333512},{"$f":"G1*SUM(G1160:G1161)","v":0},{"$f":"H1*SUM(H1160:H1161)","v":0},{"$f":"SUM(I1160:I1161)","v":0},{"$f":"SUM(J1160:J1161)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1160:Q1161)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1160:X1161)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1160:AH1161)","v":0},0,0,0,{"$f":"SUM(AL1160:AL1161)","v":0},0,0,0,0,{"$f":"SUM(AQ1160:AQ1161)","v":0},0,0,null,{"$f":"SUM(AU1160:AU1161)","v":201232.67833333512},null,{"$f":"SUM(AW1160:AW1161)","v":201232.67833333512},{"$f":"+AW1162-'ROR-Model'!G1179","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1163-'ROR-Model'!G1180","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1164-'ROR-Model'!G1181","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!AQ230*F1","v":184458.33997482999},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1168*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1168*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1168*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1168*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1168*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1168*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1168*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1168*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1168*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1168*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1168*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1168*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1168*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1168*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1168*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1168*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1168*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1168*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1168*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1168*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1168*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1168*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1168*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1168*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1168*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1168*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1168*$AS$1","v":0},null,{"$f":"SUM(F1165:AT1165)","v":184458.33997482999},null,{"$f":"SUM(AU1165:AU1165)","v":184458.33997482999},{"$f":"+AW1165-'ROR-Model'!G1182","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!AQ231*F1","v":6940951.7040384058},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1169*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1169*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1169*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1169*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1169*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1169*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1169*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1169*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1169*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1169*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1169*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1169*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1169*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1169*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1169*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1169*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1169*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1169*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1169*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1169*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1169*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1169*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1169*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1169*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1169*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1169*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1169*$AS$1","v":0},null,{"$f":"SUM(F1166:AT1166)","v":6940951.7040384058},null,{"$f":"SUM(AU1166:AU1166)","v":6940951.7040384058},{"$f":"+AW1166-'ROR-Model'!G1183","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1165:F1166)","v":7125410.0440132357},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1165:S1166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1165:AH1166)","v":0},0,0,0,{"$f":"SUM(AL1165:AL1166)","v":0},0,0,0,0,{"$f":"SUM(AQ1165:AQ1166)","v":0},0,0,null,{"$f":"SUM(AU1165:AU1166)","v":7125410.0440132357},null,{"$f":"SUM(AW1165:AW1166)","v":7125410.0440132357},{"$f":"+AW1167-'ROR-Model'!G1184","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1168-'ROR-Model'!G1185","v":0}]
[2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1169-'ROR-Model'!G1186","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$235*F1","v":-19661.714999999997},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1173*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1173*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1173*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1173*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1173*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1173*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1173*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1173*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1173*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1173*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1173*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1173*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1173*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1173*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1173*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1173*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1173*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1173*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1173*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1173*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1173*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1173*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1173*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1173*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1173*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1173*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1173*$AS$1","v":0},null,{"$f":"SUM(F1170:AT1170)","v":-19661.714999999997},null,{"$f":"SUM(AU1170:AU1170)","v":-19661.714999999997},{"$f":"+AW1170-'ROR-Model'!G1187","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1170)","v":-19661.714999999997},{"$f":"G1*SUM(G1170)","v":0},{"$f":"H1*SUM(H1170)","v":0},{"$f":"SUM(I1170)","v":0},{"$f":"SUM(J1170)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1170)","v":0},{"$f":"SUM(S1170)","v":0},0,0,0,0,{"$f":"SUM(X1170)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1170)","v":0},0,0,0,{"$f":"SUM(AL1170)","v":0},0,0,0,0,{"$f":"SUM(AQ1170)","v":0},0,0,null,{"$f":"SUM(AU1170)","v":-19661.714999999997},null,{"$f":"SUM(AW1170)","v":-19661.714999999997},{"$f":"+AW1171-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1172-'ROR-Model'!G1189","v":0}]
[255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1173-'ROR-Model'!G1190","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$239*F1","v":1652.5750353624153},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1177*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1177*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1177*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1177*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1177*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1177*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1177*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1177*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1177*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1177*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1177*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1177*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1177*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1177*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1177*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1177*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1177*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1177*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1177*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1177*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1177*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1177*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1177*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1177*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1177*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1177*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1177*$AS$1","v":0},null,{"$f":"SUM(F1174:AT1174)","v":1652.5750353624153},null,{"$f":"SUM(AU1174:AU1174)","v":1652.5750353624153},{"$f":"+AW1174-'ROR-Model'!G1191","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$240*F1","v":4712.224422821866},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1178*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1178*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1178*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1178*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1178*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1178*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1178*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1178*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1178*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1178*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1178*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1178*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1178*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1178*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1178*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1178*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1178*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1178*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1178*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1178*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1178*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1178*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1178*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1178*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1178*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1178*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1178*$AS$1","v":0},null,{"$f":"SUM(F1175:AT1175)","v":4712.224422821866},null,{"$f":"SUM(AU1175:AU1175)","v":4712.224422821866},{"$f":"+AW1175-'ROR-Model'!G1192","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$241*F1","v":141608.77235613464},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1179*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1179*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1179*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1179*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1179*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1179*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1179*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1179*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1179*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1179*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1179*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1179*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1179*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1179*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1179*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1179*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1179*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1179*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1179*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1179*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1179*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1179*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1179*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1179*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1179*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1179*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1179*$AS$1","v":0},null,{"$f":"SUM(F1176:AT1176)","v":141608.77235613464},null,{"$f":"SUM(AU1176:AU1176)","v":141608.77235613464},{"$f":"+AW1176-'ROR-Model'!G1193","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$242*F1","v":1047.9281856810985},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1180*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1180*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1180*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1180*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1180*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1180*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1180*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1180*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1180*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1180*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1180*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1180*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1180*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1180*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1180*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1180*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1180*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1180*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1180*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1180*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1180*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1180*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1180*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1180*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1180*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1180*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1180*$AS$1","v":0},null,{"$f":"SUM(F1177:AT1177)","v":1047.9281856810985},null,{"$f":"SUM(AU1177:AU1177)","v":1047.9281856810985},{"$f":"+AW1177-'ROR-Model'!G1194","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1174:F1177)","v":149021.5},{"$f":"G1*SUM(G1174:G1177)","v":0},{"$f":"H1*SUM(H1174:H1177)","v":0},{"$f":"SUM(I1174:I1177)","v":0},{"$f":"SUM(J1174:J1177)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1174:Q1177)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1174:X1177)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1174:AH1177)","v":0},0,0,0,{"$f":"SUM(AL1174:AL1177)","v":0},0,0,0,0,{"$f":"SUM(AQ1174:AQ1177)","v":0},0,0,null,{"$f":"SUM(AU1174:AU1177)","v":149021.5},null,{"$f":"SUM(AW1174:AW1177)","v":149021.5},{"$f":"+AW1178-'ROR-Model'!G1195","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1179-'ROR-Model'!G1196","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1180-'ROR-Model'!G1197","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$246*F1","v":-74378.463057019108},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1184*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1184*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1184*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1184*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1184*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1184*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1184*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1184*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1184*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1184*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1184*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1184*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1184*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1184*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1184*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1184*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1184*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1184*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1184*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1184*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1184*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1184*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1184*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1184*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1184*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1184*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1184*$AS$1","v":0},null,{"$f":"SUM(F1181:AT1181)","v":-74378.463057019108},null,{"$f":"SUM(AU1181:AU1181)","v":-74378.463057019108},{"$f":"+AW1181-'ROR-Model'!G1198","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$247*F1","v":-1916844.3186918404},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1185*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1185*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1185*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1185*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1185*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1185*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1185*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1185*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1185*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1185*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1185*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1185*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1185*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1185*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1185*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1185*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1185*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1185*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1185*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1185*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1185*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1185*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1185*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1185*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1185*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1185*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1185*$AS$1","v":0},null,{"$f":"SUM(F1182:AT1182)","v":-1916844.3186918404},null,{"$f":"SUM(AU1182:AU1182)","v":-1916844.3186918404},{"$f":"+AW1182-'ROR-Model'!G1199","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$248*F1","v":-57603786.749450386},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1186*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1186*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1186*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1186*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1186*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1186*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1186*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1186*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1186*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1186*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1186*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1186*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1186*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1186*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1186*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1186*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1186*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1186*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1186*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1186*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1186*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1186*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1186*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1186*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1186*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1186*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1186*$AS$1","v":0},null,{"$f":"SUM(F1183:AT1183)","v":-57603786.749450386},null,{"$f":"SUM(AU1183:AU1183)","v":-57603786.749450386},{"$f":"+AW1183-'ROR-Model'!G1200","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$249*F1","v":-2020958.0125044454},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1187*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1187*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1187*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1187*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1187*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1187*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1187*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1187*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1187*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1187*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1187*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1187*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1187*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1187*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1187*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1187*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1187*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1187*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1187*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1187*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1187*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1187*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1187*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1187*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1187*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1187*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1187*$AS$1","v":0},null,{"$f":"SUM(F1184:AT1184)","v":-2020958.0125044454},null,{"$f":"SUM(AU1184:AU1184)","v":-2020958.0125044454},{"$f":"+AW1184-'ROR-Model'!G1201","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1181:F1184)","v":-61615967.54370369},{"$f":"G1*SUM(G1181:G1184)","v":0},{"$f":"H1*SUM(H1181:H1184)","v":0},{"$f":"SUM(I1181:I1184)","v":0},{"$f":"SUM(J1181:J1184)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1181:Q1184)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1181:X1184)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1181:AH1184)","v":0},0,0,0,{"$f":"SUM(AL1181:AL1184)","v":0},0,0,0,0,{"$f":"SUM(AQ1181:AQ1184)","v":0},0,0,null,{"$f":"SUM(AU1181:AU1184)","v":-61615967.54370369},null,{"$f":"SUM(AW1181:AW1184)","v":-61615967.54370369},{"$f":"+AW1185-'ROR-Model'!G1202","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1186-'ROR-Model'!G1203","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1187-'ROR-Model'!G1204","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$253*F1","v":-52372.535229657311},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1191*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1191*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1191*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1191*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1191*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1191*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1191*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1191*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1191*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1191*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1191*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1191*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1191*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1191*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1191*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1191*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1191*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1191*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1191*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1191*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1191*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1191*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1191*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1191*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1191*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1191*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1191*$AS$1","v":0},null,{"$f":"SUM(F1188:AT1188)","v":-52372.535229657311},null,{"$f":"SUM(AU1188:AU1188)","v":-52372.535229657311},{"$f":"+AW1188-'ROR-Model'!G1205","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$254*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1192*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1192*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1192*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1192*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1192*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1192*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1192*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1192*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1192*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1192*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1192*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1192*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1192*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1192*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1192*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1192*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1192*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1192*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1192*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1192*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1192*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1192*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1192*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1192*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1192*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1192*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1192*$AS$1","v":0},null,{"$f":"SUM(F1189:AT1189)","v":0},null,{"$f":"SUM(AU1189:AU1189)","v":0},{"$f":"+AW1189-'ROR-Model'!G1206","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$255*F1","v":-4328701.1051631793},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1193*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1193*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1193*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1193*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1193*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1193*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1193*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1193*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1193*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1193*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1193*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1193*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1193*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1193*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1193*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1193*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1193*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1193*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1193*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1193*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1193*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1193*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1193*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1193*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1193*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1193*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1193*$AS$1","v":0},null,{"$f":"SUM(F1190:AT1190)","v":-4328701.1051631793},null,{"$f":"SUM(AU1190:AU1190)","v":-4328701.1051631793},{"$f":"+AW1190-'ROR-Model'!G1207","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$256*F1","v":-83634.089802784845},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1194*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1194*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1194*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1194*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1194*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1194*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1194*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1194*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1194*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1194*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1194*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1194*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1194*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1194*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1194*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1194*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1194*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1194*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1194*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1194*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1194*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1194*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1194*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1194*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1194*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1194*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1194*$AS$1","v":0},null,{"$f":"SUM(F1191:AT1191)","v":-83634.089802784845},null,{"$f":"SUM(AU1191:AU1191)","v":-83634.089802784845},{"$f":"+AW1191-'ROR-Model'!G1208","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1188:F1191)","v":-4464707.730195621},{"$f":"G1*SUM(G1188:G1191)","v":0},{"$f":"H1*SUM(H1188:H1191)","v":0},{"$f":"SUM(I1188:I1191)","v":0},{"$f":"SUM(J1188:J1191)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1188:Q1191)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1188:X1191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1188:AH1191)","v":0},0,0,0,{"$f":"SUM(AL1188:AL1191)","v":0},0,0,0,0,{"$f":"SUM(AQ1188:AQ1191)","v":0},0,0,null,{"$f":"SUM(AU1188:AU1191)","v":-4464707.730195621},null,{"$f":"SUM(AW1188:AW1191)","v":-4464707.730195621},{"$f":"+AW1192-'ROR-Model'!G1209","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1193-'ROR-Model'!G1210","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1194-'ROR-Model'!G1211","v":0}]
[null,"General",null,null,null,{"$f":"'Rate Base'!$AQ$260*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1198*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1198*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1198*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1198*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1198*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1198*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1198*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1198*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1198*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1198*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1198*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1198*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1198*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1198*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1198*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1198*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1198*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1198*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1198*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1198*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1198*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1198*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1198*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1198*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1198*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1198*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1198*$AS$1","v":0},null,{"$f":"SUM(F1195:AT1195)","v":0},null,{"$f":"SUM(AU1195:AU1195)","v":0},{"$f":"+AW1195-'ROR-Model'!G1212","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F1195)","v":0},{"$f":"G1*SUM(G1195)","v":0},{"$f":"H1*SUM(H1195)","v":0},{"$f":"SUM(I1195)","v":0},{"$f":"SUM(J1195)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1195)","v":0},{"$f":"SUM(S1195)","v":0},0,0,0,0,{"$f":"SUM(X1195)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1195)","v":0},0,0,0,{"$f":"SUM(AL1195)","v":0},0,0,0,0,{"$f":"SUM(AQ1195)","v":0},0,0,null,{"$f":"SUM(AU1195)","v":0},null,{"$f":"SUM(AW1195)","v":0},{"$f":"+AW1196-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1197-'ROR-Model'!G1214","v":0}]
["System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1198-'ROR-Model'!G1215","v":0}]
[null,"Production",null,null,null,{"$f":"F1138+F1146+F1153+F1174+F1181+F1188","v":-125098.423251314},{"$f":"G1138+G1146+G1153+G1174+G1181+G1188","v":0},{"$f":"H1138+H1146+H1153+H1174+H1181+H1188","v":0},{"$f":"I1138+I1146+I1153+I1174+I1181+I1188","v":-49333980.549999997},0,0,0,0,0,0,0,0,{"$f":"R1138+R1146+R1153+R1174+R1181+R1188","v":0},{"$f":"S1138+S1146+S1153+S1174+S1181+S1188","v":0},0,0,0,0,{"$f":"X1138+X1146+X1153+X1174+X1181+X1188","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1138+AH1146+AH1153+AH1174+AH1181+AH1188","v":0},0,0,0,{"$f":"AL1138+AL1146+AL1153+AL1174+AL1181+AL1188","v":0},0,0,0,0,{"$f":"AQ1138+AQ1146+AQ1153+AQ1174+AQ1181+AQ1188","v":0},0,0,null,{"$f":"AU1138+AU1146+AU1153+AU1174+AU1181+AU1188","v":-49459078.973251313},null,{"$f":"AW1138+AW1146+AW1153+AW1174+AW1181+AW1188","v":-49459078.973251313},{"$f":"+AW1199-'ROR-Model'!G1216","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1133+F1147+F1154+F1160+F1175+F1182+F1189+F1165","v":-1954651.7861911179},{"$f":"G1133+G1147+G1154+G1160+G1175+G1182+G1189+G1165","v":0},{"$f":"H1133+H1147+H1154+H1160+H1175+H1182+H1189+H1165","v":0},{"$f":"I1133+I1147+I1154+I1160+I1175+I1182+I1189+I1165","v":0},0,0,0,0,0,0,0,0,{"$f":"R1133+R1147+R1154+R1160+R1175+R1182+R1189+R1165","v":0},{"$f":"S1133+S1147+S1154+S1160+S1175+S1182+S1189+S1165","v":0},0,0,0,0,{"$f":"X1133+X1147+X1154+X1160+X1175+X1182+X1189+X1165","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1133+AH1147+AH1154+AH1160+AH1175+AH1182+AH1189+AH1165","v":0},0,0,0,{"$f":"AL1133+AL1147+AL1154+AL1160+AL1175+AL1182+AL1189+AL1165","v":0},0,0,0,0,{"$f":"AQ1133+AQ1147+AQ1154+AQ1160+AQ1175+AQ1182+AQ1189+AQ1165","v":0},0,0,null,{"$f":"AU1133+AU1147+AU1154+AU1160+AU1175+AU1182+AU1189+AU1165","v":-1954651.7861911179},null,{"$f":"AW1133+AW1147+AW1154+AW1160+AW1175+AW1182+AW1189+AW1165","v":-1954651.7861911179},{"$f":"+AW1200-'ROR-Model'!G1217","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1134+F1148+F1155+F1161+F1176+F1183+F1190+F1166","v":-62169884.068822093},{"$f":"G1134+G1148+G1155+G1161+G1176+G1183+G1190+G1166","v":0},0,{"$f":"I1134+I1148+I1155+I1161+I1176+I1183+I1190+I1166","v":0},0,0,0,0,0,0,0,0,{"$f":"R1134+R1148+R1155+R1161+R1176+R1183+R1190+R1166","v":0},0,0,0,0,0,{"$f":"X1134+X1148+X1155+X1161+X1176+X1183+X1190+X1166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1134+AH1148+AH1155+AH1161+AH1176+AH1183+AH1190+AH1166","v":0},0,0,0,{"$f":"AL1134+AL1148+AL1155+AL1161+AL1176+AL1183+AL1190+AL1166","v":0},0,0,0,0,{"$f":"AQ1134+AQ1148+AQ1155+AQ1161+AQ1176+AQ1183+AQ1190+AQ1166","v":0},0,0,null,{"$f":"AU1134+AU1148+AU1155+AU1161+AU1176+AU1183+AU1190+AU1166","v":-62169884.068822093},null,{"$f":"AW1134+AW1148+AW1155+AW1161+AW1176+AW1183+AW1190+AW1166","v":-62169884.068822093},{"$f":"+AW1201-'ROR-Model'!G1218","v":0}]
[null,"General",null,null,null,{"$f":"F1142+F1149+F1156+F1170+F1177+F1184+F1191+F1195","v":-2390276.3407882154},{"$f":"G1142+G1149+G1156+G1170+G1177+G1184+G1191+G1195","v":0},{"$f":"H1142+H1149+H1156+H1170+H1177+H1184+H1191+H1195","v":0},{"$f":"I1142+I1149+I1156+I1170+I1177+I1184+I1191+I1195","v":0},0,0,0,0,0,0,0,0,{"$f":"R1142+R1149+R1156+R1170+R1177+R1184+R1191+R1195","v":0},{"$f":"S1142+S1149+S1156+S1170+S1177+S1184+S1191+S1195","v":0},0,0,0,0,{"$f":"X1142+X1149+X1156+X1170+X1177+X1184+X1191+X1195","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1142+AH1149+AH1156+AH1170+AH1177+AH1184+AH1191+AH1195","v":0},0,0,0,{"$f":"AL1142+AL1149+AL1156+AL1170+AL1177+AL1184+AL1191+AL1195","v":0},0,0,0,0,{"$f":"AQ1142+AQ1149+AQ1156+AQ1170+AQ1177+AQ1184+AQ1191+AQ1195","v":0},0,0,null,{"$f":"AU1142+AU1149+AU1156+AU1170+AU1177+AU1184+AU1191+AU1195","v":-2390276.3407882154},null,{"$f":"AW1142+AW1149+AW1156+AW1170+AW1177+AW1184+AW1191+AW1195","v":-2390276.3407882154},{"$f":"+AW1202-'ROR-Model'!G1219","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1203-'ROR-Model'!G1220","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1204-'ROR-Model'!G1221","v":0}]
[null,"System Working Capital (W/O WC Cash)",null,null,null,{"$f":"+F1135+F1139+F1143+F1150+F1157+F1162+F1167+F1171+F1178+F1185+F1192+F1196","v":-66639910.619052738},{"$f":"+G1135+G1139+G1143+G1150+G1157+G1162+G1167+G1171+G1178+G1185+G1192+G1196","v":0},0,{"$f":"+I1135+I1139+I1143+I1150+I1157+I1162+I1167+I1171+I1178+I1185+I1192+I1196","v":-49333980.549999997},0,0,0,0,0,0,0,0,{"$f":"+R1135+R1139+R1143+R1150+R1157+R1162+R1167+R1171+R1178+R1185+R1192+R1196","v":0},{"$f":"+S1135+S1139+S1143+S1150+S1157+S1162+S1167+S1171+S1178+S1185+S1192+S1196","v":0},0,{"$f":"+U1135+U1139+U1143+U1150+U1157+U1162+U1167+U1171+U1178+U1185+U1192+U1196","v":0},{"$f":"+V1135+V1139+V1143+V1150+V1157+V1162+V1167+V1171+V1178+V1185+V1192+V1196","v":0},0,{"$f":"+X1135+X1139+X1143+X1150+X1157+X1162+X1167+X1171+X1178+X1185+X1192+X1196","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH1135+AH1139+AH1143+AH1150+AH1157+AH1162+AH1167+AH1171+AH1178+AH1185+AH1192+AH1196","v":0},0,0,0,{"$f":"+AL1135+AL1139+AL1143+AL1150+AL1157+AL1162+AL1167+AL1171+AL1178+AL1185+AL1192+AL1196","v":0},0,0,0,0,{"$f":"+AQ1135+AQ1139+AQ1143+AQ1150+AQ1157+AQ1162+AQ1167+AQ1171+AQ1178+AQ1185+AQ1192+AQ1196","v":0},0,0,null,{"$f":"+AU1135+AU1139+AU1143+AU1150+AU1157+AU1162+AU1167+AU1171+AU1178+AU1185+AU1192+AU1196","v":-115973891.16905275},null,{"$f":"+AW1135+AW1139+AW1143+AW1150+AW1157+AW1162+AW1167+AW1171+AW1178+AW1185+AW1192+AW1196","v":-115973891.16905275},{"$f":"+AW1205-'ROR-Model'!G1222","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1206-'ROR-Model'!G1223","v":0}]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1207-'ROR-Model'!G1224","v":0}]
[null,"Production",null,null,null,{"$f":"F1121+F1199","v":-4751529.4032615107},{"$f":"G1*G1121+G1199","v":0},{"$f":"H1*H1121+H1199","v":0},{"$f":"I1121+I1199","v":-49333980.549999997},{"$f":"J1121+J1199","v":-17720.033939358662},0,0,0,0,0,0,0,{"$f":"R1121+R1199","v":0},{"$f":"S1121+S1199","v":0},{"$f":"T1121+T1199","v":0},0,{"$f":"V1121+V1199","v":0},{"$f":"W1121+W1199","v":0},0,{"$f":"Y1121+Y1199","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1121+AH1199","v":0},0,0,0,{"$f":"AL1121+AL1199","v":0},0,0,0,0,{"$f":"AQ1121+AQ1199","v":0},0,0,null,{"$f":"AU1121+AU1199","v":-54103229.987200871},null,{"$f":"AW1121+AW1199","v":-54103229.987200871},{"$f":"+AW1208-'ROR-Model'!G1225","v":0}]
[null,"Distribution - Wyoming",null,null,null,3879751.4655833542,{"$f":"G1*G1122+G1200","v":0},{"$f":"H1*H1122+H1200","v":0},{"$f":"I1122+I1200","v":0},0,0,0,0,0,0,0,{"$f":"Q1122+Q1200","v":0},0,0,{"$f":"T1122+T1200","v":0},0,{"$f":"V1122+V1200","v":0},{"$f":"W1122+W1200","v":0},0,{"$f":"Y1122+Y1200","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1122+AH1200","v":0},0,0,0,{"$f":"AL1122+AL1200","v":0},0,0,0,0,{"$f":"AQ1122+AQ1200","v":0},0,0,null,{"$f":"AU1122+AU1200","v":3879751.4655833542},null,{"$f":"AW1122+AW1200","v":3879751.4655833542},{"$f":"+AW1209-'ROR-Model'!G1226","v":0}]
[null,"Distribution - Utah",null,null,null,133771401.68896547,{"$f":"G1*G1123+G1201","v":0},{"$f":"H1*H1123+H1201","v":0},{"$f":"I1123+I1201","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1123+T1201","v":0},0,{"$f":"V1123+V1201","v":0},{"$f":"W1123+W1201","v":0},0,{"$f":"Y1123+Y1201","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1123+AH1201","v":0},0,0,0,{"$f":"AL1123+AL1201","v":0},0,0,0,0,{"$f":"AQ1123+AQ1201","v":0},0,0,null,{"$f":"AU1123+AU1201","v":133771401.68896547},null,{"$f":"AW1123+AW1201","v":133771401.68896547},{"$f":"+AW1210-'ROR-Model'!G1227","v":0}]
[null,"General",null,null,null,3760708.6033797003,{"$f":"G1*G1124+G1202","v":0},{"$f":"H1*H1124+H1202","v":0},{"$f":"I1124+I1202","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1124+T1202","v":0},0,{"$f":"V1124+V1202","v":0},{"$f":"W1124+W1202","v":0},0,{"$f":"Y1124+Y1202","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1124+AH1202","v":0},0,0,0,{"$f":"AL1124+AL1202","v":0},0,0,0,0,{"$f":"AQ1124+AQ1202","v":0},0,0,null,{"$f":"AU1124+AU1202","v":3760708.6033797003},null,{"$f":"AW1124+AW1202","v":3760708.6033797003},{"$f":"+AW1211-'ROR-Model'!G1228","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1212-'ROR-Model'!G1229","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1213-'ROR-Model'!G1230","v":0}]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"F1127+F1205","v":136660332.35466698},{"$f":"G1*G1127+G1205","v":0},{"$f":"H1*H1127+H1205","v":0},{"$f":"I1127+I1205","v":-49333980.549999997},{"$f":"J1127+J1205","v":-17720.033939358662},{"$f":"K1127+K1205","v":0},{"$f":"L1127+L1205","v":0},0,0,0,0,0,{"$f":"R1127+R1205","v":0},{"$f":"S1127+S1205","v":0},0,0,0,0,{"$f":"X1127+X1205","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1127+AH1205","v":0},0,0,0,{"$f":"AL1127+AL1205","v":0},0,0,0,0,{"$f":"AQ1127+AQ1205","v":0},0,0,null,{"$f":"AU1127+AU1205","v":87308631.770727664},null,{"$f":"AW1127+AW1205","v":87308631.770727664},{"$f":"+AW1214-'ROR-Model'!G1231","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1215-'ROR-Model'!G1232","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1216-'ROR-Model'!G1233","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1217-'ROR-Model'!G1234","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1218-'ROR-Model'!G1235","v":0}]
[null,null,"Gas Purchase Expenses",null,null,{"$f":"F639","v":0},{"$f":"G1*G639","v":0},{"$f":"H1*H639","v":45075700.828558199},{"$f":"I639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1219:AT1219)","v":45075700.828558199},null,{"$f":"SUM(AU1219:AU1219)","v":45075700.828558199},{"$f":"+AW1219-'ROR-Model'!G1236","v":0}]
[null,null,"Operation & Maintenance Expenses",null,null,{"$f":"F892","v":0},{"$f":"G1*G892","v":-2132638.178742772},{"$f":"H1*H892","v":0},{"$f":"I892","v":0},0,-24483786.837182906,-1375955.2655213347,-2028829.7363590887,-15575.517744658669,-1487.1792132780697,-218407.8105175588,835471.41823999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-29421209.107041597,null,-29421209.107041597,{"$f":"+AW1220-'ROR-Model'!G1237","v":0}]
[null,null,"Deprec, Depl, & Amort",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AW1221-'ROR-Model'!G1238","v":0}]
[null,null,"Taxes - Excluding Income Taxes",null,null,{"$f":"F921","v":0},{"$f":"G1*G921","v":3735583.8424766213},{"$f":"H1*H921","v":0},{"$f":"I921","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3735583.8424766213,null,3735583.8424766213,{"$f":"+AW1222-'ROR-Model'!G1239","v":0}]
[null,null,"Income Taxes - Federal & State",null,null,{"$f":"F923+F925+F927","v":0},{"$f":"G1*G923+G925+G927","v":-4585785.5294398814},{"$f":"H1*H923+H925+H927","v":-96482.153213822676},{"$f":"I923+I925+I927","v":0},0,9325741.3369015083,524093.8823202083,772770.21988955978,5932.6300560015452,566.45847951859264,83190.347979687984,-318226.52242045786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5711800.6705523236,null,5711800.6705523236,{"$f":"+AW1223-'ROR-Model'!G1240","v":0}]
[null,null,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AW1224-'ROR-Model'!G1241","v":0}]
[null,null,"Investment Tax Credit Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AW1225-'ROR-Model'!G1242","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,{"$f":"+AW1226-'ROR-Model'!G1243","v":0}]
[null,null,"Cost of Service - Including Gas Costs",null,null,{"$f":"SUM(F1219:F1225)","v":0},{"$f":"G1*SUM(G1219:G1225)","v":-2982839.8657060321},{"$f":"H1*SUM(H1219:H1225)","v":44979218.675344378},{"$f":"SUM(I1219:I1225)","v":0},{"$f":"SUM(J1219:J1225)","v":0},-15158045.500281397,-851861.38320112647,-1256059.5164695289,-9642.8876886571234,-920.72073375947707,-135217.4625378708,517244.89581954206,{"$f":"SUM(R1219:R1225)","v":0},{"$f":"SUM(S1219:S1225)","v":0},0,0,0,0,{"$f":"SUM(X1219:X1225)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1219:AH1225)","v":0},0,0,0,{"$f":"SUM(AL1219:AL1225)","v":0},0,0,0,0,{"$f":"SUM(AQ1219:AQ1225)","v":0},0,0,0,25101876.234545548,null,25101876.234545548,{"$f":"+AW1227-'ROR-Model'!G1246","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1228-'ROR-Model'!G1247","v":0}]
[null,null,"Daily Cost of Service",null,null,{"$f":"+F1227/365","v":0},{"$f":"+G1227/365","v":-8172.1640156329649},{"$f":"+H1227/365","v":123230.73609683391},{"$f":"+I1227/365","v":0},0,-41528.891781592873,-2333.8668032907576,-3441.258949231586,-26.418870379882531,-2.5225225582451425,-370.45880147361862,1417.1093036151838,{"$f":"+R1227/365","v":0},{"$f":"+S1227/365","v":0},0,0,0,0,{"$f":"+X1227/365","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH1227/365","v":0},0,0,0,{"$f":"+AL1227/365","v":0},0,0,0,0,{"$f":"+AQ1227/365","v":0},0,0,0,{"$f":"SUM(F1229:AT1229)","v":68772.263656289157},null,{"$f":"SUM(AU1229:AU1229)","v":68772.263656289157},{"$f":"+AW1229-'ROR-Model'!G1248","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1230-'ROR-Model'!G1249","v":0}]
[null,"Working Capital - Cash Factor",null,null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"+AW1231-'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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1233-'ROR-Model'!G1252","v":0}]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"F1229*F1231","v":0},{"$f":"G1*G1229*G1231","v":-8294.7464758674578},{"$f":"H1*H1229*H1231","v":125079.1971382864},{"$f":"I1229*I1231","v":0},{"$f":"J1229*J1231","v":0},{"$f":"K1229*K1231","v":-42151.825158316758},{"$f":"L1229*L1231","v":-2368.8748053401187},-3492.8778334700596,-26.815153435580765,-2.5603603966188193,-376.01568349572284,1438.3659431694114,{"$f":"R1229*R1231","v":0},{"$f":"S1229*S1231","v":0},0,0,0,0,{"$f":"X1229*X1231","v":0},0,0,0,0,{"$f":"AC1229*AC1231","v":0},0,0,0,0,{"$f":"AH1229*AH1231","v":0},0,0,0,{"$f":"AL1229*AL1231","v":0},0,0,0,0,{"$f":"AQ1229*AQ1231","v":0},0,0,0,{"$f":"SUM(F1234:AG1234)","v":69803.847611133489},null,{"$f":"SUM(AU1234:AU1234)","v":69803.847611133489},{"$f":"+AW1234-'ROR-Model'!G1253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU1231*AU1229","v":69803.847611133489},null,{"$f":"AW1231*AW1229","v":69803.847611133489},{"$f":"+AW1235-'ROR-Model'!G1254","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1236-'ROR-Model'!G1255","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1237-'ROR-Model'!G1256","v":0}]
[null,"Production",null,null,null,{"$f":"F1208","v":-4751529.4032615107},{"$f":"G1*G1208","v":0},{"$f":"H1*H1208","v":0},{"$f":"I1208","v":-49333980.549999997},{"$f":"J1208","v":-17720.033939358662},0,0,0,0,0,0,0,{"$f":"R1208","v":0},{"$f":"S1208","v":0},{"$f":"T1208","v":0},0,{"$f":"V1208","v":0},{"$f":"W1208","v":0},0,{"$f":"Y1208","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1208","v":0},0,0,0,{"$f":"AL1208","v":0},0,0,0,0,{"$f":"AQ1208","v":0},0,0,{"$f":"AT1208","v":0},{"$f":"SUM(F1238:AG1238)","v":-54103229.987200871},null,{"$f":"SUM(AU1238:AU1238)","v":-54103229.987200871},{"$f":"+AW1238-'ROR-Model'!G1257","v":0}]
[null,"Distribution - Wyoming",null,null,null,3879751.4655833542,{"$f":"G1*G1209","v":0},{"$f":"H1*H1209","v":0},{"$f":"I1209","v":0},0,0,0,0,0,0,0,0,{"$f":"R1209","v":0},0,{"$f":"T1209","v":0},0,{"$f":"V1209","v":0},{"$f":"W1209","v":0},0,{"$f":"Y1209","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1209","v":0},0,0,0,{"$f":"AL1209","v":0},0,0,0,0,{"$f":"AQ1209","v":0},0,0,0,{"$f":"SUM(F1239:AG1239)","v":3879751.4655833542},null,{"$f":"SUM(AU1239:AU1239)","v":3879751.4655833542},{"$f":"+AW1239-'ROR-Model'!G1258","v":0}]
[null,"Distribution - Utah",null,null,null,133771401.68896547,{"$f":"G1*G1210","v":0},{"$f":"H1*H1210","v":0},{"$f":"I1210","v":0},0,0,0,0,0,0,0,0,{"$f":"R1210","v":0},0,{"$f":"T1210","v":0},0,{"$f":"V1210","v":0},{"$f":"W1210","v":0},0,{"$f":"Y1210","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1210","v":0},0,0,0,{"$f":"AL1210","v":0},0,0,0,0,{"$f":"AQ1210","v":0},0,0,0,{"$f":"SUM(F1240:AG1240)","v":133771401.68896547},null,{"$f":"SUM(AU1240:AU1240)","v":133771401.68896547},{"$f":"+AW1240-'ROR-Model'!G1259","v":0}]
[null,"General",null,null,null,{"$f":"F1211+F1234","v":3760708.6033797003},{"$f":"G1*G1211+G1234","v":-8294.7464758674578},{"$f":"H1*H1211+H1234","v":125079.1971382864},{"$f":"I1211+I1234","v":0},{"$f":"J1211+J1234","v":0},-42151.825158316758,-2368.8748053401187,-3492.8778334700596,-26.815153435580765,-2.5603603966188193,-376.01568349572284,1438.3659431694114,{"$f":"R1211+R1234","v":0},{"$f":"S1211+S1234","v":0},0,0,0,0,{"$f":"X1211+X1234","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1211+AH1234","v":0},0,0,0,{"$f":"AL1211+AL1234","v":0},0,0,0,0,{"$f":"AQ1211+AQ1234","v":0},0,0,0,{"$f":"AU1211+AU1234","v":3830512.4509908338},null,{"$f":"AW1211+AW1234","v":3830512.4509908338},{"$f":"+AW1241-'ROR-Model'!G1260","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1242:AG1242)","v":0},null,{"$f":"SUM(AU1242:AU1242)","v":0},{"$f":"+AW1242-'ROR-Model'!G1261","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1243:AG1243)","v":0},null,{"$f":"SUM(AU1243:AU1243)","v":0},{"$f":"+AW1243-'ROR-Model'!G1262","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,null,{"$f":"F1214+F1234","v":136660332.35466698},{"$f":"G1*G1214+G1234","v":-8294.7464758674578},{"$f":"H1*H1214+H1234","v":125079.1971382864},{"$f":"I1214+I1234","v":-49333980.549999997},{"$f":"J1214+J1234","v":-17720.033939358662},-42151.825158316758,-2368.8748053401187,-3492.8778334700596,-26.815153435580765,-2.5603603966188193,-376.01568349572284,1438.3659431694114,{"$f":"R1214+R1234","v":0},{"$f":"S1214+S1234","v":0},0,0,0,0,{"$f":"X1214+X1234","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1214+AH1234","v":0},0,0,0,{"$f":"AL1214+AL1234","v":0},0,0,0,0,{"$f":"AQ1214+AQ1234","v":0},0,0,0,{"$f":"SUM(F1244:AG1244)","v":87378435.618338719},null,{"$f":"SUM(AU1244:AU1244)","v":87378435.618338719},{"$f":"+AW1244-'ROR-Model'!G1263","v":0}]

{"sheet":"Rate Base","index":5,"n_rows":281,"n_cols":53,"rows_kept":281,"cut":false,"hidden":false,"merged":[[9,1,9,4],[8,3,8,4],[8,48,8,49],[9,46,9,49]]}
[null,"Rate Base "]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Base ",null,null,null,"A","B","(A - B)"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Accounts",null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"Average","13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE9","v":"2016-12-16"},null,"YE RB DEC 2016","AVG RB DEC 2016","AVG RB DEC 2017","YE RB DEC 2017","AVG RB DEC 2018","YE RB DEC 2018",null,{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2018"},null,1,1,null,null,null,null,null,"Balance ","All Accounts","Average"]
[null,"FERC Acct",null,"Description",null,null,null,"2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-21","2016-02-20","2016-03-21","2016-04-20","2016-05-20","2016-06-19","2016-07-19","2016-08-18","2016-09-17","2016-10-17","2016-11-16","2016-12-16",null,null,null,null,null,null,null,null,null,null,null,"Adjustment",{"$f":"+AR8+1","v":2},{"$f":"+AS8+1","v":2},null,"FERC Acct",null,"Description",null,{"$f":"AE9","v":"2016-12-16"},{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2018"},"Adjustment"]
[939,"UTILITy RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,null,"UTILITY RATE BASE"]
[{"$f":"+A10+1","v":940},"NET UTILITy PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR10+1","v":4},4,null,"NET UTILITY PLANT"]
[{"$f":"+A11+1","v":941},"Gas Plant In Seryice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7,null,"302","Franchises & Consents"]
[944,null,"Distribution - Wyoming",null,null,null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,{"$f":"(SUM(T15:AD15)+(0.5*AE15)+(0.5*S15))/12","v":10883.08},null,{"$f":"AE15","v":10883.08},{"$f":"AG15","v":10883.08},{"$f":"+'RB FORECAST'!AJ17","v":10883.08},{"$f":"+'RB FORECAST'!AG17","v":10883.08},{"$f":"+'RB FORECAST'!BA17","v":10883.08},{"$f":"+'RB FORECAST'!AW17","v":10883.08},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR15,FALSE)","v":10883.08},{"$f":"AP15-AE15","v":0},8,3,null,null,"Distribution - Wyoming",null,null,{"$f":"+AE15","v":10883.08},{"$f":"AP15","v":10883.08},{"$f":"AZ15-AY15","v":0}]
[945,null,"Distribution - Utah",null,null,null,null,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,null,{"$f":"(SUM(T16:AD16)+(0.5*AE16)+(0.5*S16))/12","v":58742.880000000005},null,{"$f":"AE16","v":58742.880000000005},{"$f":"AG16","v":58742.880000000005},{"$f":"+'RB FORECAST'!AJ18","v":58742.879999999983},{"$f":"+'RB FORECAST'!AG18","v":58742.879999999997},{"$f":"+'RB FORECAST'!BA18","v":58742.879999999983},{"$f":"+'RB FORECAST'!AW18","v":58742.879999999997},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR16,FALSE)","v":58742.879999999983},{"$f":"AP16-AE16","v":0},9,4,null,null,"Distribution - Utah",null,null,{"$f":"+AE16","v":58742.880000000005},{"$f":"AP16","v":58742.879999999983},{"$f":"AZ16-AY16","v":0}]
[946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5]
[947,null,"Total Intangible Plant",null,null,null,null,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,null,{"$f":"SUM(AG15:AG16)","v":69625.960000000006},null,{"$f":"AE18","v":69625.960000000006},{"$f":"AG18","v":69625.960000000006},{"$f":"SUM(AK15:AK17)","v":69625.959999999977},{"$f":"SUM(AL15:AL17)","v":69625.959999999992},{"$f":"SUM(AM15:AM17)","v":69625.959999999977},69625.959999999992,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR18,FALSE)","v":69625.959999999977},{"$f":"SUM(AQ15:AQ17)","v":0},11,6,null,null,"Total Intangible Plant",null,null,{"$f":"AI18","v":69625.960000000006},{"$f":"AJ18","v":69625.960000000006},{"$f":"AZ18-AY18","v":0}]
[948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,7]
[949,null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,8,null,null,"Production & Gathering Plant"]
[950,"325","Land & Land Rights",null,null,null,null,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,null,{"$f":"(SUM(T21:AD21)+(0.5*AE21)+(0.5*S21))/12","v":6266900.6899999985},null,{"$f":"AE21","v":6266900.6900000004},{"$f":"AG21","v":6266900.6899999985},{"$f":"+'RB FORECAST'!AJ23","v":6266900.6899999985},{"$f":"+'RB FORECAST'!AG23","v":6266900.6899999995},{"$f":"+'RB FORECAST'!BA23","v":6266900.6899999985},{"$f":"+'RB FORECAST'!AW23","v":6266900.6899999995},null,6266900.6899999985,{"$f":"AP21-AE21","v":0},14,9,null,"325","Land & Land Rights",null,null,{"$f":"+AE21","v":6266900.6900000004},{"$f":"AP21","v":6266900.6899999985},{"$f":"AZ21-AY21","v":0}]
[951,"326...9","Structures",null,null,null,null,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,null,{"$f":"(SUM(T22:AD22)+(0.5*AE22)+(0.5*S22))/12","v":1437567.99},null,{"$f":"AE22","v":1437567.99},{"$f":"AG22","v":1437567.99},{"$f":"+'RB FORECAST'!AJ24","v":1437567.99},{"$f":"+'RB FORECAST'!AG24","v":1437567.99},{"$f":"+'RB FORECAST'!BA24","v":1437567.99},{"$f":"+'RB FORECAST'!AW24","v":1437567.99},null,1437567.99,0,15,10,null,"326...9","Structures",null,null,1437567.99,1437567.99,0]
[952,"330","Gas Wells - Construction",null,null,null,null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,{"$f":"(SUM(T23:AD23)+(0.5*AE23)+(0.5*S23))/12","v":52175293.810000002},null,52175293.810000002,52175293.810000002,{"$f":"+'RB FORECAST'!AJ25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AG25","v":52175293.810000002},{"$f":"+'RB FORECAST'!BA25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AW25","v":52175293.810000002},null,52175293.810000002,0,16,11,null,"330","Gas Wells - Construction",null,null,52175293.810000002,52175293.810000002,0]
[953,"331","Gas Wells - Equipment",null,null,null,null,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,17216356.050000004,null,17216356.050000001,17216356.050000004,{"$f":"+'RB FORECAST'!AJ26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AG26","v":17216356.050000001},{"$f":"+'RB FORECAST'!BA26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AW26","v":17216356.050000001},null,17216356.050000004,0,17,12,null,"331","Gas Wells - Equipment",null,null,17216356.050000001,17216356.050000004,0]
[954,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,2693816.1200000006,null,2693816.12,2693816.1200000006,{"$f":"+'RB FORECAST'!AJ27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AG27","v":2693816.12},{"$f":"+'RB FORECAST'!BA27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AW27","v":2693816.12},null,2693816.1200000006,0,18,13,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2693816.12,2693816.1200000006,0]
[955,"336","Purification Equipment",null,null,null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,57014.71,null,57014.71,57014.71,{"$f":"+'RB FORECAST'!AJ28","v":57014.71},{"$f":"+'RB FORECAST'!AG28","v":57014.71},{"$f":"+'RB FORECAST'!BA28","v":57014.71},{"$f":"+'RB FORECAST'!AW28","v":57014.71},null,57014.71,0,19,14,null,"336","Purification Equipment",null,null,57014.71,57014.71,0]
[956,"337","Other Equipment",null,null,null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,null,121186.62999999996,null,121186.63,121186.62999999996,{"$f":"+'RB FORECAST'!AJ29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AG29","v":121186.62999999999},{"$f":"+'RB FORECAST'!BA29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AW29","v":121186.62999999999},null,121186.62999999996,0,20,15,null,"337","Other Equipment",null,null,121186.63,121186.62999999996,0]
[957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,16]
[958,null,"Total Production & Gathering Plant",null,null,null,null,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"SUM(AG21:AG27)","v":79968136},null,{"$f":"AE29","v":79968136},{"$f":"AG29","v":79968136},{"$f":"SUM(AK21:AK27)","v":79968136},{"$f":"SUM(AL21:AL27)","v":79968136},{"$f":"SUM(AM21:AM27)","v":79968136},79968136,null,79968136,{"$f":"SUM(AQ21:AQ27)","v":0},22,17,null,null,"Total Production & Gathering Plant",null,null,{"$f":"AI29","v":79968136},{"$f":"AJ29","v":79968136},{"$f":"AZ29-AY29","v":0}]
[959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,18]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,19,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,20,null,"374","Land & Land Rights"]
[962,null,null,"Wyoming",null,null,null,381894.39,381894.39,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,null,{"$f":"(SUM(T33:AD33)+(0.5*AE33)+(0.5*S33))/12","v":400188.28},null,{"$f":"AE33","v":400188.28},{"$f":"AG33","v":400188.28},{"$f":"+'RB FORECAST'!AJ35","v":400188.28},{"$f":"+'RB FORECAST'!AG35","v":400188.28},{"$f":"+'RB FORECAST'!BA35","v":400188.28},{"$f":"+'RB FORECAST'!AW35","v":400188.28},null,400188.28,{"$f":"AP33-AE33","v":0},26,21,null,null,null,"Wyoming",null,{"$f":"+AE33","v":400188.28},{"$f":"AP33","v":400188.28},{"$f":"AZ33-AY33","v":0}]
[963,null,null,"Utah",null,null,null,16453519.210000001,16453519.210000001,16770722.200000001,16771174.020000001,16771388.119999999,16771388.119999999,16771388.119999999,16771388.119999999,16809045.529999997,17056541.559999999,17056541.559999999,17574435.459999997,17574435.459999997,17568137.459999997,17557234.299999997,18039023.919999998,18039023.919999998,18014023.919999998,17969078.140000001,18294430.879999999,18418181.009999998,18418181.009999998,18418031.009999998,18477460.699999999,null,{"$f":"(SUM(T34:AD34)+(0.5*AE34)+(0.5*S34))/12","v":18027977.42583333},null,{"$f":"AE34","v":18477460.699999999},{"$f":"AG34","v":18027977.42583333},{"$f":"+'RB FORECAST'!AJ36","v":18477460.699999996},{"$f":"+'RB FORECAST'!AG36","v":18477460.699999999},{"$f":"+'RB FORECAST'!BA36","v":18477460.699999996},{"$f":"+'RB FORECAST'!AW36","v":18477460.699999999},null,18477460.699999996,{"$f":"AP34-AE34","v":0},27,22,null,null,null,"Utah",null,{"$f":"+AE34","v":18477460.699999999},{"$f":"AP34","v":18477460.699999996},0]
[964,null,null,"Total",null,null,null,16835413.600000001,16835413.600000001,17170910.48,17171362.300000001,17171576.399999999,17171576.399999999,17171576.399999999,17171576.399999999,17209233.809999999,17456729.84,17456729.84,17974623.739999998,17974623.739999998,17968325.739999998,17957422.579999998,18439212.199999999,18439212.199999999,18414212.199999999,18369266.420000002,18694619.16,18818369.289999999,18818369.289999999,18818219.289999999,18877648.98,null,{"$f":"SUM(AG33:AG34)","v":18428165.705833331},null,{"$f":"AE35","v":18877648.98},{"$f":"AG35","v":18428165.705833331},{"$f":"SUM(AK33:AK34)","v":18877648.979999997},{"$f":"SUM(AL33:AL34)","v":18877648.98},{"$f":"SUM(AM33:AM34)","v":18877648.979999997},18877648.98,null,18877648.979999997,{"$f":"SUM(AQ33:AQ34)","v":0},28,23,null,null,null,"Total",null,{"$f":"AI35","v":18877648.98},{"$f":"AJ35","v":18428165.705833331},-449483.2741666697]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,24]
[966,"375","Structures & Improyements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,25,null,"375","Structures & Improyements"]
[967,null,null,"Wyoming",null,null,null,717226.15,871199.46000000008,866096.88,866243.66,943906.23,943906.23,943906.23,943906.23,943906.23,943906.23,943906.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,null,{"$f":"(SUM(T38:AD38)+(0.5*AE38)+(0.5*S38))/12","v":982959.23000000033},null,{"$f":"AE38","v":982959.23},{"$f":"AG38","v":982959.23000000033},{"$f":"+'RB FORECAST'!AJ40","v":982959.23000000033},{"$f":"+'RB FORECAST'!AG40","v":982959.23},{"$f":"+'RB FORECAST'!BA40","v":982959.23000000033},{"$f":"+'RB FORECAST'!AW40","v":982959.23},null,982959.23000000033,{"$f":"AP38-AE38","v":0},31,26,null,null,null,"Wyoming",null,{"$f":"+AE38","v":982959.23},{"$f":"AP38","v":982959.23000000033},{"$f":"AZ38-AY38","v":0}]
[968,null,null,"Utah",null,null,null,11989968.779999999,14733261.659999998,14850891.309999999,14875361.470000001,14874161.469999999,15006285.34,15044597.809999999,15073542.299999999,15063980.02,15058392.77,15139493.43,15164181,15164181,15164181,15182931.65,15222781.65,15222781.65,15222781.65,15227467.48,15308202.85,15682663.449999999,15720786.76,15719204.08,15717299.49,null,{"$f":"(SUM(T39:AD39)+(0.5*AE39)+(0.5*S39))/12","v":15356558.622083334},null,{"$f":"AE39","v":15717299.49},{"$f":"AG39","v":15356558.622083334},{"$f":"+'RB FORECAST'!AJ41","v":15717299.490000002},{"$f":"+'RB FORECAST'!AG41","v":15717299.49},{"$f":"+'RB FORECAST'!BA41","v":15717299.490000002},{"$f":"+'RB FORECAST'!AW41","v":15717299.49},null,15717299.490000002,{"$f":"AP39-AE39","v":0},32,27,null,null,null,"Utah",null,{"$f":"+AE39","v":15717299.49},{"$f":"AP39","v":15717299.490000002},0]
[969,null,null,"Total",null,null,null,12707194.93,15604461.119999999,15716988.189999999,15741605.130000001,15818067.699999999,15950191.57,15988504.039999999,16017448.529999999,16007886.25,16002299,16083399.66,16147140.23,16147140.23,16147140.23,16165890.880000001,16205740.880000001,16205740.880000001,16205740.880000001,16210426.710000001,16291162.08,16665622.68,16703745.99,16702163.310000001,16700258.720000001,null,{"$f":"SUM(AG38:AG39)","v":16339517.852083335},null,{"$f":"AE40","v":16700258.720000001},{"$f":"AG40","v":16339517.852083335},{"$f":"SUM(AK38:AK39)","v":16700258.720000003},{"$f":"SUM(AL38:AL39)","v":16700258.720000001},{"$f":"SUM(AM38:AM39)","v":16700258.720000003},16700258.720000001,null,16700258.720000003,{"$f":"SUM(AQ38:AQ39)","v":0},33,28,null,null,null,"Total",null,{"$f":"AI40","v":16700258.720000001},{"$f":"AJ40","v":16339517.852083335},-360740.86791666597]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,29]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,30,null,"376","Mains"]
[972,null,null,"Dist - Wy - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,36,31,null,null,"Dist - Wy - Mains - SD"]
[973,null,null,"Dist - Wy - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,37,32,null,null,"Dist - Wy - Mains - LD"]
[974,null,null,"Dist - Wy - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,38,33,null,null,"Dist - Wy - Mains - Feeders"]
[975,null,null,"Total Wyoming",null,null,null,34128475,34234962.280000001,34518784.009999998,34519290.609999999,34633610.57,34870592.899999999,34870755.619999997,35301601.479999997,36429466.879999995,36692993.269999996,36697988.089999996,37088094.039999999,37368409.469999999,37099379.259999998,37572570.119999997,37336653.140000001,37203417.109999999,37386319.950000003,37424582.140000001,37816474.769999996,37827950.850000001,37934373.75,38402677.700000003,39044359.799999997,null,{"$f":"(SUM(T46:AD46)+(0.5*AE46)+(0.5*S46))/12","v":37619919.598333329},null,{"$f":"AE46","v":39044359.799999997},{"$f":"AG46","v":37619919.598333329},{"$f":"+'RB FORECAST'!AJ48","v":40396273.244278409},{"$f":"+'RB FORECAST'!AG48","v":42832221.829064086},{"$f":"+'RB FORECAST'!BA48","v":44063822.529178366},{"$f":"+'RB FORECAST'!AW48","v":46282985.298186682},null,44063822.529178366,{"$f":"AP46-AE46","v":5019462.729178369},39,34,null,null,"Total Wyoming","Wyoming",null,{"$f":"+AE46","v":39044359.799999997},{"$f":"AP46","v":44063822.529178366},{"$f":"AZ46-AY46","v":5019462.729178369}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+AR46+1","v":40},{"$f":"+AS46+1","v":35},null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,41,36,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,42,37,null,null,"Dist - Ut - Mains - Feeders"]
[979,null,null,"Total Utah",null,null,null,1179529359.1400001,1185206633.4000001,1198670518.4000001,1204699135.0600002,1209014579.3500001,1211569342.9299998,1216314975.3400002,1228765736.73,1230684653.4000001,1289559180.1100001,1292700285.26,1319689572.8099999,1318449052.8299999,1329882536.4400001,1332949767.3300002,1338520356.0599999,1341191216.5400002,1343267144.0599999,1348136796.9699998,1362940251.9200001,1412065207.9000001,1434797260.78,1439989573.2,1447530588.71,null,{"$f":"(SUM(T50:AD50)+(0.5*AE50)+(0.5*S50))/12","v":1365483270.3991668},null,{"$f":"AE50","v":1447530588.71},{"$f":"AG50","v":1365483270.3991668},{"$f":"+'RB FORECAST'!AJ52","v":1497651427.5175884},{"$f":"+'RB FORECAST'!AG52","v":1587961784.9434545},{"$f":"+'RB FORECAST'!BA52","v":1633622149.0939779},{"$f":"+'RB FORECAST'!AW52","v":1715895389.221889},null,1633622149.0939779,{"$f":"AP50-AE50","v":186091560.38397789},43,38,null,null,"Total Utah",null,null,{"$f":"+AE50","v":1447530588.71},{"$f":"AP50","v":1633622149.0939779},{"$f":"AZ50-AY50","v":186091560.38397789}]
[{"$f":"+A50+1","v":980},null,null,"Total",null,null,null,1213657834.1400001,1219441595.6800001,1233189302.4100001,1239218425.6700001,1243648189.9200001,1246439935.8299999,1251185730.96,1264067338.21,1267114120.2800002,1326252173.3800001,1329398273.3499999,1356777666.8499999,1355817462.3,1366981915.7,1370522337.45,1375857009.2,1378394633.6500001,1380653464.01,1385561379.1099999,1400756726.6900001,1449893158.75,1472731634.53,1478392250.9000001,1486574948.51,null,{"$f":"SUM(AG46:AG50)","v":1403103189.9975002},null,{"$f":"AE51","v":1486574948.51},{"$f":"AG51","v":1403103189.9975002},{"$f":"SUM(AK46:AK50)","v":1538047700.7618668},{"$f":"SUM(AL46:AL50)","v":1630794006.7725186},{"$f":"SUM(AM46:AM50)","v":1677685971.6231563},1762178374.5200758,null,1677685971.6231563,{"$f":"AQ50+AQ46","v":191111023.11315626},44,39,null,null,null,"Total",null,{"$f":"AI51","v":1486574948.51},{"$f":"AJ51","v":1403103189.9975002},{"$f":"AZ51-AY51","v":-83471758.512499809}]
[{"$f":"+A51+1","v":981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,40]
[982,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,41,null,"377","Compressor Station Equipment"]
[983,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T54:AD54)+(0.5*AE54)+(0.5*S54))/12","v":0},null,null,null,{"$f":"+'RB FORECAST'!AJ56","v":0},{"$f":"+'RB FORECAST'!AG56","v":0},{"$f":"+'RB FORECAST'!BA56","v":0},{"$f":"+'RB FORECAST'!AW56","v":0},null,0,null,47,42,null,null,null,"Wyoming",null,{"$f":"+AE54","v":0},{"$f":"AP54","v":0},{"$f":"AZ54-AY54","v":0}]
[984,null,null,"Utah",null,null,null,18154668.640000001,18154668.640000001,18154668.640000001,18183537.399999999,18190277.739999998,18192571.449999999,18194156.399999999,18194156.399999999,18210417.780000001,18210417.780000001,18210417.780000001,18242697.75,18242697.75,18242697.75,18247797,18298163.77,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,null,{"$f":"(SUM(T55:AD55)+(0.5*AE55)+(0.5*S55))/12","v":18282957.230833337},null,{"$f":"AE55","v":18299037.550000001},{"$f":"AG55","v":18282957.230833337},{"$f":"+'RB FORECAST'!AJ57","v":19662097.883479286},{"$f":"+'RB FORECAST'!AG57","v":20206527.288729411},{"$f":"+'RB FORECAST'!BA57","v":20524735.844770107},{"$f":"+'RB FORECAST'!AW57","v":20651833.736664973},null,20524735.844770107,{"$f":"AP55-AE55","v":2225698.2947701067},48,43,null,null,null,"Utah",null,{"$f":"+AE55","v":18299037.550000001},{"$f":"AP55","v":20524735.844770107},{"$f":"AZ55-AY55","v":2225698.2947701067}]
[985,null,null,"Total",null,null,null,18154668.640000001,18154668.640000001,18154668.640000001,18183537.399999999,18190277.739999998,18192571.449999999,18194156.399999999,18194156.399999999,18210417.780000001,18210417.780000001,18210417.780000001,18242697.75,18242697.75,18242697.75,18247797,18298163.77,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,null,{"$f":"SUM(AG54:AG55)","v":18282957.230833337},null,{"$f":"AE56","v":18299037.550000001},{"$f":"AG56","v":18282957.230833337},{"$f":"SUM(AK54:AK55)","v":19662097.883479286},{"$f":"SUM(AL54:AL55)","v":20206527.288729411},{"$f":"SUM(AM54:AM55)","v":20524735.844770107},20651833.736664973,null,20524735.844770107,{"$f":"SUM(AQ54:AQ55)","v":2225698.2947701067},49,44,null,null,null,"Total",null,{"$f":"AI56","v":18299037.550000001},{"$f":"AJ56","v":18282957.230833337},{"$f":"AZ56-AY56","v":-16080.319166664034}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,45]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,46,null,"378","Measuring & Regulation Station Equip"]
[988,null,null,"Wyoming",null,null,null,6488955.8799999999,6451531.5199999996,6420397.3499999996,6421157.2300000004,6504225.0700000003,6504342.4699999997,6532578.25,6535230.7800000003,6533623.9900000002,6544959.1699999999,6545412.21,6862112.5300000003,6604886.0199999996,6886122.0199999996,6954759.6100000003,6947275.6500000004,6951320.9000000004,6952141.2199999997,6952282.3200000003,6952282.3200000003,6952282.3200000003,7247108.5700000003,7409635.5899999999,7415821.6100000003,null,{"$f":"(SUM(T59:AD59)+(0.5*AE59)+(0.5*S59))/12","v":6995755.3008333333},null,{"$f":"AE59","v":7415821.6100000003},{"$f":"AG59","v":6995755.3008333333},{"$f":"+'RB FORECAST'!AJ61","v":7604433.0523117809},{"$f":"+'RB FORECAST'!AG61","v":7985407.3928164635},{"$f":"+'RB FORECAST'!BA61","v":8157336.4717359645},{"$f":"+'RB FORECAST'!AW61","v":8504614.2755219135},null,8157336.4717359645,{"$f":"AP59-AE59","v":741514.86173596419},52,47,null,null,null,"Wyoming",null,{"$f":"+AE59","v":7415821.6100000003},{"$f":"AP59","v":8157336.4717359645},{"$f":"AZ59-AY59","v":741514.86173596419}]
[989,null,null,"Utah",null,null,null,76890036.680000007,77003120.660000011,78178648.13000001,78210174.329999998,78500991.620000005,78668073.700000003,79283759.950000003,79715742.310000002,79702550.060000002,80831205.549999997,81660760.390000001,82997758.230000004,83854448.040000007,83839175.590000004,85544246.769999996,85714816.079999998,85856424.569999993,85904406.329999998,86483750.340000004,87291009.360000014,88313327.060000002,88231416.189999998,88640085.129999995,93390624.239999995,null,{"$f":"(SUM(T60:AD60)+(0.5*AE60)+(0.5*S60))/12","v":86488941.391249999},null,{"$f":"AE60","v":93390624.239999995},{"$f":"AG60","v":86488941.391249999},{"$f":"+'RB FORECAST'!AJ62","v":95765889.080857411},{"$f":"+'RB FORECAST'!AG62","v":100563662.45652451},{"$f":"+'RB FORECAST'!BA62","v":102728839.13548462},{"$f":"+'RB FORECAST'!AW62","v":107102257.56245053},null,102728839.13548462,{"$f":"AP60-AE60","v":9338214.8954846263},53,48,null,null,null,"Utah",null,{"$f":"+AE60","v":93390624.239999995},{"$f":"AP60","v":102728839.13548462},{"$f":"AZ60-AY60","v":9338214.8954846263}]
[990,null,null,"Total",null,null,null,83378992.560000002,83454652.180000007,84599045.480000004,84631331.560000002,85005216.689999998,85172416.170000002,85816338.200000003,86250973.090000004,86236174.049999997,87376164.719999999,88206172.599999994,89859870.760000005,90459334.060000002,90725297.609999999,92499006.379999995,92662091.730000004,92807745.469999999,92856547.549999997,93436032.659999996,94243291.680000007,95265609.379999995,95478524.75999999,96049720.719999999,100806445.84999999,null,{"$f":"SUM(AG59:AG60)","v":93484696.692083329},null,{"$f":"AE61","v":100806445.84999999},{"$f":"AG61","v":93484696.692083329},{"$f":"SUM(AK59:AK60)","v":103370322.13316919},{"$f":"SUM(AL59:AL60)","v":108549069.84934098},{"$f":"SUM(AM59:AM60)","v":110886175.60722059},115606871.83797245,null,110886175.60722059,{"$f":"SUM(AQ59:AQ60)","v":10079729.75722059},54,49,null,null,null,"Total",null,{"$f":"AI61","v":100806445.84999999},{"$f":"AJ61","v":93484696.692083329},{"$f":"AZ61-AY61","v":-7321749.1579166651}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,50]
[992,"380","Seryices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,51,null,"380","Seryices"]
[993,null,null,"Wyoming",null,null,null,16722941.59,16779702.210000001,16960115.710000001,16985078.969999999,17029541.370000001,17129766.59,17318485.710000001,17655967.609999999,17614265.899999999,17777876.75,17867640.819999997,18000938.789999999,17893131.039999999,17927120.41,18239187.18,18233034.969999999,18123587.379999999,18134111.319999997,18240645.219999999,18369697.889999997,18403908.259999998,18453966.59,18485667.209999997,18560613.77,null,{"$f":"(SUM(T64:AD64)+(0.5*AE64)+(0.5*S64))/12","v":18232069.479166664},null,{"$f":"AE64","v":18560613.77},{"$f":"AG64","v":18232069.479166664},{"$f":"+'RB FORECAST'!AJ66","v":19046605.56891444},{"$f":"+'RB FORECAST'!AG66","v":19444201.030929949},{"$f":"+'RB FORECAST'!BA66","v":20054969.984745909},{"$f":"+'RB FORECAST'!AW66","v":20554647.067609474},null,20054969.984745909,{"$f":"AP64-AE64","v":1494356.214745909},57,52,null,null,null,"Wyoming",null,{"$f":"+AE64","v":18560613.77},{"$f":"AP64","v":20054969.984745909},{"$f":"AZ64-AY64","v":1494356.214745909}]
[994,null,null,"Utah",null,null,null,332877469.16000003,335121064.35000002,340030226.78000003,341438871.25999999,345567302.76999998,346375857.28000003,347655975.18000001,349757963.89999998,350408526.46000004,351651272.25999999,352706587.53000003,356543938.62,357403044.31999999,359786913.02999997,361237518.64999998,363394613.37,363759151.93000001,364751208.11000001,367014146.35000002,368134610.12,369704194.25999999,370916976.03000003,372168730.12,372177276.20000005,null,{"$f":"(SUM(T65:AD65)+(0.5*AE65)+(0.5*S65))/12","v":365219309.47499996},null,{"$f":"AE65","v":372177276.20000005},{"$f":"AG65","v":365219309.47499996},{"$f":"+'RB FORECAST'!AJ67","v":381922379.79500443},{"$f":"+'RB FORECAST'!AG67","v":389894960.76221305},{"$f":"+'RB FORECAST'!BA67","v":402142094.85139722},{"$f":"+'RB FORECAST'!AW67","v":412161615.64872706},null,402142094.85139722,{"$f":"AP65-AE65","v":29964818.651397169},58,53,null,null,null,"Utah",null,{"$f":"+AE65","v":372177276.20000005},{"$f":"AP65","v":402142094.85139722},{"$f":"AZ65-AY65","v":29964818.651397169}]
[995,null,null,"Total",null,null,null,349600410.75,351900766.56,356990342.49000001,358423950.23000002,362596844.13999999,363505623.87,364974460.88999999,367413931.50999999,368022792.36000001,369429149.00999999,370574228.35000002,374544877.41000003,375296175.36000001,377714033.44,379476705.82999998,381627648.34000003,381882739.31,382885319.43000001,385254791.57000005,386504308.00999999,388108102.51999998,389370942.62,390654397.32999998,390737889.97000003,null,{"$f":"SUM(AG64:AG65)","v":383451378.95416665},null,{"$f":"AE66","v":390737889.97000003},{"$f":"AG66","v":383451378.95416665},{"$f":"SUM(AK64:AK65)","v":400968985.36391884},{"$f":"SUM(AL64:AL65)","v":409339161.79314297},{"$f":"SUM(AM64:AM65)","v":422197064.83614314},432716262.71633655,null,422197064.83614314,{"$f":"SUM(AQ64:AQ65)","v":31459174.866143078},59,54,null,null,null,"Total",null,{"$f":"AI66","v":390737889.97000003},{"$f":"AJ66","v":383451378.95416665},{"$f":"AZ66-AY66","v":-7286511.0158333778}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,55]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,56,null,"381...2","Meters & Meter Installation"]
[998,null,null,"Wyoming",null,null,null,8735216.5240000002,8770831.5240000002,8798058.2239999995,8850369.7039999999,8868015.1440000013,8892452.8839999996,8912547.1239999998,8933376.1539999992,8957954.8739999998,8987879.3739999998,9031284.7340000011,9055333.2039999999,9087898.4839999992,9118247.3640000001,9160312.2939999998,9174815.5040000007,9195404.1339999996,9161503.2639999986,9177139.9840000011,9228368.074000001,9238832.493999999,9402561.1640000008,9683422.6640000008,9680436.6140000001,null,{"$f":"(SUM(T69:AD69)+(0.5*AE69)+(0.5*S69))/12","v":9249699.1944166664},null,{"$f":"AE69","v":9680436.6140000001},{"$f":"AG69","v":9249699.1944166664},{"$f":"+'RB FORECAST'!AJ71","v":9750821.9218049515},{"$f":"+'RB FORECAST'!AG71","v":9821434.8657431826},{"$f":"+'RB FORECAST'!BA71","v":10016694.03969707},{"$f":"+'RB FORECAST'!AW71","v":10212584.709693711},null,10016694.03969707,{"$f":"AP69-AE69","v":336257.42569706962},62,57,null,null,null,"Wyoming",null,{"$f":"+AE69","v":9680436.6140000001},{"$f":"AP69","v":10016694.03969707},{"$f":"AZ69-AY69","v":336257.42569706962}]
[999,null,null,"Utah",null,null,null,274458101.866,276554253.51599997,278399086.22600001,279188540.24600005,279907173.71600002,280533278.34600002,281572374.02599996,282375480.296,283128075.96599996,283805800.20600003,285783288.866,287541434.20599997,287454142.43599993,288333804.21600002,288932644.81599998,288539446.58600003,294967528.55599999,297986914.10600001,297964825.71599996,297975146.43599999,300844765.19599998,301291237.39600003,302880516.62599999,302623091.46600002,null,{"$f":"(SUM(T70:AD70)+(0.5*AE70)+(0.5*S70))/12","v":295187769.57683331},null,{"$f":"AE70","v":302623091.46600002},{"$f":"AG70","v":295187769.57683331},{"$f":"+'RB FORECAST'!AJ72","v":304823428.11310071},{"$f":"+'RB FORECAST'!AG72","v":307030880.96302688},{"$f":"+'RB FORECAST'!BA72","v":313134937.75459415},{"$f":"+'RB FORECAST'!AW72","v":319258735.93720883},null,313134937.75459415,{"$f":"AP70-AE70","v":10511846.288594127},63,58,null,null,null,"Utah",null,{"$f":"+AE70","v":302623091.46600002},{"$f":"AP70","v":313134937.75459415},{"$f":"AZ70-AY70","v":10511846.288594127}]
[1000,null,null,"Total",null,null,null,283193318.38999999,285325085.03999996,287197144.44999999,288038909.95000005,288775188.86000001,289425731.23000002,290484921.14999998,291308856.44999999,292086030.83999997,292793679.58000004,294814573.60000002,296596767.40999997,296542040.91999996,297452051.58000004,298092957.11000001,297714262.09000003,304162932.69,307148417.37,307141965.69999999,307203514.50999999,310083597.69,310693798.56,312563939.28999996,312303528.08000004,null,{"$f":"SUM(AG69:AG70)","v":304437468.77124995},null,{"$f":"AE71","v":312303528.08000004},{"$f":"AG71","v":304437468.77124995},{"$f":"SUM(AK69:AK70)","v":314574250.03490567},{"$f":"SUM(AL69:AL70)","v":316852315.82877004},{"$f":"SUM(AM69:AM70)","v":323151631.7942912},329471320.64690256,null,323151631.7942912,{"$f":"SUM(AQ69:AQ70)","v":10848103.714291196},64,59,null,null,null,"Total",null,{"$f":"AI71","v":312303528.08000004},{"$f":"AJ71","v":304437468.77124995},{"$f":"AZ71-AY71","v":-7866059.308750093}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,60]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,61,null,"383...4","House Regulators & Reg Installations"]
[1003,null,null,"Wyoming",null,null,null,903671.56,899916.04,899150.89999999991,893724.41999999993,887753.61,887753.6100000001,876480.36,871041.15999999992,866778.21,862546.84,859925.91999999993,854214,837526.95,799060.05999999994,796080.23,793371.29,788928.62999999989,787953.40999999992,787032.37,786219.69,786002.98,785461.19,777817.98,777059.48,null,{"$f":"(SUM(T74:AD74)+(0.5*AE74)+(0.5*S74))/12","v":795090.96},null,{"$f":"AE74","v":777059.48},{"$f":"AG74","v":795090.96},{"$f":"+'RB FORECAST'!AJ76","v":768478.93026090693},{"$f":"+'RB FORECAST'!AG76","v":770360.48565194663},{"$f":"+'RB FORECAST'!BA76","v":762559.92004548421},{"$f":"+'RB FORECAST'!AW76","v":764270.4393847204},null,762559.92004548421,{"$f":"AP74-AE74","v":-14499.559954515775},67,62,null,null,null,"Wyoming",null,{"$f":"+AE74","v":777059.48},{"$f":"AP74","v":762559.92004548421},{"$f":"AZ74-AY74","v":-14499.559954515775}]
[1004,null,null,"Utah",null,null,null,13869699.99,13869587.530000001,13835819.389999999,13828884.389999999,13828884.390000001,13828884.390000001,13828884.390000001,13828884.390000001,13828719.800000001,13828599.18,13828599.18,13923487.560000001,13923487.560000001,13916240.18,13914507.32,13910349.609999999,13905342.990000002,13903070.550000001,13899458.180000002,13897326.07,13895619.470000001,13893098.050000001,13879873.390000001,13940732.08,null,{"$f":"(SUM(T75:AD75)+(0.5*AE75)+(0.5*S75))/12","v":13905873.599166667},null,{"$f":"AE75","v":13940732.08},{"$f":"AG75","v":13905873.599166667},{"$f":"+'RB FORECAST'!AJ77","v":13786793.870518519},{"$f":"+'RB FORECAST'!AG77","v":13820549.664348053},{"$f":"+'RB FORECAST'!BA77","v":13680604.656287463},{"$f":"+'RB FORECAST'!AW77","v":13711292.000615276},null,13680604.656287463,{"$f":"AP75-AE75","v":-260127.42371253669},68,63,null,null,null,"Utah",null,{"$f":"+AE75","v":13940732.08},{"$f":"AP75","v":13680604.656287463},{"$f":"AZ75-AY75","v":-260127.42371253669}]
[1005,null,null,"Total",null,null,null,14773371.550000001,14769503.57,14734970.289999999,14722608.809999999,14716638,14716638,14705364.75,14699925.550000001,14695498.010000002,14691146.02,14688525.1,14777701.560000001,14761014.51,14715300.24,14710587.550000001,14703720.899999999,14694271.620000001,14691023.960000001,14686490.550000001,14683545.76,14681622.450000001,14678559.24,14657691.370000001,14717791.560000001,null,{"$f":"SUM(AG74:AG75)","v":14700964.559166666},null,{"$f":"AE76","v":14717791.560000001},{"$f":"AG76","v":14700964.559166666},{"$f":"SUM(AK74:AK75)","v":14555272.800779425},{"$f":"SUM(AL74:AL75)","v":14590910.149999999},{"$f":"SUM(AM74:AM75)","v":14443164.576332947},14475562.439999998,null,14443164.576332947,{"$f":"SUM(AQ74:AQ75)","v":-274626.98366705247},69,64,null,null,null,"Total",null,{"$f":"AI76","v":14717791.560000001},{"$f":"AJ76","v":14700964.559166666},{"$f":"AZ76-AY76","v":-16827.000833334401}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,65]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,66,null,"387","Other Equipment"]
[1008,null,null,"Wyoming",null,null,null,52618.850000000006,52618.850000000006,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,null,{"$f":"(SUM(T79:AD79)+(0.5*AE79)+(0.5*S79))/12","v":68977.439999999988},null,{"$f":"AE79","v":68977.440000000002},{"$f":"AG79","v":68977.439999999988},{"$f":"+'RB FORECAST'!AJ81","v":68410.406044874297},{"$f":"+'RB FORECAST'!AG81","v":67990.570365252177},{"$f":"+'RB FORECAST'!BA81","v":67423.536410126471},{"$f":"+'RB FORECAST'!AW81","v":67003.700730504337},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR79,FALSE)","v":67423.536410126471},{"$f":"AP79-AE79","v":-1553.903589873531},72,67,null,null,null,"Wyoming",null,{"$f":"+AE79","v":68977.440000000002},{"$f":"AP79","v":67423.536410126471},{"$f":"AZ79-AY79","v":-1553.903589873531}]
[1009,null,null,"Utah",null,null,null,994458.45000000007,994458.45000000007,1158704.32,1160614.9600000002,1346450.7400000002,1349835.08,1446124.1800000002,1446624.6900000002,1447877.9200000002,1449301.84,1450671.77,1617141.37,1617141.37,1617141.37,1949171.9000000001,1954376.95,1961471.1,1964671.77,1965212.8800000001,1965336.4200000002,2261975.04,2229062.54,2231447.98,2231447.98,null,{"$f":"(SUM(T80:AD80)+(0.5*AE80)+(0.5*S80))/12","v":1970108.6662499998},null,{"$f":"AE80","v":2231447.98},{"$f":"AG80","v":1970108.6662499998},{"$f":"+'RB FORECAST'!AJ82","v":2213104.203052687},{"$f":"+'RB FORECAST'!AG82","v":2199522.3496347484},{"$f":"+'RB FORECAST'!BA82","v":2181178.5726874354},{"$f":"+'RB FORECAST'!AW82","v":2167596.7192694959},null,2181178.5726874354,{"$f":"AP80-AE80","v":-50269.407312564552},73,68,null,null,null,"Utah",null,{"$f":"+AE80","v":2231447.98},{"$f":"AP80","v":2181178.5726874354},{"$f":"AZ80-AY80","v":-50269.407312564552}]
[1010,null,null,"Total",null,null,null,1047077.3,1047077.3,1234822.97,1236733.6100000001,1422569.3900000001,1425953.73,1522242.83,1522743.34,1523996.57,1525420.49,1526790.42,1686118.81,1686118.81,1686118.81,2018149.34,2023354.39,2030448.54,2033649.21,2034190.32,2034313.86,2330952.48,2298039.98,2300425.42,2300425.42,null,{"$f":"SUM(AG79:AG80)","v":2039086.1062499997},null,{"$f":"AE81","v":2300425.42},{"$f":"AG81","v":2039086.1062499997},{"$f":"SUM(AK79:AK80)","v":2281514.6090975613},{"$f":"SUM(AL79:AL80)","v":2267512.9200000004},{"$f":"SUM(AM79:AM80)","v":2248602.1090975618},2234600.4200000004,null,2248602.1090975618,{"$f":"SUM(AQ79:AQ80)","v":-51823.310902438083},74,69,null,null,null,"Total",null,{"$f":"AI81","v":2300425.42},{"$f":"AJ81","v":2039086.1062499997},{"$f":"AZ81-AY81","v":-261339.3137500002}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,70]
[{"$f":"+#REF!+1","v":{"$error":"#REF!"}},null,"Total Distribution Plant",null,null,null,null,1993674539.8599999,2006845545.29,2029300517,2037661857.3500001,2047642478.1000001,2052298547.51,2060341204.8799999,2076944858.74,2081404059.21,2144035089.0799999,2151257019.96,2186905373.7800002,2186926607.6799998,2201632881.0999999,2209690854.1199999,2217531203.5,2226916761.9099998,2233187412.1599998,2240993580.5900002,2258710519.2999997,2314146072.7899995,2339072652.5199995,2348437845.1799998,2361317974.6399999,null,{"$f":"AG81+AG76+AG71+AG66+AG61+AG56+AG51+AG40+AG35","v":2254267425.8691669},null,{"$f":"AI81+AI76+AI71+AI66+AI61+AI56+AI51+AI40+AI35","v":2361317974.6399999},2254267425.8691669,2429038051.2872167,2538177412.3025017,2606715254.0910115,2712912734.017952,null,2606715254.0910115,{"$f":"AQ81+AQ76+AQ71+AQ66+AQ61+AQ56+AQ51+AQ40+AQ35","v":245397279.45101175},76,{"$f":"+#REF!+1","v":{"$error":"#REF!"}},null,null,"Total Distribution Plant",null,null,{"$f":"AI83","v":2361317974.6399999},{"$f":"AJ83","v":2254267425.8691669},{"$f":"AZ83-AY83","v":-107050548.77083302}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,{"$error":"#REF!"}]
[{"$error":"#REF!"},"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,{"$error":"#REF!"}]
[{"$error":"#REF!"},"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,{"$error":"#REF!"},null,"389","Land & Land Rights"]
[{"$error":"#REF!"},null,null,"Wyoming",null,null,null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,null,{"$f":"(SUM(T87:AD87)+(0.5*AE87)+(0.5*S87))/12","v":11584.020000000004},null,{"$f":"AE87","v":11584.02},{"$f":"AG87","v":11584.020000000004},{"$f":"+'RB FORECAST'!AJ89","v":11584.020000000004},{"$f":"+'RB FORECAST'!AG89","v":11584.02},{"$f":"+'RB FORECAST'!BA89","v":11584.020000000004},{"$f":"+'RB FORECAST'!AW89","v":11584.02},null,11584.020000000004,{"$f":"AP87-AE87","v":0},80,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE87","v":11584.02},{"$f":"AP87","v":11584.020000000004},{"$f":"AZ87-AY87","v":0}]
[{"$error":"#REF!"},null,null,"Utah",null,null,null,2707795.83,2707795.83,2707795.83,2707795.83,3779827.5100000002,3779827.5100000002,3779827.5100000002,3779827.5100000002,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3899703.98,3775953.85,3775953.85,3775953.85,3775953.85,null,{"$f":"(SUM(T88:AD88)+(0.5*AE88)+(0.5*S88))/12","v":3786266.3608333333},null,{"$f":"AE88","v":3775953.85},{"$f":"AG88","v":3786266.3608333333},{"$f":"+'RB FORECAST'!AJ90","v":3775953.85},{"$f":"+'RB FORECAST'!AG90","v":3775953.85},{"$f":"+'RB FORECAST'!BA90","v":3775953.85},{"$f":"+'RB FORECAST'!AW90","v":3775953.85},null,3775953.85,{"$f":"AP88-AE88","v":0},81,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE88","v":3775953.85},{"$f":"AP88","v":3775953.85},{"$f":"AZ88-AY88","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,2719379.85,2719379.85,2719379.85,2719379.85,3791411.5300000003,3791411.5300000003,3791411.5300000003,3791411.5300000003,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3911288,3787537.87,3787537.87,3787537.87,3787537.87,null,{"$f":"SUM(AG87:AG88)","v":3797850.3808333334},null,{"$f":"AE89","v":3787537.87},{"$f":"AG89","v":3797850.3808333334},{"$f":"SUM(AK87:AK88)","v":3787537.87},{"$f":"SUM(AL87:AL88)","v":3787537.87},{"$f":"SUM(AM87:AM88)","v":3787537.87},3787537.87,null,3787537.87,{"$f":"AP89-AE89","v":0},82,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI89","v":3787537.87},{"$f":"AJ89","v":3797850.3808333334},{"$f":"AZ89-AY89","v":10312.510833333246}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,{"$error":"#REF!"}]
[{"$error":"#REF!"},"390","Structures & Improyements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,{"$error":"#REF!"},null,"390","Structures & Improyements"]
[{"$error":"#REF!"},null,null,"Wyoming",null,null,null,120846.7,120846.7,142988.51,142988.51,142988.51,144504.59,144504.59000000003,148144.19,148251.25,148251.25,149010.20000000001,279456.36,279456.36,279456.36,279456.36,360915,360915,369525,369795.75,369795.75,369795.75,369795.75,1607117.2,1607117.2,null,{"$f":"(SUM(T92:AD92)+(0.5*AE92)+(0.5*S92))/12","v":496609.25499999995},null,{"$f":"AE92","v":1607117.2},{"$f":"AG92","v":496609.25499999995},{"$f":"+'RB FORECAST'!AJ94","v":1623490.2118884258},{"$f":"+'RB FORECAST'!AG94","v":1675819.2558428054},{"$f":"+'RB FORECAST'!BA94","v":1686556.3983585255},{"$f":"+'RB FORECAST'!AW94","v":1720872.8947049761},null,1686556.3983585255,{"$f":"AP92-AE92","v":79439.198358525522},85,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE92","v":1607117.2},{"$f":"AP92","v":1686556.3983585255},{"$f":"AZ92-AY92","v":79439.198358525522}]
[{"$error":"#REF!"},null,null,"Utah",null,null,null,22063883.039999992,22077663.789999992,22228818.089999989,22264413.539999999,22247453.109999999,21551392.319999993,21551392.319999993,21578839.63000001,21678230.159999996,22285698.170000002,22397651.939999998,23748916.359999999,23743966.219999999,23940265.440000005,23916632.00999999,23918018.039999999,24022198.640000001,24081715.31000001,24232752.710000001,28796982.740000002,28294795.769999996,36632281.099999994,38786668.339999989,41645291.410000004,null,{"$f":"(SUM(T93:AD93)+(0.5*AE93)+(0.5*S93))/12","v":27755281.68375},null,{"$f":"AE93","v":41645291.410000004},{"$f":"AG93","v":27755281.68375},{"$f":"+'RB FORECAST'!AJ95","v":42069565.913037427},{"$f":"+'RB FORECAST'!AG95","v":43425570.493591256},{"$f":"+'RB FORECAST'!BA95","v":43703802.491218977},{"$f":"+'RB FORECAST'!AW95","v":44593047.214950472},null,43703802.491218977,{"$f":"AP93-AE93","v":2058511.0812189728},86,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE93","v":41645291.410000004},{"$f":"AP93","v":43703802.491218977},{"$f":"AZ93-AY93","v":2058511.0812189728}]
[{"$error":"#REF!"},null,null,"General",null,null,null,46213378.450000003,46213378.450000003,46427958.530000001,46556289.43,46573249.859999999,46578825.159999996,46578825.159999996,46578825.159999996,46578825.159999996,46590356.439999998,46590356.439999998,47859277.030000001,47864227.170000002,48313200.630000003,48311248.450000003,48311228.479999997,48700099.170000002,48702352.589999996,48702162.589999996,48702162.589999996,48704963.310000002,50822167.420000002,50852681.950000003,50926959.789999999,null,{"$f":"(SUM(T94:AD94)+(0.5*AE94)+(0.5*S94))/12","v":48948301.063333325},null,{"$f":"AE94","v":50926959.789999999},{"$f":"AG94","v":48948301.063333325},{"$f":"+'RB FORECAST'!AJ96","v":51445794.208599381},{"$f":"+'RB FORECAST'!AG96","v":53104017.465318821},{"$f":"+'RB FORECAST'!BA96","v":53444260.246092729},{"$f":"+'RB FORECAST'!AW96","v":54531694.833669402},null,53444260.246092729,{"$f":"AP94-AE94","v":2517300.4560927302},87,{"$error":"#REF!"}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,68398108.189999998,68411888.939999998,68799765.129999995,68963691.480000004,68963691.480000004,68274722.069999993,68274722.069999993,68305808.980000004,68405306.569999993,69024305.859999999,69137018.579999998,71887649.75,71887649.75,72532922.430000007,72507336.819999993,72590161.519999996,73083212.810000002,73153592.900000006,73304711.049999997,77868941.079999998,77369554.829999998,87824244.269999996,91246467.489999995,94179368.400000006,null,{"$f":"SUM(AG92:AG94)","v":77200192.002083331},null,{"$f":"SUM(AI92:AI94)","v":94179368.400000006},{"$f":"SUM(AJ92:AJ94)","v":77200192.002083331},{"$f":"SUM(AK92:AK94)","v":95138850.33352524},{"$f":"SUM(AL92:AL94)","v":98205407.214752883},{"$f":"SUM(AM92:AM94)","v":98834619.13567023},100845614.94332485,null,98834619.13567023,{"$f":"AP95-AE95","v":4655250.7356702238},88,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI95","v":94179368.400000006},{"$f":"AJ95","v":77200192.002083331},{"$f":"AZ95-AY95","v":-16979176.397916675}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,{"$error":"#REF!"}]
[{"$error":"#REF!"},"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$error":"#REF!"},null,"391","Office Furniture & Equipment"]
[{"$error":"#REF!"},null,null,"Wyoming",null,null,null,170254.98,283272.01,207014.46,207014.46,207014.46,204157.95999999996,204157.96,204157.95999999996,196168.42999999993,196168.43,196168.43,195516.49999999994,195516.49999999994,195516.49999999994,188352.8,188352.8,188352.8,186766.51000000007,186766.51,186766.51000000007,186766.51000000007,186766.51,186766.51000000007,180960.97999999998,209578.64958333329,{"$f":"(SUM(T98:AD98)+(0.5*AE98)+(0.5*S98))/12","v":188744.1},null,{"$f":"AE98","v":180960.97999999998},{"$f":"AG98","v":188744.1},{"$f":"+'RB FORECAST'!AJ100","v":181703.77101712095},{"$f":"+'RB FORECAST'!AG100","v":184026.70258207215},{"$f":"+'RB FORECAST'!BA100","v":183041.79514443237},{"$f":"+'RB FORECAST'!AW100","v":179961.69250087009},null,183041.79514443237,{"$f":"AP98-AE98","v":2080.8151444323885},91,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE98","v":180960.97999999998},{"$f":"AP98","v":183041.79514443237},{"$f":"AZ98-AY98","v":2080.8151444323885}]
[{"$error":"#REF!"},null,null,"Utah",null,null,null,15697992.5,15587146.109999999,13059346.359999999,13140266.520000003,13239159.640000001,12996334.769999988,13466721.279999994,13158672.510000005,12146524.119999997,12152829.280000001,12196728.050000004,11836208.570000008,11836208.570000008,11986060.160000004,11765504.519999996,11800762.629999995,12100067.030000001,11976108.279999986,12037405.819999993,14334114.939999998,14604927.810000002,14604927.810000002,14780393.889999986,14434180.159999996,13379359.43,{"$f":"(SUM(T99:AD99)+(0.5*AE99)+(0.5*S99))/12","v":12913472.985416664},null,{"$f":"AE99","v":14434180.159999996},{"$f":"AG99","v":12913472.985416664},{"$f":"+'RB FORECAST'!AJ101","v":14493428.1777901},{"$f":"+'RB FORECAST'!AG101","v":14678714.600906596},{"$f":"+'RB FORECAST'!BA101","v":14600154.397509061},{"$f":"+'RB FORECAST'!AW101","v":14354472.944698241},null,14600154.397509061,{"$f":"AP99-AE99","v":165974.23750906438},92,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE99","v":14434180.159999996},{"$f":"AP99","v":14600154.397509061},{"$f":"AZ99-AY99","v":165974.23750906438}]
[{"$error":"#REF!"},null,null,"General",null,null,null,47969805.630000003,47969805.630000003,48020097.329999998,48056563.409999996,48313346.390000001,47857540.930000007,47857540.930000007,48194799.879999995,48695502.560000002,48695503.920000002,49989299.799999997,55657003.129999995,54905270.459999993,54905270.459999993,54960501.430000007,56409014.170000002,56673643.25,57032283.430000007,57168226.469999999,57168226.469999999,57198549.319999993,57219739.109999999,58456120.650000006,61972563.670000002,48612278.257499993,{"$f":"(SUM(T100:AD100)+(0.5*AE100)+(0.5*S100))/12","v":56742635.718333326},null,{"$f":"AE100","v":61972563.670000002},{"$f":"AG100","v":56742635.718333326},{"$f":"+'RB FORECAST'!AJ102","v":62226942.617340118},{"$f":"+'RB FORECAST'!AG102","v":63022462.316172369},{"$f":"+'RB FORECAST'!BA102","v":62685167.287773497},{"$f":"+'RB FORECAST'!AW102","v":61630343.992783055},null,62685167.287773497,{"$f":"AP100-AE100","v":712603.61777349561},93,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE100","v":61972563.670000002},{"$f":"AP100","v":62685167.287773497},{"$f":"AZ100-AY100","v":712603.61777349561}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,63838053.109999999,63840223.75,61286458.149999999,61403844.390000001,61759520.490000002,61058033.659999996,61528420.170000002,61557630.350000001,61038195.109999999,61044501.630000003,62382196.280000001,67688728.200000003,66936995.530000001,67086847.119999997,66914358.75,68398129.599999994,68962063.079999998,69195158.219999999,69392398.799999997,71689107.920000002,71990243.640000001,72011433.430000007,73423281.049999997,76587704.810000002,null,{"$f":"SUM(AG98:AG100)","v":69844852.803749993},null,{"$f":"AE101","v":76587704.810000002},{"$f":"AG101","v":69844852.803749993},{"$f":"SUM(AK98:AK100)","v":76902074.566147342},{"$f":"SUM(AL98:AL100)","v":77885203.619661033},{"$f":"SUM(AM98:AM100)","v":77468363.480426997},76164778.629982173,null,77468363.480426997,{"$f":"AP101-AE101","v":880658.67042699456},94,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI101","v":76587704.810000002},{"$f":"AJ101","v":69844852.803749993}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,{"$error":"#REF!"}]
[{"$error":"#REF!"},"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,{"$error":"#REF!"},null,"392","Transportation Equipment"]
[{"$error":"#REF!"},null,null,"Wyoming",null,null,null,2280449.6799999997,2167432.65,2167432.65,2167432.65,2233933.58,2233933.58,2305021.69,2387231.44,2388359.02,2377207.71,2377518.0800000001,2377237.63,2377237.63,2377237.63,2305126.56,2339046.14,2416458.87,2763329.72,2777300.6,2803896.0100000002,2806850.57,2882396.9699999997,2877562.7,2877562.6999999997,null,{"$f":"(SUM(T104:AD104)+(0.5*AE104)+(0.5*S104))/12","v":2612820.2970833336},null,{"$f":"AE104","v":2877562.6999999997},{"$f":"AG104","v":2612820.2970833336},{"$f":"+'RB FORECAST'!AJ106","v":2965828.9519202732},{"$f":"+'RB FORECAST'!AG106","v":3053221.1648310688},{"$f":"+'RB FORECAST'!BA106","v":3171689.9733792883},{"$f":"+'RB FORECAST'!AW106","v":3288985.6681062584},null,3171689.9733792883,{"$f":"AP104-AE104","v":294127.27337928861},97,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE104","v":2877562.6999999997},{"$f":"AP104","v":3171689.9733792883},{"$f":"AZ104-AY104","v":294127.27337928861}]
[{"$error":"#REF!"},null,null,"Utah",null,null,null,43360729.140000001,43563343.759999998,43544494.329999998,43658096.32,43542625.079999998,44123299.240000002,44796813.280000001,46406848.43,46086528.879999995,46720109.490000002,46741688.219999999,46367330.939999998,46367330.939999998,46367612.390000001,46847689.479999997,47311069.719999999,47576161.390000001,49652584.259999998,49959142.57,50245487.240000002,50439570.520000003,50852323.539999999,50915390.419999994,51124024.919999994,null,{"$f":"(SUM(T105:AD105)+(0.5*AE105)+(0.5*S105))/12","v":48773336.70000001},null,{"$f":"AE105","v":51124024.919999994},{"$f":"AG105","v":48773336.70000001},{"$f":"+'RB FORECAST'!AJ107","v":52692201.37112201},{"$f":"+'RB FORECAST'!AG107","v":54244849.266740583},{"$f":"+'RB FORECAST'!BA107","v":56349617.41669675},{"$f":"+'RB FORECAST'!AW107","v":58433543.5185434},null,56349617.41669675,{"$f":"AP105-AE105","v":5225592.4966967553},98,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE105","v":51124024.919999994},{"$f":"AP105","v":56349617.41669675},{"$f":"AZ105-AY105","v":5225592.4966967553}]
[{"$error":"#REF!"},null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T106:AD106)+(0.5*AE106)+(0.5*S106))/12","v":0},null,{"$f":"AE106","v":0},{"$f":"AG106","v":0},{"$f":"+'RB FORECAST'!AJ108","v":0},{"$f":"+'RB FORECAST'!AG108","v":0},{"$f":"+'RB FORECAST'!BA108","v":0},{"$f":"+'RB FORECAST'!AW108","v":0},null,0,{"$f":"AP106-AE106","v":0},99,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE106","v":0},{"$f":"AP106","v":0},{"$f":"AZ106-AY106","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,45641178.82,45730776.409999996,45711926.979999997,45825528.969999999,45776558.659999996,46357232.82,47101834.969999999,48794079.869999997,48474887.899999999,49097317.200000003,49119206.299999997,48744568.57,48744568.57,48744850.020000003,49152816.039999999,49650115.859999999,49992620.259999998,52415913.979999997,52736443.170000002,53049383.25,53246421.090000004,53734720.509999998,53792953.119999997,54001587.619999997,null,{"$f":"(SUM(T107:AD107)+(0.5*AE107)+(0.5*S107))/12","v":51386156.997083329},null,{"$f":"AE107","v":54001587.619999997},{"$f":"AG107","v":51386156.997083329},{"$f":"SUM(AK104:AK106)","v":55658030.323042281},{"$f":"SUM(AL104:AL106)","v":57298070.431571655},{"$f":"SUM(AM104:AM106)","v":59521307.390076041},61722529.186649658,null,59521307.390076041,{"$f":"AP107-AE107","v":5519719.7700760439},{"$f":"+AR106+1","v":100},{"$f":"+AS106+1","v":{"$error":"#REF!"}},null,null,null,"Total",null,{"$f":"AI107","v":54001587.619999997},{"$f":"AJ107","v":51386156.997083329},{"$f":"AZ107-AY107","v":-2615430.6229166687}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,{"$error":"#REF!"}]
[{"$error":"#REF!"},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,{"$error":"#REF!"},null,"393","Stores Equipment"]
[{"$error":"#REF!"},null,null,"Wyoming",null,null,null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,{"$f":"(SUM(T110:AD110)+(0.5*AE110)+(0.5*S110))/12","v":12371.89},null,{"$f":"AE110","v":12371.89},{"$f":"AG110","v":12371.89},{"$f":"+'RB FORECAST'!AJ112","v":12371.89},{"$f":"+'RB FORECAST'!AG112","v":12371.89},{"$f":"+'RB FORECAST'!BA112","v":12371.89},{"$f":"+'RB FORECAST'!AW112","v":12371.89},null,12371.89,{"$f":"AP110-AE110","v":0},103,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE110","v":12371.89},{"$f":"AP110","v":12371.89},{"$f":"AZ110-AY110","v":0}]
[{"$f":"+A110+1","v":{"$error":"#REF!"}},null,null,"Utah",null,null,null,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,null,{"$f":"(SUM(T111:AD111)+(0.5*AE111)+(0.5*S111))/12","v":45026.020000000011},null,{"$f":"AE111","v":45026.020000000004},{"$f":"AG111","v":45026.020000000011},{"$f":"+'RB FORECAST'!AJ113","v":45026.020000000011},{"$f":"+'RB FORECAST'!AG113","v":45026.020000000004},{"$f":"+'RB FORECAST'!BA113","v":45026.020000000011},{"$f":"+'RB FORECAST'!AW113","v":45026.020000000004},null,45026.020000000011,{"$f":"AP111-AE111","v":0},104,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE111","v":45026.020000000004},{"$f":"AP111","v":45026.020000000011},{"$f":"AZ111-AY111","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,null,{"$f":"SUM(AG110:AG111)","v":57397.910000000011},null,{"$f":"AE112","v":57397.91},{"$f":"AG112","v":57397.910000000011},{"$f":"SUM(AK110:AK111)","v":57397.910000000011},{"$f":"SUM(AL110:AL111)","v":57397.91},{"$f":"SUM(AM110:AM111)","v":57397.910000000011},57397.91,null,57397.910000000011,{"$f":"AP112-AE112","v":0},105,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI112","v":57397.91},{"$f":"AJ112","v":57397.910000000011},{"$f":"AZ112-AY112","v":0}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,{"$error":"#REF!"}]
[{"$error":"#REF!"},"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,{"$error":"#REF!"},null,"394","Tools, Shop & Garage Equipment"]
[{"$error":"#REF!"},null,null,"Wyoming",null,null,null,2109997.4700000002,2136065.44,2168041.2000000002,2170719.3400000003,2169358.3400000003,2181233.9299999997,2182281.98,2182690.56,2174752.8899999997,2174752.89,2179870.9500000002,2211929.2799999998,2211929.2800000003,2216213.0300000003,2216728.5300000003,2218987.9500000002,2233076.5900000003,2229363.63,2229402.7200000002,2229403.0099999998,2220363.16,2220363.16,2614218.66,2614218.66,null,{"$f":"(SUM(T115:AD115)+(0.5*AE115)+(0.5*S115))/12","v":2271093.6408333336},null,{"$f":"AE115","v":2614218.66},{"$f":"AG115","v":2271093.6408333336},{"$f":"+'RB FORECAST'!AJ117","v":2716311.1394438487},{"$f":"+'RB FORECAST'!AG117","v":2844721.6823868151},{"$f":"+'RB FORECAST'!BA117","v":2911606.2950167824},{"$f":"+'RB FORECAST'!AW117","v":2995732.858198822},null,2911606.2950167824,{"$f":"AP115-AE115","v":297387.63501678221},108,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE115","v":2614218.66},{"$f":"AP115","v":2911606.2950167824},{"$f":"AZ115-AY115","v":297387.63501678221}]
[{"$error":"#REF!"},null,null,"Utah",null,null,null,26063720.790000003,26187058.399999999,26287419.010000002,26674200.830000002,26729337.66,26847830.330000002,26871575.460000001,26964474.350000001,27895753.739999998,28189061.02,28228616,27660066.09,27660066.09,27959242.879999999,27970082.259999998,28144372.98,28348197.5,28181062,28338649.82,28466336.140000001,28512618.489999998,28630569.949999999,28854803.859999999,28776820.039999999,null,{"$f":"(SUM(T116:AD116)+(0.5*AE116)+(0.5*S116))/12","v":28273703.752916664},null,{"$f":"AE116","v":28776820.039999999},{"$f":"AG116","v":28273703.752916664},{"$f":"+'RB FORECAST'!AJ118","v":29900634.567585479},{"$f":"+'RB FORECAST'!AG118","v":31314153.31490726},{"$f":"+'RB FORECAST'!BA118","v":32050406.3646417},{"$f":"+'RB FORECAST'!AW118","v":32976455.515126016},null,32050406.3646417,{"$f":"AP116-AE116","v":3273586.3246417008},109,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE116","v":28776820.039999999},{"$f":"AP116","v":32050406.3646417},{"$f":"AZ116-AY116","v":3273586.3246417008}]
[{"$error":"#REF!"},null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T117:AD117)+(0.5*AE117)+(0.5*S117))/12","v":0},null,{"$f":"AE117","v":0},{"$f":"AG117","v":0},{"$f":"+'RB FORECAST'!AJ119","v":0},{"$f":"+'RB FORECAST'!AG119","v":0},{"$f":"+'RB FORECAST'!BA119","v":0},{"$f":"+'RB FORECAST'!AW119","v":0},null,0,{"$f":"AP117-AE117","v":0},110,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE117","v":0},{"$f":"AP117","v":0},{"$f":"AZ117-AY117","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,28173718.260000002,28323123.84,28455460.210000001,28844920.170000002,28898696,29029064.260000002,29053857.440000001,29147164.91,30070506.629999999,30363813.91,30408486.949999999,29871995.370000001,29871995.370000001,30175455.91,30186810.789999999,30363360.93,30581274.09,30410425.629999999,30568052.539999999,30695739.149999999,30732981.649999999,30850933.109999999,31469022.52,31391038.699999999,null,{"$f":"SUM(AG115:AG117)","v":30544797.393749997},null,{"$f":"AE118","v":31391038.699999999},{"$f":"AG118","v":30544797.393749997},{"$f":"SUM(AK115:AK117)","v":32616945.707029328},{"$f":"SUM(AL115:AL117)","v":34158874.997294076},{"$f":"SUM(AM115:AM117)","v":34962012.659658484},35972188.373324841,null,34962012.659658484,{"$f":"AP118-AE118","v":3570973.9596584849},111,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI118","v":31391038.699999999},{"$f":"AJ118","v":30544797.393749997},{"$f":"AZ118-AY118","v":-846241.30625000224}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,{"$error":"#REF!"}]
[{"$error":"#REF!"},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,{"$error":"#REF!"},null,"395","Laboratory Equipment"]
[{"$error":"#REF!"},null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T121:AD121)+(0.5*AE121)+(0.5*S121))/12","v":0},null,{"$f":"AE121","v":0},{"$f":"AG121","v":0},{"$f":"+'RB FORECAST'!AJ123","v":0},{"$f":"+'RB FORECAST'!AG123","v":0},{"$f":"+'RB FORECAST'!BA123","v":0},{"$f":"+'RB FORECAST'!AW123","v":0},null,0,{"$f":"AP121-AE121","v":0},114,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE121","v":0},{"$f":"AP121","v":0},{"$f":"AZ121-AY121","v":0}]
[{"$error":"#REF!"},null,null,"Utah",null,null,null,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,null,{"$f":"(SUM(T122:AD122)+(0.5*AE122)+(0.5*S122))/12","v":64269.39875},null,{"$f":"AE122","v":61117.83},{"$f":"AG122","v":64269.39875},{"$f":"+'RB FORECAST'!AJ124","v":61117.830000000009},{"$f":"+'RB FORECAST'!AG124","v":61117.83},{"$f":"+'RB FORECAST'!BA124","v":61117.830000000009},{"$f":"+'RB FORECAST'!AW124","v":61117.83},null,61117.830000000009,{"$f":"AP122-AE122","v":0},115,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE122","v":61117.83},{"$f":"AP122","v":61117.830000000009},{"$f":"AZ122-AY122","v":0}]
[{"$error":"#REF!"},null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T123:AD123)+(0.5*AE123)+(0.5*S123))/12","v":0},null,{"$f":"AE123","v":0},{"$f":"AG123","v":0},{"$f":"+'RB FORECAST'!AJ125","v":0},{"$f":"+'RB FORECAST'!AG125","v":0},{"$f":"+'RB FORECAST'!BA125","v":0},{"$f":"+'RB FORECAST'!AW125","v":0},null,0,{"$f":"AP123-AE123","v":0},116,{"$error":"#REF!"},null,null,null,"General",null,0,{"$f":"AP123","v":0},{"$f":"AZ123-AY123","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,null,{"$f":"SUM(AG121:AG123)","v":64269.39875},null,{"$f":"AE124","v":61117.83},{"$f":"AG124","v":64269.39875},{"$f":"SUM(AK121:AK123)","v":61117.830000000009},{"$f":"SUM(AL121:AL123)","v":61117.83},{"$f":"SUM(AM121:AM123)","v":61117.830000000009},61117.83,null,61117.830000000009,{"$f":"AP124-AE124","v":0},117,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI124","v":61117.83},{"$f":"AJ124","v":64269.39875},{"$f":"AZ124-AY124","v":3151.5687499999985}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,{"$error":"#REF!"}]
[{"$error":"#REF!"},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,{"$error":"#REF!"},null,"396","Power Operated Equipment"]
[{"$error":"#REF!"},null,null,"Wyoming",null,null,null,695559.31,695559.31,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,699615.57,918727.88,918753.69,918754.72,918754.72,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,null,{"$f":"(SUM(T127:AD127)+(0.5*AE127)+(0.5*S127))/12","v":921410.71166666644},null,{"$f":"AE127","v":974544.97000000009},{"$f":"AG127","v":921410.71166666644},{"$f":"+'RB FORECAST'!AJ129","v":974544.97000000009},{"$f":"+'RB FORECAST'!AG129","v":974544.97000000009},{"$f":"+'RB FORECAST'!BA129","v":974544.97000000009},{"$f":"+'RB FORECAST'!AW129","v":974544.97000000009},null,974544.97000000009,{"$f":"AP127-AE127","v":0},120,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE127","v":974544.97000000009},{"$f":"AP127","v":974544.97000000009},{"$f":"AZ127-AY127","v":0}]
[{"$error":"#REF!"},null,null,"Utah",null,null,null,10734078.66,10734078.66,10740010.229999999,11088327.41,11065119.16,11262941.729999999,11283888.189999999,11280638.85,11289200.85,11308621.02,11332894.129999999,11272604.789999999,11268548.529999999,11305079.569999998,11305079.57,11305079.569999998,11263456.649999999,11279918.629999999,11278315.49,11278315.49,11278315.49,11282614.43,11282614.43,11282614.43,null,{"$f":"(SUM(T128:AD128)+(0.5*AE128)+(0.5*S128))/12","v":11283745.621666668},null,11282614.43,11283745.621666668,{"$f":"+'RB FORECAST'!AJ130","v":11282614.430000002},{"$f":"+'RB FORECAST'!AG130","v":11282614.43},{"$f":"+'RB FORECAST'!BA130","v":11282614.430000002},{"$f":"+'RB FORECAST'!AW130","v":11282614.43},null,11282614.430000002,{"$f":"AP128-AE128","v":0},121,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE128","v":11282614.43},{"$f":"AP128","v":11282614.430000002},{"$f":"AZ128-AY128","v":0}]
[{"$error":"#REF!"},null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T129:AD129)+(0.5*AE129)+(0.5*S129))/12","v":0},null,0,0,{"$f":"+'RB FORECAST'!AJ131","v":0},{"$f":"+'RB FORECAST'!AG131","v":0},{"$f":"+'RB FORECAST'!BA131","v":0},{"$f":"+'RB FORECAST'!AW131","v":0},null,0,{"$f":"AP129-AE129","v":0},122,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE129","v":0},{"$f":"AP129","v":0},{"$f":"AZ129-AY129","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,11429637.970000001,11429637.970000001,11435569.539999999,11783886.720000001,11760678.470000001,11958501.039999999,11979447.5,11976198.16,11984760.16,12004180.33,12028453.439999999,11968164.1,11968164.1,12223807.449999999,12223833.26,12223834.289999999,12182211.369999999,12254463.6,12252860.460000001,12252860.460000001,12252860.460000001,12257159.4,12257159.4,12257159.4,null,{"$f":"SUM(AG127:AG129)","v":12205156.333333334},null,12257159.4,12205156.333333334,{"$f":"SUM(AK127:AK129)","v":12257159.400000002},{"$f":"SUM(AL127:AL129)","v":12257159.4},{"$f":"SUM(AM127:AM129)","v":12257159.400000002},12257159.4,null,12257159.400000002,{"$f":"AP130-AE130","v":0},123,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI130","v":12257159.4},{"$f":"AJ130","v":12205156.333333334},{"$f":"AZ130-AY130","v":-52003.066666666418}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,124,{"$error":"#REF!"}]
[{"$error":"#REF!"},"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,125,{"$error":"#REF!"},null,"397","Communication Equipment"]
[{"$error":"#REF!"},null,null,"Wyoming",null,null,null,73309.11,73309.11,49809.3100000001,49809.3100000001,49809.3100000001,49809.310000000056,49809.3100000001,49809.310000000056,49809.310000000056,49809.3100000001,49809.3100000001,49809.310000000056,49809.3100000001,49809.3100000001,49809.3100000001,49809.310000000056,49809.3100000001,49809.310000000056,49809.3100000001,49809.310000000056,49809.310000000056,49809.3100000001,49809.310000000056,49809.3100000001,null,{"$f":"(SUM(T133:AD133)+(0.5*AE133)+(0.5*S133))/12","v":49809.310000000078},null,49809.3100000001,49809.310000000078,{"$f":"+'RB FORECAST'!AJ135","v":51323.118302377225},{"$f":"+'RB FORECAST'!AG135","v":53749.481962918573},{"$f":"+'RB FORECAST'!BA135","v":54816.245586928388},{"$f":"+'RB FORECAST'!AW135","v":56526.076671630704},null,54816.245586928388,{"$f":"AP133-AE133","v":5006.9355869282881},126,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE133","v":49809.3100000001},{"$f":"AP133","v":54816.245586928388},{"$f":"AZ133-AY133","v":5006.9355869282881}]
[{"$error":"#REF!"},null,null,"Utah",null,null,null,5254778.8499999996,5254778.8499999996,5254778.8499999996,5257509.5399999991,5257509.5399999991,5257509.5399999991,5257509.5399999991,5257509.5399999991,5257509.5399999991,5257509.5399999991,5259779.8099999996,5332958.5500000007,5332958.55,5467832.0699999994,5457956.0699999994,5458118.3499999996,5463668.6399999997,5463668.6400000006,5463668.6399999997,16950242.460000001,15150810.539999999,15382643.049999999,15581976.77,15675305.119999999,null,{"$f":"(SUM(T134:AD134)+(0.5*AE134)+(0.5*S134))/12","v":9306472.9679166675},null,15675305.119999999,9306472.9679166675,{"$f":"+'RB FORECAST'!AJ136","v":16151710.174254932},{"$f":"+'RB FORECAST'!AG136","v":16915302.17565117},{"$f":"+'RB FORECAST'!BA136","v":17251019.44009975},{"$f":"+'RB FORECAST'!AW136","v":17789114.104658823},null,17251019.44009975,{"$f":"AP134-AE134","v":1575714.3200997505},127,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE134","v":15675305.119999999},{"$f":"AP134","v":17251019.44009975},{"$f":"AZ134-AY134","v":1575714.3200997505}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,5328087.96,5328087.96,5304588.16,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5309589.12,5382767.8600000013,5382767.8600000003,5517641.3799999999,5507765.3799999999,5507927.6600000001,5513477.9500000002,5513477.9500000011,5513477.9500000002,17000051.77,15200619.85,15432452.359999999,15631786.08,15725114.43,null,{"$f":"SUM(AG133:AG134)","v":9356282.277916668},null,15725114.43,9356282.277916668,{"$f":"SUM(AK133:AK134)","v":16203033.292557308},{"$f":"SUM(AL133:AL134)","v":16969051.65761409},{"$f":"SUM(AM133:AM134)","v":17305835.685686678},17845640.181330454,null,17305835.685686678,{"$f":"AP135-AE135","v":1580721.255686678},128,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI135","v":15725114.43},{"$f":"AJ135","v":9356282.277916668},{"$f":"AZ135-AY135","v":-6368832.1520833317}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,{"$error":"#REF!"}]
[{"$error":"#REF!"},"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,{"$error":"#REF!"},null,"398","Miscellaneous Equipment"]
[{"$error":"#REF!"},null,null,"Wyoming",null,null,null,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,null,{"$f":"(SUM(T138:AD138)+(0.5*AE138)+(0.5*S138))/12","v":3863.9199999999987},null,{"$f":"AE138","v":3863.92},{"$f":"AG138","v":3863.9199999999987},{"$f":"+'RB FORECAST'!AJ140","v":3855.323592569865},{"$f":"+'RB FORECAST'!AG140","v":3790.6207319576524},{"$f":"+'RB FORECAST'!BA140","v":3782.0243245275178},{"$f":"+'RB FORECAST'!AW140","v":3717.3214639153048},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR138,FALSE)","v":3782.0243245275178},{"$f":"AP138-AE138","v":-81.895675472482253},131,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE138","v":3863.92},{"$f":"AP138","v":3782.0243245275178},{"$f":"AZ138-AY138","v":-81.895675472482253}]
[{"$error":"#REF!"},null,null,"Utah",null,null,null,265117.63,265117.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,272352.23000000004,272352.23000000004,272654.16000000003,272665.77,272654.16000000003,295447.91000000003,325391.74000000005,null,{"$f":"(SUM(T139:AD139)+(0.5*AE139)+(0.5*S139))/12","v":274393.27458333335},null,{"$f":"AE139","v":325391.74000000005},{"$f":"AG139","v":274393.27458333335},{"$f":"+'RB FORECAST'!AJ141","v":324667.81197575509},{"$f":"+'RB FORECAST'!AG141","v":319218.99926804239},{"$f":"+'RB FORECAST'!BA141","v":318495.07124379749},{"$f":"+'RB FORECAST'!AW141","v":313046.25853608479},null,318495.07124379749,{"$f":"AP139-AE139","v":-6896.6687562025618},132,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE139","v":325391.74000000005},{"$f":"AP139","v":318495.07124379749},{"$f":"AZ139-AY139","v":-6896.6687562025618}]
[{"$error":"#REF!"},null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T140:AD140)+(0.5*AE140)+(0.5*S140))/12","v":0},null,{"$f":"AE140","v":0},{"$f":"AG140","v":0},{"$f":"+'RB FORECAST'!AJ142","v":0},{"$f":"+'RB FORECAST'!AG142","v":0},{"$f":"+'RB FORECAST'!BA142","v":0},{"$f":"+'RB FORECAST'!AW142","v":0},null,0,{"$f":"AP140-AE140","v":0},133,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE140","v":0},{"$f":"AP140","v":0},{"$f":"AZ140-AY140","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,268981.55,268981.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,276216.15000000002,276216.15000000002,276518.08,276529.69,276518.08,299311.83,329255.66000000003,null,{"$f":"SUM(AG138:AG140)","v":278257.19458333333},null,{"$f":"AE141","v":329255.66000000003},{"$f":"AG141","v":278257.19458333333},{"$f":"SUM(AK138:AK140)","v":328523.13556832494},{"$f":"SUM(AL138:AL140)","v":323009.62000000005},{"$f":"SUM(AM138:AM140)","v":322277.09556832502},316763.58000000007,null,322277.09556832502,{"$f":"AP141-AE141","v":-6978.5644316750113},134,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI141","v":329255.66000000003},{"$f":"AJ141","v":278257.19458333333},{"$f":"AZ141-AY141","v":-50998.465416666702}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,{"$error":"#REF!"}]
[{"$f":"+#REF!+1","v":{"$error":"#REF!"}},null,"Total General Plant",null,null,null,null,225930788.97999999,226185743.53999999,224118272.83999997,225253695.25000003,226663000.29999998,226181409.04999998,227442137.34999999,229284737.47,229473637.90999997,231034100.47000003,232577613.36000001,239736536.54000002,238984803.87,240474187,240670456.19999999,242911065.01999998,244492394.71999997,247125302.03999999,247950213.73000002,266862405.44999999,264975264.81999999,276293514.76999998,282026035.10000002,288377282.63,null,{"$f":"AG141+AG135+AG130+AG124+AG118+AG112+AG107+AG101+AG95+AG89","v":254735212.69208333},null,{"$f":"AI141+AI135+AI130+AI124+AI118+AI112+AI107+AI101+AI95+AI89","v":288377282.63},254735212.69208333,293010670.36786985,301002830.55089378,304577628.45708674,309030727.904612,null,304577628.45708674,{"$f":"AP143-AE143","v":16200345.827086747},136,{"$f":"+#REF!+1","v":{"$error":"#REF!"}},null,null,"Total General Plant",null,null,{"$f":"AI143","v":288377282.63},{"$f":"AJ143","v":254735212.69208333},{"$f":"AZ143-AY143","v":-33642069.937916666}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,{"$error":"#REF!"}]
[{"$error":"#REF!"},101,"Gas Plant in Seryice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,{"$error":"#REF!"}]
[{"$error":"#REF!"},null,null,"Production",null,null,null,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"(SUM(T146:AD146)+(0.5*AE146)+(0.5*S146))/12","v":79968136},null,{"$f":"AI29","v":79968136},79968136,79968136,79968136,79968136,79968136,null,79968136,{"$f":"AP146-AE146","v":0},139,{"$error":"#REF!"},null,"101",null,"Production",null,{"$f":"+AE146","v":79968136},{"$f":"AP146","v":79968136},{"$f":"AZ146-AY146","v":0}]
[{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,null,68149103.024000004,68460759.354000002,68957013.084000021,69030274.604000002,69361462.004000023,69723224.694000006,69949163.304000005,70735533.423999995,71840406.093999997,72304571.644000009,72440568.013999999,73330920.593999997,73254859.994000003,73292937.143999994,74185917.464000002,73948158.584000006,73725666.184,73885037.193999991,74044690.06400001,74616050.773999989,74671984.934,75286479.294,76222229.17400001,76941299.304000005,null,{"$f":"(SUM(T147:AD147)+(0.5*AE147)+(0.5*S147))/12","v":74355843.39608334},null,{"$f":"AI15+AI33+AI38+AI46+AI54+AI59+AI64+AI69+AI74+AI79","v":76941299.304000005},74355542.562749982,79029053.713615358,82315646.764570862,84516837.071812913,87780136.081127003,null,84516837.071812913,{"$f":"AP147-AE147","v":7575537.7678129077},140,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE147","v":76941299.304000005},{"$f":"AP147","v":84516837.071812913},{"$f":"AZ147-AY147","v":7575537.7678129077}]
[{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,null,1925595062.7960002,1938454411.8960001,1960413129.8760004,1968701208.7060006,1978350642.0560005,1982644948.7759998,1990461667.5360005,2006278951.276,2009633279.0760002,2071800143.3960001,2078886077.9059999,2113644079.1459997,2113741373.6459994,2128409569.9159999,2135574562.6159999,2143652670.8759999,2153260721.6859999,2159372000.9260001,2167018516.4859996,2184164094.4860001,2239543713.8159995,2263855799.1860003,2272285241.9659996,2284446301.296,null,{"$f":"(SUM(T148:AD148)+(0.5*AE148)+(0.5*S148))/12","v":2179993621.3189163},null,{"$f":"AI16+AI34+AI39+AI50+AI55+AI60+AI65+AI70+AI75+AI80","v":2284446301.296},2179981509.266417,2350078623.5336013,2455931391.497931,2522268042.9791994,2625202223.8968244,null,2522268042.9791994,{"$f":"AP148-AE148","v":237821741.68319941},141,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE148","v":2284446301.296},{"$f":"AP148","v":2522268042.9791994},{"$f":"AZ148-AY148","v":237821741.68319941}]
[{"$error":"#REF!"},null,null,"General",null,null,null,225930788.97999999,226185743.53999999,224118272.83999997,225253695.25000003,226663000.29999998,226181409.04999998,227442137.34999999,229284737.47,229473637.90999997,231034100.47000003,232577613.36000001,239736536.54000002,238984803.87,240474187,240670456.19999999,242911065.01999998,244492394.71999997,247125302.03999999,247950213.73000002,266862405.44999999,264975264.81999999,276293514.76999998,282026035.10000002,288377282.63,null,{"$f":"(SUM(T149:AD149)+(0.5*AE149)+(0.5*S149))/12","v":254735212.69208333},null,{"$f":"AI143","v":288377282.63},254735212.69208333,293010670.36786985,301002830.55089378,304577628.45708674,309030727.904612,null,304577628.45708674,{"$f":"AP149-AE149","v":16200345.827086747},142,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE149","v":288377282.63},{"$f":"AP149","v":304577628.45708674},{"$f":"AZ149-AY149","v":16200345.827086747}]
[{"$error":"#REF!"},null,null,"Gas Plant in Seryice",null,null,null,2299643091.6300001,2313069051.6200004,2333456552.6300006,2342953315.3900008,2354343241.1900005,2358517719.3499999,2367821105.0200005,2386267358.1699996,2390915459.0799999,2455106951.5100002,2463872395.2800002,2506679672.2799997,2505949173.5099993,2522144830.0599999,2530399072.2799997,2540480030.48,2551446918.5899997,2560350476.1599998,2568981556.2799997,2605610686.71,2659159099.5699997,2695403929.2500005,2710501642.2399993,2729733019.23,null,{"$f":"(SUM(T150:AD150)+(0.5*AE150)+(0.5*S150))/12","v":2589052813.407083},null,{"$f":"SUM(AI146:AI149)","v":2729733019.23},2589040400.5212502,2802086483.6150866,2919218004.8133955,2991330644.5080991,3101981223.8825636,null,2991330644.5080991,{"$f":"AP150-AE150","v":261597625.27809906},143,{"$error":"#REF!"},null,null,null,"Gas Plant in Seryice",null,{"$f":"SUM(AY146:AY149)","v":2729733019.23},{"$f":"AP150","v":2991330644.5080991},{"$f":"AZ150-AY150","v":261597625.27809906}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,{"$error":"#REF!"}]
[{"$error":"#REF!"},105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,{"$error":"#REF!"},null,105,"Gas Plant Held For Future Use"]
[{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,{"$f":"(SUM(T153:AD153)+(0.5*AE153)+(0.5*S153))/12","v":5036.8300000000008},null,{"$f":"AE153","v":5036.83},{"$f":"AG153","v":5036.8300000000008},{"$f":"+'RB FORECAST'!AJ155","v":5036.8300000000008},{"$f":"+'RB FORECAST'!AG155","v":5036.83},{"$f":"+'RB FORECAST'!BA155","v":5036.8300000000008},{"$f":"+'RB FORECAST'!AW155","v":5036.83},null,5036.8300000000008,{"$f":"AP153-AE153","v":0},146,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE153","v":5036.83},{"$f":"AP153","v":5036.8300000000008},{"$f":"AZ153-AY153","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,{"$f":"(SUM(T154:AD154)+(0.5*AE154)+(0.5*S154))/12","v":5036.8300000000008},null,{"$f":"AE154","v":5036.83},{"$f":"AG154","v":5036.8300000000008},{"$f":"SUM(AK153)","v":5036.8300000000008},{"$f":"SUM(AL153)","v":5036.83},{"$f":"SUM(AM153)","v":5036.8300000000008},5036.83,null,5036.8300000000008,{"$f":"AP154-AE154","v":0},147,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY153)","v":5036.83},{"$f":"AP154","v":5036.8300000000008},{"$f":"AZ154-AY154","v":0}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,{"$error":"#REF!"}]
[{"$error":"#REF!"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,{"$error":"#REF!"},null,106,"Complete Construction Not Yet Classified"]
[{"$error":"#REF!"},null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T157:AD157)+(0.5*AE157)+(0.5*S157))/12","v":0},null,{"$f":"AE157","v":0},{"$f":"AG157","v":0},{"$f":"+'RB FORECAST'!AJ159","v":0},{"$f":"+'RB FORECAST'!AG159","v":0},{"$f":"+'RB FORECAST'!BA159","v":0},{"$f":"+'RB FORECAST'!AW159","v":0},null,0,{"$f":"AP157-AE157","v":0},150,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE157","v":0},{"$f":"AP157","v":0},{"$f":"AZ157-AY157","v":0}]
[{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,null,572535.8899999999,676781.89,289153.15000000002,667825.68000000017,956737.7100000002,1508262.0399999998,1797149.0800000003,558937.35000000009,780679.24999999988,445237.27999999997,660594.22000000009,-413881.06,-493663.8,-271884.72999999992,-336930.26,-182958.47,531322.01,706027.32,1049625.18,909358.04,1120918.79,898256.46,743792.91,155755.46,null,{"$f":"(SUM(T158:AD158)+(0.5*AE158)+(0.5*S158))/12","v":378733.38750000001},null,{"$f":"AE158","v":155755.46},{"$f":"AG158","v":378733.38750000001},{"$f":"+'RB FORECAST'!AJ160","v":155755.46},{"$f":"+'RB FORECAST'!AG160","v":155755.46},{"$f":"+'RB FORECAST'!BA160","v":155755.46},{"$f":"+'RB FORECAST'!AW160","v":155755.46},null,155755.46,{"$f":"AP158-AE158","v":0},151,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE158","v":155755.46},{"$f":"AP158","v":155755.46},{"$f":"AZ158-AY158","v":0}]
[{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,null,10040972.042000003,10918710.181999996,13760097.18,9522833.3519999962,7737766.7319999989,13862795.642000001,8024612.8319999995,5431838.2299999977,15931758.272000004,10369960.372,16570269.362000005,10306063.33,12369201.34,12309366.049999995,16650132.92,14160643.050000001,13332013.890000001,16068195.1,10665637.689999999,13856961.85,10408845.210000001,9103425.8399999999,17405559.77,19167111.399999999,null,{"$f":"(SUM(T159:AD159)+(0.5*AE159)+(0.5*S159))/12","v":13422214.172916666},null,{"$f":"AE159","v":19167111.399999999},{"$f":"AG159","v":13422214.172916666},{"$f":"+'RB FORECAST'!AJ161","v":19167111.400000002},{"$f":"+'RB FORECAST'!AG161","v":19167111.399999999},{"$f":"+'RB FORECAST'!BA161","v":19167111.400000002},{"$f":"+'RB FORECAST'!AW161","v":19167111.399999999},null,19167111.400000002,{"$f":"AP159-AE159","v":0},152,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE159","v":19167111.399999999},{"$f":"AP159","v":19167111.400000002},{"$f":"AZ159-AY159","v":0}]
[{"$error":"#REF!"},null,null,"General",null,null,null,884000.03000000014,859857.44,1053175.8600000001,682449.06999999983,911863.44999999972,2598129.6999999993,1362529.4899999995,1475937.6999999997,549880.42999999993,251457.05,316735.52,1623165.72,2357122.66,1254689.3699999999,1821920.46,642262.87,1089170.46,1696927.53,960586.87,1195212.94,708590.78,844986.55,871491.64,1995407.03,null,{"$f":"(SUM(T160:AD160)+(0.5*AE160)+(0.5*S160))/12","v":1271020.70875},null,{"$f":"AE160","v":1995407.03},{"$f":"AG160","v":1271020.70875},{"$f":"+'RB FORECAST'!AJ162","v":1995407.0300000003},{"$f":"+'RB FORECAST'!AG162","v":1995407.03},{"$f":"+'RB FORECAST'!BA162","v":1995407.0300000003},{"$f":"+'RB FORECAST'!AW162","v":1995407.03},null,1995407.0300000003,{"$f":"AP160-AE160","v":0},153,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE160","v":1995407.03},{"$f":"AP160","v":1995407.0300000003},{"$f":"AZ160-AY160","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,11497507.962000003,12455349.511999996,15102426.189999999,10873108.101999996,9606367.8919999991,17969187.381999999,11184291.402000001,7466713.2799999975,17262317.952000003,11066654.702,17547599.102000006,11515347.99,14232660.199999999,13292170.689999994,18135123.120000001,14619947.449999999,14952506.359999999,18471149.949999999,12675849.739999998,15961532.83,12238354.779999999,10846668.850000001,19020844.32,21318273.890000001,null,{"$f":"(SUM(T161:AD161)+(0.5*AE161)+(0.5*S161))/12","v":15071968.269166663},null,{"$f":"AE161","v":21318273.890000001},{"$f":"AG161","v":15071968.269166663},{"$f":"SUM(AK157:AK160)","v":21318273.890000004},{"$f":"SUM(AL157:AL160)","v":21318273.890000001},{"$f":"SUM(AM157:AM160)","v":21318273.890000004},21318273.890000001,null,21318273.890000004,{"$f":"AP161-AE161","v":0},154,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY157:AY160)","v":21318273.890000001},{"$f":"AP161","v":21318273.890000004},{"$f":"AZ161-AY161","v":0}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,{"$error":"#REF!"}]
[{"$error":"#REF!"},108,"Accum Proy For Deprec - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,{"$error":"#REF!"},null,108,"Accum Proy For Deprec - Gas Plant In Svc"]
[{"$error":"#REF!"},null,null,"Production",null,null,null,-67590733.849999994,-67644222.629999995,-67710115.810000002,-67699242.670000002,-67761597.819999993,-67858205.049999997,-67923165.790000007,-67944094.280000001,-67973999.840000004,-68001196.189999998,-68029065.25,-68103276.200000003,-68178210.200000003,-68255444.099999994,-68322385.689999998,-68397973.480000004,-68472533.730000004,-68538871.030000001,-68609618.290000007,-68698903.879999995,-68752717.280000001,-68801832.290000007,-68860077.489999995,-68927265.530000001,null,{"$f":"(SUM(T164:AD164)+(0.5*AE164)+(0.5*S164))/12","v":-68533653.193750009},null,{"$f":"AE164","v":-68927265.530000001},{"$f":"AG164","v":-68533653.193750009},{"$f":"+'RB FORECAST'!AJ166","v":-70048606.359613076},{"$f":"+'RB FORECAST'!AG166","v":-72249743.288988605},{"$f":"+'RB FORECAST'!BA166","v":-73553696.510010198},{"$f":"+'RB FORECAST'!AW166","v":-76113292.587466106},null,-73553696.510010198,{"$f":"AP164-AE164","v":-4626430.9800101966},157,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE164","v":-68927265.530000001},{"$f":"AP164","v":-73553696.510010198},{"$f":"AZ164-AY164","v":-4626430.9800101966}]
[{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,null,-25733361.699999999,-25806711.899999999,-25821750.129999999,-25964083.760000002,-26093076.629999999,-26359258.43,-26437855.559999999,-26563867.699999999,-26645968.600000001,-26755997.52,-26900114.960000001,-26926379.859999999,-27052839.039999999,-27146749.390000001,-26825368.370000001,-26906413.699999999,-26753240.32,-27140496.739999998,-27283530.34,-21544141.780000001,-21766002.739999998,-21890644.920000002,-21345997.739999998,-21431368.719999999,null,{"$f":"(SUM(T165:AD165)+(0.5*AE165)+(0.5*S165))/12","v":-24986191.614166673},null,{"$f":"AE165","v":-21431368.719999999},{"$f":"AG165","v":-24986191.614166673},{"$f":"+'RB FORECAST'!AJ167","v":-21780024.199010234},{"$f":"+'RB FORECAST'!AG167","v":-22464417.766257197},{"$f":"+'RB FORECAST'!BA167","v":-22869852.423478331},{"$f":"+'RB FORECAST'!AW167","v":-23665700.726590659},null,-22869852.423478331,{"$f":"AP165-AE165","v":-1438483.7034783326},158,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE165","v":-21431368.719999999},{"$f":"AP165","v":-22869852.423478331},{"$f":"AZ165-AY165","v":-1438483.7034783326}]
[{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,null,-551531433.75999999,-553795236.30999994,-560148916.55999994,-562448282.53999996,-564514504.95000005,-567065029.41999996,-568649430.72000003,-570658396.80999994,-572457320.15999997,-573696639.25999999,-575490426.10000002,-577163302.67999995,-578731448.25999999,-581021514.09000003,-584059561.69000006,-584941289.07000005,-587173838.05999994,-588606752.77999997,-590331682.46000004,-479795633.27999997,-482476885.25,-484584324.30000001,-487750623.95999998,-490365351.56999999,null,{"$f":"(SUM(T166:AD166)+(0.5*AE166)+(0.5*S166))/12","v":-546936490.02708328},null,{"$f":"AE166","v":-490365351.56999999},{"$f":"AG166","v":-546936490.02708328},{"$f":"+'RB FORECAST'!AJ168","v":-498342843.29138106},{"$f":"+'RB FORECAST'!AG168","v":-514002267.40936178},{"$f":"+'RB FORECAST'!BA168","v":-523278908.15146089},{"$f":"+'RB FORECAST'!AW168","v":-541488497.93785048},null,-523278908.15146089,{"$f":"AP166-AE166","v":-32913556.581460893},{"$f":"+AR165+1","v":159},{"$f":"+AS165+1","v":{"$error":"#REF!"}},null,null,null,"Distribution - Utah",null,{"$f":"+AE166","v":-490365351.56999999},{"$f":"AP166","v":-523278908.15146089},{"$f":"AZ166-AY166","v":-32913556.581460893}]
[{"$error":"#REF!"},null,null,"General",null,null,null,-131581541.28999995,-132558919.55999994,-130642175.30999994,-131506354.86,-132028799.5,-131453701.47,-132335862.59999999,-133325619.44,-131939541.85999992,-133169002.42,-134053562.81,-132818969.75,-133741397.28,-134663400.69999999,-133872321.14,-134815753.36000001,-135505138.09999999,-136101069.75,-137091983.75999999,-144776600.27000001,-145296683.21000001,-146454406.06999999,-149081871.31999999,-149721236.30000001,null,{"$f":"(SUM(T167:AD167)+(0.5*AE167)+(0.5*S167))/12","v":-139389227.33208334},null,{"$f":"AE167","v":-149721236.30000001},{"$f":"AG167","v":-139389227.33208334},{"$f":"+'RB FORECAST'!AJ169","v":-152156971.04201245},{"$f":"+'RB FORECAST'!AG169","v":-156938198.61280954},{"$f":"+'RB FORECAST'!BA169","v":-159770597.18291885},{"$f":"+'RB FORECAST'!AW169","v":-165330456.35038477},null,-159770597.18291885,{"$f":"AP167-AE167","v":-10049360.882918835},160,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE167","v":-149721236.30000001},{"$f":"AP167","v":-159770597.18291885},{"$f":"AZ167-AY167","v":-10049360.882918835}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,-776437070.5999999,-779805090.39999986,-784322957.80999994,-787617963.83000004,-790397978.9000001,-792736194.37,-795346314.67000008,-798491978.23000002,-799016830.4599998,-801622835.38999999,-804473169.12000012,-805011928.49000001,-807703894.77999997,-811087108.27999997,-813079636.88999999,-815061429.61000001,-817904750.20999992,-820387190.29999995,-823316814.85000002,-714815279.20999992,-718292288.48000002,-721731207.57999992,-727038570.50999999,-730445222.11999989,null,{"$f":"(SUM(T168:AD168)+(0.5*AE168)+(0.5*S168))/12","v":-779845562.16708338},null,{"$f":"AE168","v":-730445222.11999989},{"$f":"AG168","v":-779845562.16708338},{"$f":"SUM(AK164:AK167)","v":-742328444.89201689},{"$f":"SUM(AL164:AL167)","v":-765654627.07741714},{"$f":"SUM(AM164:AM167)","v":-779473054.26786828},-806597947.60229206,null,-779473054.26786828,{"$f":"AP168-AE168","v":-49027832.147868395},161,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY164:AY167)","v":-730445222.11999989},{"$f":"AP168","v":-779473054.26786828},{"$f":"AZ168-AY168","v":-49027832.147868395}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,{"$error":"#REF!"}]
[{"$f":"+A169+1","v":{"$error":"#REF!"}},111,"Accum Proy For Amort & Depl - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,{"$error":"#REF!"},null,111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[{"$error":"#REF!"},null,null,"Production",null,null,null,-6097235.3300000001,-6098547.6900000004,-6100221.0300000003,-6102015.9199999999,-6103594.5800000001,-6105396.0999999996,-6107065.0599999996,-6107602.7599999998,-6108371.0800000001,-6109069.7999999998,-6109785.7999999998,-6111692.4100000001,-6113617.5899999999,-6115658.5599999996,-6117403.3499999996,-6119373.4900000002,-6121316.8599999994,-6123045.8700000001,-6124889.8499999996,-6127217.0199999996,-6128619.6299999999,-6129899.7799999993,-6131417.8899999997,-6133169.1100000003,null,{"$f":"(SUM(T171:AD171)+(0.5*AE171)+(0.5*S171))/12","v":-6122907.5541666672},null,{"$f":"AE171","v":-6133169.1100000003},{"$f":"AG171","v":-6122907.5541666672},{"$f":"+'RB FORECAST'!AJ173","v":-6133169.1100000022},{"$f":"+'RB FORECAST'!AG173","v":-6133169.1100000003},{"$f":"+'RB FORECAST'!BA173","v":-6133169.1100000022},{"$f":"+'RB FORECAST'!AW173","v":-6133169.1100000003},null,-6133169.1100000022,{"$f":"AP171-AE171","v":0},164,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE171","v":-6133169.1100000003},{"$f":"AP171","v":-6133169.1100000022},{"$f":"AZ171-AY171","v":0}]
[{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,null,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,{"$f":"(SUM(T172:AD172)+(0.5*AE172)+(0.5*S172))/12","v":-10883.08},null,{"$f":"AE172","v":-10883.08},{"$f":"AG172","v":-10883.08},{"$f":"+'RB FORECAST'!AJ174","v":-10883.08},{"$f":"+'RB FORECAST'!AG174","v":-10883.08},{"$f":"+'RB FORECAST'!BA174","v":-10883.08},{"$f":"+'RB FORECAST'!AW174","v":-10883.08},null,-10883.08,{"$f":"AP172-AE172","v":0},165,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE172","v":-10883.08},{"$f":"AP172","v":-10883.08},{"$f":"AZ172-AY172","v":0}]
[{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,null,-58742.889999999737,-58742.89,-58742.89,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.879999999997,-58742.879999999997,-58742.880000000005,-58742.880000000005,-58742.890000000007,-58742.89,-58742.890000000007,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.890000000007,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,null,{"$f":"(SUM(T173:AD173)+(0.5*AE173)+(0.5*S173))/12","v":-58742.882083333338},null,{"$f":"AE173","v":-58742.880000000005},{"$f":"AG173","v":-58742.882083333338},{"$f":"+'RB FORECAST'!AJ175","v":-58742.880000000005},{"$f":"+'RB FORECAST'!AG175","v":-58742.880000000005},{"$f":"+'RB FORECAST'!BA175","v":-58742.880000000005},{"$f":"+'RB FORECAST'!AW175","v":-58742.880000000005},null,-58742.880000000005,{"$f":"AP173-AE173","v":0},166,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE173","v":-58742.880000000005},{"$f":"AP173","v":-58742.880000000005},{"$f":"AZ173-AY173","v":0}]
[{"$error":"#REF!"},null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T174:AD174)+(0.5*AE174)+(0.5*S174))/12","v":0},null,{"$f":"AE174","v":0},{"$f":"AG174","v":0},{"$f":"+'RB FORECAST'!AJ176","v":0},{"$f":"+'RB FORECAST'!AG176","v":0},{"$f":"+'RB FORECAST'!BA176","v":0},{"$f":"+'RB FORECAST'!AW176","v":0},null,0,{"$f":"AP174-AE174","v":0},167,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE174","v":0},{"$f":"AP174","v":0},{"$f":"AZ174-AY174","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,-6166861.2999999998,-6168173.6600000001,-6169847,-6171641.8799999999,-6173220.54,-6175022.0599999996,-6176691.0199999996,-6177228.7199999997,-6177997.04,-6178695.7599999998,-6179411.7699999996,-6181318.3799999999,-6183243.5599999996,-6185284.5199999996,-6187029.3099999996,-6188999.4500000002,-6190942.8199999994,-6192671.8399999999,-6194515.8099999996,-6196842.9799999995,-6198245.5899999999,-6199525.7399999993,-6201043.8499999996,-6202795.0700000003,null,{"$f":"(SUM(T175:AD175)+(0.5*AE175)+(0.5*S175))/12","v":-6192533.5162499994},null,{"$f":"AE175","v":-6202795.0700000003},{"$f":"AG175","v":-6192533.5162499994},{"$f":"SUM(AK171:AK174)","v":-6202795.0700000022},{"$f":"SUM(AL171:AL174)","v":-6202795.0700000003},{"$f":"SUM(AM171:AM174)","v":-6202795.0700000022},-6202795.0700000003,null,-6202795.0700000022,{"$f":"AP175-AE175","v":0},168,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY171:AY174)","v":-6202795.0700000003},{"$f":"AP175","v":-6202795.0700000022},{"$f":"AZ175-AY175","v":0}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,{"$error":"#REF!"}]
[{"$error":"#REF!"},"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,{"$error":"#REF!"},null,"254","Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T178:AD178)+(0.5*AE178)+(0.5*S178))/12","v":0},null,{"$f":"AE178","v":0},{"$f":"AG178","v":0},{"$f":"+'RB FORECAST'!AJ180","v":0},{"$f":"+'RB FORECAST'!AG180","v":0},{"$f":"+'RB FORECAST'!BA180","v":0},{"$f":"+'RB FORECAST'!AW180","v":0},null,0,{"$f":"AP178-AE178","v":0},171,null,null,null,null,"Production",null,{"$f":"+AE178","v":0},{"$f":"AP178","v":0},{"$f":"AZ178-AY178","v":0}]
[null,null,null,"Distribution - Wyoming",null,null,null,-1969165.41,-1992446.19,-2012121.13,-2030096.24,-2030096.24,-2083090.31,-2111102.09,-2140677.58,-2187767.41,-2144476.46,-2168692.4500000002,-2184704.2999999998,-2216968.2999999998,-2239734.2599999998,-2274176.2999999998,-2293074.5499999998,-2306546.6800000002,-2344574.69,-2351840.69,-5884730.96,-5743016.9299999997,-5689566.4800000004,-6231444.8899999997,-6216691.4100000001,null,-3648031.0487499996,null,{"$f":"AE179","v":-6216691.4100000001},{"$f":"AG179","v":-3648031.0487499996},{"$f":"+'RB FORECAST'!AJ181","v":-6305345.0419032136},{"$f":"+'RB FORECAST'!AG181","v":-6439207.3021447267},{"$f":"+'RB FORECAST'!BA181","v":-6519342.222560118},{"$f":"+'RB FORECAST'!AW181","v":-6640341.6823768187},null,-6519342.222560118,{"$f":"AP179-AE179","v":-302650.8125601178},172,null,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE179","v":-6216691.4100000001},{"$f":"AP179","v":-6519342.222560118},{"$f":"AZ179-AY179","v":-302650.8125601178}]
[null,null,null,"Distribution - Utah",null,null,null,-59536256.590000004,-60317643.810000002,-61138251.869999997,-61829489.759999998,-62387505.759999998,-63198575.689999998,-64047364.909999996,-64692840.420000002,-65294262.590000004,-65376822.539999999,-66244318.551300004,-66995292.700000003,-68029175.700000003,-68953344.659999996,-69511691.620000005,-70479840.370000005,-71337983.239999995,-72252138.230000004,-72547544.230000004,-188266735.96000001,-187364478.97,-186525517.40000001,-185093236.97,-184187333.43000001,null,-113829416.70125,null,{"$f":"AE180","v":-184187333.43000001},{"$f":"AG180","v":-113829416.70125},{"$f":"+'RB FORECAST'!AJ182","v":-186813951.83233401},{"$f":"+'RB FORECAST'!AG182","v":-190780005.65979865},{"$f":"+'RB FORECAST'!BA182","v":-193154232.77395037},{"$f":"+'RB FORECAST'!AW182","v":-196739189.2049965},null,-193154232.77395037,{"$f":"AP180-AE180","v":-8966899.343950361},173,null,null,null,null,"Distribution - Utah",null,{"$f":"+AE180","v":-184187333.43000001},{"$f":"AP180","v":-193154232.77395037},{"$f":"AZ180-AY180","v":-8966899.343950361}]
[null,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"AE181","v":0},{"$f":"AG181","v":0},{"$f":"+'RB FORECAST'!AJ183","v":0},{"$f":"+'RB FORECAST'!AG183","v":0},{"$f":"+'RB FORECAST'!BA183","v":0},{"$f":"+'RB FORECAST'!AW183","v":0},null,0,{"$f":"AP181-AE181","v":0},174,null,null,null,null,"General",null,{"$f":"+AE181","v":0},{"$f":"AP181","v":0},{"$f":"AZ181-AY181","v":0}]
[null,null,null,"Total",null,null,null,-61505422,-62310090,-63150373,-63859586,-64417602,-65281666,-66158467,-66833518,-67482030,-67521299,-68413011.001300007,-69179997,-70246144,-71193078.920000002,-71785867.920000002,-72772914.920000002,-73644529.920000002,-74596712.920000002,-74899384.920000002,-194151466.92000002,-193107495.90000001,-192215083.88,-191324681.85999998,-190404024.84,null,-117477447.75,null,{"$f":"AE182","v":-190404024.84},{"$f":"AG182","v":-117477447.75},{"$f":"SUM(AK178:AK181)","v":-193119296.87423724},{"$f":"SUM(AL178:AL181)","v":-197219212.96194339},{"$f":"SUM(AM178:AM181)","v":-199673574.99651048},-203379530.88737333,null,-199673574.99651048,{"$f":"AP182-AE182","v":-9269550.1565104723},175,null,null,null,null,"Total",null,{"$f":"SUM(AY178:AY181)","v":-190404024.84},{"$f":"AP182","v":-199673574.99651048},{"$f":"AZ182-AY182","v":-9269550.1565104723}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[{"$f":"+A177+1","v":{"$error":"#REF!"}},"System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR185,FALSE)","v":0},null,178,{"$f":"+AS177+1","v":{"$error":"#REF!"}},null,"System Net Utility Plant"]
[{"$error":"#REF!"},null,"Production",null,null,null,null,6280167.6500000041,6225366.5100000026,6157799.9899999956,6166878.2399999965,6102944.4300000053,6004535.6800000016,5937905.9799999921,5916438.959999999,5885765.0799999963,5857870.0100000026,5829284.9500000002,5753167.3899999969,5676308.2099999972,5597033.3400000064,5528346.9600000028,5450789.0299999956,5374285.4099999964,5306219.0999999987,5233627.8599999938,5142015.1000000052,5086799.0899999989,5036403.9299999941,4976640.6200000057,4907701.3599999985,null,{"$f":"AG146+AG157+AG164+AG171+AG178","v":5311575.2520833239},null,{"$f":"AE186","v":4907701.3599999985},{"$f":"AG186","v":5311575.2520833239},{"$f":"AK146+AK157+AK164+AK171+AK178","v":3786360.5303869219},1585223.6010113945,281270.37998980004,-2278325.6974661062,null,281270.37998980004,{"$f":"AP186-AE186","v":-4626430.9800101984},179,{"$error":"#REF!"},null,null,"Production",null,null,{"$f":"AY146+AY157+AY164+AY171+AY178","v":4907701.3599999985},{"$f":"AP186","v":281270.37998980004},{"$f":"AZ186-AY186","v":-4626430.9800101984}]
[{"$error":"#REF!"},null,"Distribution - Wyoming",null,null,null,null,41008228.724000007,41327500.074000008,41401411.894000031,41693037.204000004,42184143.764000021,42778254.914000012,43186471.653999999,42579042.41399999,43776466.253999993,43838451.864000015,44021471.743999995,43795072.294,43480505.774000011,43623685.683999993,44738559.453999996,44554828.784000009,45186318.114000008,45095110.003999993,45448061.134000018,48085652.993999995,48273000.974000014,48593641.273999989,49377696.374000013,49438111.554000005,null,{"$f":"AG147+AG158+AG165+AG172+AG179","v":46089471.04066667},null,{"$f":"AE187","v":49438111.554000005},{"$f":"AG187","v":46089471.04066667},51088556.852701902,53556894.076168932,55272514.805774458,57618966.052159518,null,55272514.805774458,{"$f":"AP187-AE187","v":5834403.2517744526},180,{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,{"$f":"AY147+AY158+AY165+AY172+AY179","v":49438111.554000005},{"$f":"AP187","v":55272514.805774458},{"$f":"AZ187-AY187","v":5834403.2517744526}]
[{"$error":"#REF!"},null,"Distribution - Utah",null,null,null,null,1324514638.4280005,1335206535.8980002,1352832352.5660005,1353892563.7080007,1359132692.0280006,1366190433.2579999,1365735778.6880004,1376305846.2260001,1387759748.5480003,1443042935.9180002,1453667896.5566998,1479737841.0359998,1479291208.1359992,1490685334.3359997,1498594699.3459997,1502333441.6059999,1508022171.3959997,1514522562.1259999,1514746184.6059995,1529899944.2159998,1580052451.9259994,1601790640.4460003,1616788197.9259994,1629007021.6459999,null,{"$f":"AG173+AG166+AG159+AG153+AG148+AG180","v":1532596222.7114162},null,{"$f":"AE188","v":1629007021.6459999},{"$f":"AG188","v":1532596222.7114162},{"$f":"AK173+AK166+AK159+AK153+AK148+AK180","v":1684035233.7598863},1770262523.7787704,1824948307.4037881,1906087942.1039772,null,1824948307.4037881,{"$f":"AP188-AE188","v":195941285.75778818},181,{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,{"$f":"AY173+AY166+AY159+AY153+AY148+AY180","v":1629007021.6459999},{"$f":"AP188","v":1824948307.4037881},{"$f":"AZ188-AY188","v":195941285.75778818}]
[{"$error":"#REF!"},null,"General",null,null,null,null,95233247.720000044,94486681.420000046,94529273.39000003,94429789.460000023,95546064.249999985,97325837.279999986,96468804.239999995,97435055.730000004,98083976.480000049,98116555.100000024,98840786.070000008,108540732.51000002,107600529.25,107065475.67000002,108620055.52,108737574.52999997,110076427.07999998,112721159.81999999,111818816.84000003,123281018.11999997,120387172.38999999,130684095.25,133815655.42000002,140651453.35999995,null,{"$f":"AG174+AG167+AG160+AG149+AG181","v":116617006.06874999},null,{"$f":"AE189","v":140651453.35999995},{"$f":"AG189","v":116617006.06874999},{"$f":"AK174+AK167+AK160+AK149+AK181","v":142849106.3558574},146060038.96808425,146802438.3041679,145695678.58422723,null,146802438.3041679,{"$f":"AP189-AE189","v":6150984.9441679418},182,{"$error":"#REF!"},null,null,"General",null,null,{"$f":"AY174+AY167+AY160+AY149+AY181","v":140651453.35999998},{"$f":"AP189","v":146802438.3041679},{"$f":"AZ189-AY189","v":6150984.944167912}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,{"$error":"#REF!"}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,{"$error":"#REF!"}]
[{"$error":"#REF!"},null,"System Net Utility Plant",null,null,null,null,1467036282.5220006,1477246083.9020004,1494920837.8400006,1496182268.6120007,1502965844.4720006,1512299061.132,1511328960.5620005,1522236383.3300002,1535505956.3620005,1590855812.8920002,1602359439.3206997,1637826813.2299998,1636048551.3699992,1646971529.0299997,1657481661.2799997,1661076633.9499998,1668659201.9999995,1677645051.05,1677246690.4399996,1706408630.4299998,1753799424.3799992,1786104780.9000003,1804958190.3399994,1824004287.9199998,null,{"$f":"SUM(AG186:AG189)","v":1700614275.072916},null,{"$f":"AE192","v":1824004287.9199998},{"$f":"AG192","v":1700614275.072916},{"$f":"SUM(AK186:AK189)","v":1881759257.4988325},{"$f":"SUM(AL186:AL189)","v":1971464680.4240351},{"$f":"SUM(AM186:AM189)","v":2027304530.8937204},2107124261.0428979,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR192,FALSE)","v":2027304530.8937204},{"$f":"AP192-AE192","v":203300242.97372055},185,{"$error":"#REF!"},null,null,"System Net Utility Plant",null,null,{"$f":"SUM(AY186:AY189)","v":1824004287.9199998},{"$f":"AP192","v":2027304530.8937204},{"$f":"AZ192-AY192","v":203300242.97372055}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,{"$error":"#REF!"}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,{"$error":"#REF!"}]
[{"$error":"#REF!"},"WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,{"$error":"#REF!"},null,"WORKING CAPITAL"]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,{"$error":"#REF!"}]
[{"$error":"#REF!"},154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,{"$error":"#REF!"},null,154,"Plant Materials & Operating Supplies"]
[{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,null,702002.41802867781,714914.48967953189,575109.52762066084,733949.98054816038,744921.45066041895,617135.44416136271,705454.79113668355,654143.08673000592,603448.14733829256,648333.17223894957,652497.9454914087,{"$f":"S200*'ROR-Model'!$N$2","v":552071.37894496426},{"$f":"T200*'ROR-Model'!$N$2","v":602279.69014241779},{"$f":"U200*'ROR-Model'!$N$2","v":576113.84266036807},{"$f":"V200*'ROR-Model'!$N$2","v":605445.14710690768},{"$f":"W200*'ROR-Model'!$N$2","v":648259.81991263898},{"$f":"X200*'ROR-Model'!$N$2","v":632886.48022952373},{"$f":"Y200*'ROR-Model'!$N$2","v":540851.68831727398},{"$f":"Z200*'ROR-Model'!$N$2","v":645177.52829206339},{"$f":"AA200*'ROR-Model'!$N$2","v":579533.03596080793},{"$f":"AB200*'ROR-Model'!$N$2","v":595095.68413524143},{"$f":"AC200*'ROR-Model'!$N$2","v":642987.47457303025},{"$f":"AD200*'ROR-Model'!$N$2","v":693640.85111499904},{"$f":"AE200*'ROR-Model'!$N$2","v":888183.17501894746},null,{"$f":"(SUM(T198:AD198)+(0.5*AE198)+(0.5*S198))/12","v":623533.20995226898},null,{"$f":"AE198","v":888183.17501894746},{"$f":"AG198","v":623533.20995226898},{"$f":"+'RB FORECAST'!AJ200","v":637537.86812201829},{"$f":"+'RB FORECAST'!AG200","v":888183.17501894746},{"$f":"+'RB FORECAST'!BA200","v":637537.86812201829},{"$f":"+'RB FORECAST'!AW200","v":888183.17501894746},null,637537.86812201829,{"$f":"AP198-AE198","v":-250645.30689692916},191,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE198","v":888183.17501894746},{"$f":"AP198","v":637537.86812201829},{"$f":"AZ198-AY198","v":-250645.30689692916}]
[{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,null,20434602.23197132,20810459.980320465,16740874.582379337,21364564.459451839,21683933.199339584,17964207.815838635,20535097.428863317,19041464.013269994,17565784.022661705,18872343.09776105,18993575.564508591,{"$f":"S200*'ROR-Model'!$M$2","v":16514042.941055037},{"$f":"T200*'ROR-Model'!$M$2","v":18015917.949857585},{"$f":"U200*'ROR-Model'!$M$2","v":17233222.18733963},{"$f":"V200*'ROR-Model'!$M$2","v":18110605.872893091},{"$f":"W200*'ROR-Model'!$M$2","v":19391315.890087359},{"$f":"X200*'ROR-Model'!$M$2","v":18931455.079770476},{"$f":"Y200*'ROR-Model'!$M$2","v":16178429.721682727},{"$f":"Z200*'ROR-Model'!$M$2","v":19299115.681707937},{"$f":"AA200*'ROR-Model'!$M$2","v":17335500.094039194},{"$f":"AB200*'ROR-Model'!$M$2","v":17801023.665864762},{"$f":"AC200*'ROR-Model'!$M$2","v":19233604.87542697},{"$f":"AD200*'ROR-Model'!$M$2","v":20748793.068884999},{"$f":"AE200*'ROR-Model'!$M$2","v":26568113.564981051},null,{"$f":"(SUM(T199:AD199)+(0.5*AE199)+(0.5*S199))/12","v":18651671.861714397},null,{"$f":"AE199","v":26568113.564981051},{"$f":"AG199","v":18651671.861714397},{"$f":"+'RB FORECAST'!AJ201","v":19070591.471044648},{"$f":"+'RB FORECAST'!AG201","v":26568113.564981051},{"$f":"+'RB FORECAST'!BA201","v":19070591.471044648},{"$f":"+'RB FORECAST'!AW201","v":26568113.564981051},null,19070591.471044648,{"$f":"AP199-AE199","v":-7497522.0939364024},192,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE199","v":26568113.564981051},{"$f":"AP199","v":19070591.471044648},{"$f":"AZ199-AY199","v":-7497522.0939364024}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,21136604.649999999,21525374.469999999,17315984.109999999,22098514.440000001,22428854.650000002,18581343.259999998,21240552.220000003,19695607.100000001,18169232.169999998,19520676.27,19646073.510000002,17066114.32,18618197.640000001,17809336.029999997,18716051.02,20039575.709999997,19564341.559999999,16719281.41,19944293.210000001,17915033.130000003,18396119.350000001,19876592.350000001,21442433.919999998,27456296.739999998,null,{"$f":"(SUM(T200:AD200)+(0.5*AE200)+(0.5*S200))/12","v":19275205.071666662},null,{"$f":"SUM(AI198:AI199)","v":27456296.739999998},{"$f":"SUM(AJ198:AJ199)","v":19275205.071666665},{"$f":"SUM(AK198:AK199)","v":19708129.339166667},27456296.739999998,19708129.339166667,27456296.739999998,null,19708129.339166667,{"$f":"AP200-AE200","v":-7748167.400833331},193,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY198:AY199)","v":27456296.739999998},{"$f":"SUM(AZ198:AZ199)","v":19708129.339166667},{"$f":"AZ200-AY200","v":-7748167.400833331}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,{"$error":"#REF!"}]
[{"$error":"#REF!"},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,{"$error":"#REF!"},null,"1641","Gas Stored Underground"]
[{"$error":"#REF!"},null,null,"Production",null,null,null,30248596.289999999,14896410.619999999,9447138.7100000009,6488848.2999999998,11612623.98,26098151.32,41844180.149999999,55069784.969999999,68899212.390000001,68125004.799999997,50875669,43864860.969999999,31528328.539999999,21185728.699999999,7159514.9400000004,3455713.05,11147739.1,23044902.899999999,39135538.030000001,52516754.780000001,67227540.260000005,70093975.680000007,72768412.530000001,49333980.549999997,null,{"$f":"AE203","v":49333980.549999997},null,{"$f":"AE203","v":49333980.549999997},{"$f":"AG203","v":49333980.549999997},{"$f":"+'RB FORECAST'!AJ205","v":49333980.550000004},{"$f":"+'RB FORECAST'!AG205","v":49333980.549999997},{"$f":"+'RB FORECAST'!BA205","v":49333980.550000004},{"$f":"+'RB FORECAST'!AW205","v":49333980.549999997},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR203,FALSE)","v":49333980.550000004},{"$f":"AP203-AE203","v":0},196,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE203","v":49333980.549999997},{"$f":"AP203","v":49333980.550000004},{"$f":"AZ203-AY203","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,30248596.289999999,14896410.619999999,9447138.7100000009,6488848.2999999998,11612623.98,26098151.32,41844180.149999999,55069784.969999999,68899212.390000001,68125004.799999997,50875669,43864860.969999999,31528328.539999999,21185728.699999999,7159514.9400000004,3455713.05,11147739.1,23044902.899999999,39135538.030000001,52516754.780000001,67227540.260000005,70093975.680000007,72768412.530000001,49333980.549999997,null,{"$f":"SUM(AG203)","v":49333980.549999997},null,{"$f":"+AI203","v":49333980.549999997},{"$f":"+AJ203","v":49333980.549999997},{"$f":"SUM(AK203)","v":49333980.550000004},{"$f":"SUM(AL203)","v":49333980.549999997},{"$f":"SUM(AM203)","v":49333980.550000004},49333980.549999997,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR204,FALSE)","v":49333980.550000004},{"$f":"SUM(AQ203)","v":0},197,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY203)","v":49333980.549999997},{"$f":"AP204","v":49333980.550000004},{"$f":"AZ204-AY204","v":0}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,{"$error":"#REF!"}]
[{"$error":"#REF!"},"165","Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,{"$error":"#REF!"},null,"165","Prepayments"]
[{"$error":"#REF!"},null,null,"General",null,null,null,3360549.26,2837558.39,2291818.08,2055142.66,2777911.59,4196506.72,3661277.02,3047935.25,2678520.1,2973285.69,3442335.01,3888116.7,3428929.47,3121161.91,2755815.81,1982815.74,2970010.37,4211255.8099999996,3164459.11,3684501.12,3634648.64,2862506.09,3165148.13,3471463.42,null,{"$f":"(SUM(T207:AD207)+(0.5*AE207)+(0.5*S207))/12","v":3221753.521666667},null,{"$f":"AE207","v":3471463.42},{"$f":"AG207","v":3221753.521666667},{"$f":"+'RB FORECAST'!AJ209","v":3204392.9683333337},{"$f":"+'RB FORECAST'!AG209","v":3471463.42},{"$f":"+'RB FORECAST'!BA209","v":3204392.9683333337},{"$f":"+'RB FORECAST'!AW209","v":3471463.42},null,3204392.9683333337,{"$f":"AP207-AE207","v":-267070.45166666619},200,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE207","v":3471463.42},{"$f":"AP207","v":3204392.9683333337},{"$f":"AZ207-AY207","v":-267070.45166666619}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,3360549.26,2837558.39,2291818.08,2055142.66,2777911.59,4196506.72,3661277.02,3047935.25,2678520.1,2973285.69,3442335.01,3888116.7,3428929.47,3121161.91,2755815.81,1982815.74,2970010.37,4211255.8099999996,3164459.11,3684501.12,3634648.64,2862506.09,3165148.13,3471463.42,null,{"$f":"(SUM(T208:AD208)+(0.5*AE208)+(0.5*S208))/12","v":3221753.521666667},null,{"$f":"AE208","v":3471463.42},{"$f":"AG208","v":3221753.521666667},{"$f":"SUM(AK207)","v":3204392.9683333337},{"$f":"SUM(AL207)","v":3471463.42},{"$f":"SUM(AM207)","v":3204392.9683333337},3471463.42,null,3204392.9683333337,{"$f":"AP208-AE208","v":-267070.45166666619},201,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY207)","v":3471463.42},{"$f":"AP208","v":3204392.9683333337},{"$f":"AZ208-AY208","v":-267070.45166666619}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,{"$error":"#REF!"}]
[{"$error":"#REF!"},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,{"$error":"#REF!"},null,"190008","Accum Deferred Income Tax Federal"]
[{"$error":"#REF!"},null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T211:AD211)+(0.5*AE211)+(0.5*S211))/12","v":0},null,{"$f":"AE211","v":0},{"$f":"AG211","v":0},{"$f":"+'RB FORECAST'!AJ213","v":0},{"$f":"+'RB FORECAST'!AG213","v":0},{"$f":"+'RB FORECAST'!BA213","v":0},{"$f":"+'RB FORECAST'!AW213","v":0},null,0,{"$f":"AP211-AE211","v":0},204,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE211","v":0},{"$f":"AP211","v":0},{"$f":"AZ211-AY211","v":0}]
[{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,null,112387.94792999978,112387.94792999978,112387.94792999978,111393.36432000026,112056.42006000018,112387.94792999978,113051.00367000044,115040.17088999985,112056.42005999981,113051.0036699997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T212:AD212)+(0.5*AE212)+(0.5*S212))/12","v":0},null,{"$f":"AE212","v":0},{"$f":"AG212","v":0},{"$f":"+'RB FORECAST'!AJ214","v":0},{"$f":"+'RB FORECAST'!AG214","v":0},{"$f":"+'RB FORECAST'!BA214","v":0},{"$f":"+'RB FORECAST'!AW214","v":0},null,0,{"$f":"AP212-AE212","v":0},205,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE212","v":0},{"$f":"AP212","v":0},{"$f":"AZ212-AY212","v":0}]
[{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,null,3202890.7520700004,3202890.7520700004,3202890.7520700004,3203885.33568,3203222.2799399998,3202890.7520700004,3202227.6963299997,3200238.5291100005,3203222.2799400003,3202227.6963300006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T213:AD213)+(0.5*AE213)+(0.5*S213))/12","v":0},null,{"$f":"AE213","v":0},{"$f":"AG213","v":0},{"$f":"+'RB FORECAST'!AJ215","v":0},{"$f":"+'RB FORECAST'!AG215","v":0},{"$f":"+'RB FORECAST'!BA215","v":0},{"$f":"+'RB FORECAST'!AW215","v":0},null,0,{"$f":"AP213-AE213","v":0},206,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE213","v":0},{"$f":"AP213","v":0},{"$f":"AZ213-AY213","v":0}]
[{"$error":"#REF!"},null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T214:AD214)+(0.5*AE214)+(0.5*S214))/12","v":0},null,{"$f":"AE214","v":0},{"$f":"AG214","v":0},{"$f":"+'RB FORECAST'!AJ216","v":0},{"$f":"+'RB FORECAST'!AG216","v":0},{"$f":"+'RB FORECAST'!BA216","v":0},{"$f":"+'RB FORECAST'!AW216","v":0},null,0,{"$f":"AP214-AE214","v":0},207,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE214","v":0},{"$f":"AP214","v":0},{"$f":"AZ214-AY214","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG211:AG214)","v":0},null,{"$f":"AE215","v":0},{"$f":"AG215","v":0},{"$f":"SUM(AK211:AK214)","v":0},{"$f":"SUM(AL211:AL214)","v":0},{"$f":"SUM(AM211:AM214)","v":0},0,null,0,{"$f":"AP215-AE215","v":0},208,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY211:AY214)","v":0},{"$f":"AP215","v":0},{"$f":"AZ215-AY215","v":0}]
[{"$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,null,null,"As of November Accounting Combines short term and long term DIT in account 282",null,null,null,null,null,null,null,null,null,null,null,null,null,209,{"$error":"#REF!"}]
[{"$error":"#REF!"},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,{"$error":"#REF!"},null,"190009","Accum Deferred Income Tax State"]
[{"$error":"#REF!"},null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T218:AD218)+(0.5*AE218)+(0.5*S218))/12","v":0},null,{"$f":"AE218","v":0},{"$f":"AG218","v":0},{"$f":"+'RB FORECAST'!AJ220","v":0},{"$f":"+'RB FORECAST'!AG220","v":0},{"$f":"+'RB FORECAST'!BA220","v":0},{"$f":"+'RB FORECAST'!AW220","v":0},null,0,{"$f":"AP218-AE218","v":0},211,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE218","v":0},{"$f":"AP218","v":0},{"$f":"AZ218-AY218","v":0}]
[{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T219:AD219)+(0.5*AE219)+(0.5*S219))/12","v":0},null,{"$f":"AE219","v":0},{"$f":"AG219","v":0},{"$f":"+'RB FORECAST'!AJ221","v":0},{"$f":"+'RB FORECAST'!AG221","v":0},{"$f":"+'RB FORECAST'!BA221","v":0},{"$f":"+'RB FORECAST'!AW221","v":0},null,0,{"$f":"AP219-AE219","v":0},212,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE219","v":0},{"$f":"AP219","v":0},{"$f":"AZ219-AY219","v":0}]
[{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,null,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T220:AD220)+(0.5*AE220)+(0.5*S220))/12","v":0},null,{"$f":"AE220","v":0},{"$f":"AG220","v":0},{"$f":"+'RB FORECAST'!AJ222","v":0},{"$f":"+'RB FORECAST'!AG222","v":0},{"$f":"+'RB FORECAST'!BA222","v":0},{"$f":"+'RB FORECAST'!AW222","v":0},null,0,{"$f":"AP220-AE220","v":0},213,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE220","v":0},{"$f":"AP220","v":0},{"$f":"AZ220-AY220","v":0}]
[{"$error":"#REF!"},null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T221:AD221)+(0.5*AE221)+(0.5*S221))/12","v":0},null,{"$f":"AE221","v":0},{"$f":"AG221","v":0},{"$f":"+'RB FORECAST'!AJ223","v":0},{"$f":"+'RB FORECAST'!AG223","v":0},{"$f":"+'RB FORECAST'!BA223","v":0},{"$f":"+'RB FORECAST'!AW223","v":0},null,0,{"$f":"AP221-AE221","v":0},214,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE221","v":0},{"$f":"AP221","v":0},{"$f":"AZ221-AY221","v":0}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG218:AG221)","v":0},null,{"$f":"AE222","v":0},{"$f":"AG222","v":0},{"$f":"SUM(AK218:AK221)","v":0},{"$f":"SUM(AL218:AL221)","v":0},{"$f":"SUM(AM218:AM221)","v":0},0,null,0,{"$f":"AP222-AE222","v":0},215,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY218:AY221)","v":0},{"$f":"AP222","v":0},{"$f":"AZ222-AY222","v":0}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,{"$error":"#REF!"}]
[{"$error":"#REF!"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,{"$error":"#REF!"},null,2351,"Customer Deposits"]
[{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,null,-221002.83000000002,-220698.21,-220903.5,-212987.88,-215751.03,-220463.88,-229050.88,-220410.04,-228455.94,-236908.91,-240826.97,-239266.64,-244024.2,-239784.68,-236990.37,-236572.38,-232691.82,-227810.51,-229779.82,-237150.03,-244763.01,-252050.08000000002,-259216.62,-265894.62,null,{"$f":"(SUM(T225:AD225)+(0.5*AE225)+(0.5*S225))/12","v":-241117.84583333335},null,{"$f":"AE225","v":-265894.62},{"$f":"AG225","v":-241117.84583333335},{"$f":"+'RB FORECAST'!AJ227","v":-242227.34500000006},{"$f":"+'RB FORECAST'!AG227","v":-265894.62},{"$f":"+'RB FORECAST'!BA227","v":-242227.34500000006},{"$f":"+'RB FORECAST'!AW227","v":-265894.62},null,-242227.34500000006,{"$f":"AP225-AE225","v":23667.274999999936},218,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE225","v":-265894.62},{"$f":"AP225","v":-242227.34500000006},{"$f":"AZ225-AY225","v":23667.274999999936}]
[{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,null,-5442267.4199999999,-5479939.7000000002,-5580513.54,-5675851.3300000001,-5655519.9500000002,-5727052.5300000003,-5797328.0200000005,-5859411.5099999998,-5946528.75,-6100290.4699999997,-6124712.1200000001,-6186272.9700000007,-6196334.1799999997,-6180334.9199999999,-6250245.1899999995,-6250616.9699999997,-6230787.6899999995,-6139705.0099999998,-6204606.5,-6384698.4100000001,-6337942.3799999999,-6323029.9100000001,-6404124.2699999996,-6457564.5700000003,null,{"$f":"(SUM(T226:AD226)+(0.5*AE226)+(0.5*S226))/12","v":-6268695.3499999987},null,{"$f":"AE226","v":-6457564.5700000003},{"$f":"AG226","v":-6268695.3499999987},{"$f":"+'RB FORECAST'!AJ228","v":-6279999.1666666651},{"$f":"+'RB FORECAST'!AG228","v":-6457564.5700000003},{"$f":"+'RB FORECAST'!BA228","v":-6279999.1666666651},{"$f":"+'RB FORECAST'!AW228","v":-6457564.5700000003},null,-6279999.1666666651,{"$f":"AP226-AE226","v":177565.40333333518},219,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE226","v":-6457564.5700000003},{"$f":"AP226","v":-6279999.1666666651},{"$f":"AZ226-AY226","v":177565.40333333518}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,-5663270.25,-5700637.9100000001,-5801417.04,-5888839.21,-5871270.9800000004,-5947516.4100000001,-6026378.9000000004,-6079821.5499999998,-6174984.6900000004,-6337199.3799999999,-6365539.0899999999,-6425539.6100000003,-6440358.3799999999,-6420119.5999999996,-6487235.5599999996,-6487189.3499999996,-6463479.5099999998,-6367515.5199999996,-6434386.3200000003,-6621848.4400000004,-6582705.3899999997,-6575079.9900000002,-6663340.8899999997,-6723459.1900000004,null,{"$f":"(SUM(T227:AD227)+(0.5*AE227)+(0.5*S227))/12","v":-6509813.1958333338},null,{"$f":"AE227","v":-6723459.1900000004},{"$f":"AG227","v":-6509813.1958333338},{"$f":"SUM(AK225:AK226)","v":-6522226.5116666649},{"$f":"SUM(AL225:AL226)","v":-6723459.1900000004},{"$f":"SUM(AM225:AM226)","v":-6522226.5116666649},-6723459.1900000004,null,-6522226.5116666649,{"$f":"AP227-AE227","v":201232.67833333556},220,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY225:AY226)","v":-6723459.1900000004},{"$f":"AP227","v":-6522226.5116666649},{"$f":"AZ227-AY227","v":201232.67833333556}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,{"$error":"#REF!"}]
[{"$error":"#REF!"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,{"$error":"#REF!"},null,252,"Misc Customer Credits"]
[null,null,null,"Distribution - Wyoming",null,null,null,-923324.25,-919324.25,-917863.13,-921664.41,-919694.05,-1106748.1000000001,-930794.96,-933636.78,-981496.63,-915892.77,-891892.77,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-588423.32999999996,-588423.32999999996,-510513.99,null,{"$f":"(SUM(T230:AD230)+(0.5*AE230)+(0.5*S230))/12","v":-631199.0658333333},null,{"$f":"AE230","v":-510513.99},{"$f":"AG230","v":-631199.0658333333},{"$f":"+'RB FORECAST'!AJ232","v":-469669.21711999289},{"$f":"+'RB FORECAST'!AG232","v":-369404.01811998268},{"$f":"+'RB FORECAST'!BA232","v":-326055.65002517001},{"$f":"+'RB FORECAST'!AW232","v":-219644.65917156389},null,-326055.65002517001,{"$f":"AP230-AE230","v":184458.33997482999},223,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE230","v":-510513.99},{"$f":"AP230","v":-326055.65002517001},{"$f":"AZ230-AY230","v":184458.33997482999}]
[{"$f":"+A229+1","v":{"$error":"#REF!"}},null,null,"Distribution - Utah",null,null,null,-27873772.190000001,-27451125.5,-30758135.620000001,-26865676.27,-26675013.779999997,-31368834.029999997,-25622933.02,-25412403.899999999,-28725327.920000002,-24715578.59,-24416594.359999999,-23880667.470000003,-22944329.5,-22896176.290000003,-23576668.380000003,-22621171.400000002,-22521388.290000003,-22859014.650000002,-22383381.870000001,-22316646.75,-22914532.330000002,-21918911.270000003,-21559048.370000001,-19210044.66,null,{"$f":"(SUM(T231:AD231)+(0.5*AE231)+(0.5*S231))/12","v":-22504718.763750006},null,{"$f":"AE231","v":-19210044.66},{"$f":"AG231","v":-22504718.763750006},{"$f":"+'RB FORECAST'!AJ233","v":-17673103.603492435},{"$f":"+'RB FORECAST'!AG233","v":-13900241.373734571},{"$f":"+'RB FORECAST'!BA233","v":-12269092.955961594},{"$f":"+'RB FORECAST'!AW233","v":-8264971.7630974678},null,-12269092.955961594,{"$f":"AP231-AE231","v":6940951.7040384058},224,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE231","v":-19210044.66},{"$f":"AP231","v":-12269092.955961594},{"$f":"AZ231-AY231","v":6940951.7040384058}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,-28797096.440000001,-28370449.75,-31675998.75,-27787340.68,-27594707.829999998,-32475582.129999999,-26553727.98,-26346040.68,-29706824.550000001,-25631471.359999999,-25308487.129999999,-24527223.800000001,-23590885.829999998,-23542732.620000001,-24223224.710000001,-23267727.73,-23167944.620000001,-23505570.98,-23029938.199999999,-22963203.079999998,-23561088.66,-22507334.600000001,-22147471.699999999,-19720558.649999999,null,{"$f":"(SUM(T232:AD232)+(0.5*AE232)+(0.5*S232))/12","v":-23135917.829583328},null,{"$f":"AE232","v":-19720558.649999999},{"$f":"AG232","v":-23135917.829583328},{"$f":"SUM(AK230:AK231)","v":-18142772.820612427},{"$f":"SUM(AL230:AL231)","v":-14269645.391854554},{"$f":"SUM(AM230:AM231)","v":-12595148.605986765},-8484616.4222690314,null,-12595148.605986765,{"$f":"AP232-AE232","v":7125410.0440132339},225,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY230:AY231)","v":-19720558.649999999},{"$f":"SUM(AZ230:AZ231)","v":-12595148.605986765},{"$f":"SUM(BA230:BA231)","v":7125410.0440132357}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,{"$error":"#REF!"}]
[{"$error":"#REF!"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,{"$error":"#REF!"},null,2531,"Unclaimed Customer Deposits"]
[{"$error":"#REF!"},null,null,"General",null,null,null,-66740.86,-67757,-67924.55,-67864.320000000007,-68705.37,-69474.259999999995,-71892.14,-61321.36,-49552.14,-54355.75,-58308.46,-63695.87,-67735.95,-68218.600000000006,-68902.95,-68006.600000000006,-69540.09,-69108.95,-71615.25,-73509.680000000008,-73804.23,-43545.05,-42999.29,-43731.46,null,{"$f":"(SUM(T235:AD235)+(0.5*AE235)+(0.5*S235))/12","v":-64225.025416666671},null,{"$f":"AE235","v":-43731.46},{"$f":"AG235","v":-64225.025416666671},{"$f":"+'RB FORECAST'!AJ237","v":-63393.174999999996},{"$f":"+'RB FORECAST'!AG237","v":-43731.46},{"$f":"+'RB FORECAST'!BA237","v":-63393.174999999996},{"$f":"+'RB FORECAST'!AW237","v":-43731.46},null,-63393.174999999996,{"$f":"AP235-AE235","v":-19661.714999999997},228,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE235","v":-43731.46},{"$f":"AP235","v":-63393.174999999996},{"$f":"AZ235-AY235","v":-19661.714999999997}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,-66740.86,-67757,-67924.55,-67864.320000000007,-68705.37,-69474.259999999995,-71892.14,-61321.36,-49552.14,-54355.75,-58308.46,-63695.87,-67735.95,-68218.600000000006,-68902.95,-68006.600000000006,-69540.09,-69108.95,-71615.25,-73509.680000000008,-73804.23,-43545.05,-42999.29,-43731.46,null,{"$f":"+AG235","v":-64225.025416666671},null,{"$f":"AE236","v":-43731.46},{"$f":"AG236","v":-64225.025416666671},{"$f":"+AK235","v":-63393.174999999996},{"$f":"+AL235","v":-43731.46},{"$f":"+AM235","v":-63393.174999999996},-43731.46,null,-63393.174999999996,{"$f":"AP236-AE236","v":-19661.714999999997},229,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY235)","v":-43731.46},{"$f":"AP236","v":-63393.174999999996},{"$f":"AZ236-AY236","v":-19661.714999999997}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR236+1","v":230},{"$f":"+AS236+1","v":{"$error":"#REF!"}}]
[{"$error":"#REF!"},255,"Deferred Inyestment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,{"$error":"#REF!"},null,255,"Deferred Inyestment Tax Credits"]
[{"$error":"#REF!"},null,null,"Production",null,null,null,-4479.67,-4209.42,-3939.17,-3668.92,-3398.67,-3128.42,-2858.17,-2587.92,-2317.67,-2047.42,-1777.17,-1506.8700000000001,-1475.03,-1443.19,-1411.3500000000001,-1379.51,-1347.67,-1315.83,-1283.99,-1252.1500000000001,-1220.31,-1188.47,-1156.6300000000001,-1124.79,null,{"$f":"(SUM(T239:AD239)+(0.5*AE239)+(0.5*S239))/12","v":-1315.8300000000002},null,{"$f":"AE239","v":-1124.79},{"$f":"AG239","v":-1315.8300000000002},{"$f":"+'RB FORECAST'!AJ241","v":-500.32874564211903},{"$f":"+'RB FORECAST'!AG241","v":124.1325087157618},{"$f":"+'RB FORECAST'!BA241","v":527.78503536241521},{"$f":"+'RB FORECAST'!AW241","v":931.43756200906876},null,527.78503536241521,{"$f":"AP239-AE239","v":1652.5750353624153},232,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE239","v":-1124.79},{"$f":"AP239","v":527.78503536241521},{"$f":"AZ239-AY239","v":1652.5750353624153}]
[{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,null,-11719.051007999977,-11305.931030999978,-10892.81105399998,-10386.950448000023,-10036.876200000015,-9653.4511229999807,-9294.8463740000352,-9035.522936999987,-8389.2708639999837,-8048.1745849999788,-7453.5529859999997,-7047.7448669999994,-6635.6427040000099,-7429.2822449999958,-6004.7193119999911,-5734.2314750000069,-5410.5220320000089,-5104.2418639999905,-4797.9616960000076,-4505.3756790000061,-4185.4013600000071,-3689.8957679999876,-3387.663288000002,-3207.2751887985778,null,{"$f":"(SUM(T240:AD240)+(0.5*AE240)+(0.5*S240))/12","v":-5167.7039542416087},null,{"$f":"AE240","v":-3207.2751887985778},{"$f":"AG240","v":-5167.7039542416087},{"$f":"+'RB FORECAST'!AJ242","v":-1426.6591738375012},{"$f":"+'RB FORECAST'!AG242","v":353.95684112357497},{"$f":"+'RB FORECAST'!BA242","v":1504.949234023288},{"$f":"+'RB FORECAST'!AW242","v":2655.9416269230005},null,1504.949234023288,{"$f":"AP240-AE240","v":4712.224422821866},233,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE240","v":-3207.2751887985778},{"$f":"AP240","v":1504.949234023288},{"$f":"AZ240-AY240","v":4712.224422821866}]
[{"$f":"+A240+1","v":{"$error":"#REF!"}},null,null,"Distribution - Utah",null,null,null,-333975.66899200005,-322202.35896900005,-310429.04894600005,-298748.47955199995,-286912.1238,-275109.118877,-263281.293626,-251354.18706299999,-239814.00913599998,-227968.67541500003,-216376.86701400002,-204596.24513300002,-195670.53729599999,-185539.08775499999,-177625.840688,-168558.51852499999,-159544.41796799999,-150512.88813600002,-141481.35830399999,-132436.13432099999,-123418.29864000001,-114575.99423200001,-105540.41671200001,-96382.994811201424,null,{"$f":"(SUM(T241:AD241)+(0.5*AE241)+(0.5*S241))/12","v":-150449.42604575839},null,{"$f":"AE241","v":-96382.994811201424},{"$f":"AG241","v":-150449.42604575839},{"$f":"+'RB FORECAST'!AJ243","v":-42873.054432488985},{"$f":"+'RB FORECAST'!AG243","v":10636.885946223456},{"$f":"+'RB FORECAST'!BA243","v":45225.777544933204},{"$f":"+'RB FORECAST'!AW243","v":79814.669143642954},null,45225.777544933204,{"$f":"AP241-AE241","v":141608.77235613464},234,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE241","v":-96382.994811201424},{"$f":"AP241","v":45225.777544933204},{"$f":"AZ241-AY241","v":141608.77235613464}]
[{"$error":"#REF!"},null,null,"General",null,null,null,-1440.23,-1391.05,-1341.8700000000001,-1292.69,-1243.51,-1194.33,-1145.1500000000001,-1095.97,-1046.79,-997.61,-948.43000000000006,-899.25,-883.75,-868.25,-852.75,-837.25,-821.75,-806.25,-790.75,-775.25,-759.75,-744.25,-728.75,-713.25,null,{"$f":"(SUM(T242:AD242)+(0.5*AE242)+(0.5*S242))/12","v":-806.25},null,{"$f":"AE242","v":-713.25},{"$f":"AG242","v":-806.25},{"$f":"+'RB FORECAST'!AJ244","v":-317.26764803140276},{"$f":"+'RB FORECAST'!AG244","v":78.714703937194571},{"$f":"+'RB FORECAST'!BA244","v":334.6781856810984},{"$f":"+'RB FORECAST'!AW244","v":590.64166742500208},null,334.6781856810984,{"$f":"AP242-AE242","v":1047.9281856810985},235,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE242","v":-713.25},{"$f":"AP242","v":334.6781856810984},{"$f":"AZ242-AY242","v":1047.9281856810985}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,-351614.62,-339108.76,-326602.90000000002,-314097.03999999998,-301591.18000000005,-289085.32,-276579.46000000008,-264073.59999999998,-251567.73999999996,-239061.88,-226556.02000000002,-214050.11000000002,-204664.95999999999,-195279.80999999997,-185894.65999999997,-176509.51,-167124.36000000002,-157739.21000000002,-148354.06,-138968.91,-129583.76000000001,-120198.61,-110813.46,-101428.31,null,{"$f":"(SUM(T243:AD243)+(0.5*AE243)+(0.5*S243))/12","v":-157739.21},null,{"$f":"AE243","v":-101428.31},{"$f":"AG243","v":-157739.21},{"$f":"SUM(AK239:AK242)","v":-45117.310000000012},{"$f":"SUM(AL239:AL242)","v":11193.689999999986},{"$f":"SUM(AM239:AM242)","v":47593.19000000001},83992.690000000031,null,47593.19000000001,{"$f":"SUM(AQ239:AQ242)","v":149021.5},236,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY239:AY242)","v":-101428.31},{"$f":"AP243","v":47593.19000000001},{"$f":"AZ243-AY243","v":149021.5}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,{"$error":"#REF!"}]
[{"$error":"#REF!"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,{"$error":"#REF!"},null,2820,"Accum Deferred Income Taxes - Federal"]
[{"$error":"#REF!"},null,null,"Production",null,null,null,-1764032.42,-1754423.62,-1745027.76,-1735310.71,-1726168.69,-1717187.46,-1708223.92,-1718308.81,-1711688.08,-1705841.9500000002,-1986234.1600000001,-1247543.3799999999,-1175632.1000000001,-1102083.78,-1029516.94,-957190.61,-885237.62,-813385.1,-741679.42,-670309.82999999996,-603250.09,-536537.85,-470134.26,-501863.93,null,{"$f":"(SUM(T246:AD246)+(0.5*AE246)+(0.5*S246))/12","v":-821638.43791666662},null,{"$f":"AE246","v":-501863.93},{"$f":"AG246","v":-821638.43791666662},{"$f":"+'RB FORECAST'!AJ248","v":-531325.44784613058},{"$f":"+'RB FORECAST'!AG248","v":-548097.0209665451},{"$f":"+'RB FORECAST'!BA248","v":-576242.3930570191},{"$f":"+'RB FORECAST'!AW248","v":-592264.72321943636},null,-576242.3930570191,{"$f":"AP246-AE246","v":-74378.463057019108},239,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE246","v":-501863.93},{"$f":"AP246","v":-576242.3930570191},{"$f":"AZ246-AY246","v":-74378.463057019108}]
[{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,null,-11311809.588980975,-11309781.057389975,-11319777.347348975,-11221425.791184027,-11300944.223712018,-11342093.830574976,-11414679.756744042,-11584309.969341984,-11572981.42811198,-11670274.08308297,-11223834.491771998,-12674816.449712997,-12600926.692056019,-14915464.203254994,-12792807.626873981,-12985206.071985016,-13061802.86881602,-13179780.007031975,-13297545.273320019,-12866995.054669017,-12923073.929264022,-12391411.813871957,-12448102.026141006,-12933784.639236018,null,{"$f":"(SUM(T247:AD247)+(0.5*AE247)+(0.5*S247))/12","v":-13022284.675979881},null,{"$f":"AE247","v":-12933784.639236018},{"$f":"AG247","v":-13022284.675979881},{"$f":"+'RB FORECAST'!AJ249","v":-13693052.050557777},{"$f":"+'RB FORECAST'!AG249","v":-14125280.592666073},{"$f":"+'RB FORECAST'!BA249","v":-14850628.957927858},{"$f":"+'RB FORECAST'!AW249","v":-15263548.387581713},null,-14850628.957927858,{"$f":"AP247-AE247","v":-1916844.3186918404},240,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE247","v":-12933784.639236018},{"$f":"AP247","v":-14850628.957927858},{"$f":"AZ247-AY247","v":-1916844.3186918404}]
[{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,null,-322369889.20101899,-322312079.04260999,-322596958.56265098,-322749579.89881605,-323046518.01628798,-323232945.41942501,-323326662.08325595,-322257475.89065802,-330822918.81188804,-330566502.54691708,-325828252.34822798,-367950302.16028696,-371573667.57794398,-372499190.42674506,-378424550.99312603,-381701908.57801497,-385163894.35118395,-388642781.18296802,-392115420.37667996,-378227079.55533099,-381073082.45073605,-384769223.24612802,-387812413.28385901,-388677872.77076399,null,{"$f":"(SUM(T248:AD248)+(0.5*AE248)+(0.5*S248))/12","v":-381693108.29068685},null,{"$f":"AE248","v":-388677872.77076399},{"$f":"AG248","v":-381693108.29068685},{"$f":"+'RB FORECAST'!AJ250","v":-411494894.27902818},{"$f":"+'RB FORECAST'!AG250","v":-424483951.61865813},{"$f":"+'RB FORECAST'!BA250","v":-446281659.52021438},{"$f":"+'RB FORECAST'!AW250","v":-458690451.68895859},null,-446281659.52021438,{"$f":"AP248-AE248","v":-57603786.749450386},241,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE248","v":-388677872.77076399},{"$f":"AP248","v":-446281659.52021438},{"$f":"AZ248-AY248","v":-57603786.749450386}]
[{"$error":"#REF!"},null,null,"General",null,null,null,-11458926.119999999,-11444512.91,-11430419.109999999,-11415843.529999999,-11402130.5,-11388658.66,-11375213.359999999,-11390340.699999999,-11380409.6,-11371640.390000001,-12659593.470000001,-11551557.289999999,-11443690.369999999,-11333367.890000001,-11224517.640000001,-11116028.140000001,-11008098.66,-10900319.890000001,-10792761.359999999,-13888953.99,-13788364.390000001,-13688296.029999999,-13588690.640000001,-13636285.140000001,null,{"$f":"(SUM(T249:AD249)+(0.5*AE249)+(0.5*S249))/12","v":-12113917.517916666},null,{"$f":"AE249","v":-13636285.140000001},{"$f":"AG249","v":-12113917.517916666},{"$f":"+'RB FORECAST'!AJ251","v":-14436792.277476562},{"$f":"+'RB FORECAST'!AG251","v":-14892497.379288383},{"$f":"+'RB FORECAST'!BA251","v":-15657243.152504446},{"$f":"+'RB FORECAST'!AW251","v":-16092590.36445081},null,-15657243.152504446,{"$f":"AP249-AE249","v":-2020958.0125044454},242,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE249","v":-13636285.140000001},{"$f":"AP249","v":-15657243.152504446},{"$f":"AZ249-AY249","v":-2020958.0125044454}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,-346904657.32999998,-346820796.63,-347092182.77999997,-347122159.93000007,-347475761.43000001,-347680885.37,-347824779.12,-346950435.37,-355487997.92000002,-355314258.97000003,-351697914.47000003,-393424219.27999997,-396793916.74000001,-399850106.30000001,-403471393.19999999,-406760333.39999998,-410119033.5,-413536266.18000001,-416947406.43000001,-405653338.43000001,-408387770.86000007,-411385468.93999994,-414319340.20999998,-415749806.48000002,null,{"$f":"SUM(AG246:AG249)","v":-407650948.92250007},null,{"$f":"AE250","v":-415749806.48000002},{"$f":"AG250","v":-407650948.92250007},{"$f":"SUM(AK246:AK249)","v":-440156064.05490863},{"$f":"SUM(AL246:AL249)","v":-454049826.61157912},{"$f":"SUM(AM246:AM249)","v":-477365774.02370369},-490638855.16421056,null,-477365774.02370369,{"$f":"AP250-AE250","v":-61615967.543703675},243,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY246:AY249)","v":-415749806.48000002},{"$f":"AP250","v":-477365774.02370369},{"$f":"AZ250-AY250","v":-61615967.543703675}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244,{"$error":"#REF!"}]
[{"$error":"#REF!"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,{"$error":"#REF!"},null,2821,"Accum Deferred Income Taxes - State"]
[{"$error":"#REF!"},null,null,"Production",null,null,null,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,null,{"$f":"(SUM(T253:AD253)+(0.5*AE253)+(0.5*S253))/12","v":-700755.31000000017},null,{"$f":"AE253","v":-700755.31},{"$f":"AG253","v":-700755.31000000017},{"$f":"+'RB FORECAST'!AJ255","v":-715267.08806158928},{"$f":"+'RB FORECAST'!AG255","v":-739264.357429369},{"$f":"+'RB FORECAST'!BA255","v":-753127.84522965737},{"$f":"+'RB FORECAST'!AW255","v":-776053.07532265515},null,-753127.84522965737,{"$f":"AP253-AE253","v":-52372.535229657311},246,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE253","v":-700755.31},{"$f":"AP253","v":-753127.84522965737},{"$f":"AZ253-AY253","v":-52372.535229657311}]
[{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T254:AD254)+(0.5*AE254)+(0.5*S254))/12","v":0},null,{"$f":"AE254","v":0},{"$f":"AG254","v":0},{"$f":"+'RB FORECAST'!AJ256","v":0},{"$f":"+'RB FORECAST'!AG256","v":0},{"$f":"+'RB FORECAST'!BA256","v":0},{"$f":"+'RB FORECAST'!AW256","v":0},null,0,{"$f":"AP254-AE254","v":0},247,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE254","v":0},{"$f":"AP254","v":0},{"$f":"AZ254-AY254","v":0}]
[{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,null,-28711456.010000002,-28704267.949999999,-28727529.620000001,-28730099.09,-28760407.789999999,-28777989.84,-28790323.59,-28715379.84,-28736931.030000001,-28722039.120000001,-29110073.620000001,-32686614.029999997,-32956877.669999998,-33218836.77,-33529232.790000003,-33811141.949999996,-34099030.529999994,-34391936.189999998,-34684319.639999993,-55478231.439999998,-55868106.489999995,-56294464.649999999,-56711167.519999996,-57918912.489999995,null,{"$f":"(SUM(T255:AD255)+(0.5*AE255)+(0.5*S255))/12","v":-42195509.074999996},null,{"$f":"AE255","v":-57918912.489999995},{"$f":"AG255","v":-42195509.074999996},{"$f":"+'RB FORECAST'!AJ257","v":-59118341.722471297},{"$f":"+'RB FORECAST'!AG257","v":-61101766.927642256},{"$f":"+'RB FORECAST'!BA257","v":-62247613.595163174},{"$f":"+'RB FORECAST'!AW257","v":-64142432.480758838},null,-62247613.595163174,{"$f":"AP255-AE255","v":-4328701.1051631793},248,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE255","v":-57918912.489999995},{"$f":"AP255","v":-62247613.595163174},{"$f":"AZ255-AY255","v":-4328701.1051631793}]
[{"$error":"#REF!"},null,null,"General",null,null,null,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-935998.35,-935998.35,-935998.35,-935998.35,-935998.35,-935998.35,-935998.35,-935998.35,-935998.35,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,null,{"$f":"(SUM(T256:AD256)+(0.5*AE256)+(0.5*S256))/12","v":-1004639.475},null,{"$f":"AE256","v":-1119041.3500000001},{"$f":"AG256","v":-1004639.475},{"$f":"+'RB FORECAST'!AJ258","v":-1142215.3159781406},{"$f":"+'RB FORECAST'!AG258","v":-1180536.7333493964},{"$f":"+'RB FORECAST'!BA258","v":-1202675.4398027849},{"$f":"+'RB FORECAST'!AW258","v":-1239284.9097079488},null,-1202675.4398027849,{"$f":"AP256-AE256","v":-83634.089802784845},249,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE256","v":-1119041.3500000001},{"$f":"AP256","v":-1202675.4398027849},{"$f":"AZ256-AY256","v":-83634.089802784845}]
[{"$error":"#REF!"},null,null,"Total",null,null,null,-30335975.670000002,-30328787.609999999,-30352049.280000001,-30354618.75,-30384927.449999999,-30402509.5,-30414843.25,-30339899.5,-30361450.690000001,-30346558.780000001,-30746827.280000001,-34323367.689999998,-34593631.329999998,-34855590.43,-35165986.450000003,-35447895.609999999,-35735784.189999998,-36028689.850000001,-36321073.299999997,-57298028.100000001,-57687903.149999999,-58114261.310000002,-58530964.18,-59738709.149999999,null,{"$f":"SUM(AG253:AG256)","v":-43900903.859999999},null,{"$f":"AE257","v":-59738709.149999999},{"$f":"AG257","v":-43900903.859999999},{"$f":"SUM(AK253:AK256)","v":-60975824.126511022},{"$f":"SUM(AL253:AL256)","v":-63021568.018421024},{"$f":"SUM(AM253:AM256)","v":-64203416.880195618},-66157770.465789445,null,-64203416.880195618,{"$f":"AP257-AE257","v":-4464707.7301956192},250,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY253:AY256)","v":-59738709.149999999},{"$f":"AP257","v":-64203416.880195618},{"$f":"AZ257-AY257","v":-4464707.7301956192}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251,{"$error":"#REF!"}]
[{"$error":"#REF!"},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,{"$error":"#REF!"},null,"282_108_008","Deferred Fed & State Taxes-QRS Transf"]
[{"$error":"#REF!"},null,"General",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T260:AD260)+(0.5*AE260)+(0.5*S260))/12","v":0},null,{"$f":"AE260","v":0},{"$f":"AG260","v":0},{"$f":"+'RB FORECAST'!AJ262","v":0},{"$f":"+'RB FORECAST'!AG262","v":0},{"$f":"+'RB FORECAST'!BA262","v":0},{"$f":"+'RB FORECAST'!AW262","v":0},null,0,{"$f":"AP260-AE260","v":0},253,{"$error":"#REF!"},null,null,"General",null,null,{"$f":"+AE260","v":0},{"$f":"AP260","v":0},{"$f":"AZ260-AY260","v":0}]
[{"$error":"#REF!"},null,"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AG260","v":0},null,{"$f":"AE261","v":0},{"$f":"AG261","v":0},{"$f":"+AK260","v":0},{"$f":"+AL260","v":0},{"$f":"+AM260","v":0},0,null,0,{"$f":"AP261-AE261","v":0},254,{"$error":"#REF!"},null,null,"Total",null,null,{"$f":"SUM(AY260)","v":0},{"$f":"AP261","v":0},{"$f":"AZ261-AY261","v":0}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,{"$error":"#REF!"}]
[{"$error":"#REF!"},"System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,{"$error":"#REF!"},null,"System Working Capital (W/O WC Cash)"]
[{"$error":"#REF!"},null,"Production",null,null,null,null,27754483.889999997,12412177.269999998,6972571.4700000007,4024268.36,9157456.3100000005,23652235.129999999,39407497.749999993,52623287.929999992,66459606.329999998,65691515.11999999,48186902.359999999,41915055.409999996,29650466.099999998,19381446.419999998,5427831.3399999999,1796387.62,9560398.5,21529446.66,37691819.309999995,51144437.490000002,65922314.549999997,68855494.050000012,71596366.329999998,48130236.519999996,null,{"$f":"AG203+AG211+AG218+AG239+AG246+AG253","v":47810270.97208333},null,{"$f":"AE264","v":48130236.519999996},{"$f":"AG264","v":47810270.97208333},{"$f":"AK203+AK211+AK218+AK239+AK246+AK253","v":48086887.685346648},{"$f":"AL203+AL211+AL218+AL239+AL246+AL253","v":48046743.304112799},{"$f":"AM203+AM211+AM218+AM239+AM246+AM253","v":48005138.096748695},47966594.189019911,null,48005138.096748695,{"$f":"AQ203+AQ211+AQ218+AQ239+AQ246+AQ253","v":-125098.423251314},257,{"$error":"#REF!"},null,null,"Production",null,null,{"$f":"AY203+AY211+AY218+AY239+AY246+AY253","v":48130236.519999996},{"$f":"+AZ203+AZ239+AZ246+AZ253+AZ211+AZ218","v":48005138.096748695},{"$f":"AZ264-AY264","v":-125098.42325130105}]
[{"$error":"#REF!"},null,"Distribution - Wyoming",null,null,null,null,-11653465.354030296,-11633807.010811443,-11781939.312852314,-11521121.686763866,-11589448.309191599,-11949435.869606614,-11765314.648311358,-11978209.054658979,-12075818.701577688,-12069739.76175902,-11711509.839266589,-13000876.472069182,-12882818.583325291,-15220642.779621672,-13063800.748124151,-13211768.732711006,-13299867.566236492,-13506685.259558627,-13519528.154297493,-13163121.825909076,-13210593.991381664,-12578661.376343012,-12590465.433625914,-12805980.462124998,null,{"$f":"AG198+AG212+AG219+AG225+AG230+AG240+AG247+AG254","v":-13276236.081648519},null,{"$f":"AE265","v":-12805980.462124998},{"$f":"AG265","v":-13276236.081648519},{"$f":"AK198+AK212+AK219+AK225+AK230+AK240+AK247+AK254","v":-13768837.40372959},{"$f":"AL198+AL212+AL219+AL225+AL230+AL240+AL247+AL254","v":-13872042.098925984},{"$f":"AM198+AM212+AM219+AM225+AM230+AM240+AM247+AM254","v":-14779869.135596987},-14858248.550107406,null,-14779869.135596987,{"$f":"AQ198+AQ212+AQ219+AQ225+AQ230+AQ240+AQ247+AQ254","v":-1954651.7861911177},258,{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,{"$f":"AY198+AY212+AY219+AY225+AY230+AY240+AY247+AY254","v":-12825217.34940587},{"$f":"AZ198+AZ212+AZ219+AZ225+AZ230+AZ240+AZ247+AZ254","v":-14779869.135596987},{"$f":"AZ265-AY265","v":-1954651.786191117}]
[{"$error":"#REF!"},null,"Distribution - Utah",null,null,null,null,-360809701.64596969,-359972097.95918852,-367745635.19714767,-359467339.4132362,-359253050.32080841,-367930666.51039332,-359779037.02168858,-359970156.92534101,-373418348.35842228,-367973642.74824101,-366702433.75073338,-414409149.24793077,-415864006.10667473,-417759333.18037838,-423860830.47187591,-425176121.98728895,-429256897.69376343,-436017234.34044135,-436244067.76570249,-445216144.12409091,-448528947.2786184,-450200526.46365696,-451858524.14637411,-445811900.80787504,null,{"$f":"AG199+AG213+AG220+AG226+AG231+AG241+AG248+AG255","v":-434160809.04376823},null,{"$f":"AE266","v":-445811900.80787504},{"$f":"AG266","v":-434160809.04376823},{"$f":"AK199+AK213+AK220+AK226+AK231+AK241+AK248+AK255","v":-475538620.35504639},{"$f":"AL199+AL213+AL220+AL226+AL231+AL241+AL248+AL255","v":-479364774.03910768},{"$f":"AM199+AM213+AM220+AM226+AM231+AM241+AM248+AM255","v":-507962547.98941624},-510907492.26869023,null,-507962547.98941624,{"$f":"AQ199+AQ213+AQ220+AQ226+AQ231+AQ241+AQ248+AQ255","v":-62169884.068822093},259,{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,{"$f":"AY199+AY213+AY220+AY226+AY231+AY241+AY248+AY255","v":-445792663.92059416},{"$f":"AZ199+AZ213+AZ220+AZ226+AZ231+AZ241+AZ248+AZ255","v":-507962547.98941624},{"$f":"AZ266-AY266","v":-62169884.068822086}]
[{"$error":"#REF!"},null,"General",null,null,null,null,-9065477.2999999989,-9575021.9199999999,-10106786.799999999,-10328777.229999999,-9593087.1399999987,-8161739.8799999999,-8685892.9799999986,-9303742.129999999,-9651407.7799999993,-9352627.4100000001,-10212513.700000001,-8664034.0599999987,-9019378.9499999993,-9217291.1799999997,-9474455.8800000008,-10138054.6,-9044448.4800000004,-7694977.6300000008,-8636706.5999999996,-11397779.15,-11347321.08,-11989120.589999998,-11586311.9,-11328307.779999999,null,{"$f":"AG207+AG214+AG221+AG235+AG242+AG249+AG256+AG260","v":-9961834.7466666661},null,{"$f":"AE267","v":-11328307.779999999},{"$f":"AG267","v":-9961834.7466666661},{"$f":"AK207+AK214+AK221+AK235+AK242+AK249+AK256+AK260","v":-12438325.067769401},{"$f":"AL207+AL214+AL221+AL235+AL242+AL249+AL256+AL260","v":-12645223.437933842},{"$f":"AM207+AM214+AM221+AM235+AM242+AM249+AM256+AM260","v":-13718584.120788217},-13903552.672491334,null,-13718584.120788217,{"$f":"AQ207+AQ214+AQ221+AQ235+AQ242+AQ249+AQ256+AQ260","v":-2390276.3407882154},260,{"$error":"#REF!"},null,null,"General",null,null,{"$f":"AY207+AY214+AY221+AY235+AY242+AY249+AY256+AY260","v":-11328307.779999999},{"$f":"AZ207+AZ214+AZ221+AZ235+AZ242+AZ249+AZ256+AZ260","v":-13718584.120788217},{"$f":"AZ267-AY267","v":-2390276.3407882173}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR268,FALSE)","v":0},null,261,{"$error":"#REF!"}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,262,{"$error":"#REF!"}]
[{"$error":"#REF!"},null,"System Working Capital (W/O WC Cash)",null,null,null,null,-353774160.41000003,-368768749.62,-382661789.83999997,-377292969.97000003,-371278129.46000004,-364389607.13,-340822746.89999998,-328628820.18000007,-328685968.50999999,-323704494.80000001,-340439554.92999995,-394159004.37,-408115737.5399999,-422815820.72000009,-440971255.75999999,-446729557.70000005,-442040815.23999995,-435689450.56999999,-420708483.21000004,-418632607.61000001,-407164547.80000007,-405912814.38,-404438935.14999998,-421815952.52999991,null,{"$f":"+AG261+AG257+AG250+AG243+AG236+AG232+AG227+AG222+AG215+AG208+AG200+AG204","v":-409588608.9000001},null,{"$f":"+AI261+AI257+AI250+AI243+AI236+AI232+AI227+AI222+AI215+AI208+AI200+AI204","v":-421815952.52999991},{"$f":"+AJ261+AJ257+AJ250+AJ243+AJ236+AJ232+AJ227+AJ222+AJ215+AJ208+AJ200+AJ204","v":-409588608.9000001},{"$f":"SUM(AK264:AK267)","v":-453658895.14119875},{"$f":"+AL261+AL257+AL250+AL243+AL236+AL232+AL227+AL222+AL215+AL208+AL200+AL204","v":-457835296.27185464},{"$f":"+AM261+AM257+AM250+AM243+AM236+AM232+AM227+AM222+AM215+AM208+AM200+AM204","v":-488455863.14905256},-491702699.30226904,null,-488455863.14905256,{"$f":"+AQ261+AQ257+AQ250+AQ243+AQ236+AQ232+AQ227+AQ222+AQ215+AQ208+AQ200+AQ204","v":-66639910.619052731},263,{"$error":"#REF!"},null,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"SUM(AY264:AY267)","v":-421815952.52999997},{"$f":"SUM(AZ264:AZ267)","v":-488455863.14905274},{"$f":"AQ270","v":-66639910.619052731}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,{"$error":"#REF!"}]
[{"$error":"#REF!"},"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,{"$error":"#REF!"},null,"RATE BASE (W/O Working Cap. Cash)"]
[{"$error":"#REF!"},null,"Production",null,null,null,null,34034651.539999999,18637543.780000001,13130371.459999997,10191146.599999996,15260400.740000006,29656770.810000002,45345403.729999982,58539726.889999993,72345371.409999996,71549385.129999995,54016187.310000002,47668222.799999997,35326774.309999995,24978479.760000005,10956178.300000003,7247176.6499999957,14934683.909999996,26835665.759999998,42925447.169999987,56286452.590000004,71009113.640000001,73891897.980000004,76573006.950000003,53037937.879999995,null,{"$f":"AG186+AG264","v":53121846.224166654},null,{"$f":"AI186+AI264","v":53037937.879999995},53121846.224166654,{"$f":"AK186+AK264","v":51873248.215733573},49631966.905124195,{"$f":"AM186+AM264","v":48286408.476738498},45688268.491553806,null,48286408.476738498,{"$f":"AQ186+AQ264","v":-4751529.4032615125},266,{"$error":"#REF!"},null,null,"Production",null,null,{"$f":"AY186+AY264","v":53037937.879999995},48286408.476738498,{"$f":"AZ273-AY273","v":-4751529.4032614976}]
[{"$error":"#REF!"},null,"Distribution - Wyoming",null,null,null,null,29354763.369969711,29693693.063188568,29619472.581147715,30171915.517236136,30594695.454808421,30828819.044393398,31421157.005688641,30600833.35934101,31700647.552422307,31768712.102240995,32309961.904733405,30794195.821930818,30597687.190674722,28403042.904378321,31674758.705875844,31343060.051289003,31886450.547763515,31588424.744441368,31928532.979702525,34922531.168090917,35062406.982618347,36014979.897656977,36787230.940374099,36632131.091875009,null,{"$f":"AG187+AG265","v":32813234.959018148},null,36632131.091875009,32813234.959018148,37319719.448972315,39684851.977242947,{"$f":"AM187+AM265","v":40492645.670177475},42760717.502052113,null,40492645.670177475,{"$f":"AQ187+AQ265","v":3879751.4655833347},267,{"$error":"#REF!"},null,null,"Distribution - Wyoming",null,null,36612894.204594135,40492645.670177475,{"$f":"AZ274-AY274","v":3879751.4655833393}]
[{"$error":"#REF!"},null,"Distribution - Utah",null,null,null,null,963704936.78203082,975234437.93881178,985086717.36885285,994425224.29476452,999879641.70719218,998259766.74760652,1005956741.6663119,1016335689.3006591,1014341400.1895781,1075069293.1697593,1086965462.8059664,1065328691.788069,1063427202.0293245,1072926001.1556213,1074733868.8741238,1077157319.618711,1078765273.7022362,1078505327.7855587,1078502116.840297,1084683800.0919089,1131523504.6473811,1151590113.9823434,1164929673.7796254,1183195120.8381248,null,{"$f":"AG188+AG266","v":1098435413.6676481},null,1183195120.8381248,1098435413.6676481,1208496613.40484,1290897749.7396626,{"$f":"AM188+AM266","v":1316985759.414372},1395180449.8352871,null,1316985759.414372,{"$f":"AQ188+AQ266","v":133771401.6889661},268,{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,1183214357.7254057,1316985759.414372,{"$f":"AZ275-AY275","v":133771401.68896627}]
[{"$error":"#REF!"},null,"General",null,null,null,null,86167770.420000046,84911659.500000045,84422486.590000033,84101012.230000019,85952977.109999985,89164097.399999991,87782911.25999999,88131313.600000009,88432568.700000048,88763927.690000027,88628272.370000005,99876698.450000018,98581150.299999997,97848184.49000001,99145599.640000001,98599519.929999977,101031978.59999998,105026182.19,103182110.24000004,111883238.96999997,109039851.30999999,118694974.66,122229343.52000001,129323145.57999995,null,{"$f":"AG189+AG267","v":106655171.32208332},null,129323145.57999995,106655171.32208332,130410781.28808799,133414815.5301504,{"$f":"AM189+AM267","v":133083854.18337968},131792125.91173589,null,133083854.18337968,{"$f":"AQ189+AQ267","v":3760708.6033797264},269,{"$error":"#REF!"},null,null,"General",null,null,129323145.57999998,133083854.18337968,{"$f":"AZ276-AY276","v":3760708.6033796966}]
[{"$error":"#REF!"},null,null,null,null,null,null,1113262122.1120005,1108477334.2820003,1112259048.0000005,1118889298.6420007,1131687715.0120006,1147909454.0019999,1170506213.6620004,1193607563.1500001,1206819987.8520005,1267151318.0920002,1261919884.3906999,1243667808.8599999,1227932813.8299992,1224155708.3099997,1216510405.5199997,1214347076.25,1226618386.7599995,1241955600.48,1256538207.2299995,1287776022.8199999,1346634876.5799994,1380191966.5200005,1400519255.1899996,1402188335.3899996,null,null,null,null,null,{"$f":"SUM(AK273:AK276)","v":1428100362.3576341},{"$f":"SUM(AL273:AL276)","v":1513629384.1521802},{"$f":"SUM(AM273:AM276)","v":1538848667.7446675},{"$f":"SUM(AN273:AN276)","v":1615421561.7406287},null,1538848667.7446675,{"$f":"SUM(AQ273:AQ276)","v":136660332.35466766},270,{"$error":"#REF!"}]
[{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,{"$error":"#REF!"}]
[{"$error":"#REF!"},null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,1113262122.1120005,1108477334.2820005,1112259048.0000007,1118889298.6420007,1131687715.0120006,1147909454.0019999,1170506213.6620007,1193607563.1500001,1206819987.8520005,1267151318.0920002,1261919884.3906999,1243667808.8599997,1227932813.8299992,1224155708.3099997,1216510405.5199997,1214347076.2499998,1226618386.7599995,1241955600.48,1256538207.2299995,1287776022.8199997,1346634876.579999,1380191966.5200005,1400519255.1899996,1402188335.3899999,null,{"$f":"AG192+AG270","v":1291025666.1729159},null,{"$f":"AI192+AI270","v":1402188335.3899999},{"$f":"AJ192+AJ270","v":1291025666.1729159},{"$f":"AK192+AK270","v":1428100362.3576336},{"$f":"AL192+AL270","v":1513629384.1521804},{"$f":"AM192+AM270","v":1538848667.7446678},1615421561.740629,null,1538848667.7446678,{"$f":"AQ192+AQ270","v":136660332.35466781},272,{"$error":"#REF!"},null,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"AY192+AY270","v":1402188335.3899999},{"$f":"AP279","v":1538848667.7446678},{"$f":"AQ279","v":136660332.35466781}]
[]
[null,154,"Plant Materials & Operating Supplies"]

{"sheet":"EXPENSES","index":6,"n_rows":450,"n_cols":13,"rows_kept":450,"cut":false,"hidden":false,"merged":[[8,3,8,4],[9,1,9,4]]}
[null,"EXPENSES"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[null,null,null,null,null,"Booked","Booked","Forecast","Forecast",null,"HOT"]
[null,null,null,null,null,"QGC Expense Dec 2015","QGC Expense Dec 2016","QGC Expense Dec 2017","QGC Expense Dec 2018",null,{"$f":"+'Control Panel'!B28","v":"QGC Expense Dec 2018"},"Adjustment",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3}]
["Line #","FERC Acct",null,"Description",null,null,null,null,null,null,"Adjustment",null,4]
[510,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,5]
[{"$f":"+A10+1","v":511},"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,6]
[512,null,null,null,null,null,null,null,null,null,null,null,7]
[513,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,8]
[514,null,null,null,null,null,null,null,null,null,null,null,9]
[515,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,10]
[516,null,null,"Utah",null,31919529.831176501,25062381.897231597,31919529.831176501,31919529.831176501,null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M16,FALSE)","v":31919529.831176501},{"$f":"+K16-G16","v":6857147.9339449033},11]
[517,null,null,"Wyoming",null,1195245.038823501,987261.34276839974,1195245.038823501,1195245.038823501,null,1195245.038823501,{"$f":"+K17-G17","v":207983.69605510123},12]
[518,null,null,"Total",null,33114774.870000001,26049643.239999998,33114774.870000001,33114774.870000001,null,33114774.870000001,{"$f":"+K18-G18","v":7065131.6300000027},13]
[519,null,null,null,null,null,null,null,null,null,0,null,14]
[520,"7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,0,null,15]
[521,null,null,"Utah",null,173028.05000000002,290329.26999999996,173028.05000000002,173028.05000000002,null,173028.05000000002,{"$f":"+K21-G21","v":-117301.21999999994},16]
[522,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K22-G22","v":0},17]
[523,null,null,"Total",null,173028.05000000002,290329.26999999996,173028.05000000002,173028.05000000002,null,173028.05000000002,{"$f":"+K23-G23","v":-117301.21999999994},18]
[524,null,null,null,null,null,null,null,null,null,null,null,19]
[525,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,0,null,20]
[526,null,null,"Utah",null,22108685.809999999,23677940.66,22108685.809999999,22108685.809999999,null,22108685.809999999,{"$f":"+K26-G26","v":-1569254.8500000015},21]
[527,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K27-G27","v":0},22]
[528,null,null,"Total",null,22108685.809999999,23677940.66,22108685.809999999,22108685.809999999,null,22108685.809999999,{"$f":"+K28-G28","v":-1569254.8500000015},23]
[529,null,null,null,null,null,null,null,null,null,0,null,24]
[530,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,0,null,25]
[531,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K31-G31","v":0},26]
[532,null,null,null,"Demand",null,null,null,null,null,0,{"$f":"+K32-G32","v":0},27]
[533,null,null,null,"Commodity",null,null,null,null,null,0,{"$f":"+K33-G33","v":0},28]
[534,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K34-G34","v":0},29]
[535,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K35-G35","v":0},30]
[536,null,null,null,null,null,null,null,null,null,0,null,31]
[537,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,0,null,32]
[538,null,null,"Utah",null,100502.4977997,7263.1977416999998,100502.4977997,100502.4977997,null,100502.4977997,{"$f":"+K38-G38","v":93239.300057999993},33]
[539,null,null,"Wyoming",null,3912.6622003000034,284.23225830000001,3912.6622003000034,3912.6622003000034,null,3912.6622003000034,{"$f":"+K39-G39","v":3628.4299420000034},34]
[540,null,null,"Total",null,104415.16,7547.43,104415.16,104415.16,null,104415.16,{"$f":"+K40-G40","v":96867.73000000001},35]
[541,null,null,null,null,null,null,null,null,null,0,null,36]
[542,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,0,null,37]
[543,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K43-G43","v":0},38]
[544,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K44-G44","v":0},39]
[545,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K45-G45","v":0},40]
[546,null,null,null,null,null,null,null,null,null,0,null,41]
[547,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,0,null,42]
[548,null,null,"Utah",null,0,0,0,0,null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M48,FALSE)","v":0},{"$f":"+K48-G48","v":0},43]
[549,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K49-G49","v":0},44]
[550,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K50-G50","v":0},45]
[551,null,null,null,null,null,null,null,null,null,0,null,46]
[552,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,0,null,47]
[553,null,null,"Utah",null,73599063.278176695,94994380.562416494,73599063.278176695,73599063.278176695,null,73599063.278176695,{"$f":"+K53-G53","v":-21395317.284239799},48]
[554,null,null,"Wyoming",null,2681682.7518232996,3402749.6775834989,2681682.7518232996,2681682.7518232996,null,2681682.7518232996,{"$f":"+K54-G54","v":-721066.92576019932},49]
[555,null,null,"Total",null,76280746.030000001,98397130.239999995,76280746.030000001,76280746.030000001,null,76280746.030000001,{"$f":"+K55-G55","v":-22116384.209999993},50]
[556,null,null,null,null,null,null,null,null,null,0,null,51]
[557,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,0,null,52]
[558,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K58-G58","v":0},53]
[559,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K59-G59","v":0},54]
[560,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K60-G60","v":0},55]
[561,null,null,null,null,null,null,null,null,null,0,null,56]
[562,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,0,null,57]
[563,null,null,"Utah",null,5904044.8671351001,3511960.0087669999,5904044.8671351001,5904044.8671351001,null,5904044.8671351001,{"$f":"+K63-G63","v":2392084.8583681001},58]
[564,null,null,"Wyoming",null,230650.63286490022,123920.391233,230650.63286490022,230650.63286490022,null,230650.63286490022,{"$f":"+K64-G64","v":106730.24163190022},59]
[565,null,null,"Total",null,6134695.5,3635880.4,6134695.5,6134695.5,null,6134695.5,{"$f":"+K65-G65","v":2498815.1},60]
[566,null,null,null,null,null,null,null,null,null,0,null,61]
[567,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,0,null,62]
[568,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K68-G68","v":0},63]
[569,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K69-G69","v":0},64]
[570,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K70-G70","v":0},65]
[571,null,null,null,null,null,null,null,null,null,0,null,66]
[572,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,0,null,{"$f":"+M71+1","v":67}]
[573,null,null,"Utah",null,19829165.245180003,-207209.8399200011,19829165.245180003,19829165.245180003,null,19829165.245180003,{"$f":"+K73-G73","v":20036375.085100003},68]
[574,null,null,"Wyoming",null,710049.75482000038,-375365.16008000053,710049.75482000038,710049.75482000038,null,710049.75482000038,{"$f":"+K74-G74","v":1085414.9149000009},69]
[575,null,null,"Total",null,20539215.000000004,-582575.00000000163,20539215.000000004,20539215.000000004,null,20539215.000000004,{"$f":"+K75-G75","v":21121790.000000004},70]
[{"$f":"+A75+1","v":576},null,null,null,null,null,null,null,null,null,0,null,71]
[577,806,"Exchange Gas",null,null,null,null,null,null,null,0,null,72]
[578,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K78-G78","v":0},73]
[579,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K79-G79","v":0},74]
[580,null,null,"Total",null,0,0,0,0,null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M80,FALSE)","v":0},{"$f":"+K80-G80","v":0},75]
[581,null,null,null,null,null,null,null,null,null,0,null,76]
[582,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,0,null,77]
[583,null,null,"Utah",null,75901271.654489309,69162950.7385609,75901271.654489309,75901271.654489309,null,75901271.654489309,{"$f":"+K83-G83","v":6738320.9159284085},78]
[584,null,null,"Wyoming",null,2931720.6155107003,2542959.6214391007,2931720.6155107003,2931720.6155107003,null,2931720.6155107003,{"$f":"+K84-G84","v":388760.99407159956},79]
[585,null,null,"Total",null,78832992.270000011,71705910.359999999,78832992.270000011,78832992.270000011,null,78832992.270000011,{"$f":"+K85-G85","v":7127081.9100000113},80]
[586,null,null,null,null,null,null,null,null,null,0,null,81]
[587,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,0,null,82]
[588,null,null,"Utah",null,-79686558.6913068,-74436376.159043998,-79686558.6913068,-79686558.6913068,null,-79686558.6913068,{"$f":"+K88-G88","v":-5250182.5322628021},83]
[589,null,null,"Wyoming",null,-2685924.6086932011,-2738653.7809559982,-2685924.6086932011,-2685924.6086932011,null,-2685924.6086932011,{"$f":"+K89-G89","v":52729.172262797132},84]
[590,null,null,"Total",null,-82372483.299999997,-77175029.939999998,-82372483.299999997,-82372483.299999997,null,-82372483.299999997,{"$f":"+K90-G90","v":-5197453.3599999994},85]
[591,null,null,null,null,null,null,null,null,null,0,null,86]
[592,"8083","Exchange Gas",null,null,null,null,null,null,null,0,null,87]
[593,null,null,"Utah",null,3751600.2794400002,3712883.4980099997,3751600.2794400002,3751600.2794400002,null,3751600.2794400002,{"$f":"+K93-G93","v":38716.781430000439},88]
[594,null,null,"Wyoming",null,138573.72055999999,142636.50199000002,138573.72055999999,138573.72055999999,null,138573.72055999999,{"$f":"+K94-G94","v":-4062.7814300000318},89]
[595,null,null,"Total",null,3890174,3855520,3890174,3890174,null,3890174,{"$f":"+K95-G95","v":34654},90]
[596,null,null,null,null,null,null,null,null,null,0,null,91]
[597,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,0,null,92]
[598,null,null,"Utah",null,323590302.39243859,315127715.33890343,323590302.39243859,323590302.39243859,null,323590302.39243859,{"$f":"+K98-G98","v":8462587.0535351634},93]
[599,null,null,"Wyoming",null,11982881.537561398,12134925.7810966,11982881.537561398,11982881.537561398,null,11982881.537561398,{"$f":"+K99-G99","v":-152044.243535202},94]
[600,null,null,"Total",null,335573183.93000001,327262641.12,335573183.93000001,335573183.93000001,null,335573183.93000001,{"$f":"+K100-G100","v":8310542.8100000024},95]
[601,null,null,null,null,null,null,null,null,null,0,null,96]
[602,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,0,null,97]
[603,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K103-G103","v":0},98]
[604,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K104-G104","v":0},99]
[605,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K105-G105","v":0},100]
[606,null,null,null,null,null,null,null,null,null,0,null,101]
[607,"8135","CO2 Processing Expenses",null,null,null,null,null,null,null,0,null,102]
[608,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K108-G108","v":0},103]
[609,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K109-G109","v":0},104]
[610,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K110-G110","v":0},105]
[611,null,null,null,null,null,null,null,null,null,0,null,106]
[612,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M112,FALSE)","v":0},null,107]
[613,null,null,"Utah",null,61432036.253284499,62545619.192087799,61432036.253284499,61432036.253284499,null,61432036.253284499,{"$f":"+K113-G113","v":-1113582.9388033003},108]
[614,null,null,"Wyoming",null,2275247.4167154999,2392687.7579121999,2275247.4167154999,2275247.4167154999,null,2275247.4167154999,{"$f":"+K114-G114","v":-117440.3411967},109]
[615,null,null,"Total",null,63707283.670000002,64938306.950000003,63707283.670000002,63707283.670000002,null,63707283.670000002,{"$f":"+K115-G115","v":-1231023.2800000012},110]
[616,null,null,null,null,null,null,null,null,null,null,null,111]
[617,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,0,null,112]
[618,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K118-G118","v":0},113]
[619,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K119-G119","v":0},114]
[620,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K120-G120","v":0},115]
[621,null,null,null,null,null,null,null,null,null,0,{"$f":"+K121-G121","v":0},116]
[622,"System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,0,null,117]
[623,null,"Utah General Gas Purchase Exp",null,null,0,0,0,0,null,0,{"$f":"+K123-G123","v":0},118]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,538622671.46781361,523449838.36475492,538622671.46781361,538622671.46781361,null,538622671.46781361,15172833.103058696,119]
[625,null,"Wyoming General Gas Purchase Exp",null,null,0,0,0,0,null,0,0,120]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,19464039.522186399,18613406.3652451,19464039.522186399,19464039.522186399,null,19464039.522186399,850633.1569412984,121]
[627,null,"Utah Timing Differences",null,null,841357.95538878441,449673.67875599861,841357.95538878441,841357.95538878441,null,841357.95538878441,391684.2766327858,122]
[628,null,"Wyoming Timing Differences",null,null,78759.945229202509,368080.74048409984,78759.945229202509,78759.945229202509,null,78759.945229202509,-289320.79525489733,123]
[629,null,null,null,null,null,null,null,null,null,0,null,124]
[630,null,null,null,null,null,null,null,null,null,0,null,125]
[631,null,"System Total Gas Purchase Expenses",null,null,559006828.89061797,542880999.14924014,559006828.89061797,559006828.89061797,null,559006828.89061797,{"$f":"+K131-G131","v":16125829.741377831},126]
[632,null,null,null,null,558086710.99000001,null,null,null,null,0,null,127]
[633,null,null,null,null,null,null,null,null,null,0,null,128]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,129]
[635,null,null,null,null,null,null,null,null,null,null,null,130]
[636,"Production Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"+M135+1","v":131}]
[637,null,null,null,null,null,null,null,null,null,null,null,132]
[638,810,"Gas Used for Compressor Station Fuel",null,null,-19819.150000000001,-32486.01,{"$f":"'PROJECTED EXPENSES'!AS10","v":-36416.817210000001},{"$f":"'PROJECTED EXPENSES'!AT10","v":-35870.564951850007},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M138,FALSE)","v":-35870.564951850007},{"$f":"+K138-G138","v":-3384.5549518500084},133]
[639,812,"Gas Used for Other Utility Operations",null,null,-477639.82,-917856.65000000014,{"$f":"'PROJECTED EXPENSES'!AS11","v":-1028917.3046499999},{"$f":"'PROJECTED EXPENSES'!AT11","v":-1013483.5450802501},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M139,FALSE)","v":-1013483.5450802501},{"$f":"+K139-G139","v":-95626.895080249989},134]
[{"$f":"+A139+1","v":640},null,null,null,null,null,null,null,null,null,0,null,135]
[641,null,"Total Production Expenses",null,null,{"$f":"SUM(F138:F139)","v":-497458.97000000003},-950342.66000000015,{"$f":"SUM(H138:H139)","v":-1065334.1218599998},{"$f":"SUM(I138:I139)","v":-1049354.1100321002},null,-1049354.1100321002,{"$f":"+K141-G141","v":-99011.450032100081},136]
[642,null,null,null,null,null,null,null,null,null,null,null,137]
[643,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,138]
[644,null," ",null,null,null,null,null,null,null,null,null,139]
[645,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,140]
[646,null,null,"Utah",null,11064381.629999999,10802179.07,{"$f":"'PROJECTED EXPENSES'!AS18","v":10288741.683995847},{"$f":"'PROJECTED EXPENSES'!AT18","v":10582604.573751485},null,10582604.573751485,{"$f":"+K146-G146","v":-219574.49624851532},141]
[647,null,null,"Wyoming",null,525996.07000000007,590841.26,{"$f":"'PROJECTED EXPENSES'!AS19","v":579971.70923892641},{"$f":"'PROJECTED EXPENSES'!AT19","v":595929.02654225426},null,595929.02654225426,{"$f":"+K147-G147","v":5087.7665422542486},142]
[648,null,null,"Total",null,{"$f":"SUM(F146:F147)","v":11590377.699999999},11393020.33,{"$f":"SUM(H146:H147)","v":10868713.393234773},{"$f":"SUM(I146:I147)","v":11178533.600293739},null,11178533.600293739,{"$f":"+K148-G148","v":-214486.72970626131},143]
[649,null,null,null,null,null,null,null,null,null,null,null,144]
[650,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,145]
[651,null,null,"Utah",null,2066879.88,2043246.1700000004,{"$f":"'PROJECTED EXPENSES'!AS23","v":1879090.3192991344},{"$f":"'PROJECTED EXPENSES'!AT23","v":1935017.2496081088},null,1935017.2496081088,{"$f":"+K151-G151","v":-108228.92039189162},146]
[652,null,null,"Wyoming",null,40083.149999999994,37126,{"$f":"'PROJECTED EXPENSES'!AS24","v":37868.520000000004},{"$f":"'PROJECTED EXPENSES'!AT24","v":38815.233},null,38815.233,{"$f":"+K152-G152","v":1689.2330000000002},147]
[653,null,null,"Total",null,{"$f":"SUM(F151:F152)","v":2106963.0299999998},2080372.1700000004,{"$f":"SUM(H151:H152)","v":1916958.8392991344},{"$f":"SUM(I151:I152)","v":1973832.4826081088},null,1973832.4826081088,{"$f":"+K153-G153","v":-106539.68739189161},148]
[654,null,null,null,null,null,null,null,null,null,null,null,149]
[655,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,150]
[656,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS28","v":0},{"$f":"'PROJECTED EXPENSES'!AT28","v":0},null,0,{"$f":"+K156-G156","v":0},151]
[657,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS29","v":0},{"$f":"'PROJECTED EXPENSES'!AT29","v":0},null,0,{"$f":"+K157-G157","v":0},152]
[658,null,null,"Total",null,{"$f":"SUM(F156:F157)","v":0},0,{"$f":"SUM(H156:H157)","v":0},{"$f":"SUM(I156:I157)","v":0},null,0,{"$f":"+K158-G158","v":0},153]
[659,null,null,null,null,null,null,null,null,null,null,null,154]
[660,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,155]
[661,null,null,"Utah",null,20047.900000000001,32658.97,{"$f":"'PROJECTED EXPENSES'!AS33","v":36610.705370000003},{"$f":"'PROJECTED EXPENSES'!AT33","v":36061.544789450003},null,36061.544789450003,{"$f":"+K161-G161","v":3402.5747894500018},156]
[662,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS34","v":0},{"$f":"'PROJECTED EXPENSES'!AT34","v":0},null,0,{"$f":"+K162-G162","v":0},157]
[663,null,null,"Total",null,{"$f":"SUM(F161:F162)","v":20047.900000000001},32658.97,{"$f":"SUM(H161:H162)","v":36610.705370000003},{"$f":"SUM(I161:I162)","v":36061.544789450003},null,36061.544789450003,{"$f":"+K163-G163","v":3402.5747894500018},158]
[664,null,null,null,null,null,null,null,null,null,null,null,159]
[665,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,160]
[666,null,null,"Utah",null,9887454.8899999987,11089697.090000002,{"$f":"'PROJECTED EXPENSES'!AS38","v":11014237.516868871},{"$f":"'PROJECTED EXPENSES'!AT38","v":11246051.504007556},null,11246051.504007556,{"$f":"+K166-G166","v":156354.41400755383},161]
[667,null,null,"Wyoming",null,661276.11,403807.99000000005,{"$f":"'PROJECTED EXPENSES'!AS39","v":402381.68636623549},{"$f":"'PROJECTED EXPENSES'!AT39","v":410711.74181766255},null,410711.74181766255,{"$f":"+K167-G167","v":6903.7518176625017},162]
[668,null,null,"Total",null,{"$f":"SUM(F166:F167)","v":10548730.999999998},11493505.080000002,{"$f":"SUM(H166:H167)","v":11416619.203235107},{"$f":"SUM(I166:I167)","v":11656763.245825218},null,11656763.245825218,{"$f":"+K168-G168","v":163258.1658252161},163]
[669,null,null,null,null,null,null,null,null,null,null,null,164]
[670,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,165]
[671,null,null,"Utah",null,2244736.9500000002,2594132.87,{"$f":"'PROJECTED EXPENSES'!AS43","v":2488075.6788013289},{"$f":"'PROJECTED EXPENSES'!AT43","v":2558563.4848703295},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M171,FALSE)","v":2558563.4848703295},{"$f":"+K171-G171","v":-35569.385129670613},166]
[672,null,null,"Wyoming",null,154203.65000000002,163441.86000000002,{"$f":"'PROJECTED EXPENSES'!AS44","v":160048.43631385083},{"$f":"'PROJECTED EXPENSES'!AT44","v":164468.28223366637},null,164468.28223366637,{"$f":"+K172-G172","v":1026.4222336663515},167]
[673,null,null,"Total",null,{"$f":"SUM(F171:F172)","v":2398940.6},2757574.73,{"$f":"SUM(H171:H172)","v":2648124.1151151797},{"$f":"SUM(I171:I172)","v":2723031.7671039957},null,2723031.7671039957,{"$f":"+K173-G173","v":-34542.962896004319},168]
[674,null,null,null,null,null,null,null,null,null,null,null,169]
[675,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,170]
[676,null,null,"Utah",null,3406844.1399999997,3496321.8899999997,{"$f":"'PROJECTED EXPENSES'!AS48","v":3278365.2800293397},{"$f":"'PROJECTED EXPENSES'!AT48","v":3370699.0312689403},null,3370699.0312689403,{"$f":"+K176-G176","v":-125622.85873105936},171]
[677,null,null,"Wyoming",null,154532.11000000002,168323.81000000003,{"$f":"'PROJECTED EXPENSES'!AS49","v":158564.19099675486},{"$f":"'PROJECTED EXPENSES'!AT49","v":162975.29097673745},null,162975.29097673745,{"$f":"+K177-G177","v":-5348.5190232625755},172]
[678,null,null,"Total",null,{"$f":"SUM(F176:F177)","v":3561376.2499999995},3664645.6999999997,{"$f":"SUM(H176:H177)","v":3436929.4710260946},{"$f":"SUM(I176:I177)","v":3533674.3222456779},null,3533674.3222456779,{"$f":"+K178-G178","v":-130971.37775432179},173]
[679,null,null,null,null,null,null,null,null,null,null,null,174]
[680,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,175]
[681,null,null,"Utah",null,3327209.62,3341396.7100000004,{"$f":"'PROJECTED EXPENSES'!AS53","v":3128124.2843037709},{"$f":"'PROJECTED EXPENSES'!AT53","v":3215875.7419456546},null,3215875.7419456546,{"$f":"+K181-G181","v":-125520.96805434581},176]
[682,null,null,"Wyoming",null,225985.44,161195.04999999999,{"$f":"'PROJECTED EXPENSES'!AS54","v":152324.58945486991},{"$f":"'PROJECTED EXPENSES'!AT54","v":156477.28069791605},null,156477.28069791605,{"$f":"+K182-G182","v":-4717.7693020839361},177]
[683,null,null,"Total",null,{"$f":"SUM(F181:F182)","v":3553195.06},3502591.7600000002,{"$f":"SUM(H181:H182)","v":3280448.8737586406},{"$f":"SUM(I181:I182)","v":3372353.0226435708},null,3372353.0226435708,{"$f":"+K183-G183","v":-130238.73735642945},178]
[684,null,null,null,null,null,null,null,null,null,null,null,179]
[685,880,"Other Expenses",null,null,null,null,null,null,null,null,null,180]
[686,null,null,"Utah",null,9929278.2199999988,9746861.2800000012,{"$f":"'PROJECTED EXPENSES'!AS58","v":9217491.7311994135},{"$f":"'PROJECTED EXPENSES'!AT58","v":9457790.956224855},null,9457790.956224855,{"$f":"+K186-G186","v":-289070.32377514616},181]
[687,null,null,"Wyoming",null,939691.3600000001,825499.78000000014,{"$f":"'PROJECTED EXPENSES'!AS59","v":780443.00817572628},{"$f":"'PROJECTED EXPENSES'!AT59","v":800804.1680300181},null,800804.1680300181,{"$f":"+K187-G187","v":-24695.611969982041},182]
[688,null,null,"Total",null,{"$f":"SUM(F186:F187)","v":10868969.579999998},10572361.060000001,{"$f":"SUM(H186:H187)","v":9997934.7393751405},{"$f":"SUM(I186:I187)","v":10258595.124254873},null,10258595.124254873,{"$f":"+K188-G188","v":-313765.9357451275},183]
[689,null,null,null,null,null,null,null,null,null,null,null,184]
[690,881,"Rents",null,null,null,null,null,null,null,null,null,185]
[691,null,null,"Utah",null,109554.00000000001,140986.56,{"$f":"'PROJECTED EXPENSES'!AS63","v":143383.33151999998},{"$f":"'PROJECTED EXPENSES'!AT63","v":145247.31482975997},null,145247.31482975997,{"$f":"+K191-G191","v":4260.7548297599715},186]
[692,null,null,"Wyoming",null,3842.0799999999995,4711.6400000000003,{"$f":"'PROJECTED EXPENSES'!AS64","v":4791.7378799999997},{"$f":"'PROJECTED EXPENSES'!AT64","v":4854.0304724400003},null,4854.0304724400003,{"$f":"+K192-G192","v":142.39047243999994},187]
[693,null,null,"Total",null,{"$f":"SUM(F191:F192)","v":113396.08000000002},145698.20000000001,{"$f":"SUM(H191:H192)","v":148175.06939999998},{"$f":"SUM(I191:I192)","v":150101.34530219997},null,150101.34530219997,{"$f":"+K193-G193","v":4403.1453021999623},188]
[694,null,null,null,null,null,null,null,null,null,null,null,189]
[695,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,190]
[696,null,null,"Utah",null,654472.61999999988,610334.87,{"$f":"'PROJECTED EXPENSES'!AS68","v":626813.91148999997},{"$f":"'PROJECTED EXPENSES'!AT68","v":643111.07318873995},null,643111.07318873995,{"$f":"+K196-G196","v":32776.20318873995},191]
[697,null,null,"Wyoming",null,21465.399999999998,19331.57,{"$f":"'PROJECTED EXPENSES'!AS69","v":19853.522390000002},{"$f":"'PROJECTED EXPENSES'!AT69","v":20369.713972139994},null,20369.713972139994,{"$f":"+K197-G197","v":1038.1439721399947},192]
[698,null,null,"Total",null,{"$f":"SUM(F196:F197)","v":675938.0199999999},629666.43999999994,{"$f":"SUM(H196:H197)","v":646667.43388000003},{"$f":"SUM(I196:I197)","v":663480.78716087993},null,663480.78716087993,{"$f":"+K198-G198","v":33814.347160879988},193]
[699,null,null,null,null,null,null,null,null,null,null,null,194]
[700,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,{"$f":"+M199+1","v":195}]
[701,null,null,"Utah",null,82841.72,80910.33,{"$f":"'PROJECTED EXPENSES'!AS73","v":83904.012210000001},{"$f":"'PROJECTED EXPENSES'!AT73","v":86085.516527459986},null,86085.516527459986,{"$f":"+K201-G201","v":5175.1865274599841},196]
[702,null,null,"Wyoming",null,2592.83,2431.1600000000003,{"$f":"'PROJECTED EXPENSES'!AS74","v":2521.1129199999996},{"$f":"'PROJECTED EXPENSES'!AT74","v":2586.6618559200001},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M202,FALSE)","v":2586.6618559200001},{"$f":"+K202-G202","v":155.5018559199998},197]
[703,null,null,"Total",null,{"$f":"SUM(F201:F202)","v":85434.55},83341.490000000005,{"$f":"SUM(H201:H202)","v":86425.12513},{"$f":"SUM(I201:I202)","v":88672.178383379985},null,88672.178383379985,{"$f":"+K203-G203","v":5330.6883833799802},198]
[{"$f":"+A203+1","v":704},null,null,null,null,null,null,null,null,null,null,null,199]
[705,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,200]
[706,null,null,"Utah",null,9065966.4000000022,8988882.4999999981,{"$f":"'PROJECTED EXPENSES'!AS78","v":8928082.5959450454},{"$f":"'PROJECTED EXPENSES'!AT78","v":9078583.1072653178},null,9078583.1072653178,{"$f":"+K206-G206","v":89700.607265319675},201]
[707,null,null,"Wyoming",null,141136.25,143983.79999999999,{"$f":"'PROJECTED EXPENSES'!AS79","v":135114.02184469765},{"$f":"'PROJECTED EXPENSES'!AT79","v":138608.28578323856},null,138608.28578323856,{"$f":"+K207-G207","v":-5375.5142167614249},202]
[708,null,null,"Total",null,{"$f":"SUM(F206:F207)","v":9207102.6500000022},9132866.2999999989,{"$f":"SUM(H206:H207)","v":9063196.6177897435},{"$f":"SUM(I206:I207)","v":9217191.3930485565},null,9217191.3930485565,{"$f":"+K208-G208","v":84325.093048557639},203]
[709,null,null,null,null,null,null,null,null,null,null,null,204]
[710,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,205]
[711,null,null,"Utah",null,1825724.71,1068413.1499999999,{"$f":"'PROJECTED EXPENSES'!AS83","v":1075046.292027388},{"$f":"'PROJECTED EXPENSES'!AT83","v":1090148.2350154098},null,1090148.2350154098,{"$f":"+K211-G211","v":21735.085015409859},206]
[712,null,null,"Wyoming",null,161918.90000000002,129937.09,{"$f":"'PROJECTED EXPENSES'!AS84","v":134955.27079999997},{"$f":"'PROJECTED EXPENSES'!AT84","v":136844.64459119999},null,136844.64459119999,{"$f":"+K212-G212","v":6907.5545911999943},207]
[713,null,null,"Total",null,{"$f":"SUM(F211:F212)","v":1987643.6099999999},1198350.24,{"$f":"SUM(H211:H212)","v":1210001.5628273881},{"$f":"SUM(I211:I212)","v":1226992.8796066097},null,1226992.8796066097,{"$f":"+K213-G213","v":28642.639606609708},208]
[714,null,null,null,null,null,null,null,null,null,null,null,209]
[715,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,210]
[716,null,null,"Utah",null,121404.68000000001,94475.420000000013,{"$f":"'PROJECTED EXPENSES'!AS88","v":94100.606522372531},{"$f":"'PROJECTED EXPENSES'!AT88","v":95703.146778043723},null,95703.146778043723,{"$f":"+K216-G216","v":1227.7267780437105},211]
[717,null,null,"Wyoming",null,94626.63,110310.16,{"$f":"'PROJECTED EXPENSES'!AS89","v":101968.63153009882},{"$f":"'PROJECTED EXPENSES'!AT89","v":104865.44109650177},null,104865.44109650177,{"$f":"+K217-G217","v":-5444.7189034982293},212]
[718,null,null,"Total",null,{"$f":"SUM(F216:F217)","v":216031.31},204785.58000000002,{"$f":"SUM(H216:H217)","v":196069.23805247137},{"$f":"SUM(I216:I217)","v":200568.58787454548},null,200568.58787454548,{"$f":"+K218-G218","v":-4216.9921254545334},213]
[719,null,null,null,null,null,null,null,null,null,null,null,214]
[720,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,215]
[721,null,null,"Utah",null,821862.46,742610.7300000001,{"$f":"'PROJECTED EXPENSES'!AS93","v":665805.33979149768},{"$f":"'PROJECTED EXPENSES'!AT93","v":687464.92551164259},null,687464.92551164259,{"$f":"+K221-G221","v":-55145.804488357506},216]
[722,null,null,"Wyoming",null,81131.23,51487.990000000005,{"$f":"'PROJECTED EXPENSES'!AS94","v":47354.477943098871},{"$f":"'PROJECTED EXPENSES'!AT94","v":48746.566380791824},null,48746.566380791824,{"$f":"+K222-G222","v":-2741.4236192081808},217]
[723,null,null,"Total",null,{"$f":"SUM(F221:F222)","v":902993.69},794098.72000000009,{"$f":"SUM(H221:H222)","v":713159.81773459655},{"$f":"SUM(I221:I222)","v":736211.49189243442},null,736211.49189243442,{"$f":"+K223-G223","v":-57887.228107565665},218]
[724,null,null,null,null,null,null,null,null,null,null,null,219]
[725,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,220]
[726,null,null,"Utah",null,765962.81,758542.29,{"$f":"'PROJECTED EXPENSES'!AS98","v":705853.47908478393},{"$f":"'PROJECTED EXPENSES'!AT98","v":725474.51569712756},null,725474.51569712756,{"$f":"+K226-G226","v":-33067.77430287248},221]
[727,null,null,"Wyoming",null,3860.2699999999995,4004.1600000000003,{"$f":"'PROJECTED EXPENSES'!AS99","v":4060.2182400000002},{"$f":"'PROJECTED EXPENSES'!AT99","v":4129.2419500799997},null,4129.2419500799997,{"$f":"+K227-G227","v":125.08195007999939},222]
[728,null,null,"Total",null,{"$f":"SUM(F226:F227)","v":769823.08000000007},762546.45000000007,{"$f":"SUM(H226:H227)","v":709913.69732478389},{"$f":"SUM(I226:I227)","v":729603.75764720759},null,729603.75764720759,{"$f":"+K228-G228","v":-32942.692352792481},223]
[729,null,null,null,null,null,null,null,null,null,null,null,224]
[730,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,225]
[731,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS103","v":0},{"$f":"'PROJECTED EXPENSES'!AT103","v":0},null,0,{"$f":"+K231-G231","v":0},226]
[732,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS104","v":0},{"$f":"'PROJECTED EXPENSES'!AT104","v":0},null,0,{"$f":"+K232-G232","v":0},227]
[733,null,null,"Total",null,{"$f":"SUM(F231:F232)","v":0},0,{"$f":"SUM(H231:H232)","v":0},{"$f":"SUM(I231:I232)","v":0},null,0,{"$f":"+K233-G233","v":0},228]
[734,null,null,null,null,null,null,null,null,null,null,null,229]
[735,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,230]
[736,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS108","v":0},{"$f":"'PROJECTED EXPENSES'!AT108","v":0},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M236,FALSE)","v":0},{"$f":"+K236-G236","v":0},231]
[737,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS109","v":0},{"$f":"'PROJECTED EXPENSES'!AT109","v":0},null,0,{"$f":"+K237-G237","v":0},232]
[738,null,null,"Total",null,{"$f":"SUM(F236:F237)","v":0},0,{"$f":"SUM(H236:H237)","v":0},{"$f":"SUM(I236:I237)","v":0},null,0,{"$f":"+K238-G238","v":0},233]
[739,null,null,null,null,null,null,null,null,null,null,null,234]
[740,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,235]
[741,null,"Utah Distribution O&M Expenses",null,null,{"$f":"F146+F151+F156+F161+F166+F171+F176+F181+F186+F191+F196+F201+F206+F211+F216+F221+F226+F231+F236","v":55394622.630000003},55631649.900000006,{"$f":"H146+H151+H156+H161+H166+H171+H176+H181+H186+H191+H196+H201+H206+H211+H216+H221+H226+H231+H236","v":53653726.768458791},54954481.92127987,null,54954481.92127987,{"$f":"+K241-G241","v":-677167.97872013599},236]
[742,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"F147+F152+F157+F162+F167+F172+F177+F182+F187+F192+F197+F202+F207+F212+F217+F222+F227+F232+F237","v":3212341.48},2816433.3200000008,2722221.1340942592,2791185.6094005676,null,2791185.6094005676,{"$f":"+K242-G242","v":-25247.710599433165},237]
[743,null,null,null,null,null,null,null,null,null,0,null,238]
[744,null,"System Total Distribution O&M Expenses",null,null,{"$f":"SUM(F241:F242)","v":58606964.109999999},58448083.220000006,{"$f":"SUM(H241:H242)","v":56375947.902553052},{"$f":"SUM(I241:I242)","v":57745667.53068044},null,57745667.53068044,{"$f":"+K244-G244","v":-702415.68931956589},239]
[745,null,null,null,null,null,null,null,null,null,null,null,240]
[746,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,241]
[747,null,null,null,null,null,null,null,null,null,null,null,242]
[748,901,"Supervision",null,null,null,null,null,null,null,null,null,243]
[749,null,null,"Utah",null,1266611.0999999999,1248380.56,{"$f":"'PROJECTED EXPENSES'!AS121","v":1193590.2440105076},{"$f":"'PROJECTED EXPENSES'!AT121","v":1227520.6121325428},null,1227520.6121325428,{"$f":"+K249-G249","v":-20859.947867457289},244]
[750,null,null,"Wyoming",null,30268.11,28652.31,{"$f":"'PROJECTED EXPENSES'!AS122","v":29425.922369999997},{"$f":"'PROJECTED EXPENSES'!AT122","v":30190.996351620008},null,30190.996351620008,{"$f":"+K250-G250","v":1538.6863516200065},245]
[751,null,null,"Total",null,{"$f":"SUM(F249:F250)","v":1296879.21},1277032.8700000001,{"$f":"SUM(H249:H250)","v":1223016.1663805076},{"$f":"SUM(I249:I250)","v":1257711.6084841627},null,1257711.6084841627,{"$f":"+K251-G251","v":-19321.261515837396},246]
[752,null,null,null,null,null,null,null,null,null,0,null,247]
[753,902,"Meter Reading Expense",null,null,null,null,null,null,null,0,null,248]
[754,null,null,"Utah",null,3355949.2800000003,3501218.05,{"$f":"'PROJECTED EXPENSES'!AS126","v":3243063.4700081688},{"$f":"'PROJECTED EXPENSES'!AT126","v":3336011.705217314},null,3336011.705217314,{"$f":"+K254-G254","v":-165206.34478268586},249]
[755,null,null,"Wyoming",null,120044.65000000001,116144.20999999999,{"$f":"'PROJECTED EXPENSES'!AS127","v":117311.69458141745},{"$f":"'PROJECTED EXPENSES'!AT127","v":119598.57065610995},null,119598.57065610995,{"$f":"+K255-G255","v":3454.3606561099587},250]
[756,null,null,"Total",null,{"$f":"SUM(F254:F255)","v":3475993.93},3617362.26,{"$f":"SUM(H254:H255)","v":3360375.1645895862},{"$f":"SUM(I254:I255)","v":3455610.275873424},null,3455610.275873424,{"$f":"+K256-G256","v":-161751.98412657576},251]
[757,null,null,null,null,null,null,null,null,null,null,null,252]
[758,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,253]
[759,null,null,"Utah",null,16368005.440000001,15118718.390000001,{"$f":"'PROJECTED EXPENSES'!AS131","v":14277037.364638217},{"$f":"'PROJECTED EXPENSES'!AT131","v":14679615.335038161},null,14679615.335038161,{"$f":"+K259-G259","v":-439103.05496183969},254]
[760,null,null,"Wyoming",null,673873.29,622783.22,{"$f":"'PROJECTED EXPENSES'!AS132","v":621234.24404039886},{"$f":"'PROJECTED EXPENSES'!AT132","v":636877.47121801076},null,636877.47121801076,{"$f":"+K260-G260","v":14094.251218010788},255]
[761,null,null,"Total",null,{"$f":"SUM(F259:F260)","v":17041878.73},15741501.610000001,{"$f":"SUM(H259:H260)","v":14898271.608678617},{"$f":"SUM(I259:I260)","v":15316492.806256171},null,15316492.806256171,{"$f":"+K261-G261","v":-425008.80374382995},256]
[762,null,null,null,null,null,null,null,null,null,null,null,257]
[763,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,258]
[764,null,null,"Utah",null,892371.79999999993,323155.61,{"$f":"'PROJECTED EXPENSES'!AS136","v":275491.53926140373},{"$f":"'PROJECTED EXPENSES'!AT136","v":284938.68137324578},null,284938.68137324578,{"$f":"+K264-G264","v":-38216.928626754205},{"$f":"+M263+1","v":259}]
[765,null,null,"Wyoming",null,53966.930000000008,47137.58,{"$f":"'PROJECTED EXPENSES'!AS137","v":45407.279339973407},{"$f":"'PROJECTED EXPENSES'!AT137","v":46637.07658737262},null,46637.07658737262,{"$f":"+K265-G265","v":-500.5034126273822},260]
[766,null,null,"Total",null,{"$f":"SUM(F264:F265)","v":946338.73},370293.19,{"$f":"SUM(H264:H265)","v":320898.81860137713},{"$f":"SUM(I264:I265)","v":331575.75796061842},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M266,FALSE)","v":331575.75796061842},{"$f":"+K266-G266","v":-38717.432039381587},261]
[767,null,null,null,null,null,null,null,null,null,null,null,262]
[{"$f":"+A267+1","v":768},9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,263]
[769,null,null,"Utah",null,325659.45,265703.58,{"$f":"'PROJECTED EXPENSES'!AS141","v":271017.65160000004},{"$f":"'PROJECTED EXPENSES'!AT141","v":277522.07523840002},null,277522.07523840002,{"$f":"+K269-G269","v":11818.495238400006},264]
[770,null,null,"Wyoming",null,3793.5400000000009,4125.5,{"$f":"'PROJECTED EXPENSES'!AS142","v":4208.01},{"$f":"'PROJECTED EXPENSES'!AT142","v":4309.0022399999998},null,4309.0022399999998,{"$f":"+K270-G270","v":183.5022399999998},265]
[771,null,null,"Total",null,{"$f":"SUM(F269:F270)","v":329452.99},269829.08,{"$f":"SUM(H269:H270)","v":275225.66160000005},{"$f":"SUM(I269:I270)","v":281831.07747840002},null,281831.07747840002,{"$f":"+K271-G271","v":12001.997478400008},266]
[772,null,null,null,null,null,null,null,null,null,0,null,267]
[773,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,0,null,268]
[774,null,null,"Utah",null,718292.3,774072.77000000014,{"$f":"'PROJECTED EXPENSES'!AS146","v":774072.77000000014},{"$f":"'PROJECTED EXPENSES'!AT146","v":774072.77000000014},null,774072.77000000014,{"$f":"+K274-G274","v":0},269]
[775,null,null,"Wyoming",null,76905.17,77521.689999999988,{"$f":"'PROJECTED EXPENSES'!AS147","v":77521.689999999988},{"$f":"'PROJECTED EXPENSES'!AT147","v":77521.689999999988},null,77521.689999999988,{"$f":"+K275-G275","v":0},270]
[776,null,null,"Total",null,{"$f":"SUM(F274:F275)","v":795197.47000000009},851594.46000000008,{"$f":"SUM(H274:H275)","v":851594.46000000008},{"$f":"SUM(I274:I275)","v":851594.46000000008},null,851594.46000000008,{"$f":"+K276-G276","v":0},271]
[777,null,null,null,null,null,null,null,null,null,null,null,272]
[778,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,273]
[779,null,null,"Utah",null,218886.19,260123.36000000002,{"$f":"'PROJECTED EXPENSES'!AS151","v":260123.36000000002},{"$f":"'PROJECTED EXPENSES'!AT151","v":260123.36000000002},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M279,FALSE)","v":260123.36000000002},{"$f":"+K279-G279","v":0},274]
[780,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS152","v":0},{"$f":"'PROJECTED EXPENSES'!AT152","v":0},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M280,FALSE)","v":0},{"$f":"+K280-G280","v":0},275]
[781,null,null,"Total",null,{"$f":"SUM(F279:F280)","v":218886.19},260123.36000000002,{"$f":"SUM(H279:H280)","v":260123.36000000002},{"$f":"SUM(I279:I280)","v":260123.36000000002},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M281,FALSE)","v":260123.36000000002},{"$f":"+K281-G281","v":0},276]
[782,null,null,null,null,null,null,null,null,null,null,null,277]
[783,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,{"$f":"+K283-G283","v":0},278]
[784,null,null,"Utah",null,1079680.0200000003,1009833.4299999999,{"$f":"'PROJECTED EXPENSES'!AS156","v":1009833.4299999999},{"$f":"'PROJECTED EXPENSES'!AT156","v":1009833.4299999999},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M284,FALSE)","v":1009833.4299999999},{"$f":"+K284-G284","v":0},279]
[785,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS157","v":0},{"$f":"'PROJECTED EXPENSES'!AT157","v":0},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M285,FALSE)","v":0},{"$f":"+K285-G285","v":0},280]
[786,null,null,"Total",null,{"$f":"SUM(F284:F285)","v":1079680.0200000003},1009833.4299999999,{"$f":"SUM(H284:H285)","v":1009833.4299999999},{"$f":"SUM(I284:I285)","v":1009833.4299999999},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M286,FALSE)","v":1009833.4299999999},{"$f":"+K286-G286","v":0},281]
[787,null,null,null,null,null,null,null,null,null,null,null,282]
[788,null,null,null,null,null,null,null,null,null,null,null,283]
[789,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,284]
[790,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS162","v":0},{"$f":"'PROJECTED EXPENSES'!AT162","v":0},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M290,FALSE)","v":0},{"$f":"+K290-G290","v":0},285]
[791,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS163","v":0},{"$f":"'PROJECTED EXPENSES'!AT163","v":0},null,0,{"$f":"+K291-G291","v":0},286]
[792,null,null,"Total",null,{"$f":"SUM(F290:F291)","v":0},0,{"$f":"SUM(H290:H291)","v":0},{"$f":"SUM(I290:I291)","v":0},null,0,{"$f":"+K292-G292","v":0},287]
[793,null,null,null,null,null,null,null,null,null,null,null,288]
[794,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,289]
[795,null,"Utah Customer Accounts Expenses",null,null,{"$f":"F249+F254+F259+F264+F269+F274+F279+F284+F290","v":24225455.580000002},22501205.749999996,{"$f":"H249+H254+H259+H264+H269+H274+H279+H284+H290","v":21304229.829518296},21849637.968999662,null,21849637.968999662,{"$f":"+K295-G295","v":-651567.78100033477},290]
[796,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"F250+F255+F260+F265+F270+F275+F280+F285+F291","v":958851.69000000018},896364.50999999989,895108.84033178957,915134.80705311312,null,915134.80705311312,{"$f":"+K296-G296","v":18770.297053113231},291]
[797,null,null,null,null,null,null,null,null,null,null,null,292]
[798,null,"System Total Customer Accounts Exp",null,null,{"$f":"SUM(F295:F296)","v":25184307.270000003},23397570.259999998,{"$f":"SUM(H295:H296)","v":22199338.669850085},{"$f":"SUM(I295:I296)","v":22764772.776052773},null,22764772.776052773,{"$f":"+K298-G298","v":-632797.48394722492},293]
[799,null,null,null,null,null,null,null,null,null,null,null,294]
[800,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,295]
[801,null,null,null,null,null,null,null,null,null,null,null,296]
[802,907,"Supervision",null,null,null,null,null,null,null,null,null,297]
[803,null,null,"Utah",null,443076.45,513241,{"$f":"'PROJECTED EXPENSES'!AS174","v":482396.10073016799},{"$f":"'PROJECTED EXPENSES'!AT174","v":496401.775992913},null,496401.775992913,{"$f":"+K303-G303","v":-16839.224007087003},298]
[804,null,null,"Wyoming",null,12534.099999999999,14193.83,{"$f":"'PROJECTED EXPENSES'!AS175","v":14577.063409999999},{"$f":"'PROJECTED EXPENSES'!AT175","v":14956.067058660001},null,14956.067058660001,{"$f":"+K304-G304","v":762.23705866000091},299]
[805,null,null,"Total",null,{"$f":"SUM(F303:F304)","v":455610.55},527434.82999999996,{"$f":"SUM(H303:H304)","v":496973.164140168},{"$f":"SUM(I303:I304)","v":511357.84305157297},null,511357.84305157297,{"$f":"+K305-G305","v":-16076.986948426988},300]
[806,null,null,null,null,null,null,null,null,null,null,null,301]
[807,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,302]
[808,null,null,"Utah",null,27262194.359999999,27339593.890000001,{"$f":"'PROJECTED EXPENSES'!AS179","v":27443877.02660482},{"$f":"'PROJECTED EXPENSES'!AT179","v":27952542.730096478},null,27952542.730096478,{"$f":"+K308-G308","v":612948.84009647742},303]
[809,null,null,"Wyoming",null,244566.41999999995,211185.99,{"$f":"'PROJECTED EXPENSES'!AS180","v":214776.15182999999},{"$f":"'PROJECTED EXPENSES'!AT180","v":218427.34641110999},null,218427.34641110999,{"$f":"+K309-G309","v":7241.3564111099986},304]
[810,null,null,"Total",null,{"$f":"SUM(F308:F309)","v":27506760.780000001},27550779.879999999,{"$f":"SUM(H308:H309)","v":27658653.178434819},{"$f":"SUM(I308:I309)","v":28170970.076507587},null,28170970.076507587,{"$f":"+K310-G310","v":620190.19650758803},305]
[811,null,null,null,null,null,null,null,null,null,null,null,306]
[812,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,307]
[813,null,null,"Utah",null,662005.68000000005,841310.27999999991,{"$f":"'PROJECTED EXPENSES'!AS184","v":847199.45195999986},{"$f":"'PROJECTED EXPENSES'!AT184","v":859060.24428743997},null,859060.24428743997,{"$f":"+K313-G313","v":17749.96428744006},308]
[814,null,null,"Wyoming",null,17553.2,22902.969999999998,{"$f":"'PROJECTED EXPENSES'!AS185","v":23063.290789999999},{"$f":"'PROJECTED EXPENSES'!AT185","v":23386.176861059997},null,23386.176861059997,{"$f":"+K314-G314","v":483.20686105999994},309]
[815,null,null,"Total",null,{"$f":"SUM(F313:F314)","v":679558.88},864213.24999999988,{"$f":"SUM(H313:H314)","v":870262.74274999986},{"$f":"SUM(I313:I314)","v":882446.42114849994},null,882446.42114849994,{"$f":"+K315-G315","v":18233.171148500056},310]
[816,null,null,null,null,null,null,null,null,null,null,null,311]
[817,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,312]
[818,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS189","v":0},{"$f":"'PROJECTED EXPENSES'!AT189","v":0},null,0,{"$f":"+K318-G318","v":0},313]
[819,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS190","v":0},{"$f":"'PROJECTED EXPENSES'!AT190","v":0},null,0,{"$f":"+K319-G319","v":0},314]
[820,null,null,"Total",null,{"$f":"SUM(F318:F319)","v":0},0,{"$f":"SUM(H318:H319)","v":0},{"$f":"SUM(I318:I319)","v":0},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M320,FALSE)","v":0},{"$f":"+K320-G320","v":0},315]
[821,null,null,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,null,null,317]
[823,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"F303+F308+F313+F318","v":28367276.489999998},28694145.170000002,{"$f":"H303+H308+H313+H318","v":28773472.579294991},29308004.750376828,null,29308004.750376828,{"$f":"+K323-G323","v":613859.58037682623},318]
[824,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"F304+F309+F314+F319","v":274653.71999999997},248282.78999999998,252416.50602999999,256769.59033082999,null,256769.59033082999,{"$f":"+K324-G324","v":8486.8003308300104},319]
[825,null,null,null,null,null,null,null,null,null,null,{"$f":"+K325-G325","v":0},320]
[826,null,"System Total Cust Service & Info Exp",null,null,{"$f":"SUM(F323:F325)","v":28641930.209999997},28942427.960000001,{"$f":"SUM(H323:H325)","v":29025889.085324991},{"$f":"SUM(I323:I325)","v":29564774.34070766},null,29564774.34070766,{"$f":"+K326-G326","v":622346.38070765883},321]
[827,null,null,null,null,null,null,null,null,null,null,null,322]
[828,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,323]
[829,null,null,null,null,null,null,null,null,null,null,null,324]
[830,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,325]
[831,null,"Utah",null,null,5822805.0699999994,5069698.6500000013,{"$f":"'PROJECTED EXPENSES'!AS202","v":4639822.8454713821},{"$f":"'PROJECTED EXPENSES'!AT202","v":4779017.5308355233},null,4779017.5308355233,{"$f":"+K331-G331","v":-290681.11916447803},326]
[832,null,"Wyoming",null,null,430886.24,344862.22000000009,{"$f":"'PROJECTED EXPENSES'!AS203","v":315447.88078295247},{"$f":"'PROJECTED EXPENSES'!AT203","v":324911.31720644108},null,324911.31720644108,{"$f":"+K332-G332","v":-19950.902793559013},327]
[833,null,"Total",null,null,{"$f":"SUM(F331:F332)","v":6253691.3099999996},5414560.870000001,{"$f":"SUM(H331:H332)","v":4955270.7262543347},{"$f":"SUM(I331:I332)","v":5103928.8480419647},null,5103928.8480419647,{"$f":"+K333-G333","v":-310632.02195803635},328]
[834,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,329]
[835,null,"Utah",null,null,39122256.109999999,36970587.109999999,{"$f":"'PROJECTED EXPENSES'!AS206","v":34977271.544674695},{"$f":"'PROJECTED EXPENSES'!AT206","v":35847437.538490534},null,35847437.538490534,{"$f":"+K335-G335","v":-1123149.5715094656},330]
[836,null,"Wyoming",null,null,1518305.2900000003,1489131.8800000004,{"$f":"'PROJECTED EXPENSES'!AS207","v":1506858.7589653649},{"$f":"'PROJECTED EXPENSES'!AT207","v":1529481.8725353254},null,1529481.8725353254,40349.992535325,331]
[837,null,"Total",null,null,{"$f":"SUM(F335:F336)","v":40640561.399999999},38459718.990000002,{"$f":"SUM(H335:H336)","v":36484130.30364006},{"$f":"SUM(I335:I336)","v":37376919.411025859},null,37376919.411025859,-1082799.5789741427,332]
[838,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,0,333]
[839,null,"Utah",null,null,-3192922.1599999997,-3310302.64,{"$f":"'PROJECTED EXPENSES'!AS210","v":-3310302.64},{"$f":"'PROJECTED EXPENSES'!AT210","v":-3310302.64},null,-3310302.64,0,{"$f":"+M338+1","v":334}]
[840,null,"Wyoming",null,null,-111884.98000000001,-112705.81,{"$f":"'PROJECTED EXPENSES'!AS211","v":-112705.81},{"$f":"'PROJECTED EXPENSES'!AT211","v":-112705.81},null,-112705.81,0,335]
[841,null,"Total",null,null,{"$f":"SUM(F339:F340)","v":-3304807.1399999997},-3423008.45,{"$f":"SUM(H339:H340)","v":-3423008.45},{"$f":"SUM(I339:I340)","v":-3423008.45},null,-3423008.45,0,336]
[842,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,337]
[{"$f":"+A342+1","v":843},null,"Utah",null,null,1939596.06,1638926,{"$f":"'PROJECTED EXPENSES'!AS214","v":1673343.446},{"$f":"'PROJECTED EXPENSES'!AT214","v":1708483.658366},null,1708483.658366,{"$f":"+K343-G343","v":69557.658366000047},338]
[844,null,"Wyoming",null,null,122940.42000000001,82700.530000000013,{"$f":"'PROJECTED EXPENSES'!AS215","v":84437.241129999995},{"$f":"'PROJECTED EXPENSES'!AT215","v":86210.423193729992},null,86210.423193729992,{"$f":"+K344-G344","v":3509.8931937299785},339]
[845,null,"Total",null,null,{"$f":"SUM(F343:F344)","v":2062536.48},1721626.53,{"$f":"SUM(H343:H344)","v":1757780.68713},{"$f":"SUM(I343:I344)","v":1794694.08155973},null,1794694.08155973,{"$f":"+K345-G345","v":73067.551559729967},340]
[846,924,"Property Insurance",null,null,null,null,null,null,null,null,null,341]
[847,null,"Utah",null,null,396368.99,607172.3899999999,{"$f":"'PROJECTED EXPENSES'!AS218","v":616887.14824000001},{"$f":"'PROJECTED EXPENSES'!AT218","v":629224.89120479999},null,629224.89120479999,{"$f":"+K347-G347","v":22052.501204800094},342]
[848,null,"Wyoming",null,null,13921.29,20925.97,{"$f":"'PROJECTED EXPENSES'!AS219","v":21260.785520000001},{"$f":"'PROJECTED EXPENSES'!AT219","v":21686.001230400001},null,21686.001230400001,{"$f":"+K348-G348","v":760.03123039999991},343]
[849,null,"Total",null,null,{"$f":"SUM(F347:F348)","v":410290.27999999997},628098.35999999987,{"$f":"SUM(H347:H348)","v":638147.93376000004},{"$f":"SUM(I347:I348)","v":650910.89243520005},null,650910.89243520005,{"$f":"+K349-G349","v":22812.532435200177},344]
[850,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,345]
[851,null,"Utah",null,null,63273.86,59091.540000000008,{"$f":"'PROJECTED EXPENSES'!AS222","v":54091.290054582161},{"$f":"'PROJECTED EXPENSES'!AT222","v":55714.028756219632},null,55714.028756219632,{"$f":"+K351-G351","v":-3377.5112437803764},346]
[852,null,"Wyoming",null,null,10033.099999999999,8781.5400000000009,{"$f":"'PROJECTED EXPENSES'!AS223","v":8024.4557094355423},{"$f":"'PROJECTED EXPENSES'!AT223","v":8265.1893807186079},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M352,FALSE)","v":8265.1893807186079},{"$f":"+K352-G352","v":-516.35061928139294},347]
[853,null,"Total",null,null,{"$f":"SUM(F351:F352)","v":73306.959999999992},67873.080000000016,{"$f":"SUM(H351:H352)","v":62115.745764017702},{"$f":"SUM(I351:I352)","v":63979.218136938238},null,63979.218136938238,{"$f":"+K353-G353","v":-3893.8618630617784},348]
[854,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,349]
[855,null,"Utah",null,null,1321930.6399999999,1001347.1000000001,{"$f":"'PROJECTED EXPENSES'!AS226","v":916523.04030361748},{"$f":"'PROJECTED EXPENSES'!AT226","v":944018.73151272605},null,944018.73151272605,{"$f":"+K355-G355","v":-57328.368487274041},350]
[856,null,"Wyoming",null,null,209569.38000000003,139474.6,{"$f":"'PROJECTED EXPENSES'!AS227","v":127528.45521234385},{"$f":"'PROJECTED EXPENSES'!AT227","v":131354.30886871417},null,131354.30886871417,{"$f":"+K356-G356","v":-8120.2911312858341},351]
[857,null,"Total",null,null,{"$f":"SUM(F355:F356)","v":1531500.02},1140821.7000000002,{"$f":"SUM(H355:H356)","v":1044051.4955159613},{"$f":"SUM(I355:I356)","v":1075373.0403814402},null,1075373.0403814402,{"$f":"+K357-G357","v":-65448.659618559992},352]
[858,"928","Regulatory Expense",null,null,null,null,null,null,null,null,null,353]
[859,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS230","v":0},{"$f":"'PROJECTED EXPENSES'!AT230","v":0},null,0,{"$f":"+K359-G359","v":0},354]
[860,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS231","v":0},{"$f":"'PROJECTED EXPENSES'!AT231","v":0},null,0,0,355]
[861,null,"Total",null,null,{"$f":"SUM(F359:F360)","v":0},0,{"$f":"SUM(H359:H360)","v":0},{"$f":"SUM(I359:I360)","v":0},null,0,0,356]
[862,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,0,357]
[863,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS234","v":0},{"$f":"'PROJECTED EXPENSES'!AT234","v":0},null,0,0,358]
[864,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS235","v":0},{"$f":"'PROJECTED EXPENSES'!AT235","v":0},null,0,0,359]
[865,null,"Total",null,null,{"$f":"SUM(F363:F364)","v":0},0,{"$f":"SUM(H363:H364)","v":0},{"$f":"SUM(I363:I364)","v":0},null,0,0,360]
[866,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,0,361]
[867,null,"Utah",null,null,1819755.9000000004,2034608.9999999998,{"$f":"'PROJECTED EXPENSES'!AS238","v":2028089.6986192875},{"$f":"'PROJECTED EXPENSES'!AT238","v":2057972.5111676157},null,2057972.5111676157,23363.511167615885,362]
[868,null,"Wyoming",null,null,39920.820000000007,44574.3,{"$f":"'PROJECTED EXPENSES'!AS239","v":44886.32009999999},{"$f":"'PROJECTED EXPENSES'!AT239","v":45469.842261299993},null,45469.842261299993,895.54226129999006,363]
[869,null,"Total",null,null,{"$f":"SUM(F367:F368)","v":1859676.7200000004},2079183.2999999998,{"$f":"SUM(H367:H368)","v":2072976.0187192874},{"$f":"SUM(I367:I368)","v":2103442.3534289156},null,2103442.3534289156,24259.053428915795,364]
[870,931,"Rents",null,null,null,null,null,null,null,null,0,365]
[871,null,"Utah",null,null,989498.81000000017,957577.04000000027,{"$f":"'PROJECTED EXPENSES'!AS242","v":963322.50224000006},{"$f":"'PROJECTED EXPENSES'!AT242","v":978735.66227584018},null,978735.66227584018,21158.622275839909,366]
[872,null,"Wyoming",null,null,34455.54,32423.360000000001,{"$f":"'PROJECTED EXPENSES'!AS243","v":32617.900160000001},{"$f":"'PROJECTED EXPENSES'!AT243","v":33139.786562560002},null,33139.786562560002,716.42656256000191,367]
[873,null,"Total",null,null,{"$f":"SUM(F371:F372)","v":1023954.3500000002},990000.40000000026,{"$f":"SUM(H371:H372)","v":995940.40240000002},{"$f":"SUM(I371:I372)","v":1011875.4488384002},null,1011875.4488384002,21875.048838399933,368]
[874,"935","Maintenance of General Plant",null,null,null,null,null,null,null,null,0,369]
[875,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS246","v":0},{"$f":"'PROJECTED EXPENSES'!AT246","v":0},null,0,0,370]
[876,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS247","v":0},{"$f":"'PROJECTED EXPENSES'!AT247","v":0},null,0,0,371]
[877,null,"Total",null,null,{"$f":"SUM(F375:F376)","v":0},0,{"$f":"SUM(H375:H376)","v":0},{"$f":"SUM(I375:I376)","v":0},null,0,0,372]
[878,null,null,null,null,null,null,null,null,null,null,0,373]
[879,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,null,0,374]
[880,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"F375+F371+F367+F363+F359+F355+F351+F347+F343+F339+F335+F331","v":48282563.280000001},45028706.189999998,{"$f":"H375+H371+H367+H363+H359+H355+H351+H347+H343+H339+H335+H331","v":42559048.875603564},43690301.912609257,null,43690301.912609257,-1338404.2773907408,375]
[881,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"F376+F372+F368+F364+F360+F356+F352+F348+F344+F340+F336+F332","v":2268147.1000000006},2050168.5900000003,2028355.9875800968,2067812.9312391891,null,2067812.9312391891,17644.341239188798,376]
[882,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(F380:F381)","v":50550710.380000003},47078874.780000001,{"$f":"SUM(H380:H381)","v":44587404.863183662},{"$f":"SUM(I380:I381)","v":45758114.843848445},null,45758114.843848445,-1320759.9361515567,377]
[883,null,"TOTAL O & M",null,null,{"$f":"+F382+F326+F298+F244+F141","v":162486453.00000003},156916613.56,{"$f":"+H382+H326+H298+H244+H141","v":151123246.39905179},{"$f":"+I382+I326+I298+I244+I141","v":154783975.38125721},null,154783975.38125721,-2132638.1787427962,378]
[null,null,null,null,null,null,null,null,null,null,null,null,379]
[null,"Other Operating Expenses",null,null,null,null,null,null,null,null,null,null,380]
[null,null,null,null,null,null,null,null,null,null,null,null,381]
[{"$f":"+A383+1","v":884},403,"Depreciation Expense",null,null,null,null,null,null,null,null,null,382]
[885,null,null,"Production",null,600259.56999999995,823989.33000000007,{"$f":"-'108_111 Projection'!H43","v":845466.02000000014},{"$f":"-'108_111 Projection'!I43","v":845466.02000000014},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M388,FALSE)","v":845466.02000000014},{"$f":"+K388-G388","v":21476.690000000061},383]
[886,null,null,"Distribution - Wyoming",null,1644444.67,1705485.5,{"$f":"-'108_111 Projection'!H44","v":1989607.0560779781},{"$f":"-'108_111 Projection'!I44","v":2131180.9275660869},null,2131180.9275660869,{"$f":"+K389-G389","v":425695.42756608687},384]
[887,null,null,"Distribution - Utah",null,47088494.43,51700165.599999994,{"$f":"-'108_111 Projection'!H45","v":55474041.151136599},{"$f":"-'108_111 Projection'!I45","v":59644834.859000936},null,59644834.859000936,{"$f":"+K390-G390","v":7944669.2590009421},385]
[888,null,null,"General",null,5757970.2399999974,6735693.4299999988,{"$f":"-'108_111 Projection'!H46","v":8452365.430248037},{"$f":"-'108_111 Projection'!I46","v":8801897.2939276211},null,8801897.2939276211,{"$f":"+K391-G391","v":2066203.8639276223},386]
[889,null,null,"Total Depreciation Expense",null,{"$f":"SUM(F388:F391)","v":55091168.909999996},60965333.859999992,{"$f":"SUM(H388:H391)","v":66761479.657462612},{"$f":"SUM(I388:I391)","v":71423379.100494638},null,71423379.100494638,{"$f":"+K392-G392","v":10458045.240494646},387]
[890,null,null,null,null,null,null,null,null,null,null,null,388]
[891,404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,389]
[892,null,null,"Production",null,16733.38,21476.69,0,0,null,0,{"$f":"+K395-G395","v":-21476.69},390]
[893,null,null,"Distribution - Wyoming",null,0,0,0,0,null,0,0,391]
[894,null,null,"Distribution - Utah",null,0,0,0,0,null,0,0,392]
[895,null,null,"General",null,0,0,0,0,null,0,0,393]
[896,null,null,"Total Amortization Expense",null,{"$f":"SUM(F395:F398)","v":16733.38},21476.69,{"$f":"SUM(H395:H398)","v":0},{"$f":"SUM(I395:I398)","v":0},null,0,-21476.69,394]
[897,null,null,null,null,null,null,null,null,null,0,0,395]
[898,null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"F399+F392","v":55107902.289999999},60986810.54999999,{"$f":"H399+H392","v":66761479.657462612},{"$f":"I399+I392","v":71423379.100494638},null,71423379.100494638,10436568.550494649,396]
[899,null,null,null,null,null,null,null,null,null,null,null,397]
[900,"Tax Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"+M402+1","v":398}]
[901,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,399]
[902,null,null,"Production",null,0,0,{"$f":"(G405/$G$409)*$H$409","v":0},{"$f":"(H405/$H$409)*$I$409","v":0},null,0,{"$f":"+K405-G405","v":0},400]
[903,null,null,"Distribution - Wyoming",null,797147.52,773142.3899999999,{"$f":"(G406/$G$409)*$H$409","v":842800.02073639946},{"$f":"(H406/$H$409)*$I$409","v":911562.90204638767},null,911562.90204638767,{"$f":"+K406-G406","v":138420.51204638777},401]
[904,null,null,"Distribution - Utah",null,16892228.719999999,18395341.41,{"$f":"(G407/$G$409)*$H$409","v":20052702.221903976},21688774.301760495,null,21688774.301760495,{"$f":"+K407-G407","v":3293432.8917604946},402]
[905,null,null,"General",null,1622292.5699999998,1696474.5599999998,{"$f":"(G408/$G$409)*$H$409","v":1849321.4352750392},{"$f":"(H408/$H$409)*$I$409","v":2000204.9986697386},null,2000204.9986697386,{"$f":"+K408-G408","v":303730.43866973883},403]
[906,null,null,"Total Other Taxes",null,19311668.809999999,20864958.360000003,{"$f":"'Other Taxes'!P21","v":22744823.677915417},{"$f":"'Other Taxes'!R21","v":24600542.202476624},null,24600542.202476624,{"$f":"+K409-G409","v":3735583.8424766213},404]
[907,null,null,null,null,null,null,null,null,null,null,null,405]
[908,4090,"Income Taxes - Federal",null,null,33462251.09999999,30034357.22000001,{"$f":"G411","v":30034357.22000001},{"$f":"H411","v":30034357.22000001},null,30034357.22000001,{"$f":"+K411-G411","v":0},406]
[909,null,null,null,null,null,null,null,null,null,null,null,407]
[910,4091,"Income Taxes - State",null,null,-2272888,140748.58000000007,{"$f":"G413","v":140748.58000000007},{"$f":"H413","v":140748.58000000007},null,140748.58000000007,{"$f":"+K413-G413","v":0},408]
[911,null,null,null,null,null,null,null,null,null,null,null,409]
[912,4101,"Deferred Income Taxes",null,null,4179071.78,5876861.6100000003,{"$f":"G415","v":5876861.6100000003},{"$f":"H415","v":5876861.6100000003},null,5876861.6100000003,{"$f":"+K415-G415","v":0},410]
[913,null,null,null,null,null,null,null,null,null,null,null,411]
[914,4111,"Deferred Income Tax Credit",null,null,0,0,0,0,null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M417,FALSE)","v":0},{"$f":"+K417-G417","v":0},412]
[915,null,null,null,null,null,null,null,null,null,null,null,413]
[916,4114,"Investment Tax Credit Adjustment",null,null,0,0,0,0,null,0,{"$f":"+K419-G419","v":0},414]
[917,null,null,null,null,null,null,null,null,null,null,null,415]
[918,null,"South Georgia Amortization",null,null,0,0,{"$f":"G421","v":0},{"$f":"H421","v":0},null,0,{"$f":"+K421-G421","v":0},416]
[919,null,null,null,null,null,null,null,null,null,null,null,417]
[920,null,"Section 29 Tax Credits",null,null,0,0,{"$f":"G423","v":0},{"$f":"H423","v":0},null,0,{"$f":"+K423-G423","v":0},418]
[921,null,null,null,null,null,null,null,null,null,null,null,419]
[922,null,"Total Tax Expenses",null,null,{"$f":"F409+F411+F413+F415+F417+F419+F421+F423","v":54680103.68999999},56916925.770000011,{"$f":"H409+H411+H413+H415+H417+H419+H421+H423","v":58796791.087915421},{"$f":"I409+I411+I413+I415+I417+I419+I421+I423","v":60652509.612476632},null,60652509.612476632,{"$f":"+K425-G425","v":3735583.8424766213},420]
[923,null,null,null,null,null,null,null,null,null,null,null,421]
[924,null,null,null,null,null,null,null,null,null,null,null,422]
[925,null,"Total Utility Other Operating Expenses",null,null,{"$f":"F401+F425","v":109788005.97999999},117903736.31999999,{"$f":"H401+H425","v":125558270.74537803},{"$f":"I401+I425","v":132075888.71297127},null,132075888.71297127,{"$f":"+K428-G428","v":14172152.392971277},423]
[926,null,null,null,null,null,null,null,null,null,null,null,424]
[927,null,"TOTAL",null,null,{"$f":"+F409+F401:F401","v":74419571.099999994},81851768.909999996,{"$f":"+H409+H401:H401","v":89506303.335378021},{"$f":"+I409+I401:I401","v":96023921.302971259},null,96023921.302971259,{"$f":"+K430-G430","v":14172152.392971262},425]
[928,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"F131+F383+F428","v":831281287.87061799},817701349.02924013,{"$f":"H131+H383+H428","v":835688346.03504777},{"$f":"I131+I383+I428","v":845866692.98484635},null,{"$f":"K131+K383+K428","v":845866692.98484635},{"$f":"+K431-G431","v":28165343.955606222},426]
[null,null,null,null,null,null,null,null,null,null,null,null,427]
[null,null,null,null,null,null,null,null,null,null,null,null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,429]
[null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,null,null,null,null,null,null,null,null,null,null,431]
[null,null,null,null,null,null,null,null,null,null,null,null,432]
[null,null,null,null,null,null,null,null,null,null,null,null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,434]
[null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,null,null,null,null,null,null,null,null,null,null,436]
[null,null,null,null,null,null,null,null,null,null,null,null,437]
[null,null,null,null,null,null,null,null,null,null,null,null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,439]
[null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,null,null,null,null,null,null,null,null,null,null,441]
[null,null,null,null,null,null,null,null,null,null,null,null,442]
[null,null,null,null,null,null,null,null,null,null,null,null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,444]
[null,null,null,null,null,null,null,null,null,null,null,null,445]

{"sheet":"PROJECTED EXPENSES","index":7,"n_rows":762,"n_cols":48,"rows_kept":762,"cut":false,"hidden":false,"merged":[[2,4,2,5],[4,2,4,4]]}
[null,null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Ended","12 Months Ended","12 Months Ended",2017,2018]
[null,null,null,null,null,null,"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01",null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",{"$f":"R2","v":"2016-12-01"},{"$f":"AE2","v":"2017-12-01"},{"$f":"AQ2","v":"2018-12-01"},"Inflation Rates","Inflation Rates"]
[null,null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USED","USED","USED"]
[]
[null,null,"UTILITY OPERATING EXPENSES"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
["%,FACCOUNT,TQGCACCTS,V810000,V810001",619,810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"G264+G518","v":-2466.79},-3090.88,-3088.95,-1731.39,-3869,-4097,-4097,-1410,-2247,-697,-1437,-4254,null,{"$f":"T264+T518","v":-2765.2715899999998},-3464.8764799999999,-3462.7129499999996,-1940.8881900000001,-4337.1490000000003,-4592.7370000000001,-4592.7370000000001,-1580.61,-2518.8870000000002,-781.33699999999999,-1610.877,{"$f":"AE264+AE518","v":-4768.7340000000004},{"$f":"AF264+AF518","v":-2723.7925161499998},-3412.9033328,-3410.7722557499997,-1911.7748671500001,-4272.0917650000001,-4523.845945,-4523.845945,-1556.90085,-2481.1036950000002,-769.61694499999999,-1586.713845,{"$f":"AQ264+AQ518","v":-4697.2029900000007},{"$f":"SUM(G10:R10)","v":-32486.01},{"$f":"SUM(T10:AE10)","v":-36416.817210000001},{"$f":"SUM(AF10:AQ10)","v":-35870.564951850007}]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,-108867.97,-96175.35,-82778.52,-100651.42000000001,-63302.07,-65664.2,-22802.850000000002,-90974.97,-58429.53,-64127.94,-68607.92,-95473.91,null,{"$f":"T265+T519","v":-122040.99437},-107812.56735000001,-92794.720920000007,-112830.24182000001,-70961.620469999994,-73609.568199999994,-25561.994850000003,-101982.94137,-65499.503129999997,-71887.420740000001,-76909.478319999995,-107026.25311000001,{"$f":"AF265+AF519","v":-120210.37945445},-106195.37883975002,-91402.800106200011,-111137.78819270001,-69897.19616295,-72505.424676999988,-25178.564927250001,-100453.19724944999,-64517.010583049996,-70809.109428900003,-75755.836145199995,-105420.85931335001,{"$f":"SUM(G11:R11)","v":-917856.65000000014},{"$f":"SUM(T11:AE11)","v":-1028917.3046499999},{"$f":"SUM(AF11:AQ11)","v":-1013483.5450802501}]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"SUM(G10:G12)","v":-111334.76},-99266.23000000001,-85867.47,-102382.81000000001,-67171.070000000007,-69761.2,-26899.850000000002,-92384.97,-60676.53,-64824.94,-70044.92,-99727.91,null,{"$f":"SUM(T10:T12)","v":-124806.26596},-111277.44383000002,-96257.433870000008,-114771.13001000001,-75298.769469999999,-78202.305199999988,-30154.731850000004,-103563.55137,-68018.39013,-72668.757740000001,-78520.355319999988,-111794.98711,{"$f":"SUM(AF10:AF12)","v":-122934.1719706},-109608.28217255001,-94813.572361950006,-113049.56305985001,-74169.287927950005,-77029.270621999982,-29702.410872250002,-102010.09809945,-66998.114278049994,-71578.726373900005,-77342.549990200001,-110118.06230335002,{"$f":"SUM(G13:R13)","v":-950342.65999999992},{"$f":"SUM(T13:AE13)","v":-1065334.1218600001},{"$f":"SUM(AF13:AQ13)","v":-1049354.1100321}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,{"$f":"G272+G526","v":1100939.98},1097515.72,1040510.36,926923.79,1013353.79,998894.34000000008,1070084.79,853487.80999999994,1059270.98,924984.4,918469.24,-202256.13,null,{"$f":"T272+T526","v":1029463.7236324011},1039772.7467399776,1004249.9965186452,877221.32889459888,963558.15181141323,950200.78584190411,1015887.1689817741,798102.58441117243,1020905.5071442302,874005.74016332137,866617.90378491778,-151243.95392850786,{"$f":"AF272+AF526","v":1059542.7141910931},1069667.172946817,1032467.1917483245,902475.42297687684,991136.44651939557,977382.93095320137,1045020.2642122674,821420.71399858757,1049641.2404197971,899216.29237138107,891659.18159286538,-157024.9981791231,{"$f":"SUM(G18:R18)","v":10802179.07},{"$f":"SUM(T18:AE18)","v":10288741.683995847},{"$f":"SUM(AF18:AQ18)","v":10582604.573751485}]
[null,628,null,null,"Wyoming",null,51074.630000000005,50203.530000000006,37666.14,36410.740000000005,41180.47,44661.490000000005,45004.59,44297.279999999999,62806.17,54745.700000000004,59625.760000000002,63164.759999999995,null,{"$f":"T273+T527","v":50259.711131216762},50117.201802011041,37503.036520019443,35719.783960627428,40698.571367506956,44092.860756150054,44053.480222787854,42954.231517985987,61244.839911202173,53322.814869757131,57762.008604033123,62243.168575628486,{"$f":"AF273+AF527","v":51638.284174913264},51467.448540391371,38516.746836500024,36703.299864366258,41808.907873732162,45297.364770514556,45269.784470871491,44154.160622605566,62943.829969018232,54804.175729169845,59377.534029994116,63947.489660177343,{"$f":"SUM(G19:R19)","v":590841.26},{"$f":"SUM(T19:AE19)","v":579971.70923892641},{"$f":"SUM(AF19:AQ19)","v":595929.02654225426}]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,{"$f":"SUM(G18:G19)","v":1152014.6099999999},1147719.25,1078176.5,963334.53,1054534.26,1043555.8300000001,1115089.3800000001,897785.09,1122077.1499999999,979730.1,978095,-139091.37,null,{"$f":"SUM(T18:T19)","v":1079723.4347636178},1089889.9485419886,1041753.0330386646,912941.11285522627,1004256.7231789202,994293.64659805421,1059940.649204562,841056.81592915836,1082150.3470554324,927328.55503307853,924379.91238895094,-89000.785352879378,{"$f":"SUM(AF18:AF19)","v":1111180.9983660064},1121134.6214872084,1070983.9385848246,939178.72284124314,1032945.3543931277,1022680.2957237159,1090290.0486831388,865574.87462119316,1112585.0703888154,954020.46810055093,951036.71562285954,-93077.508518945746,{"$f":"SUM(G20:R20)","v":11393020.33},{"$f":"SUM(T20:AE20)","v":10868713.393234773},{"$f":"SUM(AF20:AQ20)","v":11178533.600293739}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,{"$f":"G277+G531","v":148073.54},181543.63,159726.76999999999,161195.26999999999,186594.51,169962.13,159751.81,184324.3,143051.13,155636.1,185774.22999999998,207612.75000000003,null,{"$f":"T277+T531","v":136413.37361563824},166777.49648225447,147059.22887666337,148292.43566004426,171445.20739194367,156297.27824615347,146989.13572963927,169453.9856954515,131563.18935901066,143251.58156295013,170831.26444148715,190716.14223789814,{"$f":"AF277+AF531","v":140461.9791861074},171750.00947172212,151428.12912496328,152703.71929284558,176555.54912070197,160949.60082953807,151360.45831152843,174500.38633331505,135478.63741978098,147509.36461583863,175916.53431973176,196402.8815820351,{"$f":"SUM(G23:R23)","v":2043246.1700000004},{"$f":"SUM(T23:AE23)","v":1879090.3192991344},{"$f":"SUM(AF23:AQ23)","v":1935017.2496081088}]
[null,633,null,null,"Wyoming",null,1909.66,3813.91,2601.9700000000003,2888.66,3620.53,3099.2000000000003,2752.94,3138.41,2730.5,2805.6,3924.28,3840.34,null,{"$f":"T278+T532","v":1947.8532},3890.1882000000001,2654.0094000000004,2946.4331999999999,3692.9406000000004,3161.1840000000002,2807.9988000000003,3201.1781999999998,2785.11,2861.712,4002.7656000000002,3917.1468000000004,{"$f":"AF278+AF532","v":1996.5495299999998},3987.4429049999999,2720.3596350000003,3020.0940299999997,3785.2641149999999,3240.2136,2878.19877,3281.2076549999997,2854.7377499999998,2933.2547999999997,4102.8347400000002,4015.0754700000002,{"$f":"SUM(G24:R24)","v":37126},{"$f":"SUM(T24:AE24)","v":37868.520000000004},{"$f":"SUM(AF24:AQ24)","v":38815.233}]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,{"$f":"SUM(G23:G24)","v":149983.20000000001},185357.54,162328.74,164083.93,190215.04000000001,173061.33000000002,162504.75,187462.71,145781.63,158441.70000000001,189698.50999999998,211453.09000000003,null,{"$f":"SUM(T23:T24)","v":138361.22681563825},170667.68468225448,149713.23827666338,151238.86886004425,175138.14799194367,159458.46224615347,149797.13452963927,172655.16389545149,134348.29935901065,146113.29356295013,174834.03004148716,194633.28903789812,{"$f":"SUM(AF23:AF24)","v":142458.52871610739},175737.45237672213,154148.48875996328,155723.81332284558,180340.81323570196,164189.81442953806,154238.65708152842,177781.59398831506,138333.37516978098,150442.61941583862,180019.36905973175,200417.95705203511,{"$f":"SUM(G25:R25)","v":2080372.1700000002},{"$f":"SUM(T25:AE25)","v":1916958.8392991342},{"$f":"SUM(AF25:AQ25)","v":1973832.4826081081}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,{"$f":"G282+G536","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T282+T536","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF282+AF536","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G28:R28)","v":0},{"$f":"SUM(T28:AE28)","v":0},{"$f":"SUM(AF28:AQ28)","v":0}]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF283+AF537","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G29:R29)","v":0},{"$f":"SUM(T29:AE29)","v":0},{"$f":"SUM(AF29:AQ29)","v":0}]
["%,FACCOUNT,TQGCACCTS,N872",639,null,null,"Total",null,{"$f":"SUM(G28:G29)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T28:T29)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF28:AF29)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G30:R30)","v":0},{"$f":"SUM(T30:AE30)","v":0},{"$f":"SUM(AF30:AQ30)","v":0}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,{"$f":"G287+G541","v":2510.9700000000003},3161.02,3137.26,1741.72,3869,4097,4097,1410,2247,697,1437,4254,null,{"$f":"T287+T541","v":2814.7973700000002},3543.50342,3516.8684600000001,1952.46812,4337.1490000000003,4592.7370000000001,4592.7370000000001,1580.61,2518.8870000000002,781.33699999999999,1610.877,4768.7340000000004,{"$f":"AF287+AF541","v":2772.5754094500003},3490.3508686999999,3464.1154331000002,1923.1810982,4272.0917650000001,4523.845945,4523.845945,1556.90085,2481.1036950000002,769.61694499999999,1586.713845,4697.2029900000007,{"$f":"SUM(G33:R33)","v":32658.97},{"$f":"SUM(T33:AE33)","v":36610.705370000003},{"$f":"SUM(AF33:AQ33)","v":36061.544789450003}]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T288+T542","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF288+AF542","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G34:R34)","v":0},{"$f":"SUM(T34:AE34)","v":0},{"$f":"SUM(AF34:AQ34)","v":0}]
["%,FACCOUNT,TQGCACCTS,N873",644,null,null,"Total",null,{"$f":"SUM(G33:G34)","v":2510.9700000000003},3161.02,3137.26,1741.72,3869,4097,4097,1410,2247,697,1437,4254,null,{"$f":"SUM(T33:T34)","v":2814.7973700000002},3543.50342,3516.8684600000001,1952.46812,4337.1490000000003,4592.7370000000001,4592.7370000000001,1580.61,2518.8870000000002,781.33699999999999,1610.877,4768.7340000000004,{"$f":"SUM(AF33:AF34)","v":2772.5754094500003},3490.3508686999999,3464.1154331000002,1923.1810982,4272.0917650000001,4523.845945,4523.845945,1556.90085,2481.1036950000002,769.61694499999999,1586.713845,4697.2029900000007,{"$f":"SUM(G35:R35)","v":32658.97},{"$f":"SUM(T35:AE35)","v":36610.705370000003},{"$f":"SUM(AF35:AQ35)","v":36061.544789450003}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,{"$f":"G292+G546","v":224804.6},601579.06000000006,909469.13000000012,916114.29,986004.65,1022456.21,1049238.56,1069881.1200000001,1242165.2,1036186,1026877.3899999999,1004920.88,null,{"$f":"T292+T546","v":202922.81055044869},592465.11493860302,907579.95082576619,921344.81417714432,987615.33071742277,1028791.5815465006,1050457.1750014375,1061985.0653223519,1238599.5795542337,1024600.4984025895,1005440.8471913438,992434.74864102819,{"$f":"AF292+AF546","v":209331.07423789214},605461.84344700107,926230.05179287924,939532.15474618855,1007527.6654025954,1049048.3029473056,1071688.1141253905,1084401.1082659124,1264154.8831428306,1046641.2652832072,1028119.582485144,1013915.458131209,{"$f":"SUM(G38:R38)","v":11089697.090000002},{"$f":"SUM(T38:AE38)","v":11014237.516868871},{"$f":"SUM(AF38:AQ38)","v":11246051.504007556}]
[null,648,null,null,"Wyoming",null,-1222.6999999999998,28123.270000000004,23897.670000000002,29974.41,45710.28,44773.090000000004,54638.39,39463.839999999997,46983.820000000007,33096.39,32068.820000000003,26300.71,null,{"$f":"T293+T547","v":-1952.9981501602151},28201.406070339021,23920.040587693155,29841.913915444769,45559.955278334288,44693.093281432884,54521.665752490851,39320.621271083284,47411.324231407911,32999.652961052379,31840.713021310556,26024.298145806613,{"$f":"AF293+AF547","v":-1916.5321267750205},28766.651085409187,24404.052944883944,30462.484226578112,46501.966734364316,45610.143922335861,55642.383271575571,40135.032479745787,48330.706815610145,33680.696990233948,32511.896021469871,26582.259452230814,{"$f":"SUM(G39:R39)","v":403807.99000000005},{"$f":"SUM(T39:AE39)","v":402381.68636623549},{"$f":"SUM(AF39:AQ39)","v":410711.74181766255}]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,{"$f":"SUM(G38:G39)","v":223581.9},629702.33000000007,933366.80000000016,946088.70000000007,1031714.93,1067229.3,1103876.95,1109344.9600000002,1289149.02,1069282.3899999999,1058946.21,1031221.59,null,{"$f":"SUM(T38:T39)","v":200969.81240028847},620666.52100894204,931499.9914134593,951186.72809258907,1033175.2859957571,1073484.6748279335,1104978.8407539283,1101305.6865934352,1286010.9037856415,1057600.151363642,1037281.5602126543,1018459.0467868348,{"$f":"SUM(AF38:AF39)","v":207414.54211111713},634228.49453241029,950634.10473776318,969994.6389727667,1054029.6321369598,1094658.4468696415,1127330.4973969662,1124536.1407456582,1312485.5899584407,1080321.962273441,1060631.478506614,1040497.7175834398,{"$f":"SUM(G40:R40)","v":11493505.080000002},{"$f":"SUM(T40:AE40)","v":11416619.203235107},{"$f":"SUM(AF40:AQ40)","v":11656763.24582522}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,{"$f":"G297+G551","v":190138.91},182859.72999999998,302181.99,158986,146747.71999999997,259685.05,241604.94,174710.07,295542.84999999998,171488.61000000002,197749.12,272437.88,null,{"$f":"T297+T551","v":176539.00240552699},172251.82548391877,295607.5056550111,150629.26345194635,137483.67549810756,257827.22754804377,233196.57502996488,164979.85635190911,291506.3518905376,161084.85748552092,185445.86059136159,261523.67740948041,{"$f":"AF297+AF551","v":181743.01462153281},177240.68008891636,303781.14255810145,154961.20157038473,141492.1484126508,264826.93349928514,239751.99628006382,169743.75852998637,299484.98019989376,165766.41657360655,190846.29405038245,268924.91848552483,{"$f":"SUM(G43:R43)","v":2594132.8699999996},{"$f":"SUM(T43:AE43)","v":2488075.6788013289},{"$f":"SUM(AF43:AQ43)","v":2558563.4848703295}]
[null,653,null,null,"Wyoming",null,12356.92,16145.21,13221.41,10014.970000000001,13916.190000000002,17820.730000000003,15245.93,13713.2,12608.720000000001,8512.81,11663.35,18222.419999999998,null,{"$f":"T298+T552","v":12071.424318697113},15640.133990379583,13340.625747126205,9797.6379646262831,13332.72315341015,17362.038272864003,14955.606674178698,13252.907997945958,12751.039773059008,8441.5125606524362,11413.860769825516,17688.925091085875,{"$f":"AF298+AF552","v":12405.770545058025},16077.832729610971,13695.625390099991,10068.526498445073,13710.947639212456,17844.523728729924,15367.722895204059,13624.876367644338,13089.403933130778,8671.0389345920103,11729.311988440282,18182.701583498456,{"$f":"SUM(G44:R44)","v":163441.85999999999},{"$f":"SUM(T44:AE44)","v":160048.43631385083},{"$f":"SUM(AF44:AQ44)","v":164468.28223366637}]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,{"$f":"SUM(G43:G44)","v":202495.83000000002},199004.93999999997,315403.39999999997,169000.97,160663.90999999997,277505.77999999997,256850.87,188423.27000000002,308151.56999999995,180001.42,209412.47,290660.3,null,{"$f":"SUM(T43:T44)","v":188610.42672422409},187891.95947429835,308948.13140213728,160426.90141657263,150816.39865151772,275189.26582090778,248152.18170414359,178232.76434985508,304257.39166359662,169526.37004617334,196859.72136118711,279212.60250056628,{"$f":"SUM(AF43:AF44)","v":194148.78516659082},193318.51281852732,317476.76794820145,165029.72806882981,155203.09605186325,282671.45722801506,255119.71917526788,183368.63489763072,312574.38413302455,174437.45550819856,202575.60603882273,287107.62006902328,{"$f":"SUM(G45:R45)","v":2757574.7299999995},{"$f":"SUM(T45:AE45)","v":2648124.1151151797},{"$f":"SUM(AF45:AQ45)","v":2723031.7671039952}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,{"$f":"G302+G556","v":300126.90000000002},271211.07,276332.44,244730.90999999997,302222.11,285808.92,280009.52,316870.72000000003,269578.26,318647.14999999997,308246.90999999997,322536.98000000004,null,{"$f":"T302+T556","v":280849.99195671012},254931.39484895294,260898.51302820019,229367.65579921601,282575.38624530454,267728.50366536115,262911.68609805941,295499.03177652945,256170.90751269495,296874.2394156169,288544.82559622388,302013.14408647001,{"$f":"AF302+AF556","v":288802.39295333147},262064.56788546155,268112.72014304623,235835.69159399247,290594.25090850372,275288.64004028199,270289.76549620117,303942.52665942535,263132.02925279579,305378.16570048546,296707.89634091058,310550.38429450413,{"$f":"SUM(G48:R48)","v":3496321.8899999997},{"$f":"SUM(T48:AE48)","v":3278365.2800293397},{"$f":"SUM(AF48:AQ48)","v":3370699.0312689403}]
[null,658,null,null,"Wyoming",null,13323.12,28194.46,21631.919999999998,11889.7,9255.119999999999,15327.61,10787.619999999999,13601.939999999999,12842.04,9750.0400000000009,9477.57,12242.67,null,{"$f":"T303+T557","v":12396.184550142374},26109.589332559986,20645.732989381777,11253.515003892808,8896.2957927977423,14281.192202566495,10223.333883376148,12784.506736349857,12065.456930636175,9287.1742164815023,8920.4734919935509,11700.73586657643,{"$f":"AF303+AF557","v":12752.518026486645},26869.401427256784,21200.14543266323,11562.621452569592,9130.5616907416734,14690.20710704349,10503.186940997433,13142.298821320353,12403.48441743526,9537.9163143359474,9169.1955770733584,12013.753768813724,{"$f":"SUM(G49:R49)","v":168323.81000000003},{"$f":"SUM(T49:AE49)","v":158564.19099675486},{"$f":"SUM(AF49:AQ49)","v":162975.29097673745}]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,{"$f":"SUM(G48:G49)","v":313450.02},299405.53000000003,297964.36,256620.61,311477.23,301136.52999999997,290797.14,330472.66000000003,282420.3,328397.18999999994,317724.48,334779.65000000002,null,{"$f":"SUM(T48:T49)","v":293246.1765068525},281040.9841815129,281544.24601758196,240621.17080310881,291471.6820381023,282009.69586792763,273135.01998143556,308283.53851287928,268236.36444333114,306161.41363209841,297465.29908821743,313713.87995304645,{"$f":"SUM(AF48:AF49)","v":301554.91097981809},288933.96931271831,289312.86557570944,247398.31304656205,299724.8125992454,289978.84714732546,280792.9524371986,317084.8254807457,275535.51367023104,314916.08201482141,305877.09191798395,322564.13806331786,{"$f":"SUM(G50:R50)","v":3664645.6999999997},{"$f":"SUM(T50:AE50)","v":3436929.4710260937},{"$f":"SUM(AF50:AQ50)","v":3533674.3222456779}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,{"$f":"G307+G561","v":382209},308706.77,279506.89,229684.11,230082.19,206314.65,240013.00999999998,292151.69,213612.65,259943.49,307612.2,391560.06000000006,null,{"$f":"T307+T561","v":356308.27919855324},289179.62220554065,265761.09991958697,215023.07934994143,215296.62504902881,194405.16523849993,224423.18349230464,271546.10249915044,202905.75645686811,241710.84284741385,287140.31034991855,364424.21769696462,{"$f":"AF307+AF561","v":366431.3689336598},297276.8046248469,272868.79215088458,221055.0742103197,221344.70777756965,199751.82875343491,230741.7529125638,279329.85933200497,208349.26065149414,248630.72503788627,295266.40935319616,374829.15820779355,{"$f":"SUM(G53:R53)","v":3341396.7100000004},{"$f":"SUM(T53:AE53)","v":3128124.2843037709},{"$f":"SUM(AF53:AQ53)","v":3215875.7419456546}]
[null,663,null,null,"Wyoming",null,28309,20903.420000000002,14534.96,8249.7900000000009,8063.7000000000007,7433.58,9132.7900000000009,11058.39,8998.75,12226.95,14705.460000000001,17578.259999999998,null,{"$f":"T308+T562","v":26586.07275716171},19606.62683413074,13934.855965392147,7768.8275360082807,7614.8154383854626,7035.8024039007632,8609.2333150932827,10446.185576049953,8576.0404153402815,11505.406124356461,13832.6294982374,16808.093590813463,{"$f":"AF308+AF562","v":27324.749498606565},20153.464112354661,14297.952251363909,7982.8912559985292,7822.8440570070261,7226.6640759477859,8845.7039905360816,10731.27922312145,8803.7458205104904,11823.163493937154,14215.084560914524,17249.738357617869,{"$f":"SUM(G54:R54)","v":161195.04999999999},{"$f":"SUM(T54:AE54)","v":152324.58945486991},{"$f":"SUM(AF54:AQ54)","v":156477.28069791605}]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,{"$f":"SUM(G53:G54)","v":410518},329610.19,294041.85000000003,237933.9,238145.89,213748.22999999998,249145.8,303210.08,222611.4,272170.44,322317.66000000003,409138.32000000007,null,{"$f":"SUM(T53:T54)","v":382894.35195571493},308786.24903967138,279695.95588497911,222791.90688594972,222911.44048741428,201440.9676424007,233032.41680739791,281992.2880752004,211481.79687220839,253216.24897177031,300972.93984815595,381232.31128777808,{"$f":"SUM(AF53:AF54)","v":393756.11843226635},317430.26873720158,287166.74440224847,229037.96546631822,229167.55183457668,206978.49282938268,239587.45690309987,290061.13855512644,217153.00647200464,260453.88853182341,309481.4939141107,392078.89656541141,{"$f":"SUM(G55:R55)","v":3502591.76},{"$f":"SUM(T55:AE55)","v":3280448.8737586415},{"$f":"SUM(AF55:AQ55)","v":3372353.0226435699}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,{"$f":"G312+G566","v":900978.19000000006},1283136.75,919872.87,858485.85000000009,968807.95,761383.66,794484.35,860576.98,517574.89,667426.34000000008,868267.06,345958.54000000004,null,{"$f":"T312+T566","v":851524.5482570969},1204766.9381878385,881868.34965305659,815309.45566599607,916840.4736912488,727102.40419864631,757400.77846812457,818387.66202531254,493074.53007449821,625927.80298306863,807614.14555153111,317674.64244299399,{"$f":"AF312+AF566","v":873784.07134272985},1237197.2450156538,903447.96484550834,836156.87129949592,940664.7384792862,745223.38421452558,776430.04564142833,839185.54799151188,505502.73805663316,642863.93497582071,830258.92981849716,327075.4845437638,{"$f":"SUM(G58:R58)","v":9746953.4299999997},{"$f":"SUM(T58:AE58)","v":9217491.7311994135},{"$f":"SUM(AF58:AQ58)","v":9457790.956224855}]
[null,668,null,null,"Wyoming",null,89945.290000000008,134631.99,112269.06,78145.64,67194.63,48409.930000000008,50981.65,45273.369999999995,35161.78,42316.75,62613.54,58464,null,{"$f":"T313+T567","v":84570.243158636382},126371.20598978319,105824.24928495591,73959.999445628811,63896.083991152227,46143.280638675729,48459.434579785448,43655.040900273663,33330.268014707537,39944.520913906759,59067.239561363327,55221.44169685735,{"$f":"AF313+AF567","v":86832.657475495478},129777.40803967668,108623.90697676457,75881.139742717671,65520.40271760679,47303.429592296001,49693.627343639011,44693.968412921866,34189.929222928768,40994.543591043956,60624.224449404232,56668.930465523066,{"$f":"SUM(G59:R59)","v":825407.63000000012},{"$f":"SUM(T59:AE59)","v":780443.00817572628},{"$f":"SUM(AF59:AQ59)","v":800804.1680300181}]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,{"$f":"SUM(G58:G59)","v":990923.4800000001},1417768.74,1032141.9299999999,936631.49000000011,1036002.58,809793.59000000008,845466,905850.35,552736.67000000004,709743.09000000008,930880.60000000009,404422.54000000004,null,{"$f":"SUM(T58:T59)","v":936094.79141573329},1331138.1441776217,987692.5989380125,889269.45511162491,980736.55768240103,773245.68483732198,805860.21304791002,862042.70292558626,526404.79808920575,665872.32389697537,866681.38511289447,372896.08413985133,{"$f":"SUM(AF58:AF59)","v":960616.72881822533},1366974.6530553305,1012071.8718222729,912038.01104221353,1006185.1411968929,792526.81380682159,826123.67298506736,883879.51640443376,539692.66727956198,683858.47856686462,890883.15426790144,383744.41500928684,{"$f":"SUM(G60:R60)","v":10572361.059999999},{"$f":"SUM(T60:AE60)","v":9997934.7393751387},{"$f":"SUM(AF60:AQ60)","v":10258595.124254873}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,{"$f":"G317+G571","v":30462.480000000003},3225.95,12242.19,4009.4100000000003,3448.7200000000003,3483.03,3904.83,10879.24,18587.86,3489.34,27619.01,19634.5,null,{"$f":"T317+T571","v":30980.34216},3280.7911499999996,12450.307229999999,4077.56997,3507.3482399999998,3542.2415099999998,3971.2121099999995,11064.187079999998,18903.853619999998,3548.6587799999998,28088.533169999995,19968.286499999998,{"$f":"AF317+AF571","v":31383.086608079997},3323.4414349499993,12612.161223989997,4130.5783796099995,3552.9437671199994,3588.2906496299993,4022.8378674299993,11208.021512039997,19149.603717059996,3594.7913441399992,28453.684101209994,20227.874224499996,{"$f":"SUM(G63:R63)","v":140986.56},{"$f":"SUM(T63:AE63)","v":143383.33151999998},{"$f":"SUM(AF63:AQ63)","v":145247.31482975997}]
[null,673,null,null,"Wyoming",null,1033.05,129.17000000000002,413.85,136.4,116.95,118.12,132.42000000000002,370.1,630.36,112.37,886.52,632.33000000000004,null,{"$f":"T318+T572","v":1050.6118499999998},131.36589000000001,420.88544999999999,138.71879999999999,118.93814999999999,120.12804,134.67114000000001,376.39170000000001,641.07611999999995,114.28028999999999,901.59083999999984,643.07961,{"$f":"AF318+AF572","v":1064.2698040499997},133.07364656999999,426.35696084999995,140.52214439999997,120.48434594999998,121.68970451999999,136.42186482,381.2847921,649.41010955999991,115.76593376999998,913.31152091999979,651.43964492999999,{"$f":"SUM(G64:R64)","v":4711.6400000000003},{"$f":"SUM(T64:AE64)","v":4791.7378799999997},{"$f":"SUM(AF64:AQ64)","v":4854.0304724400003}]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,{"$f":"SUM(G63:G64)","v":31495.530000000002},3355.12,12656.04,4145.8100000000004,3565.67,3601.15,4037.25,11249.34,19218.22,3601.71,28505.53,20266.830000000002,null,{"$f":"SUM(T63:T64)","v":32030.954010000001},3412.1570399999996,12871.192679999998,4216.2887700000001,3626.2863899999998,3662.3695499999999,4105.8832499999999,11440.578779999998,19544.92974,3662.9390699999999,28990.124009999996,20611.366109999999,{"$f":"SUM(AF63:AF64)","v":32447.356412129997},3456.5150815199995,13038.518184839997,4271.1005240099994,3673.4281130699992,3709.9803541499991,4159.2597322499996,11589.306304139996,19799.013826619994,3710.5572779099994,29366.995622129994,20879.313869429996,{"$f":"SUM(G65:R65)","v":145698.20000000001},{"$f":"SUM(T65:AE65)","v":148175.06940000001},{"$f":"SUM(AF65:AQ65)","v":150101.34530219997}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,{"$f":"G322+G576","v":30128.9},57835.270000000004,69326.539999999994,48971.79,60196.91,46689.81,43665.990000000005,37222.030000000006,81377.78,52845.99,29858.320000000003,52215.54,null,{"$f":"T322+T576","v":30942.380299999997},59396.822289999996,71198.356579999992,50294.028329999994,61822.226569999999,47950.43486999999,44844.971730000005,38227.024810000003,83574.980059999987,54272.831729999991,30664.494640000001,53625.359579999997,{"$f":"AF322+AF576","v":31746.882187799998},60941.139669539996,73049.513851079988,51601.673066579991,63429.604460820003,49197.146176619994,46010.940994980003,39220.927455060002,85747.929541559992,55683.925354979991,31461.771500640003,55019.618929079996,{"$f":"SUM(G68:R68)","v":610334.87},{"$f":"SUM(T68:AE68)","v":626813.91148999997},{"$f":"SUM(AF68:AQ68)","v":643111.07318873995}]
[null,678,null,null,"Wyoming",null,911.46,2168.8200000000002,2162.4700000000003,1548.15,1917.0900000000001,1457.19,1347.56,1150.74,2597.38,1600.68,886.01,1584.02,null,{"$f":"T323+T577","v":936.06941999999992},2227.3781399999998,2220.8566900000001,1589.9500499999999,1968.8514299999999,1496.53413,1383.9441199999999,1181.80998,2667.5092599999998,1643.8983599999999,909.9322699999999,1626.7885399999998,{"$f":"AF323+AF577","v":960.40722491999998},2285.2899716399997,2278.59896394,1631.2887513000001,2020.0415671799999,1535.4440173800001,1419.9266671199998,1212.53703948,2736.8645007599998,1686.6397173599998,933.5905090199999,1669.0850420399997,{"$f":"SUM(G69:R69)","v":19331.57},{"$f":"SUM(T69:AE69)","v":19853.522390000002},{"$f":"SUM(AF69:AQ69)","v":20369.713972139994}]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,{"$f":"SUM(G68:G69)","v":31040.36},60004.090000000004,71489.009999999995,50519.94,62114,48147,45013.55,38372.770000000004,83975.16,54446.67,30744.33,53799.56,null,{"$f":"SUM(T68:T69)","v":31878.449719999997},61624.200429999997,73419.213269999993,51883.978379999993,63791.078000000001,49446.96899999999,46228.915850000005,39408.834790000001,86242.489319999993,55916.73008999999,31574.426910000002,55252.148119999998,{"$f":"SUM(AF68:AF69)","v":32707.289412719998},63226.429641179995,75328.112815019995,53232.961817879994,65449.646028000003,50732.590193999997,47430.867662100005,40433.46449454,88484.794042319991,57370.565072339989,32395.362009660003,56688.703971119998,{"$f":"SUM(G70:R70)","v":629666.43999999994},{"$f":"SUM(T70:AE70)","v":646667.43388000003},{"$f":"SUM(AF70:AQ70)","v":663480.78716087993}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,{"$f":"G327+G581","v":4312.37},5766.77,7366.33,6609.49,6236.42,11220.81,6514.08,6622.0700000000006,6206.1600000000008,6335.6,6493.0300000000007,7227.2,null,{"$f":"T327+T581","v":4471.9276899999995},5980.1404899999998,7638.8842099999993,6854.0411299999996,6467.1675399999995,11635.979969999999,6755.1009599999998,6867.0865899999999,6435.7879200000007,6570.0172000000002,6733.2721099999999,7494.6063999999997,{"$f":"AF327+AF581","v":4588.1978099399994},6135.62414274,7837.4951994599996,7032.2461993799998,6635.3138960399992,11938.515449219998,6930.7335849599995,7045.6308413400002,6603.1184059200004,6740.8376472,6908.33718486,7689.4661663999996,{"$f":"SUM(G73:R73)","v":80910.33},{"$f":"SUM(T73:AE73)","v":83904.012210000001},{"$f":"SUM(AF73:AQ73)","v":86085.516527459986}]
[null,683,null,null,"Wyoming",null,135.09,226.62,232.72,199.31,203.95000000000002,206.52,203.81,207.11,208.86,200.65,201.15,205.37,null,{"$f":"T328+T582","v":140.08832999999998},235.00493999999998,241.33063999999999,206.68446999999998,211.49615,214.16123999999999,211.35096999999999,214.77306999999999,216.58781999999999,208.07405,208.59254999999999,212.96868999999998,{"$f":"AF328+AF582","v":143.73062657999998},241.11506843999999,247.60523663999999,212.05826621999998,216.9950499,219.72943223999999,216.84609522,220.35716982,222.21910331999999,213.4839753,214.0159563,218.50587593999998,{"$f":"SUM(G74:R74)","v":2431.1600000000003},{"$f":"SUM(T74:AE74)","v":2521.1129199999996},{"$f":"SUM(AF74:AQ74)","v":2586.6618559200001}]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,{"$f":"SUM(G73:G74)","v":4447.46},5993.39,7599.05,6808.8,6440.37,11427.33,6717.89,6829.18,6415.02,6536.25,6694.18,7432.57,null,{"$f":"SUM(T73:T74)","v":4612.0160199999991},6215.1454299999996,7880.2148499999994,7060.7255999999998,6678.6636899999994,11850.141209999998,6966.4519300000002,7081.8596600000001,6652.3757400000004,6778.0912500000004,6941.8646600000002,7707.5750899999994,{"$f":"SUM(AF73:AF74)","v":4731.9284365199992},6376.73921118,8085.1004360999996,7244.3044656000002,6852.3089459399989,12158.244881459997,7147.5796801799997,7265.9880111600005,6825.3375092400001,6954.3216224999996,7122.3531411599997,7907.9720423399995,{"$f":"SUM(G75:R75)","v":83341.49000000002},{"$f":"SUM(T75:AE75)","v":86425.125130000015},{"$f":"SUM(AF75:AQ75)","v":88672.178383379985}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,{"$f":"G332+G586","v":848449.46},865368.25000000012,837202.69,714085.52999999991,717183.85000000009,692186.1399999999,736601.55,679077.64,711030.12,769463.85,677933.05,740300.37,null,{"$f":"T332+T586","v":836117.62660427217},852265.75242243859,833957.94439248391,707700.69854731299,712051.80628817866,691305.31914448622,731716.94270892255,675909.1724533051,708712.53783730813,766230.81069146271,676512.74097462255,735601.24388025282,{"$f":"AF332+AF586","v":851227.93814928038},867749.3883608717,847643.37422697851,719869.97324709233,724098.16068226402,702372.9475713009,744036.42767499026,687083.42585730425,720275.34526138741,778843.36095908657,687428.99399298127,747953.77128178033,{"$f":"SUM(G78:R78)","v":8988882.4999999981},{"$f":"SUM(T78:AE78)","v":8928082.5959450454},{"$f":"SUM(AF78:AQ78)","v":9078583.1072653178}]
[null,688,null,null,"Wyoming",null,19925.100000000002,18157.240000000002,21484.73,14557.210000000001,7171.92,6832.99,-2846.2499999999995,5135.2800000000007,10838.23,12244.73,10992.6,19490.02,null,{"$f":"T333+T587","v":18700.807464901533},17104.076982236318,20362.276321997211,13520.806473789007,6513.8896672763785,6479.2288255821004,-3225.1407418018352,4937.0231146031447,10206.894695684099,11622.204268157881,10481.914637001064,18410.040135270734,{"$f":"AF333+AF587","v":19183.927119248579},17535.754341303407,20856.085843017128,13893.250345442677,6717.6130152146698,6635.8373645895635,-3218.1584872558906,5045.4430061212388,10464.936489514623,11901.280580522616,10725.841019471096,18866.475146048855,{"$f":"SUM(G79:R79)","v":143983.80000000002},{"$f":"SUM(T79:AE79)","v":135114.02184469765},{"$f":"SUM(AF79:AQ79)","v":138608.28578323856}]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,{"$f":"SUM(G78:G79)","v":868374.55999999994},883525.49000000011,858687.41999999993,728642.73999999987,724355.77000000014,699019.12999999989,733755.3,684212.92,721868.35,781708.58,688925.65,759790.39,null,{"$f":"SUM(T78:T79)","v":854818.43406917364},869369.82940467494,854320.22071448108,721221.50502110203,718565.69595545507,697784.54797006829,728491.80196712073,680846.19556790823,718919.43253299221,777853.01495962054,686994.65561162366,754011.2840155235,{"$f":"SUM(AF78:AF79)","v":870411.86526852893},885285.14270217507,868499.46006999561,733763.22359253501,730815.7736974787,709008.78493589046,740818.26918773435,692128.86886342545,730740.28175090207,790744.64153960918,698154.83501245233,766820.24642782914,{"$f":"SUM(G80:R80)","v":9132866.2999999989},{"$f":"SUM(T80:AE80)","v":9063196.6177897453},{"$f":"SUM(AF80:AQ80)","v":9217191.3930485565}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,{"$f":"G337+G591","v":68201.36},71760.47,59562.58,99308.01999999999,87010.14,79532.180000000008,95723.78,184394.52000000002,64457.060000000005,102556.72,128187.29,24037.040000000001,null,{"$f":"T337+T591","v":68812.573459525083},72450.007447268858,60105.948688923279,100191.98506868571,87847.646253360581,80302.995226143335,96700.070039665996,186214.6214529165,65110.623803314375,103582.31280275091,129450.09738483354,24277.410400000001,{"$f":"AF337+AF591","v":69786.882388110826},73468.641673886916,60955.501471190983,101611.52232954628,89082.546616961408,81431.021444527636,98050.928988855972,188825.30808530402,66020.7838134138,105032.46122843343,131265.34282957856,24617.294145600001,{"$f":"SUM(G83:R83)","v":1064731.1600000001},{"$f":"SUM(T83:AE83)","v":1075046.292027388},{"$f":"SUM(AF83:AQ83)","v":1090148.2350154098}]
[null,693,null,null,"Wyoming",null,8252.89,5188.63,10917.36,13101.52,6218.32,10181.89,15895.19,16958.12,5136.32,19219.11,10136.99,12412.74,null,{"$f":"T338+T592","v":8335.4188999999988},5240.5163000000002,11026.533600000001,13232.5352,6280.5032000000001,10283.7089,16054.141900000001,17127.7012,5187.6831999999995,19411.301100000001,10238.359899999999,12536.867399999999,{"$f":"AF338+AF592","v":8452.114764599999},5313.8835282,11180.9050704,13417.790692800001,6368.4302447999999,10427.6808246,16278.8998866,17367.489016799998,5260.3107647999996,19683.059315400002,10381.6969386,12712.383543599999,{"$f":"SUM(G84:R84)","v":133619.07999999999},{"$f":"SUM(T84:AE84)","v":134955.27079999997},{"$f":"SUM(AF84:AQ84)","v":136844.64459119999}]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,{"$f":"SUM(G83:G84)","v":76454.25},76949.100000000006,70479.94,112409.54,93228.459999999992,89714.07,111618.97,201352.64,69593.38,121775.83,138324.28,36449.78,null,{"$f":"SUM(T83:T84)","v":77147.992359525088},77690.52374726886,71132.482288923275,113424.52026868571,94128.149453360587,90586.704126143333,112754.211939666,203342.32265291651,70298.307003314374,122993.61390275091,139688.45728483354,36814.277799999996,{"$f":"SUM(AF83:AF84)","v":78238.997152710828},78782.525202086923,72136.406541590986,115029.31302234628,95450.976861761403,91858.702269127636,114329.82887545598,206192.797102104,71281.094578213801,124715.52054383344,141647.03976817857,37329.677689199998,{"$f":"SUM(G85:R85)","v":1198350.24},{"$f":"SUM(T85:AE85)","v":1210001.5628273881},{"$f":"SUM(AF85:AQ85)","v":1226992.8796066099}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,{"$f":"G342+G596","v":8371.7099999999991},10887.17,8463.73,7749.8600000000006,5400.6200000000008,6301.9800000000005,4017.6600000000003,8756.5,9749.5300000000007,6410.11,7536.8100000000013,10829.740000000002,null,{"$f":"T342+T596","v":8138.7258126792294},10869.56221407872,8612.6055502455438,7735.1659387772679,5366.3573974144329,6295.4010923170736,3939.7699883728051,8741.0063416474313,9760.602740228971,6358.4402017030552,7481.702688439038,10801.266556468972,{"$f":"AF342+AF596","v":8306.6549080596069},11050.91582800108,8732.49499125291,7864.5399739405857,5459.6312553368662,6399.9077735865858,4015.9588040239887,8887.0410313968532,9919.5230014358385,6470.5767247541462,7612.8168915922079,10983.085594663042,{"$f":"SUM(G88:R88)","v":94475.420000000013},{"$f":"SUM(T88:AE88)","v":94100.606522372531},{"$f":"SUM(AF88:AQ88)","v":95703.146778043723}]
[null,698,null,null,"Wyoming",null,15671.14,13806.76,13049.640000000001,6621.74,10496.130000000001,5334.87,7969.07,5932.6299999999992,1237.1400000000001,7668.5700000000006,10885.59,11636.88,null,{"$f":"T343+T597","v":14418.971844750506},12792.419334715842,12104.104933635708,6111.7513708578545,9681.9127163687353,4985.8401774342565,7362.5358572619825,5482.3088889345108,1210.2870373788537,7056.7294544315337,10016.668309070319,10745.101605258704,{"$f":"AF343+AF597","v":14839.217081093022},13151.137450757318,12441.441418144781,6286.8438289835904,9960.2090413597962,5118.8793092572832,7572.3172849798411,5638.3241526025458,1234.1197750002193,7262.2569555644804,10308.469228342428,11052.225570416465,{"$f":"SUM(G89:R89)","v":110310.16000000002},{"$f":"SUM(T89:AE89)","v":101968.63153009882},{"$f":"SUM(AF89:AQ89)","v":104865.44109650177}]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,{"$f":"SUM(G88:G89)","v":24042.85},24693.93,21513.370000000003,14371.6,15896.750000000002,11636.85,11986.73,14689.13,10986.67,14078.68,18422.400000000001,22466.620000000003,null,{"$f":"SUM(T88:T89)","v":22557.697657429737},23661.98154879456,20716.710483881252,13846.917309635122,15048.270113783168,11281.24126975133,11302.305845634788,14223.315230581942,10970.889777607825,13415.169656134589,17498.370997509359,21546.368161727674,{"$f":"SUM(AF88:AF89)","v":23145.871989152627},24202.053278758398,21173.936409397691,14151.383802924176,15419.840296696662,11518.787082843868,11588.27608900383,14525.365183999398,11153.642776436058,13732.833680318627,17921.286119934637,22035.311165079507,{"$f":"SUM(G90:R90)","v":204785.58},{"$f":"SUM(T90:AE90)","v":196069.23805247137},{"$f":"SUM(AF90:AQ90)","v":200568.58787454548}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,{"$f":"G347+G601","v":94672.5},50287.1,65014.66,93469.27,44156.48000000001,46587.14,74678.569999999992,46848.68,55239.520000000004,86082.12000000001,42254.17,43320.52,null,{"$f":"T347+T601","v":87124.414018456329},45988.018264449165,59845.220700212856,83485.383970673429,38391.611331830398,41077.540651346077,67865.291175314705,39721.037114987703,48753.577433616396,77661.482043761469,39098.193181907736,36793.569904941374,{"$f":"AF347+AF601","v":89679.273800010022},47371.74361898264,61598.430258219239,86240.726574193628,39789.740974785309,42499.945027686466,69959.653984974153,41297.462686037325,50435.839607424889,80127.825694474304,40218.888726164972,38245.394558689622,{"$f":"SUM(G93:R93)","v":742610.7300000001},{"$f":"SUM(T93:AE93)","v":665805.33979149768},{"$f":"SUM(AF93:AQ93)","v":687464.92551164259}]
[null,703,null,null,"Wyoming",null,8895.4000000000015,5057.55,6875.17,5202.5800000000008,2850.29,3256.73,2776.03,3166.95,4487.92,3377.26,4032.77,1509.3399999999997,null,{"$f":"T348+T602","v":8330.3035428049698},4714.6603383450547,6420.65711298321,4846.3569758300755,2541.7222298341349,2982.2108290122978,2621.9535485011011,2948.6761681746766,4095.0465329690355,3160.0125491040062,3654.0864391669229,1038.7916763733783,{"$f":"AF348+AF602","v":8557.0964706891191},4845.5927060954054,6597.5769281727062,4981.3660621049776,2626.1234129291588,3071.4657090826672,2690.6802175561343,3030.9915214199173,4219.3847415581067,3246.3660955771265,3768.1751947419307,1111.7473208645802,{"$f":"SUM(G94:R94)","v":51487.99},{"$f":"SUM(T94:AE94)","v":47354.477943098871},{"$f":"SUM(AF94:AQ94)","v":48746.566380791824}]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,{"$f":"SUM(G93:G94)","v":103567.9},55344.65,71889.83,98671.85,47006.770000000011,49843.87,77454.599999999991,50015.63,59727.44,89459.38,46286.939999999995,44829.859999999993,null,{"$f":"SUM(T93:T94)","v":95454.717561261292},50702.678602794222,66265.877813196072,88331.740946503502,40933.333561664534,44059.751480358376,70487.244723815806,42669.713283162382,52848.62396658543,80821.494592865478,42752.27962107466,37832.361581314755,{"$f":"SUM(AF93:AF94)","v":98236.370270699146},52217.336325078046,68196.007186391944,91222.092636298607,42415.864387714464,45571.410736769132,72650.334202530285,44328.454207457238,54655.224348982993,83374.191790051438,43987.063920906905,39357.141879554205,{"$f":"SUM(G95:R95)","v":794098.72},{"$f":"SUM(T95:AE95)","v":713159.81773459644},{"$f":"SUM(AF95:AQ95)","v":736211.49189243442}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,{"$f":"G352+G606","v":58973.8},65741.34,78402.820000000007,58055.350000000006,53119.08,43694.430000000008,61426.89,45615.3,61685.25,52454.92,96744.11,82629,null,{"$f":"T352+T606","v":54712.227398616909},60865.479136834772,73431.485577436833,54167.014551067179,49302.441647539999,40738.030804069465,56838.766570261942,42620.036803363888,57568.984381967493,49155.414317697345,89384.169383456378,77069.428512471859,{"$f":"AF352+AF606","v":56254.770216595418},62597.985899159816,75410.448191759933,55653.807762999197,50689.586001726202,41860.133793831548,58460.907617709796,43782.050103924805,59147.168891686517,50476.683613308262,91952.798280520074,79188.17532390602,{"$f":"SUM(G98:R98)","v":758542.29},{"$f":"SUM(T98:AE98)","v":705853.47908478393},{"$f":"SUM(AF98:AQ98)","v":725474.51569712756}]
[null,708,null,null,"Wyoming",null,250,312.47000000000003,628.99,390.11,225.20000000000002,119.07000000000001,281.42,268.16000000000003,301.13,298.22000000000003,830.75,98.64,null,{"$f":"T353+T607","v":253.5},316.84458000000001,637.79586000000006,395.57154000000003,228.35280000000003,120.73698,285.35988000000003,271.91424000000001,305.34582,302.39508000000001,842.38049999999998,100.02096,{"$f":"AF353+AF607","v":257.80949999999996},322.23093785999998,648.63838962,402.29625618,232.23479760000001,122.78950866,290.21099795999999,276.53678207999997,310.53669893999995,307.53579636000001,856.70096849999993,101.72131632,{"$f":"SUM(G99:R99)","v":4004.1600000000003},{"$f":"SUM(T99:AE99)","v":4060.2182400000002},{"$f":"SUM(AF99:AQ99)","v":4129.2419500799997}]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,{"$f":"SUM(G98:G99)","v":59223.8},66053.81,79031.810000000012,58445.460000000006,53344.28,43813.500000000007,61708.31,45883.460000000006,61986.38,52753.14,97574.86,82727.64,null,{"$f":"SUM(T98:T99)","v":54965.727398616909},61182.32371683477,74069.281437436832,54562.586091067176,49530.79444754,40858.767784069467,57124.126450261945,42891.951043363886,57874.330201967496,49457.809397697347,90226.549883456377,77169.449472471853,{"$f":"SUM(AF98:AF99)","v":56512.579716595421},62920.216837019812,76059.086581379932,56056.104019179198,50921.820799326204,41982.923302491545,58751.118615669795,44058.586886004807,59457.705590626516,50784.219409668265,92809.499249020068,79289.896640226027,{"$f":"SUM(G100:R100)","v":762546.45000000007},{"$f":"SUM(T100:AE100)","v":709913.69732478401},{"$f":"SUM(AF100:AQ100)","v":729603.75764720747}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,{"$f":"G357+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T357+T611","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF357+AF611","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G103:R103)","v":0},{"$f":"SUM(T103:AE103)","v":0},{"$f":"SUM(AF103:AQ103)","v":0}]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T358+T612","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF358+AF612","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G104:R104)","v":0},{"$f":"SUM(T104:AE104)","v":0},{"$f":"SUM(AF104:AQ104)","v":0}]
["%,FACCOUNT,TQGCACCTS,V894001",714,null,null,"Total",null,{"$f":"SUM(G103:G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T103:T104)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF103:AF104)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G105:R105)","v":0},{"$f":"SUM(T105:AE105)","v":0},{"$f":"SUM(AF105:AQ105)","v":0}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,{"$f":"G362+G616","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T362+T616","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF362+AF616","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G108:R108)","v":0},{"$f":"SUM(T108:AE108)","v":0},{"$f":"SUM(AF108:AQ108)","v":0}]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T363+T617","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF363+AF617","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G109:R109)","v":0},{"$f":"SUM(T109:AE109)","v":0},{"$f":"SUM(AF109:AQ109)","v":0}]
["%,FACCOUNT,TQGCACCTS,V894000,V894002",719,null,null,"Total",null,{"$f":"SUM(G108:G109)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T108:T109)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF108:AF109)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G110:R110)","v":0},{"$f":"SUM(T110:AE110)","v":0},{"$f":"SUM(AF110:AQ110)","v":0}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G18+G23+G28+G33+G38+G43+G48+G53+G58+G63+G68+G73+G78+G83+G88+G93+G98+G103+G108","v":4393354.67},5060586.0699999994,5028319.2500000009,4530120.66,4814434.1400000006,4638297.4799999995,4865817.330000001,4772828.669999999,4751376.2399999993,4614647.74,4831058.9399999995,3327218.8700000006,null,{"$f":"T18+T23+T28+T33+T38+T43+T48+T53+T58+T63+T68+T73+T78+T83+T88+T93+T98+T103+T108","v":4158136.7444299245},4834785.2157221558,4893782.2658662312,4373646.3886254029,4643908.6046727942,4509793.6265534703,4708490.5650838427,4590899.0707280971,4636065.6567885093,4435616.8676278582,4620659.238040043,3247942.5243204623,{"$f":"AF18+AF23+AF28+AF33+AF38+AF43+AF48+AF53+AF58+AF63+AF68+AF73+AF78+AF83+AF88+AF93+AF98+AF103+AF108","v":4265842.8769436739},4956787.5549772512,5009639.5272107394,4478648.3843216468,4756325.1260407576,4616283.3750689756,4821294.6324423682,4701430.6695331512,4745524.1850781152,4543746.2440696023,4735664.1753132734,3323295.1702803257,{"$f":"SUM(G113:R113)","v":55628060.060000002},{"$f":"SUM(T113:AE113)","v":53653726.768458791},{"$f":"SUM(AF113:AQ113)","v":54954481.92127987}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,250770.05000000002,327063.05,281588.06,219330.92999999996,218140.77000000005,209033.00999999998,214303.16000000003,203735.52,207569.12000000002,208175.83,232931.15999999997,247382.49999999997,null,{"$f":"T19+T24+T29+T34+T39+T44+T49+T54+T59+T64+T69+T74+T79+T84+T89+T94+T99+T104+T109","v":238044.26231815113},312698.61872450076,271256.99110318476,211330.48590670535,211237.05196506606,203452.00067761858,208459.5699016735,198155.27056140109,202694.50976238507,201881.68879790007,224093.21599200176,238917.46838367099,{"$f":"AF19+AF24+AF29+AF34+AF39+AF44+AF49+AF54+AF59+AF64+AF69+AF74+AF79+AF84+AF89+AF94+AF99+AF104+AF109","v":244492.56971496571},320927.72649056569,278135.99827806029,216646.4734181065,216543.02630259804,208466.06266719714,213587.75220982372,202935.78706278306,207713.62011208668,206861.17822316708,229831.8827031918,245043.53221802117,{"$f":"SUM(G114:R114)","v":2820023.16},{"$f":"SUM(T114:AE114)","v":2722221.1340942592},{"$f":"SUM(AF114:AQ114)","v":2791185.6094005667}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G20+G25+G30+G35+G40+G45+G50+G55+G60+G65+G70+G75+G80+G85+G90+G95+G100+G105+G110","v":4644124.7199999988},5387649.1199999992,5309907.3099999996,4749451.5899999989,5032574.91,4847330.4899999993,5080120.4899999993,4976564.1900000004,4958945.3599999994,4822823.5699999994,5063990.1000000015,3574601.37,null,{"$f":"T20+T25+T30+T35+T40+T45+T50+T55+T60+T65+T70+T75+T80+T85+T90+T95+T100+T105+T110","v":4396181.0067480765},5147483.8344466574,5165039.2569694165,4584976.8745321091,4855145.6566378595,4713245.6272310903,4916950.1349855158,4789054.3412894988,4838760.1665508952,4637498.5564257577,4844752.4540320449,3486859.9927041335,{"$f":"AF20+AF25+AF30+AF35+AF40+AF45+AF50+AF55+AF60+AF65+AF70+AF75+AF80+AF85+AF90+AF95+AF100+AF105+AF110","v":4510335.4466586392},5277715.2814678168,5287775.5254887994,4695294.8577397522,4972868.1523433551,4824749.4377361722,5034882.3846521927,4904366.456595934,4953237.8051902009,4750607.4222927699,4965496.0580164678,3568338.7024983475,{"$f":"SUM(G116:R116)","v":58448083.219999991},{"$f":"SUM(T116:AE116)","v":56375947.902553059},{"$f":"SUM(AF116:AQ116)","v":57745667.530680448}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,{"$f":"G375+G629","v":115042.68},114232.12000000001,112408.9,101253.68,96914.73000000001,108764.08000000002,108567.26000000001,93973.66,106431.54000000001,96427.8,77245.75,117118.36000000002,null,{"$f":"T375+T629","v":108924.33527881472},108787.9862671986,109030.94633390411,96693.056913275068,92568.990536117373,104096.07093808103,103642.69620838368,89166.623668547312,102630.5539441484,92100.697446809514,73060.599140619481,112887.6873346084,{"$f":"AF375+AF629","v":112058.34085849914},111895.65939105456,112075.68651856124,99445.868026353332,95203.706426560893,107051.51402614347,106594.57615795519,91725.379493923741,105517.44908607285,94722.197236173801,75165.454986078083,116064.77992516666,{"$f":"SUM(G121:R121)","v":1248380.56},{"$f":"SUM(T121:AE121)","v":1193590.2440105076},{"$f":"SUM(AF121:AQ121)","v":1227520.6121325428}]
[null,731,null,null,"Wyoming",null,2777.75,2864.57,2266.64,2323.06,2171.58,2582.2600000000002,2488.88,2177.06,2361.4299999999998,2154.2400000000002,1782.82,2702.02,null,{"$f":"T376+T630","v":2852.7492499999998},2941.9133899999997,2327.8392799999997,2385.78262,2230.2126599999997,2651.9810200000002,2556.0797600000001,2235.8406199999999,2425.1886099999997,2212.4044800000001,1830.9561399999998,2774.9745399999997,{"$f":"AF376+AF630","v":2926.9207305},3018.4031381399996,2388.3631012799997,2447.8129681199998,2288.1981891599999,2720.93252652,2622.53783376,2293.97247612,2488.2435138599999,2269.9269964800001,1878.5609996399999,2847.1238780399999,{"$f":"SUM(G122:R122)","v":28652.31},{"$f":"SUM(T122:AE122)","v":29425.922369999997},{"$f":"SUM(AF122:AQ122)","v":30190.996351620008}]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,{"$f":"SUM(G121:G122)","v":117820.43},117096.69000000002,114675.54,103576.73999999999,99086.310000000012,111346.34000000001,111056.14000000001,96150.720000000001,108792.97,98582.040000000008,79028.570000000007,119820.38000000002,null,{"$f":"SUM(T121:T122)","v":111777.08452881471},111729.89965719861,111358.78561390411,99078.839533275066,94799.203196117378,106748.05195808104,106198.77596838368,91402.464288547315,105055.7425541484,94313.101926809511,74891.555280619476,115662.6618746084,{"$f":"SUM(AF121:AF122)","v":114985.26158899914},114914.06252919456,114464.04961984124,101893.68099447332,97491.904615720894,109772.44655266347,109217.11399171519,94019.351970043746,108005.69259993285,96992.124232653805,77044.015985718084,118911.90380320666,{"$f":"SUM(G123:R123)","v":1277032.8700000001},{"$f":"SUM(T123:AE123)","v":1223016.1663805076},{"$f":"SUM(AF123:AQ123)","v":1257711.6084841629}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,{"$f":"G380+G634","v":322320.5},343289.32,311012.06,277417.7,315195.43000000005,296361.31,304716.71999999997,257030.38000000003,233635.1,262895.47000000003,284907.53000000003,292436.52999999997,null,{"$f":"T380+T634","v":297178.82730711269},316215.41825750761,289139.4735245473,256135.13441637208,290713.4674050677,275268.69870199409,282492.98845477286,238048.25876266437,218739.24899850425,243291.85883160611,263755.50197847607,272084.59336954355,{"$f":"AF380+AF634","v":305848.22494332609},325473.08740193286,297309.34394723369,263567.60359611327,299182.71626626974,283074.20525690389,290562.46426871605,244874.24771264428,224750.89416305939,250289.0228253043,271330.92374683038,279748.97108897986,{"$f":"SUM(G126:R126)","v":3501218.0500000003},{"$f":"SUM(T126:AE126)","v":3243063.4700081688},{"$f":"SUM(AF126:AQ126)","v":3336011.705217314}]
[null,736,null,null,"Wyoming",null,10447.949999999999,13330.78,9822.7199999999993,8704.8100000000013,9390.35,8428.5000000000018,10311.59,8816.17,7826.23,8770.34,9319.01,10975.76,null,{"$f":"T381+T635","v":10528.545697222269},13389.381509306049,9931.2608177116217,8818.3520044345041,9521.9804214436826,8544.8851046665368,10444.050790262401,8918.2723867491768,7940.6346894007556,8859.4085803392081,9435.5389189777616,10979.383660903473,{"$f":"AF381+AF635","v":10736.264800438938},13658.035329085231,10123.867585642969,8987.6181099175374,9703.8283339869922,8708.2506543065319,10644.727847420272,9090.7590687516513,8091.8081522327775,9032.0219272993836,9617.1594499470939,11204.229397080575,{"$f":"SUM(G127:R127)","v":116144.20999999998},{"$f":"SUM(T127:AE127)","v":117311.69458141745},{"$f":"SUM(AF127:AQ127)","v":119598.57065610995}]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,{"$f":"SUM(G126:G127)","v":332768.45},356620.10000000003,320834.77999999997,286122.51,324585.78000000003,304789.81,315028.31,265846.55000000005,241461.33000000002,271665.81000000006,294226.54000000004,303412.28999999998,null,{"$f":"SUM(T126:T127)","v":307707.37300433498},329604.79976681364,299070.73434225895,264953.48642080656,300235.4478265114,283813.58380666061,292937.03924503527,246966.53114941355,226679.88368790501,252151.26741194533,273191.04089745384,283063.97703044704,{"$f":"SUM(AF126:AF127)","v":316584.48974376504},339131.12273101811,307433.21153287665,272555.22170603083,308886.54460025672,291782.45591121045,301207.19211613631,253965.00678139593,232842.70231529218,259321.04475260369,280948.08319677744,290953.20048606041,{"$f":"SUM(G128:R128)","v":3617362.2600000002},{"$f":"SUM(T128:AE128)","v":3360375.1645895862},{"$f":"SUM(AF128:AQ128)","v":3455610.275873424}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,{"$f":"G385+G639","v":1429678.6},1272128.4100000001,1585368.9100000001,1219848.82,1384344.94,1387739.04,1188257.3900000001,406028.95999999996,1086642.46,1350426.66,1368609.2,1439645,null,{"$f":"T385+T639","v":1357836.4693602975},1197446.5366356398,1521380.2365544233,1153620.2161212605,1314534.5958944666,1324580.8638229233,1120243.3069955301,319125.7785201823,1036188.0602000628,1279116.5855949936,1290696.8498839687,1362267.8650544677,{"$f":"AF385+AF639","v":1395685.6697911064},1231430.0738867091,1562906.210177056,1186054.3426632984,1351190.6259745006,1361133.099568411,1151936.8194141961,331762.4285205878,1064837.9595704647,1314965.6089892434,1327188.6958712877,1400523.8006113018,{"$f":"SUM(G131:R131)","v":15118718.390000001},{"$f":"SUM(T131:AE131)","v":14277037.364638217},{"$f":"SUM(AF131:AQ131)","v":14679615.335038161}]
[null,741,null,null,"Wyoming",null,56064.270000000004,53487.539999999994,61370.82,49039.77,55089.19,56743.92,51988.98,20491.060000000001,45585.919999999998,55295.640000000007,58324.840000000004,59301.270000000004,null,{"$f":"T386+T640","v":56107.972186174942},53372.391940781425,61601.487939231069,48843.269498271839,55085.515521293477,56634.849519914162,51629.935970516752,19911.473634213202,45482.492102899305,55051.080751545713,58044.429941496281,59469.345034060629,{"$f":"AF386+AF640","v":57511.010578960188},54715.397925004872,63132.136341808,50077.178278020001,56465.475134132284,58059.247704311594,52942.329036432253,20441.177155239602,46627.24833958628,56443.048490492089,59513.289607341168,60949.93262668245,{"$f":"SUM(G132:R132)","v":622783.22},{"$f":"SUM(T132:AE132)","v":621234.24404039886},{"$f":"SUM(AF132:AQ132)","v":636877.47121801076}]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,{"$f":"SUM(G131:G132)","v":1485742.87},1325615.9500000002,1646739.7300000002,1268888.5900000001,1439434.13,1444482.96,1240246.3700000001,426520.01999999996,1132228.3799999999,1405722.2999999998,1426934.04,1498946.27,null,{"$f":"SUM(T131:T132)","v":1413944.4415464725},1250818.9285764212,1582981.7244936544,1202463.4856195324,1369620.1114157601,1381215.7133428375,1171873.2429660468,339037.25215439551,1081670.5523029622,1334167.6663465393,1348741.2798254651,1421737.2100885282,{"$f":"SUM(AF131:AF132)","v":1453196.6803700665},1286145.4718117139,1626038.3465188639,1236131.5209413185,1407656.1011086327,1419192.3472727225,1204879.1484506284,352203.60567582742,1111465.2079100509,1371408.6574797356,1386701.9854786289,1461473.7332379841,{"$f":"SUM(G133:R133)","v":15741501.609999999},{"$f":"SUM(T133:AE133)","v":14898271.608678617},{"$f":"SUM(AF133:AQ133)","v":15316492.806256173}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,{"$f":"G390+G644","v":15264.180000000008},-149944.86000000002,-34753.39,24375.260000000002,-39723.430000000015,32587.109999999997,93162.420000000013,63279.990000000005,74491.990000000005,61654.600000000006,66593.37000000001,116168.37,null,{"$f":"T390+T644","v":10096.919160948579},-157588.48181587434,-39335.223216156322,20360.530259381452,-44508.000504424024,28853.260233569898,90510.615457976135,60348.291842274091,72375.435627209517,58809.682799546223,62475.615044423415,113092.89437252912,{"$f":"AF390+AF644","v":10625.913611777039},-161127.30068875061,-40075.66807264102,21085.023637162896,-45367.178938756748,29775.469019777,92919.382326115418,62016.517978742319,74301.359891225802,60434.733613932607,64260.497468556117,116089.93152610501,{"$f":"SUM(G136:R136)","v":323155.61},{"$f":"SUM(T136:AE136)","v":275491.53926140373},{"$f":"SUM(AF136:AQ136)","v":284938.68137324578}]
[null,746,null,null,"Wyoming",null,4332.05,181.64999999999964,4909.8500000000004,4324.3500000000004,1667.4699999999998,3105.75,4697.16,3521.92,4014.91,3893.14,5568.1200000000008,6921.2100000000009,null,{"$f":"T391+T645","v":4204.0177792116574},-208.34327344715211,4646.3263128117587,4178.7072714096521,1483.4259703756391,3015.7932711912258,4641.0808000060297,3433.3168567208281,3963.9494755993692,3791.6335920780311,5387.0437022525766,6870.3275817637941,{"$f":"AF391+AF645","v":4316.1594369880077},-192.72418005056625,4776.7861653961118,4291.1559015519415,1530.4159174869083,3096.1382857269627,4760.3253652062103,3524.0475372224532,4065.9599910673505,3892.0286986403726,5531.6515725201543,7045.1318956167079,{"$f":"SUM(G137:R137)","v":47137.58},{"$f":"SUM(T137:AE137)","v":45407.279339973407},{"$f":"SUM(AF137:AQ137)","v":46637.07658737262}]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,{"$f":"SUM(G136:G137)","v":19596.230000000007},-149763.21000000002,-29843.54,28699.61,-38055.960000000014,35692.86,97859.580000000016,66801.91,78506.900000000009,65547.740000000005,72161.490000000005,123089.58,null,{"$f":"SUM(T136:T137)","v":14300.936940160236},-157796.8250893215,-34688.896903344561,24539.237530791106,-43024.574534048385,31869.053504761123,95151.69625798217,63781.608698994918,76339.385102808883,62601.316391624256,67862.658746675996,119963.22195429291,{"$f":"SUM(AF136:AF137)","v":14942.073048765047},-161320.02486880118,-35298.881907244911,25376.179538714838,-43836.763021269842,32871.60730550396,97679.70769132163,65540.565515964772,78367.319882293159,64326.762312572981,69792.149041076278,123135.06342172172,{"$f":"SUM(G138:R138)","v":370293.19},{"$f":"SUM(T138:AE138)","v":320898.81860137713},{"$f":"SUM(AF138:AQ138)","v":331575.75796061847}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,{"$f":"G395+G649","v":16354.449999999999},23803.289999999997,21356.86,23225.34,22030.55,23036.59,22026.460000000003,23311.100000000002,22599.140000000003,22383.66,23206.34,22369.8,null,{"$f":"T395+T649","v":16681.539000000001},24279.355799999998,21783.997200000002,23689.846799999999,22471.161,23497.321800000002,22466.989200000004,23777.322000000004,23051.122800000005,22831.333200000001,23670.466800000002,22817.196,{"$f":"AF395+AF649","v":17081.895936000001},24862.060339199998,22306.813132800002,24258.403123200002,23010.468864000002,24061.257523200002,23006.196940800004,24347.977728000005,23604.349747200005,23379.285196800003,24238.558003200003,23364.808703999999,{"$f":"SUM(G141:R141)","v":265703.58},{"$f":"SUM(T141:AE141)","v":271017.65160000004},{"$f":"SUM(AF141:AQ141)","v":277522.07523840002}]
[null,751,null,null,"Wyoming",null,254.17000000000002,361.08,325.38,346.71,343.43,351.1,341.78000000000003,353.69,347.17,347.06,378.16,375.77,null,{"$f":"T396+T650","v":259.2534},368.30160000000001,331.88760000000002,353.64420000000001,350.29860000000002,358.12200000000001,348.61560000000003,360.7638,354.11340000000001,354.00119999999998,385.72320000000002,383.28539999999998,{"$f":"AF396+AF650","v":265.47548160000002},377.14083840000001,339.8529024,362.13166080000002,358.70576640000002,366.716928,356.98237440000003,369.42213120000002,362.61212160000002,362.49722880000002,394.98055680000004,392.4842496,{"$f":"SUM(G142:R142)","v":4125.5},{"$f":"SUM(T142:AE142)","v":4208.01},{"$f":"SUM(AF142:AQ142)","v":4309.0022399999998}]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,{"$f":"SUM(G141:G142)","v":16608.62},24164.37,21682.240000000002,23572.05,22373.98,23387.69,22368.240000000002,23664.79,22946.31,22730.720000000001,23584.5,22745.57,null,{"$f":"SUM(T141:T142)","v":16940.792400000002},24647.657399999996,22115.8848,24043.490999999998,22821.459599999998,23855.443800000001,22815.604800000005,24138.085800000004,23405.236200000003,23185.3344,24056.190000000002,23200.481400000001,{"$f":"SUM(AF141:AF142)","v":17347.371417599999},25239.201177599996,22646.666035200004,24620.534784000003,23369.174630400001,24427.974451200003,23363.179315200003,24717.399859200006,23966.961868800005,23741.782425600002,24633.538560000005,23757.292953599997,{"$f":"SUM(G143:R143)","v":269829.07999999996},{"$f":"SUM(T143:AE143)","v":275225.66159999999},{"$f":"SUM(AF143:AQ143)","v":281831.07747840002}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,{"$f":"G400+G654","v":120467.31999999999},108715.83000000002,93392.63,44780.549999999996,36836.270000000004,32057.919999999998,27218.87,27429.81,30049.8,42114.68,83630.280000000013,127378.81000000001,null,{"$f":"T400+T654","v":120467.31999999999},108715.83000000002,93392.63,44780.549999999996,36836.270000000004,32057.919999999998,27218.87,27429.81,30049.8,42114.68,83630.280000000013,127378.81000000001,{"$f":"AF400+AF654","v":120467.31999999999},108715.83000000002,93392.63,44780.549999999996,36836.270000000004,32057.919999999998,27218.87,27429.81,30049.8,42114.68,83630.280000000013,127378.81000000001,{"$f":"SUM(G146:R146)","v":774072.77000000014},{"$f":"SUM(T146:AE146)","v":774072.77000000014},{"$f":"SUM(AF146:AQ146)","v":774072.77000000014}]
[null,756,null,null,"Wyoming",null,11710.49,10467.32,9312.64,6435.12,4890.41,2234.1799999999998,2181.02,2128.96,2954.7400000000002,4737.1099999999997,8351.15,12118.550000000001,null,{"$f":"T401+T655","v":11710.49},10467.32,9312.64,6435.12,4890.41,2234.1799999999998,2181.02,2128.96,2954.7400000000002,4737.1099999999997,8351.15,12118.550000000001,{"$f":"AF401+AF655","v":11710.49},10467.32,9312.64,6435.12,4890.41,2234.1799999999998,2181.02,2128.96,2954.7400000000002,4737.1099999999997,8351.15,12118.550000000001,{"$f":"SUM(G147:R147)","v":77521.689999999988},{"$f":"SUM(T147:AE147)","v":77521.689999999988},{"$f":"SUM(AF147:AQ147)","v":77521.689999999988}]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,{"$f":"SUM(G146:G147)","v":132177.81},119183.15000000002,102705.27,51215.67,41726.680000000008,34292.1,29399.89,29558.77,33004.54,46851.79,91981.430000000008,139497.36000000002,null,{"$f":"SUM(T146:T147)","v":132177.81},119183.15000000002,102705.27,51215.67,41726.680000000008,34292.1,29399.89,29558.77,33004.54,46851.79,91981.430000000008,139497.36000000002,{"$f":"SUM(AF146:AF147)","v":132177.81},119183.15000000002,102705.27,51215.67,41726.680000000008,34292.1,29399.89,29558.77,33004.54,46851.79,91981.430000000008,139497.36000000002,{"$f":"SUM(G148:R148)","v":851594.46000000008},{"$f":"SUM(T148:AE148)","v":851594.46000000008},{"$f":"SUM(AF148:AQ148)","v":851594.46000000008}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,{"$f":"G405+G659","v":60152.15},49363.74,33988.410000000003,7117.38,6328.04,3732.89,3608.55,3395.6,3811.71,7020.1,25449.34,56155.450000000004,null,{"$f":"T405+T659","v":60152.15},49363.74,33988.410000000003,7117.38,6328.04,3732.89,3608.55,3395.6,3811.71,7020.1,25449.34,56155.450000000004,{"$f":"AF405+AF659","v":60152.15},49363.74,33988.410000000003,7117.38,6328.04,3732.89,3608.55,3395.6,3811.71,7020.1,25449.34,56155.450000000004,{"$f":"SUM(G151:R151)","v":260123.36000000002},{"$f":"SUM(T151:AE151)","v":260123.36000000002},{"$f":"SUM(AF151:AQ151)","v":260123.36000000002}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T406+T660","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF406+AF660","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G152:R152)","v":0},{"$f":"SUM(T152:AE152)","v":0},{"$f":"SUM(AF152:AQ152)","v":0}]
["%,FACCOUNT,TQGCACCTS,V904001",757,null,null,"Total",null,{"$f":"SUM(G151:G152)","v":60152.15},49363.74,33988.410000000003,7117.38,6328.04,3732.89,3608.55,3395.6,3811.71,7020.1,25449.34,56155.450000000004,null,{"$f":"SUM(T151:T152)","v":60152.15},49363.74,33988.410000000003,7117.38,6328.04,3732.89,3608.55,3395.6,3811.71,7020.1,25449.34,56155.450000000004,{"$f":"SUM(AF151:AF152)","v":60152.15},49363.74,33988.410000000003,7117.38,6328.04,3732.89,3608.55,3395.6,3811.71,7020.1,25449.34,56155.450000000004,{"$f":"SUM(G153:R153)","v":260123.36000000002},{"$f":"SUM(T153:AE153)","v":260123.36000000002},{"$f":"SUM(AF153:AQ153)","v":260123.36000000002}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,{"$f":"G410+G664","v":197305.56},162024.5,111667.32,64019.35,44530.1,26650.11,25451.71,23923.920000000002,26894.41,49332.73,89134.16,188899.56,null,{"$f":"T410+T664","v":197305.56},162024.5,111667.32,64019.35,44530.1,26650.11,25451.71,23923.920000000002,26894.41,49332.73,89134.16,188899.56,{"$f":"AF410+AF664","v":197305.56},162024.5,111667.32,64019.35,44530.1,26650.11,25451.71,23923.920000000002,26894.41,49332.73,89134.16,188899.56,{"$f":"SUM(G156:R156)","v":1009833.4299999999},{"$f":"SUM(T156:AE156)","v":1009833.4299999999},{"$f":"SUM(AF156:AQ156)","v":1009833.4299999999}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T411+T665","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF411+AF665","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G157:R157)","v":0},{"$f":"SUM(T157:AE157)","v":0},{"$f":"SUM(AF157:AQ157)","v":0}]
["%,FACCOUNT,TQGCACCTS,V904002",757,null,null,"Total",null,{"$f":"SUM(G156:G157)","v":197305.56},162024.5,111667.32,64019.35,44530.1,26650.11,25451.71,23923.920000000002,26894.41,49332.73,89134.16,188899.56,null,{"$f":"SUM(T156:T157)","v":197305.56},162024.5,111667.32,64019.35,44530.1,26650.11,25451.71,23923.920000000002,26894.41,49332.73,89134.16,188899.56,{"$f":"SUM(AF156:AF157)","v":197305.56},162024.5,111667.32,64019.35,44530.1,26650.11,25451.71,23923.920000000002,26894.41,49332.73,89134.16,188899.56,{"$f":"SUM(G158:R158)","v":1009833.4299999999},{"$f":"SUM(T158:AE158)","v":1009833.4299999999},{"$f":"SUM(AF158:AQ158)","v":1009833.4299999999}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,{"$f":"G415+G669","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T415+T669","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF415+AF669","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G161:R161)","v":0},{"$f":"SUM(T161:AE161)","v":0},{"$f":"SUM(AF161:AQ161)","v":0}]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T416+T670","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF416+AF670","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G162:R162)","v":0},{"$f":"SUM(T162:AE162)","v":0},{"$f":"SUM(AF162:AQ162)","v":0}]
["%,FACCOUNT,TQGCACCTS,N905",762,null,null,"Total",null,{"$f":"SUM(G161:G162)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T161:T162)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF161:AF162)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G163:R163)","v":0},{"$f":"SUM(T163:AE163)","v":0},{"$f":"SUM(AF163:AQ163)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G161+G156+G151+G146+G141+G136+G131+G126+G121","v":2276585.44},1923612.3500000003,2234441.7000000002,1762038.08,1866456.63,1910929.0500000003,1773009.3800000001,898373.42,1584556.1500000001,1892255.7,2018775.97,2360171.88,null,{"$f":"T161+T156+T151+T146+T141+T136+T131+T126+T121","v":2168643.1201071735},1809244.8851444719,2141047.7903967188,1666416.0645102891,1763474.6243312277,1818737.1354965682,1675635.7263166627,785215.60479366803,1513740.341569925,1794617.6678729556,1911872.8128474876,2255584.0561311487,{"$f":"AF161+AF156+AF151+AF146+AF141+AF136+AF131+AF126+AF121","v":2219225.0751407086},1852637.6503301458,2193570.7457030099,1710328.5210461281,1810914.7485925744,1867536.4653944355,1721298.5691077828,809475.88143389812,1553767.9324580226,1842258.3578614541,1960397.9100759523,2308226.1118555535,{"$f":"SUM(G166:R166)","v":22501205.75},{"$f":"SUM(T166:AE166)","v":21304229.829518296},{"$f":"SUM(AF166:AQ166)","v":21849637.968999662}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,85586.680000000008,80692.94,88008.05,71173.819999999992,73552.430000000008,73445.709999999992,72009.41,37488.86,63090.400000000001,75197.530000000013,83724.100000000006,92394.58,null,{"$f":"T162+T157+T152+T147+T142+T137+T132+T127+T122","v":85663.028312608862},80330.965166640322,88151.441949754444,71014.875594115991,73561.843173112808,73439.81091577193,71800.782920785176,36988.627297683212,63121.118277899426,75005.638603962958,83434.841902726621,92595.866216727896,{"$f":"AF162+AF157+AF152+AF147+AF142+AF137+AF132+AF127+AF122","v":87466.321028487131},82043.573050579536,90073.646096527082,72601.016918409485,75237.033341166185,75185.466098865101,73507.922457218738,37848.338368533703,64590.612118346406,76736.633341711844,85286.792186248422,94557.452047019731,{"$f":"SUM(G167:R167)","v":896364.51},{"$f":"SUM(T167:AE167)","v":895108.84033178969},{"$f":"SUM(AF167:AQ167)","v":915134.80705311336}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G123+G128+G133+G138+G143++G148+G153+G158+G163","v":2362172.12},2004305.2900000003,2322449.75,1833211.9000000001,1940009.06,1984374.76,1845018.79,935862.28000000014,1647646.5499999998,1967453.23,2102500.0700000003,2452566.4600000004,null,{"$f":"T123+T128+T133+T138+T143++T148+T153+T158+T163","v":2254306.1484197825},1889575.8503111119,2229199.2323464728,1737430.9401044049,1837036.4675043407,1892176.9464123403,1747436.5092374478,822204.2320913513,1576861.4598478244,1869623.3064769185,1995307.6547502142,2348179.9223478767,{"$f":"AF123+AF128+AF133+AF138+AF143++AF148+AF153+AF158+AF163","v":2306691.3961691959},1934681.2233807256,2283644.3917995365,1782929.5379645375,1886151.7819337407,1942721.9314933005,1794806.4915650014,847324.21980243188,1618358.544576369,1918994.9912031661,2045684.7022622004,2402783.5639025732,{"$f":"SUM(G169:R169)","v":23397570.260000002},{"$f":"SUM(T169:AE169)","v":22199338.669850085},{"$f":"SUM(AF169:AQ169)","v":22764772.776052777}]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,{"$f":"G428+G682","v":36165.919999999998},29776.66,44415.78,27754.300000000003,57940.36,38246.959999999999,53331.549999999996,32612.9,51591.29,46505.509999999995,48889.990000000005,46009.780000000006,null,{"$f":"T428+T682","v":33699.533874445544},28507.721905804246,42149.968551038328,26458.592547379321,54259.230035260742,35989.38854671974,49676.567951224453,30628.451458074909,48932.127107635621,43663.037423772257,45206.245573926637,43225.235754886155,{"$f":"AF428+AF682","v":34688.427313158907},29316.781327258373,43359.299098329473,27213.463420680702,55841.68719275856,37032.821827321335,51134.946322721189,31518.579647497158,50337.012745184693,44932.432375445431,46545.411360984435,44480.913361572741,{"$f":"SUM(G174:R174)","v":513241.00000000006},{"$f":"SUM(T174:AE174)","v":482396.10073016799},{"$f":"SUM(AF174:AQ174)","v":496401.775992913}]
[null,774,null,null,"Wyoming",null,1016.77,790.54,1245.68,750.73,1653.8600000000001,1037.71,1491.03,879.65,1426.15,1284.2,1365.44,1252.07,null,{"$f":"T429+T683","v":1044.2227899999998},811.88457999999991,1279.3133599999999,770.99970999999994,1698.51422,1065.7281699999999,1531.2878099999998,903.40054999999995,1464.6560500000001,1318.8733999999999,1402.3068799999999,1285.8758899999998,{"$f":"AF429+AF683","v":1071.3725825399997},832.9935790799999,1312.5755073599998,791.04570245999992,1742.6755897200001,1093.43710242,1571.1012930599998,926.8889643,1502.7371073000002,1353.1641084,1438.76685888,1319.3086631399999,{"$f":"SUM(G175:R175)","v":14193.83},{"$f":"SUM(T175:AE175)","v":14577.063409999999},{"$f":"SUM(AF175:AQ175)","v":14956.067058660001}]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,{"$f":"SUM(G174:G175)","v":37182.689999999995},30567.200000000001,45661.46,28505.030000000002,59594.22,39284.67,54822.579999999994,33492.550000000003,53017.440000000002,47789.709999999992,50255.430000000008,47261.850000000006,null,{"$f":"SUM(T174:T175)","v":34743.756664445544},29319.606485804245,43429.281911038328,27229.592257379321,55957.744255260739,37055.116716719742,51207.855761224455,31531.852008074908,50396.783157635618,44981.910823772254,46608.552453926633,44511.111644886158,{"$f":"SUM(AF174:AF175)","v":35759.799895698903},30149.774906338374,44671.874605689474,28004.509123140702,57584.362782478558,38126.258929741336,52706.047615781186,32445.468611797158,51839.749852484696,46285.596483845431,47984.178219864436,45800.222024712741,{"$f":"SUM(G176:R176)","v":527434.83000000007},{"$f":"SUM(T176:AE176)","v":496973.16414016794},{"$f":"SUM(AF176:AQ176)","v":511357.84305157291}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,{"$f":"G433+G687","v":4740027.46},4255543.8900000006,3515897.68,1999989.7599999998,1366072.1,992391.26,790999.75,786131.77,847876.6100000001,1731334.97,2551057.16,3762271.4800000004,null,{"$f":"T433+T687","v":4786295.4320725109},4292347.5116890315,3542440.3851133296,2002533.0055514812,1358922.1114359985,982558.73400222068,774368.98080611648,771408.66634366149,839644.13370853337,1728709.0845193842,2565104.921381027,3799544.0599815287,{"$f":"AF433+AF687","v":4871671.5403119661},4369470.0004567327,3606544.1928036492,2040251.4663381253,1385572.6060847484,1002382.2426312073,791047.55181497999,787804.3503813612,856564.09610966931,1761842.8765277555,2612137.4903903576,3867254.3162459242,{"$f":"SUM(G179:R179)","v":27339593.890000001},{"$f":"SUM(T179:AE179)","v":27443877.02660482},{"$f":"SUM(AF179:AQ179)","v":27952542.730096478}]
[null,779,null,null,"Wyoming",null,21380.34,24279.510000000002,20552.34,15948.48,13506.4,9973.27,10290.550000000001,9705.74,9127.34,14061.550000000001,28197.03,34163.440000000002,null,{"$f":"T434+T688","v":21743.805779999999},24692.26167,20901.729779999998,16219.604159999997,13736.008799999998,10142.81559,10465.48935,9870.7375799999991,9282.5047799999993,14300.59635,28676.379509999995,34744.218479999996,{"$f":"AF434+AF688","v":22113.450478259998},25112.030118389997,21257.059186259994,16495.337430719996,13969.520949599997,10315.243455029999,10643.402668949999,10038.540118859999,9440.3073612599983,14543.706487949998,29163.877961669994,35334.870194159994,{"$f":"SUM(G180:R180)","v":211185.99},{"$f":"SUM(T180:AE180)","v":214776.15182999999},{"$f":"SUM(AF180:AQ180)","v":218427.34641110999}]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,{"$f":"SUM(G179:G180)","v":4761407.8},4279823.4000000004,3536450.02,2015938.2399999998,1379578.5,1002364.53,801290.3,795837.51,857003.95000000007,1745396.52,2579254.19,3796434.9200000004,null,{"$f":"SUM(T179:T180)","v":4808039.237852511},4317039.7733590314,3563342.1148933298,2018752.6097114813,1372658.1202359984,992701.54959222069,784834.47015611653,781279.40392366145,848926.63848853332,1743009.6808693842,2593781.3008910269,3834288.2784615285,{"$f":"SUM(AF179:AF180)","v":4893784.9907902265},4394582.0305751227,3627801.2519899094,2056746.8037688453,1399542.1270343484,1012697.4860862374,801690.95448393002,797842.89050022117,866004.40347092925,1776386.5830157055,2641301.3683520276,3902589.1864400841,{"$f":"SUM(G181:R181)","v":27550779.880000003},{"$f":"SUM(T181:AE181)","v":27658653.178434826},{"$f":"SUM(AF181:AQ181)","v":28170970.076507587}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,{"$f":"G438+G692","v":38619.07},10433.89,100331.48,149367.69,36322.44,64794.570000000007,68495.34,16105.430000000002,52363.020000000004,245003.55,39250.71,20223.09,null,{"$f":"T438+T692","v":38889.403489999997},10506.927229999998,101033.80035999998,150413.26382999998,36576.697079999998,65248.131990000002,68974.807379999984,16218.168010000001,52729.561139999998,246718.57484999998,39525.464969999994,20364.651629999997,{"$f":"AF438+AF692","v":39433.855138859995},10654.024211219998,102448.27356503998,152519.04952361999,37088.770839119999,66161.605837859999,69940.454683319986,16445.222362140001,53467.774995959997,250172.63489789999,40078.821479579994,20649.756752819998,{"$f":"SUM(G184:R184)","v":841310.27999999991},{"$f":"SUM(T184:AE184)","v":847199.45195999986},{"$f":"SUM(AF184:AQ184)","v":859060.24428743997}]
[null,784,null,null,"Wyoming",null,210.53,407.78000000000003,2493.5500000000002,5009.63,358.84000000000003,1132.6100000000001,1746.82,547.9,1741.8400000000001,7838.92,779.05000000000007,635.5,null,{"$f":"T439+T693","v":212.00370999999998},410.63445999999999,2511.0048499999998,5044.6974099999998,361.35187999999999,1140.53827,1759.0477399999997,551.73529999999994,1754.03288,7893.7924399999993,784.50334999999995,639.94849999999997,{"$f":"AF439+AF693","v":214.97176193999999},416.38334243999998,2546.1589178999998,5115.3231737400001,366.41080632000001,1156.5058057799999,1783.6744083599997,559.45959419999997,1778.58934032,8004.3055341599993,795.48639689999993,648.907779,{"$f":"SUM(G185:R185)","v":22902.969999999998},{"$f":"SUM(T185:AE185)","v":23063.290789999999},{"$f":"SUM(AF185:AQ185)","v":23386.176861059997}]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,{"$f":"SUM(G184:G185)","v":38829.599999999999},10841.67,102825.03,154377.32,36681.279999999999,65927.180000000008,70242.16,16653.330000000002,54104.86,252842.47,40029.760000000002,20858.59,null,{"$f":"SUM(T184:T185)","v":39101.407199999994},10917.561689999997,103544.80520999998,155457.96123999998,36938.04896,66388.670259999999,70733.855119999978,16769.903310000002,54483.594019999997,254612.36728999997,40309.968319999993,21004.600129999995,{"$f":"SUM(AF184:AF185)","v":39648.826900799999},11070.407553659998,104994.43248293998,157634.37269736,37455.181645439996,67318.111643640004,71724.129091679992,17004.681956340002,55246.364336279999,258176.94043205999,40874.307876479994,21298.664531819999,{"$f":"SUM(G186:R186)","v":864213.25},{"$f":"SUM(T186:AE186)","v":870262.74274999986},{"$f":"SUM(AF186:AQ186)","v":882446.42114849994}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,{"$f":"G443+G697","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T443+T697","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF443+AF697","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G189:R189)","v":0},{"$f":"SUM(T189:AE189)","v":0},{"$f":"SUM(AF189:AQ189)","v":0}]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T444+T698","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF444+AF698","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G190:R190)","v":0},{"$f":"SUM(T190:AE190)","v":0},{"$f":"SUM(AF190:AQ190)","v":0}]
["%,FACCOUNT,TQGCACCTS,N910",790,null,null,"Total",null,{"$f":"SUM(G189:G190)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T189:T190)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF189:AF190)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G191:R191)","v":0},{"$f":"SUM(T191:AE191)","v":0},{"$f":"SUM(AF191:AQ191)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G174+G179+G184+G189","v":4814812.45},4295754.4400000004,3660644.94,2177111.75,1460334.9000000001,1095432.79,912826.64,834850.10000000009,951830.92000000016,2022844.03,2639197.8600000003,3828504.35,null,{"$f":"T174+T179+T184+T189","v":4858884.3694369569},4331362.1608248353,3685624.1540243677,2179404.8619288607,1449758.0385512593,1083796.2545389403,893020.356137341,818255.28581173636,941305.82195616898,2019090.6967931564,2649836.6319249538,3863133.9473664151,{"$f":"AF174+AF179+AF184+AF189","v":4945793.822763985},4409440.8059952119,3752351.7654670188,2219983.9792824262,1478503.064116627,1105576.6702963887,912122.9528210212,835768.15239099832,960368.88385081396,2056947.9438011011,2698761.7232309221,3932384.9863603171,{"$f":"SUM(G194:R194)","v":28694145.170000006},{"$f":"SUM(T194:AE194)","v":28773472.579294998},{"$f":"SUM(AF194:AQ194)","v":29308004.750376828}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,22607.64,25477.83,24291.57,21708.84,15519.1,12143.59,13528.400000000001,11133.289999999999,12295.33,23184.670000000002,30341.519999999997,36051.01,null,{"$f":"T175+T180+T185+T190","v":23000.032279999999},25914.780709999999,24692.047989999999,22035.301279999996,15795.874899999997,12349.082030000001,13755.8249,11325.87343,12501.19371,23513.262190000001,30863.189739999994,36670.042869999997,{"$f":"AF175+AF180+AF185+AF190","v":23399.794822739997},26361.407039909998,25115.793611519995,22401.706306919994,16078.607345639997,12565.186363229999,13998.178370369998,11524.888677359999,12721.633808879998,23901.176130509997,31398.131217449994,37303.086636299995,{"$f":"SUM(G195:R195)","v":248282.79},{"$f":"SUM(T195:AE195)","v":252416.50603000002},{"$f":"SUM(AF195:AQ195)","v":256769.59033082996}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G176+G181+G186+G191","v":4837420.09},4321232.2700000005,3684936.51,2198820.59,1475854,1107576.3800000001,926355.04,845983.39,964126.25000000012,2046028.7,2669539.38,3864555.3600000003,null,{"$f":"T176+T181+T186+T191","v":4881884.4017169569},4357276.9415348358,3710316.202014368,2201440.1632088604,1465553.9134512593,1096145.3365689404,906776.1810373409,829581.15924173628,953807.01566616888,2042603.9589831564,2680699.8216649536,3899803.9902364146,{"$f":"AF176+AF181+AF186+AF191","v":4969193.6175867254},4435802.2130351206,3777467.5590785393,2242385.6855893461,1494581.6714622669,1118141.8566596189,926121.13119139127,847293.04106835835,973090.51765969396,2080849.119931611,2730159.854448372,3969688.0729966168,{"$f":"SUM(G197:R197)","v":28942427.959999997},{"$f":"SUM(T197:AE197)","v":29025889.085324995},{"$f":"SUM(AF197:AQ197)","v":29564774.340707656}]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B201+1","v":801},null,null,"Utah",null,{"$f":"G456+G710","v":704580.10000000009},682896.55999999994,-25287.600000000002,570944.74000000011,567254.37000000011,118933.14000000001,546371.52,589370.45000000007,123501.97,422455.39,678269.92999999993,90584.44,null,{"$f":"T456+T710","v":644814.09068199317},624969.85703436856,-23142.579246177927,522514.35053696099,519137.01618444367,108844.63600526638,500025.554004915,539377.09962513437,113025.91498537184,386620.61014291598,620735.68093945459,82900.614576735228,{"$f":"AF456+AF710","v":664158.51340245293},643718.95274539967,-23836.856623563264,538189.78105306986,534711.12666997698,112109.97508542438,515026.32062506245,555558.41261388839,116416.69243493299,398219.22844720347,639357.75136763824,85387.633014037288,{"$f":"SUM(G202:R202)","v":5069875.0100000007},{"$f":"SUM(T202:AE202)","v":4639822.8454713821},{"$f":"SUM(AF202:AQ202)","v":4779017.5308355233}]
[null,{"$f":"+B202+1","v":802},null,null,"Wyoming",null,43449.06,46086.04,20131.95,38804.200000000004,39051.440000000002,23990.97,36047.760000000002,39977.32,24530.59,10215.450000000001,20393.650000000001,2007.43,null,{"$f":"T457+T711","v":39763.493341477224},42176.791504236295,18424.257274517618,35512.633606373776,35738.901472554237,21955.93589022593,32990.008638510684,36586.243698485174,22449.782621937225,9348.9244198883371,18663.758571150149,1837.1497435958713,{"$f":"AF457+AF711","v":40956.39814172154},43442.095249363381,18976.984992753147,36578.012614564992,36811.068516730862,22614.613966932709,33979.708897666009,37683.831009439731,23123.276100595343,9629.3921524849866,19223.671328284654,1892.2642359037475,{"$f":"SUM(G203:R203)","v":344685.86000000004},{"$f":"SUM(T203:AE203)","v":315447.88078295247},{"$f":"SUM(AF203:AQ203)","v":324911.31720644108}]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,{"$f":"SUM(G202:G203)","v":748029.16000000015},728982.6,-5155.6500000000015,609748.94000000006,606305.81000000006,142924.11000000002,582419.28,629347.77,148032.56,432670.84,698663.58,92591.87,null,{"$f":"SUM(T202:T203)","v":684577.58402347041},667146.64853860484,-4718.3219716603089,558026.98414333479,554875.91765699792,130800.57189549231,533015.56264342566,575963.34332361957,135475.69760730906,395969.53456280433,639399.43951060472,84737.764320331102,{"$f":"SUM(AF202:AF203)","v":705114.91154417442},687161.04799476301,-4859.8716308101175,574767.79366763483,571522.19518670789,134724.58905235707,549006.02952272841,593242.24362332816,139539.96853552834,407848.62059968844,658581.4226959229,87279.89724994103,{"$f":"SUM(G204:R204)","v":5414560.8700000001},{"$f":"SUM(T204:AE204)","v":4955270.7262543337},{"$f":"SUM(AF204:AQ204)","v":5103928.8480419647}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,{"$f":"G460+G714","v":3610942.86},3419933.83,3153626.49,2999058.02,3058176.6100000003,2724059.56,3281653.71,2910480.98,3205621.31,3404106.57,2832973.78,2369953.3899999997,null,{"$f":"T460+T714","v":3403945.168438876},3223103.8297579302,3003109.038977317,2832073.0359635591,2887587.4515746357,2550874.1540250145,3119991.1002519233,2781634.0121970815,3022067.2505709669,3289000.0396666899,2647719.3025668426,2216167.1606838554,{"$f":"AF460+AF714","v":3490495.4132442418},3305174.9329122682,3074861.0569306365,2903331.2702814657,2960289.9739956749,2618325.6228457647,3195294.3007788812,2846577.8424815936,3098875.9560660962,3360446.0940582901,2718519.8729168479,2275245.2019787715,{"$f":"SUM(G206:R206)","v":36970587.109999999},{"$f":"SUM(T206:AE206)","v":34977271.544674695},{"$f":"SUM(AF206:AQ206)","v":35847437.538490534}]
[null,806,null,null,"Wyoming",null,136103.6,148481.51999999999,124212.74,110132.06,119929.46,111730.91,125410.29000000001,72068.48000000001,141877.57999999999,104388.11000000002,167575.09,127222.04000000001,null,{"$f":"T461+T715","v":137736.8432},150263.29824,125703.29288000001,111453.64472,121368.61352000001,113071.68092,126915.21348000001,72933.301760000017,143334.33908583611,105743.83559952849,169585.99108000001,128748.70448000001,{"$f":"AF461+AF715","v":139802.89584799999},152517.24771359999,127588.84227319999,113125.44939079999,123189.1427228,114767.75613379999,128818.94168219999,74027.301286400005,145519.19913981119,107315.38035131434,172129.78094619999,130679.93504720001,{"$f":"SUM(G207:R207)","v":1489131.8800000004},{"$f":"SUM(T207:AE207)","v":1506858.7589653649},{"$f":"SUM(AF207:AQ207)","v":1529481.8725353254}]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,{"$f":"SUM(G206:G207)","v":3747046.46},3568415.35,3277839.2300000004,3109190.08,3178106.0700000003,2835790.47,3407064,2982549.46,3347498.89,3508494.6799999997,3000548.8699999996,2497175.4299999997,null,{"$f":"SUM(T206:T207)","v":3541682.0116388761},3373367.1279979302,3128812.3318573171,2943526.6806835593,3008956.0650946358,2663945.8349450147,3246906.3137319232,2854567.3139570816,3165401.5896568028,3394743.8752662186,2817305.2936468427,2344915.8651638553,{"$f":"SUM(AF206:AF207)","v":3630298.3090922418},3457692.180625868,3202449.8992038365,3016456.7196722659,3083479.1167184748,2733093.3789795646,3324113.2424610811,2920605.1437679934,3244395.1552059073,3467761.4744096044,2890649.6538630477,2405925.1370259714,{"$f":"SUM(G208:R208)","v":38459718.990000002},{"$f":"SUM(T208:AE208)","v":36484130.30364006},{"$f":"SUM(AF208:AQ208)","v":37376919.411025859}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,{"$f":"G464+G718","v":-285098.87},-282835.07,-284397.53000000003,-284223.63,-284136.96000000002,-284021.87,-283906.77,-283765.23000000004,-283680.45,-284032.5,-283946.53000000003,-186257.23,null,{"$f":"T464+T718","v":-285098.87},-282835.07,-284397.53000000003,-284223.63,-284136.96000000002,-284021.87,-283906.77,-283765.23000000004,-283680.45,-284032.5,-283946.53000000003,-186257.23,{"$f":"AF464+AF718","v":-285098.87},-282835.07,-284397.53000000003,-284223.63,-284136.96000000002,-284021.87,-283906.77,-283765.23000000004,-283680.45,-284032.5,-283946.53000000003,-186257.23,{"$f":"SUM(G210:R210)","v":-3310302.64},{"$f":"SUM(T210:AE210)","v":-3310302.64},{"$f":"SUM(AF210:AQ210)","v":-3310302.64}]
[null,810,null,null,"Wyoming",null,-9668.36,-11325.16,-9614.18,-9669.08,-9635.75,-9631.84,-9627.94,-9653.48,-9620.26,-9147.2100000000009,-9114.18,-5998.37,null,{"$f":"T465+T719","v":-9668.36},-11325.16,-9614.18,-9669.08,-9635.75,-9631.84,-9627.94,-9653.48,-9620.26,-9147.2100000000009,-9114.18,-5998.37,{"$f":"AF465+AF719","v":-9668.36},-11325.16,-9614.18,-9669.08,-9635.75,-9631.84,-9627.94,-9653.48,-9620.26,-9147.2100000000009,-9114.18,-5998.37,{"$f":"SUM(G211:R211)","v":-112705.81},{"$f":"SUM(T211:AE211)","v":-112705.81},{"$f":"SUM(AF211:AQ211)","v":-112705.81}]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,{"$f":"SUM(G210:G211)","v":-294767.23},-294160.23,-294011.71000000002,-293892.71000000002,-293772.71000000002,-293653.71000000002,-293534.71000000002,-293418.71000000002,-293300.71000000002,-293179.71000000002,-293060.71000000002,-192255.6,null,{"$f":"SUM(T210:T211)","v":-294767.23},-294160.23,-294011.71000000002,-293892.71000000002,-293772.71000000002,-293653.71000000002,-293534.71000000002,-293418.71000000002,-293300.71000000002,-293179.71000000002,-293060.71000000002,-192255.6,{"$f":"SUM(AF210:AF211)","v":-294767.23},-294160.23,-294011.71000000002,-293892.71000000002,-293772.71000000002,-293653.71000000002,-293534.71000000002,-293418.71000000002,-293300.71000000002,-293179.71000000002,-293060.71000000002,-192255.6,{"$f":"SUM(G212:R212)","v":-3423008.4499999997},{"$f":"SUM(T212:AE212)","v":-3423008.4499999997},{"$f":"SUM(AF212:AQ212)","v":-3423008.4499999997}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,{"$f":"G468+G722","v":85120.430000000008},175451.96,146317.33000000002,48981.74,146556.18000000002,250536.57,60643.39,177168.95,307018.14,131928.27000000002,188453.29,-79250.25,null,{"$f":"T468+T722","v":86907.959029999998},179136.45115999997,149389.99393,50010.356539999993,149633.85978,255797.83796999999,61916.901189999997,180889.49794999999,313465.52093999996,134698.76367000001,192410.80909,-80914.505249999987,{"$f":"AF468+AF722","v":88733.026169629986},182898.31663435994,152527.18380252999,51060.574027339986,152776.17083537998,261169.59256736998,63217.156114989994,184688.17740694998,320048.29687973991,137527.43770707,196451.43608088998,-82613.709860249975,{"$f":"SUM(G214:R214)","v":1638926},{"$f":"SUM(T214:AE214)","v":1673343.446},{"$f":"SUM(AF214:AQ214)","v":1708483.658366}]
[null,814,null,null,"Wyoming",null,9505.14,11155.1,6362.08,4436.6099999999997,6773.1500000000005,10275.15,3898.4700000000003,5221.6500000000005,18087.990000000002,9465.2800000000007,12228.630000000001,-14708.720000000001,null,{"$f":"T469+T723","v":9704.7479399999993},11389.357099999999,6495.6836799999992,4529.7788099999989,6915.3861500000003,10490.928149999998,3980.3378699999998,5331.30465,18467.837790000001,9664.0508800000007,12485.43123,-15017.60312,{"$f":"AF469+AF723","v":9908.5476467399985},11628.533599099997,6632.0930372799985,4624.904165009998,7060.6092591500001,10711.237641149997,4063.9249652699996,5443.2620476499997,18855.662383589999,9866.9959484800002,12747.625285829999,-15332.972785519998,{"$f":"SUM(G215:R215)","v":82700.530000000013},{"$f":"SUM(T215:AE215)","v":84437.241129999995},{"$f":"SUM(AF215:AQ215)","v":86210.423193729992}]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,{"$f":"SUM(G214:G215)","v":94625.57},186607.06,152679.41,53418.35,153329.33000000002,260811.72,64541.86,182390.6,325106.13,141393.55000000002,200681.92,-93958.97,null,{"$f":"SUM(T214:T215)","v":96612.706969999999},190525.80825999996,155885.67760999998,54540.13534999999,156549.24593,266288.76611999999,65897.239059999993,186220.8026,331933.35872999998,144362.81455000001,204896.24031999998,-95932.108369999987,{"$f":"SUM(AF214:AF215)","v":98641.573816369986},194526.85023345993,159159.27683980999,55685.478192349983,159836.78009452997,271880.83020852,67281.081080259988,190131.43945459998,338903.95926332992,147394.43365555,209199.06136671998,-97946.682645769979,{"$f":"SUM(G216:R216)","v":1721626.5299999998},{"$f":"SUM(T216:AE216)","v":1757780.68713},{"$f":"SUM(AF216:AQ216)","v":1794694.0815597295}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,{"$f":"G472+G726","v":56883.479999999996},83431.76999999999,57117.09,56953.5,40867.03,51048.75,51048.75,51043.47,55805.2,-2860.08,52919.44,52913.99,null,{"$f":"T472+T726","v":57793.615679999995},84766.678319999992,58030.96344,57864.756000000001,41520.902479999997,51865.53,51865.53,51860.165520000002,56698.083200000001,-2905.8412800000001,53766.151040000004,53760.613839999998,{"$f":"AF472+AF726","v":58949.4879936},86462.011886399996,59191.582708800001,59022.051120000004,42351.320529599994,52902.840600000003,52902.840600000003,52897.368830400002,57832.044864000003,-2963.9581056000002,54841.474060800007,54835.826116800003,{"$f":"SUM(G218:R218)","v":607172.3899999999},{"$f":"SUM(T218:AE218)","v":616887.14824000001},{"$f":"SUM(AF218:AQ218)","v":629224.89120479999}]
[null,818,null,null,"Wyoming",null,1929.05,3340.7400000000002,1930.8700000000001,1937.51,1385.9,1731.18,1731.18,1736.46,1892.48,-92.11,1698.63,1704.08,null,{"$f":"T473+T727","v":1959.9148},3394.1918400000004,1961.7639200000001,1968.51016,1408.0744000000002,1758.87888,1758.87888,1764.2433600000002,1922.7596800000001,-93.583759999999998,1725.8080800000002,1731.34528,{"$f":"AF473+AF727","v":1999.113096},3462.0756768000006,2000.9991984000001,2007.8803632000001,1436.2358880000002,1794.0564575999999,1794.0564575999999,1799.5282272000002,1961.2148736000001,-95.455435199999997,1760.3242416000003,1765.9721856000001,{"$f":"SUM(G219:R219)","v":20925.97},{"$f":"SUM(T219:AE219)","v":21260.785520000001},{"$f":"SUM(AF219:AQ219)","v":21686.001230400001}]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,{"$f":"SUM(G218:G219)","v":58812.53},86772.51,59047.96,58891.01,42252.93,52779.93,52779.93,52779.93,57697.68,-2952.19,54618.07,54618.07,null,{"$f":"SUM(T218:T219)","v":59753.530479999994},88160.870159999991,59992.727359999997,59833.266159999999,42928.976879999995,53624.408879999995,53624.408879999995,53624.408880000003,58620.842880000004,-2999.4250400000001,55491.959120000007,55491.95912,{"$f":"SUM(AF218:AF219)","v":60948.601089600001},89924.087563199995,61192.581907200001,61029.931483200002,43787.556417599997,54696.897057600007,54696.897057600007,54696.897057599999,59793.259737600005,-3059.4135408000002,56601.798302400006,56601.798302400006,{"$f":"SUM(G220:R220)","v":628098.35999999987},{"$f":"SUM(T220:AE220)","v":638147.93375999993},{"$f":"SUM(AF220:AQ220)","v":650910.89243520016}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,{"$f":"G476+G730","v":6457.7300000000005},4997.4100000000008,8067.4000000000005,6231.2699999999995,7723.49,8175.1500000000005,5746.33,5717.4299999999994,5585.74,564.19000000000005,1065.2900000000002,-1226.57,null,{"$f":"T476+T730","v":5909.9530313442392},4573.5046801848357,7383.0827682585859,5702.7025015948966,7068.3449351485606,7481.6928741514212,5258.897538702352,5232.4489812981483,5111.9295859846679,516.33258137985126,974.92677221883002,-1122.5261956842269,{"$f":"AF476+AF730","v":6087.2516222845661},4710.7098205903812,7604.5752513063435,5873.7835766427434,7280.3952832030172,7706.1436603759639,5416.6644648634228,5389.4224507370927,5265.2874735642081,531.82255882124684,1004.174575385395,-1156.2019815547537,{"$f":"SUM(G222:R222)","v":59104.860000000008},{"$f":"SUM(T222:AE222)","v":54091.290054582161},{"$f":"SUM(AF222:AQ222)","v":55714.028756219632}]
[null,822,null,null,"Wyoming",null,888.74,744.24,1288.8700000000001,960.72,1217.8500000000001,1181.54,942.62,831.1,855.44,-113.01,-18.400000000000002,-11.49,null,{"$f":"T477+T731","v":813.35262655404904},681.10983953303037,1179.5415979777181,879.22692281545335,1114.5458697131317,1081.3158655834902,862.66225537545029,760.60193974511128,782.87729916443027,-103.4239263754001,-16.839219939008601,-10.515360711913521,{"$f":"AF477+AF731","v":837.75320535067056},701.54313471902128,1214.9278459170496,905.60373049991699,1147.9822458045255,1113.7553415509949,888.54212303671386,783.41999793746459,806.36361813936321,-106.52664416666211,-17.344396537178859,-10.830821533270926,{"$f":"SUM(G223:R223)","v":8768.2200000000012},{"$f":"SUM(T223:AE223)","v":8024.4557094355423},{"$f":"SUM(AF223:AQ223)","v":8265.1893807186079}]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,{"$f":"SUM(G222:G223)","v":7346.47},5741.6500000000005,9356.27,7191.99,8941.34,9356.69,6688.95,6548.53,6441.18,451.18000000000006,1046.8900000000001,-1238.06,null,{"$f":"SUM(T222:T223)","v":6723.3056578982887},5254.6145197178657,8562.6243662363049,6581.9294244103503,8182.8908048616922,8563.0087397349107,6121.5597940778025,5993.0509210432592,5894.806885149098,412.90865500445113,958.08755227982147,-1133.0415563961403,{"$f":"SUM(AF222:AF223)","v":6925.0048276352363},5412.2529553094028,8819.5030972233926,6779.3873071426606,8428.3775290075428,8819.8990019269586,6305.2065879001366,6172.8424486745571,6071.6510917035712,425.29591465458475,986.83017884821606,-1167.0328030880246,{"$f":"SUM(G224:R224)","v":67873.08},{"$f":"SUM(T224:AE224)","v":62115.745764017702},{"$f":"SUM(AF224:AQ224)","v":63979.218136938231}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,{"$f":"G480+G734","v":160971.45000000001},128977.31000000001,84294.87000000001,80644.850000000006,90709.560000000012,93244.09,108756.78000000001,105312.13,75200.490000000005,8183.5599999999995,22018.880000000001,43159.020000000004,null,{"$f":"T480+T734","v":147317.0462201699},118036.80925172246,77144.557372833588,73804.15033143248,83015.121272320495,85334.659756669149,99531.485775998473,96379.02822366661,68821.608186479178,7489.3894958735436,20151.128431012916,39498.055985438637,{"$f":"AF480+AF734","v":151736.55760677499},121577.91352927414,79458.8940940186,76018.27484137546,85505.574910490119,87894.699549369223,102517.43034927842,99270.399070376618,70886.256432073555,7714.0711807497501,20755.662283943304,40682.9976650018,{"$f":"SUM(G226:R226)","v":1001472.9900000001},{"$f":"SUM(T226:AE226)","v":916523.04030361748},{"$f":"SUM(AF226:AQ226)","v":944018.73151272605}]
[null,826,null,null,"Wyoming",null,22153.56,19207.740000000002,14724.7,12433.73,14303.23,13476.300000000001,17840.12,15308.52,11516.56,-1639.27,-380.48,404,null,{"$f":"T481+T735","v":20274.384199566488},17578.443390831144,13475.677273691301,11379.038811535293,13089.958467838367,12333.172807829435,16326.83176186446,14009.974740256082,10539.667759825481,-1500.2189168162297,-348.20578273880392,369.73069866084097,{"$f":"AF481+AF735","v":20882.615725553482},18105.79669255608,13879.947591902041,11720.409975881352,13482.657221873518,12703.167992064318,16816.636714720393,14430.273982463765,10855.857792620245,-1545.2254843207165,-358.65195622096803,380.82261962066622,{"$f":"SUM(G227:R227)","v":139348.71},{"$f":"SUM(T227:AE227)","v":127528.45521234385},{"$f":"SUM(AF227:AQ227)","v":131354.30886871417}]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,{"$f":"SUM(G226:G227)","v":183125.01},148185.05000000002,99019.57,93078.58,105012.79000000001,106720.39,126596.90000000001,120620.65000000001,86717.05,6544.2899999999991,21638.400000000001,43563.020000000004,null,{"$f":"SUM(T226:T227)","v":167591.4304197364},135615.25264255359,90620.234646524885,85183.189142967778,96105.079740158864,97667.832564498589,115858.31753786294,110389.00296392269,79361.275946304653,5989.1705790573142,19802.922648274111,39867.786684099476,{"$f":"SUM(AF226:AF227)","v":172619.17333232847},139683.71022183023,93338.841685920634,87738.684817256813,98988.232132363642,100597.86754143354,119334.06706399881,113700.67305284039,81742.114224693796,6168.8456964290335,20397.010327722335,41063.820284622467,{"$f":"SUM(G228:R228)","v":1140821.7000000002},{"$f":"SUM(T228:AE228)","v":1044051.4955159613},{"$f":"SUM(AF228:AQ228)","v":1075373.04038144}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,{"$f":"G484+G738","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T484+T738","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF484+AF738","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G230:R230)","v":0},{"$f":"SUM(T230:AE230)","v":0},{"$f":"SUM(AF230:AQ230)","v":0}]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T485+T739","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF485+AF739","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G231:R231)","v":0},{"$f":"SUM(T231:AE231)","v":0},{"$f":"SUM(AF231:AQ231)","v":0}]
["%,FACCOUNT,TQGCACCTS,N928",831,null,null,"Total",null,{"$f":"SUM(G230:G231)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T230:T231)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF230:AF231)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G232:R232)","v":0},{"$f":"SUM(T232:AE232)","v":0},{"$f":"SUM(AF232:AQ232)","v":0}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,{"$f":"G488+G742","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T488+T742","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF488+AF742","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G234:R234)","v":0},{"$f":"SUM(T234:AE234)","v":0},{"$f":"SUM(AF234:AQ234)","v":0}]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T489+T743","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF489+AF743","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G235:R235)","v":0},{"$f":"SUM(T235:AE235)","v":0},{"$f":"SUM(AF235:AQ235)","v":0}]
["%,FACCOUNT,V930100",835,null,null,"Total",null,{"$f":"SUM(G234:G235)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T234:T235)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF234:AF235)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G236:R236)","v":0},{"$f":"SUM(T236:AE236)","v":0},{"$f":"SUM(AF236:AQ236)","v":0}]
[null,836,9302,"Miscellaneous General Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,837,null,null,"Utah",null,{"$f":"G492+G746","v":180658.16},170983.06,174206.94,176930.7,178627.59000000003,177559.48,166043.78,169409.71,174228.43,147534.17000000001,152105.91,166321.07,null,{"$f":"T492+T746","v":180304.7582213422},170429.84500882402,173552.69571436237,176475.24927685029,177972.23140095512,177017.31278606105,165824.11740536289,168940.91161176891,173668.82499102328,146668.15544445772,151327.77497547481,165907.82178280468,{"$f":"AF492+AF746","v":182922.86046477244},172941.95306070871,176126.34185969323,179056.43730529578,180608.76326600375,179620.98581866286,168213.97892127378,171417.49474845195,176227.97150515398,148896.54864880146,153607.27589480905,168331.89967398881,{"$f":"SUM(G238:R238)","v":2034608.9999999998},{"$f":"SUM(T238:AE238)","v":2028089.6986192875},{"$f":"SUM(AF238:AQ238)","v":2057972.5111676157}]
[null,838,null,null,"Wyoming",null,3786.04,4313.67,3776.14,3700.9900000000002,3773.08,3734.4,3357.1800000000003,3752.67,3727.44,3667.66,3587.13,3397.9,null,{"$f":"T493+T747","v":3812.5422799999997},4343.8656899999996,3802.5729799999995,3726.8969299999999,3799.4915599999995,3760.5407999999998,3380.6802600000001,3778.9386899999995,3753.5320799999995,3693.3336199999994,3612.2399099999998,3421.6852999999996,{"$f":"AF493+AF747","v":3862.1053296399991},4400.3359439699989,3852.0064287399991,3775.3465900899996,3848.884950279999,3809.4278303999995,3424.6291033799998,3828.0648929699992,3802.327997039999,3741.3469570599991,3659.1990288299994,3466.1672088999994,{"$f":"SUM(G239:R239)","v":44574.3},{"$f":"SUM(T239:AE239)","v":44886.32009999999},{"$f":"SUM(AF239:AQ239)","v":45469.842261299993}]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,{"$f":"SUM(G238:G239)","v":184444.2},175296.73,177983.08000000002,180631.69,182400.67,181293.88,169400.95999999999,173162.38,177955.87,151201.83000000002,155693.04,169718.97,null,{"$f":"SUM(T238:T239)","v":184117.30050134219},174773.71069882403,177355.26869436237,180202.14620685027,181771.72296095511,180777.85358606104,169204.79766536289,172719.85030176892,177422.35707102329,150361.48906445771,154940.01488547481,169329.50708280469,{"$f":"SUM(AF238:AF239)","v":186784.96579441245},177342.28900467869,179978.34828843322,182831.78389538577,184457.64821628373,183430.41364906286,171638.60802465377,175245.55964142195,180030.29950219399,152637.89560586144,157266.47492363903,171798.06688288882,{"$f":"SUM(G240:R240)","v":2079183.3},{"$f":"SUM(T240:AE240)","v":2072976.0187192871},{"$f":"SUM(AF240:AQ240)","v":2103442.3534289161}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,{"$f":"G496+G750","v":81413.149999999994},81841.06,86322.48000000001,84421.98000000001,84015.44,77977.97,82344.680000000008,83875.05,81018.099999999991,85384.81,58503.41,70458.91,null,{"$f":"T496+T750","v":81901.628899999996},82332.106360000005,86840.414880000011,84928.511880000005,84519.532640000005,78445.837820000001,82838.748080000005,84378.300300000003,81504.208599999998,85897.118860000002,58854.430460000003,70881.663460000011,{"$f":"AF496+AF750","v":83212.054962399998},83649.42006176,88229.861518080012,86287.368070080003,85871.845162240003,79700.971225119996,84164.168049280008,85728.3531048,82808.275937600003,87271.47276176,59796.101347360003,72015.770075360007,{"$f":"SUM(G242:R242)","v":957577.04000000027},{"$f":"SUM(T242:AE242)","v":963322.50224000006},{"$f":"SUM(AF242:AQ242)","v":978735.66227584018}]
[null,842,null,null,"Wyoming",null,2743.11,3256.02,2900.42,2871.98,2831.36,2626.61,2774.7000000000003,2835.5,2729.71,2732.89,1866.1100000000001,2254.9500000000003,null,{"$f":"T497+T751","v":2759.5686600000004},3275.5561200000002,2917.8225200000002,2889.2118799999998,2848.34816,2642.3696600000003,2791.3482000000004,2852.5129999999999,2746.08826,2749.2873399999999,1877.3066600000002,2268.4797000000003,{"$f":"AF497+AF751","v":2803.7217585600006},3327.9650179200003,2964.5076803200004,2935.4392700799999,2893.92173056,2684.6475745600005,2836.0097712000006,2898.1532080000002,2790.0256721599999,2793.2759374399998,1907.3435665600002,2304.7753752000003,{"$f":"SUM(G243:R243)","v":32423.360000000001},{"$f":"SUM(T243:AE243)","v":32617.900160000001},{"$f":"SUM(AF243:AQ243)","v":33139.786562560002}]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,{"$f":"SUM(G242:G243)","v":84156.26},85097.08,89222.900000000009,87293.96,86846.8,80604.58,85119.38,86710.55,83747.81,88117.7,60369.520000000004,72713.86,null,{"$f":"SUM(T242:T243)","v":84661.197560000001},85607.662479999999,89758.237400000013,87817.723760000008,87367.880799999999,81088.207479999997,85630.096279999998,87230.813300000009,84250.296860000002,88646.406199999998,60731.737120000005,73150.143160000007,{"$f":"SUM(AF242:AF243)","v":86015.776720959999},86977.385079679996,91194.369198400018,89222.807340159998,88765.766892800006,82385.61879968,87000.177820480007,88626.506312800004,85598.301609760005,90064.748699200005,61703.444913920001,74320.545450560006,{"$f":"SUM(G244:R244)","v":990000.4},{"$f":"SUM(T244:AE244)","v":995940.40240000002},{"$f":"SUM(AF244:AQ244)","v":1011875.4488384001}]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,{"$f":"G500+G754","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T500+T754","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF500+AF754","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G246:R246)","v":0},{"$f":"SUM(T246:AE246)","v":0},{"$f":"SUM(AF246:AQ246)","v":0}]
[null,846,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T501+T755","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF501+AF755","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G247:R247)","v":0},{"$f":"SUM(T247:AE247)","v":0},{"$f":"SUM(AF247:AQ247)","v":0}]
["%,FACCOUNT,TQGCACCTS,N932",847,null,null,"Total",null,{"$f":"SUM(G246:G247)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T246:T247)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF246:AF247)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G248:R248)","v":0},{"$f":"SUM(T248:AE248)","v":0},{"$f":"SUM(AF248:AQ248)","v":0}]
[null,{"$f":"+B248+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G202:G248)/2","v":4812818.43},4690937.8000000007,3565981.0600000015,3905551.8900000006,4069423.0300000007,3376628.0600000005,4201076.55,3940691.1599999988,3939896.46,4032742.17,3900199.5799999991,{"$f":"SUM(R202:R248)/2","v":2642928.5900000003},null,{"$f":"SUM(T202:T248)/2","v":4530951.8372513223},4426291.4652976319,3412257.0699627795,3681819.3448711238,3842965.06986761,3189102.7742108013,3982723.5855926522,3753289.8762474358,3745059.5156365889,3884307.0638375422,3660464.9848034768,2478172.2756046946,{"$f":"SUM(AF202:AF248)/2","v":4652581.086217721},4544559.5736787897,3497261.2385900142,3780619.8763753958,3945492.9631877672,3275975.7842901452,4085840.5996187017,3849002.5953592565,3842773.9991707164,3976062.1910401876,3762324.9865722205,2545619.9497475256,{"$f":"SUM(G251:R251)","v":47078874.780000009},{"$f":"SUM(T251:AE251)","v":44587404.863183662},{"$f":"SUM(AF251:AQ251)","v":45758114.843848437}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G246+G242+G238+G234+G230+G226+G222+G218+G214+G210+G206+G202","v":4601928.49},4465677.8899999997,3400267.47,3739943.1700000004,3889793.3100000005,3217512.8400000003,4018702.17,3808612.94,3744298.93,3913264.38,3702363.3999999994,2526656.7699999996,null,{"$f":"+T246+T242+T238+T234+T230+T226+T222+T218+T214+T210+T206+T202","v":4323795.3502037255},4204514.0115730306,3247910.6378365937,3519149.4830303979,3666317.5002675033,3031639.7912371624,3803345.5642469022,3624926.2344089495,3550682.8910598257,3763952.0685813171,3461993.6742750038,2360821.6688831495,{"$f":"+AF246+AF242+AF238+AF234+AF230+AF226+AF222+AF218+AF214+AF210+AF206+AF202","v":4441196.2954661567},4318299.1406507613,3329765.1095415014,3614615.9102752698,3765258.2106525684,3115408.9613520871,3902846.0899036294,3717762.2407071977,3644680.331593161,3853610.217257096,3560387.2185276742,2426472.1866821544,{"$f":"SUM(G252:R252)","v":45029021.760000005},{"$f":"SUM(T252:AE252)","v":42559048.875603564},{"$f":"SUM(AF252:AQ252)","v":43690301.912609264}]
[null,852,null,"Total Wyoming Distribution",null,null,210889.94,225259.91,165713.59000000003,165608.72,179629.72,159115.22,182374.38,132078.22,195597.52999999997,119477.79000000001,197836.18,116271.82,null,{"$f":"+T247+T243+T239+T235+T231+T227+T223+T219+T215+T211+T207+T203","v":207156.48704759777},221777.45372460046,164346.43212618664,162669.86184072451,176647.56960010575,157462.98297363883,179378.0213457506,128363.64183848639,194376.62457676325,120354.9952562252,198471.31052847236,117350.60672154481,{"$f":"+AF247+AF243+AF239+AF235+AF231+AF227+AF223+AF219+AF215+AF211+AF207+AF203","v":211384.79075156566},226260.43302802846,167496.1290485122,166003.96610012624,180234.7525351989,160566.822938058,182994.5097150731,131240.35465206095,198093.66757755613,122451.97378309195,201937.76804454651,119147.76306537114,{"$f":"SUM(G253:R253)","v":2049853.02},{"$f":"SUM(T253:AE253)","v":2028355.9875800966},{"$f":"SUM(AF253:AQ253)","v":2067812.9312391891}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G13+G116+G169+G197+G251","v":16545200.599999998},16304858.25,14797407.16,12584653.16,12450689.930000002,11246148.489999998,12025671.02,10606716.049999999,11449938.09,12804222.729999999,13666184.210000001,12434923.870000001,null,{"$f":"T13+T116+T169+T197+T251","v":15938517.128176138},15709350.647760237,14420554.327423036,12090896.192706499,11925402.33799107,10812468.379223172,11523731.679002957,10090566.057500023,11046469.767571477,12361364.127983376,13102704.55993069,12101221.193783119,{"$f":"AF13+AF116+AF169+AF197+AF251","v":16315867.37466168},16083150.009389902,14751335.142594941,12388180.394609183,12224925.28099918,11084559.739557236,11811948.196155038,10345976.21472653,11320462.75231893,12654934.998093834,13426323.05130906,12376312.226841712,{"$f":"SUM(G254:R254)","v":156916613.56},{"$f":"SUM(T254:AE254)","v":151123246.39905179},{"$f":"SUM(AF254:AQ254)","v":154783975.38125724}]
[null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1]
[null,2,"OTHER UTILITY OPERATING EXPENSES"]
[]
[null,null,"UTILITY OPERATING EXPENSES - LABOR"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - LABOR"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G264*(1+$AU$264)","v":0},0,0,0,{"$f":"K264*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T264*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G264:R264)","v":0},{"$f":"SUM(T264:AE264)","v":0},{"$f":"SUM(AF264:AQ264)","v":0},{"$f":"'Labor Forecast'!G14","v":-8.4825003314750083E-2},{"$f":"'Labor Forecast'!H14","v":3.0000000000000072E-2}]
[null,620,812,"Gas Used for Other Utility Operations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G265:R265)","v":0},{"$f":"SUM(T265:AE265)","v":0},{"$f":"SUM(AF265:AQ265)","v":0}]
[null,621]
[null,622,null,"Total Production Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T264:T266)","v":0},0,0,0,0,0,{"$f":"SUM(Z264:Z266)","v":0},0,0,0,0,0,{"$f":"SUM(AF264:AF266)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G267:R267)","v":0},{"$f":"SUM(T267:AE267)","v":0},{"$f":"SUM(AF267:AQ267)","v":0}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,905000.07000000007,781362.8,575489.75,668270.97000000009,689972.62,676625.97000000009,743035.17,701358.32,598844.51,679215.17,685446.04,-505013.1,null,{"$f":"G272*(1+$AU$264)","v":828233.43606240104},715083.69789997768,526673.83004864526,611584.88275459886,{"$f":"K272*(1+$AU$264)","v":631445.69022141316},619231.16985190415,680007.20924177417,641865.59818117239,548047.52245423011,621600.74095332145,627303.07738491776,-462175.36211850779,{"$f":"T272*(1+$AV$264)","v":853080.43914427306},736536.20883697702,542474.04495010467,629932.42923723685,650389.06092805555,637808.10494746128,700407.4255190274,661121.56612660759,564488.94812785706,{"$f":"AC272*(1+$AV$264)","v":640248.76318192109},646122.16970646533,-476040.62298206304,{"$f":"SUM(G272:R272)","v":7199608.290000001},{"$f":"SUM(T272:AE272)","v":6588901.4929358484},{"$f":"SUM(AF272:AQ272)","v":6786568.537723924}]
[null,628,null,null,"Wyoming",null,19619.350000000002,12893.57,10553,14970.23,14252.37,15868.45,19371.64,22705.79,29126.73,25942.49,31063.24,23492.420000000002,null,17955.138571216761,11799.872882011037,9657.841740019443,13700.380190627429,13043.412667506956,14522.408676150055,17728.440572787855,20779.771287985983,26656.05503120217,23741.918199757132,28428.300564033125,21499.675395628499,18493.792728353266,12153.869068471369,9947.576992220027,14111.391596346253,13434.715047532165,14958.080936434557,18260.293789971493,21403.164426625564,27455.736682138235,24454.175745749846,29281.149580954119,22144.665657497353,{"$f":"SUM(G273:R273)","v":239859.28},{"$f":"SUM(T273:AE273)","v":219513.21577892647},{"$f":"SUM(AF273:AQ273)","v":226098.61225229426}]
[null,629,null,null,"Total",null,924619.42,794256.37,586042.75,683241.20000000007,704224.99,692494.42,762406.81,724064.11,627971.24,705157.66,716509.28,-481520.68,null,{"$f":"SUM(T272:T273)","v":846188.57463361777},726883.57078198867,536331.67178866465,625285.26294522628,644489.10288892011,633753.57852805417,{"$f":"SUM(Z272:Z273)","v":697735.64981456206},662645.36946915835,574703.57748543227,645342.65915307857,655731.37794895086,-440675.6867228793,{"$f":"SUM(AF272:AF273)","v":871574.23187262635},748690.07790544839,552421.62194232468,644043.82083358313,663823.77597558766,652766.18588389584,718667.7193089989,682524.73055323318,591944.68480999535,664702.93892767094,675403.31928741944,-453895.95732456568,{"$f":"SUM(G274:R274)","v":7439467.5700000022},{"$f":"SUM(T274:AE274)","v":6808414.7087147739},{"$f":"SUM(AF274:AQ274)","v":7012667.1499762191}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,139486.16,175502.08000000002,151319.59,153844.4,180121.08000000002,162786.49,152231.91,177026.47,136884.93,147839.16,177996.18,200800.02000000002,null,{"$f":"G277*(1+$AU$264)","v":127654.24601563824},160615.11548225448,138483.90527666337,140794.54826004425,{"$f":"K277*(1+$AU$264)","v":164842.30879194365},148978.12544615346,139318.83772963926,162010.19909545151,125273.66535901066,135298.70276295012,162897.65344148714,183767.15763789814,{"$f":"T277*(1+$AV$264)","v":131483.8733961074},165433.56894672211,142638.42243496329,145018.38470784557,169787.57805570198,153447.46920953807,143498.40286152845,166870.50506831505,129031.87531978099,139357.66384583863,167784.58304473176,189280.17236703509,{"$f":"SUM(G277:R277)","v":1955838.4699999997},{"$f":"SUM(T277:AE277)","v":1789934.4652991344},{"$f":"SUM(AF277:AQ277)","v":1843632.4992581084}]
[null,633,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G278:R278)","v":0},{"$f":"SUM(T278:AE278)","v":0},{"$f":"SUM(AF278:AQ278)","v":0}]
[null,634,null,null,"Total",null,139486.16,175502.08000000002,151319.59,153844.4,180121.08000000002,162786.49,152231.91,177026.47,136884.93,147839.16,177996.18,200800.02000000002,null,{"$f":"SUM(T277:T278)","v":127654.24601563824},160615.11548225448,138483.90527666337,140794.54826004425,164842.30879194365,148978.12544615346,{"$f":"SUM(Z277:Z278)","v":139318.83772963926},162010.19909545151,125273.66535901066,135298.70276295012,162897.65344148714,183767.15763789814,{"$f":"SUM(AF277:AF278)","v":131483.8733961074},165433.56894672211,142638.42243496329,145018.38470784557,169787.57805570198,153447.46920953807,143498.40286152845,166870.50506831505,129031.87531978099,139357.66384583863,167784.58304473176,189280.17236703509,{"$f":"SUM(G279:R279)","v":1955838.4699999997},{"$f":"SUM(T279:AE279)","v":1789934.4652991344},{"$f":"SUM(AF279:AQ279)","v":1843632.4992581084}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G282*(1+$AU$264)","v":0},0,0,0,{"$f":"K282*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T282*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G282:R282)","v":0},{"$f":"SUM(T282:AE282)","v":0},{"$f":"SUM(AF282:AQ282)","v":0}]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G283:R283)","v":0},{"$f":"SUM(T283:AE283)","v":0},{"$f":"SUM(AF283:AQ283)","v":0}]
[null,639,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T282:T283)","v":0},0,0,0,0,0,{"$f":"SUM(Z282:Z283)","v":0},0,0,0,0,0,{"$f":"SUM(AF282:AF283)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G284:R284)","v":0},{"$f":"SUM(T284:AE284)","v":0},{"$f":"SUM(AF284:AQ284)","v":0}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G287*(1+$AU$264)","v":0},0,0,0,{"$f":"K287*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T287*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G287:R287)","v":0},{"$f":"SUM(T287:AE287)","v":0},{"$f":"SUM(AF287:AQ287)","v":0}]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G288:R288)","v":0},{"$f":"SUM(T288:AE288)","v":0},{"$f":"SUM(AF288:AQ288)","v":0}]
[null,644,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T287:T288)","v":0},0,0,0,0,0,{"$f":"SUM(Z287:Z288)","v":0},0,0,0,0,0,{"$f":"SUM(AF287:AF288)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G289:R289)","v":0},{"$f":"SUM(T289:AE289)","v":0},{"$f":"SUM(AF289:AQ289)","v":0}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,248676.77000000002,245839.62,270754.59000000003,212189.66000000003,262486.5,232596.50000000003,283524.34999999998,366663.53,378163.13,388539.26,469539.52999999997,387426.43000000005,null,{"$f":"G292*(1+$AU$264)","v":227582.76216044868},224986.27341860309,247787.83100576623,194190.67138714434,{"$f":"K292*(1+$AU$264)","v":240221.08176742285},212866.50111650076,259474.39607143763,335561.29485235206,346085.44124423375,355581.41598258947,429710.83781134378,354562.98179102829,{"$f":"T292*(1+$AV$264)","v":234410.24502526215},231735.8616211612,255221.46593593922,200016.39152875866,247427.71422044554,219252.4961499958,267258.62795358076,345628.13369792263,356468.00448156078,366248.85846206715,442602.1629456841,365199.87124475912,{"$f":"SUM(G292:R292)","v":3746399.87},{"$f":"SUM(T292:AE292)","v":3428611.4886088711},{"$f":"SUM(AF292:AQ292)","v":3531469.8332671374}]
[null,648,null,null,"Wyoming",null,5855.71,7213.51,6503.31,9519.64,14078.2,13218.83,16293.58,12268.41,9530.76,10090.540000000001,10917.7,9712.16,null,5358.9993798397845,6601.6239903390178,5951.6667076931535,8712.1365054447724,12884.016638334286,12097.542701432882,14911.477022490855,11227.742081083286,8722.3132514079134,9234.6099110523828,9991.6060613105547,8888.3259958066174,5519.7693612349785,6799.6727100491889,6130.2167089239483,8973.5006006081167,13270.537137484314,12460.468982475868,15358.821333165581,11564.574343515786,8983.9826489501502,9511.6482083839546,10291.354243149872,9154.9757756808158,{"$f":"SUM(G293:R293)","v":125202.34999999999},{"$f":"SUM(T293:AE293)","v":114582.0602462355},{"$f":"SUM(AF293:AQ293)","v":118019.52205362257}]
[null,649,null,null,"Total",null,254532.48000000001,253053.13,277257.90000000002,221709.30000000002,276564.7,245815.33000000002,299817.93,378931.94,387693.89,398629.8,480457.23,397138.59,null,{"$f":"SUM(T292:T293)","v":232941.76154028845},231587.89740894211,253739.49771345939,202902.8078925891,253105.09840575713,224964.04381793365,{"$f":"SUM(Z292:Z293)","v":274385.8730939285},346789.03693343536,354807.75449564168,364816.02589364187,439702.44387265434,363451.30778683489,{"$f":"SUM(AF292:AF293)","v":239930.01438649712},238535.53433121039,261351.68264486318,208989.89212936678,260698.25135792987,231712.96513247167,282617.44928674633,357192.70804143843,365451.98713051091,375760.50667045108,452893.51718883397,374354.84702043992,{"$f":"SUM(G294:R294)","v":3871602.2199999997},{"$f":"SUM(T294:AE294)","v":3543193.5488551063},{"$f":"SUM(AF294:AQ294)","v":3649489.3553207596}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,167726.98000000001,139401.51999999999,133264.60999999999,113523.98999999999,118528.51999999999,80912.950000000012,134485.29,129599.78,109122.06999999999,134770.07,158123.06,164347.11000000002,null,{"$f":"G297*(1+$AU$264)","v":153499.538365527},127576.78560391879,121960.43901501111,103894.31717194634,{"$f":"K297*(1+$AU$264)","v":108474.33789810757},74049.508748043809,123077.57482996488,118606.47823190912,99865.790050537602,123338.1983655209,144710.27091136159,150406.36584948041,{"$f":"T297*(1+$AV$264)","v":158104.52451649282},131404.08917203636,125619.25218546145,107011.14668710473,111728.56803505079,76270.994010485127,126769.90207486383,122164.67257886639,102861.76375205374,127038.34431648653,149051.57903870245,154918.55682496482,{"$f":"SUM(G297:R297)","v":1583805.9500000004},{"$f":"SUM(T297:AE297)","v":1449459.6050413291},{"$f":"SUM(AF297:AQ297)","v":1492943.3931925688}]
[null,653,null,null,"Wyoming",null,5597.07,8483.42,2224.54,4411.71,8625.0400000000009,8488.1200000000008,6356.83,7482.93,1867.71,2744.57,5105.8100000000004,9250.81,null,5122.2985186971118,7763.813870379583,2035.8433871262059,4037.4866846262839,7893.4209534101492,7768.1151928640047,5817.6118741786977,6848.1904379459575,1709.2814930590082,2511.7618406524366,4672.709649825516,8466.110011085877,5275.9674742580255,7996.7282864909703,2096.9186887399924,4158.6112851650723,8130.2235820124542,8001.1586486499255,5992.1402304040585,7053.6361510843362,1760.5599378507784,2587.1146958720096,4812.8909393202812,8720.0933114184536,{"$f":"SUM(G298:R298)","v":70638.559999999998},{"$f":"SUM(T298:AE298)","v":64646.643913850836},{"$f":"SUM(AF298:AQ298)","v":66586.043231266362}]
[null,654,null,null,"Total",null,173324.05000000002,147884.94,135489.15,117935.7,127153.56,89401.07,140842.12,137082.71,110989.78,137514.64000000001,163228.87,173597.92,null,{"$f":"SUM(T297:T298)","v":158621.83688422412},135340.59947429836,123996.28240213732,107931.80385657263,116367.75885151772,81817.623940907812,{"$f":"SUM(Z297:Z298)","v":128895.18670414358},125454.66866985508,101575.07154359661,125849.96020617335,149382.98056118711,158872.47586056628,{"$f":"SUM(AF297:AF298)","v":163380.49199075086},139400.81745852734,127716.17087420145,111169.7579722698,119858.79161706324,84272.152659135056,132762.04230526788,129218.30872995073,104622.32368990452,129625.45901235854,153864.46997802274,163638.65013638328,{"$f":"SUM(G299:R299)","v":1654444.5100000002},{"$f":"SUM(T299:AE299)","v":1514106.2489551799},{"$f":"SUM(AF299:AQ299)","v":1559529.4364238353}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,242262.57,208250.11000000002,201387.69,194217.96,246155.95,228113.38,217720.97,265320.32000000001,181025.72999999998,269442.05,247914.96,258550.42,null,{"$f":"G302*(1+$AU$264)","v":221712.64669671014},190585.29372895294,184304.97852820015,177743.420899216,{"$f":"K302*(1+$AU$264)","v":225275.77072530455},208763.66178536115,199252.78799805939,242814.52297652946,165670.22185269493,246586.62721561693,226885.57269622386,236618.87976647,{"$f":"T302*(1+$AV$264)","v":228364.02609761147},196302.85254082154,189834.12788404617,183075.72352619248,232034.0438470637,215026.571638922,205230.37163800118,250098.95866582537,170640.32850827579,253984.22603208545,233692.13987711057,243717.4461594641,{"$f":"SUM(G302:R302)","v":2760362.11},{"$f":"SUM(T302:AE302)","v":2526214.3848693389},{"$f":"SUM(AF302:AQ302)","v":2602000.8164154203}]
[null,658,null,null,"Wyoming",null,11420.960000000001,25323.18,13686.77,8404.01,5265.03,12952.26,7503.99,10453.32,9914.42,6340.9000000000005,7166.89,7594.41,null,10452.177030142373,23175.141172559986,12525.789689381778,7691.1398238928077,4818.4238127977414,11853.584502566495,6867.4640233761484,9566.6170963498571,9073.4292906361752,5803.033136481502,6558.9585319935513,6950.2141465764289,10765.742341046645,23870.395407736785,12901.563380063231,7921.874018609592,4962.9765271816741,12209.19203764349,7073.487944077433,9853.6156092403526,9345.63216935526,5977.1241305759468,6755.7272879533584,7158.7205709737218,{"$f":"SUM(G303:R303)","v":126026.14000000001},{"$f":"SUM(T303:AE303)","v":115335.97225675486},{"$f":"SUM(AF303:AQ303)","v":118796.05142445749}]
[null,659,null,null,"Total",null,253683.53,233573.29,215074.46,202621.97,251420.98,241065.64,225224.95999999999,275773.64,190940.15,275782.95,255081.85,266144.83,null,{"$f":"SUM(T302:T303)","v":232164.82372685251},213760.43490151293,196830.76821758194,185434.56072310879,230094.19453810228,220617.24628792764,{"$f":"SUM(Z302:Z303)","v":206120.25202143553},252381.14007287932,174743.65114333111,252389.66035209844,233444.53122821741,243569.09391304641,{"$f":"SUM(AF302:AF303)","v":239129.76843865812},220173.24794855833,202735.69126410939,190997.59754480206,236997.02037424539,227235.76367656549,212303.85958207861,259952.57427506571,179985.96067763105,259961.3501626614,240447.86716506394,250876.16673043784,{"$f":"SUM(G304:R304)","v":2886388.2500000005},{"$f":"SUM(T304:AE304)","v":2641550.3571260944},{"$f":"SUM(AF304:AQ304)","v":2720796.8678398775}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,320596.34999999998,245783.03,185357.28000000003,184119.03,185374.82,153480.66999999998,194945.41999999998,252688.61000000002,143564.93,223873.94,254493.22,334123.34000000003,null,{"$f":"G307*(1+$AU$264)","v":293401.76354855322},224934.48366554067,169634.34810958698,168501.13266994143,{"$f":"K307*(1+$AU$264)","v":169650.40027902881},140461.67165849992,178409.17410230465,231254.29781915044,131387.03433686812,204883.83229741384,232905.83176991859,305781.32657696464,{"$f":"T307*(1+$AV$264)","v":302203.8164550098},231682.51817550691,174723.37855287458,173556.1666500397,174739.91228739967,144675.52180825491,183761.4493253738,238191.92675372495,135328.64536697417,211030.34726633626,239893.00672301615,314954.76637427357,{"$f":"SUM(G307:R307)","v":2678400.6399999997},{"$f":"SUM(T307:AE307)","v":2451205.2968337713},{"$f":"SUM(AF307:AQ307)","v":2524741.4557387847}]
[null,663,null,null,"Wyoming",null,21898.57,16402.22,8555.0499999999993,6181.9800000000005,5841.93,5233.95,6759.7,7979.5,5780.14,9244.6,11166.03,10765.98,null,20041.023727161712,15010.901634130742,7829.3678553921463,5657.5935260082815,5346.3882683854627,4789.9801739007635,6186.3084250932834,7302.6388860499519,5289.8396053402812,8460.4267743564615,10218.871468237401,9852.7557108134661,20642.254438976564,15461.228683154664,8064.2488910539105,5827.3213317885302,5506.7799164370263,4933.6795791177865,6371.8976778460819,7521.7180526314505,5448.5347935004902,8714.2395775871555,10525.437612284524,10148.33838213787,{"$f":"SUM(G308:R308)","v":115809.65},{"$f":"SUM(T308:AE308)","v":105986.09605486994},{"$f":"SUM(AF308:AQ308)","v":109165.67893651605}]
[null,664,null,null,"Total",null,342494.92,262185.25,193912.33000000002,190301.01,191216.75,158714.62,201705.12,260668.11000000002,149345.07,233118.54,265659.25,344889.32,null,{"$f":"SUM(T307:T308)","v":313442.78727571492},239945.38529967141,177463.71596497911,174158.72619594971,174996.78854741427,145251.65183240068,{"$f":"SUM(Z307:Z308)","v":184595.48252739792},238556.93670520038,136676.87394220839,213344.2590717703,243124.70323815598,315634.08228777809,{"$f":"SUM(AF307:AF308)","v":322846.07089398638},247143.74685866156,182787.6274439285,179383.48798182822,180246.69220383669,149609.20138737268,190133.34700321988,245713.6448063564,140777.18016047467,219744.58684392343,250418.44433530068,325103.10475641146,{"$f":"SUM(G309:R309)","v":2794210.29},{"$f":"SUM(T309:AE309)","v":2557191.3928886415},{"$f":"SUM(AF309:AQ309)","v":2633907.1346753007}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,604013.31000000006,947631.48,479204.58,532092.57000000007,636172,427740.78,460781.45999999996,521362.82,303945.04000000004,500997.45,725158.43,334265.32,null,{"$f":"G312*(1+$AU$264)","v":552777.87897709687},867248.63656783849,438556.0499130566,486957.81598599616,{"$f":"K312*(1+$AU$264)","v":582208.70799124881},391457.66691864625,421695.67112812458,477138.21706531255,278162.90097449819,458500.33964306867,663646.86377153115,305911.26312299399,{"$f":"T312*(1+$AV$264)","v":569361.21534640982},893266.09566487372,451712.73141044832,501566.55046557606,599674.96923098632,403201.39692620566,434346.54126196832,491452.36357727193,286507.78800373315,472255.34983236075,683556.26968467713,315088.6010166838,{"$f":"SUM(G312:R312)","v":6473365.2400000012},{"$f":"SUM(T312:AE312)","v":5924262.012059411},{"$f":"SUM(AF312:AQ312)","v":6101989.8724211948}]
[null,668,null,null,"Wyoming",null,65122.14,99846.69,78375.17,51247.06,40756.550000000003,28154.240000000002,31137.96,20808.91,22488.11,28914.170000000002,43181.74,39563.360000000001,null,59598.154258636379,91377.194189783186,71726.995944955896,46900.027965628804,37299.375511152226,25766.056498675731,28496.682439785443,19043.794140273665,20580.555994707538,26461.525433906754,39518.848761363326,36207.397856857351,61386.09888639547,94118.510015476684,73878.805823304574,48307.02880459767,38418.356776486791,26539.038193636003,29351.582912979007,19615.107964481875,21197.972674548764,27255.371196923956,40704.414224204229,37293.619792563069,{"$f":"SUM(G313:R313)","v":549596.1},{"$f":"SUM(T313:AE313)","v":502976.60899572622},{"$f":"SUM(AF313:AQ313)","v":518065.90726559801}]
[null,669,null,null,"Total",null,669135.45000000007,1047478.17,557579.75,583339.63,676928.55,455895.02,491919.42,542171.73,326433.15000000002,529911.62,768340.17,373828.68,null,{"$f":"SUM(T312:T313)","v":612376.03323573328},958625.83075762168,510283.04585801251,533857.84395162493,619508.08350240102,417223.72341732198,{"$f":"SUM(Z312:Z313)","v":450192.35356791003},496182.0112055862,298743.45696920576,484961.86507697543,703165.71253289445,342118.66097985132,{"$f":"SUM(AF312:AF313)","v":630747.31423280528},987384.60568035045,525591.5372337529,549873.57927017368,638093.32600747305,429740.43511984166,463698.12417494733,511067.4715417538,307705.76067828189,499510.7210292847,724260.68390888139,352382.22080924688,{"$f":"SUM(G314:R314)","v":7022961.3400000008},{"$f":"SUM(T314:AE314)","v":6427238.6210551402},{"$f":"SUM(AF314:AQ314)","v":6620055.7796867937}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G317*(1+$AU$264)","v":0},0,0,0,{"$f":"K317*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T317*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G317:R317)","v":0},{"$f":"SUM(T317:AE317)","v":0},{"$f":"SUM(AF317:AQ317)","v":0}]
[null,673,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G318:R318)","v":0},{"$f":"SUM(T318:AE318)","v":0},{"$f":"SUM(AF318:AQ318)","v":0}]
[null,674,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T317:T318)","v":0},0,0,0,0,0,{"$f":"SUM(Z317:Z318)","v":0},0,0,0,0,0,{"$f":"SUM(AF317:AF318)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G319:R319)","v":0},{"$f":"SUM(T319:AE319)","v":0},{"$f":"SUM(AF319:AQ319)","v":0}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G322*(1+$AU$264)","v":0},0,0,0,{"$f":"K322*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T322*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G322:R322)","v":0},{"$f":"SUM(T322:AE322)","v":0},{"$f":"SUM(AF322:AQ322)","v":0}]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G323:R323)","v":0},{"$f":"SUM(T323:AE323)","v":0},{"$f":"SUM(AF323:AQ323)","v":0}]
[null,679,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T322:T323)","v":0},0,0,0,0,0,{"$f":"SUM(Z322:Z323)","v":0},0,0,0,0,0,{"$f":"SUM(AF322:AF323)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G324:R324)","v":0},{"$f":"SUM(T324:AE324)","v":0},{"$f":"SUM(AF324:AQ324)","v":0}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G327*(1+$AU$264)","v":0},0,0,0,{"$f":"K327*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T327*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G327:R327)","v":0},{"$f":"SUM(T327:AE327)","v":0},{"$f":"SUM(AF327:AQ327)","v":0}]
[null,683,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G328:R328)","v":0},{"$f":"SUM(T328:AE328)","v":0},{"$f":"SUM(AF328:AQ328)","v":0}]
[null,684,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T327:T328)","v":0},0,0,0,0,0,{"$f":"SUM(Z327:Z328)","v":0},0,0,0,0,0,{"$f":"SUM(AF327:AF328)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G329:R329)","v":0},{"$f":"SUM(T329:AE329)","v":0},{"$f":"SUM(AF329:AQ329)","v":0}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,232514.6,242570.78,137270.1,154442.11000000002,141887.42000000001,94883.08,141738.45000000001,116885.09,112057.25,128753.98999999999,98688.41,140281.23000000001,null,{"$f":"G332*(1+$AU$264)","v":212791.54828427223},221994.7127824385,125626.16331248393,141341.55750731303,{"$f":"K332*(1+$AU$264)","v":129851.81912817867},86834.622424486312,129715.48550892247,106970.31185330513,102551.99339730822,117832.4323714627,90317.165294622595,128381.87420025279,{"$f":"T332*(1+$AV$264)","v":219175.29473280039},228654.55416591166,129394.94821185846,145581.80423253242,133747.37370202402,89439.661097220902,133606.95007419016,110179.42120890428,105628.55319922748,121367.40534260658,93026.68025346128,132233.33042626036,{"$f":"SUM(G332:R332)","v":1741972.51},{"$f":"SUM(T332:AE332)","v":1594209.6860650466},{"$f":"SUM(AF332:AQ332)","v":1642035.9766469982}]
[null,688,null,null,"Wyoming",null,15113.800000000001,13127.29,14255.31,12508.03,7684.93,4500.46,3560.4,2684.02,7863.6100000000006,7946.9400000000005,6636.68,13569.43,null,13831.771864901531,12013.767582236316,13046.10328199721,11447.036313789007,7033.0557872763784,4118.7084655821,3258.3890581981641,2456.3479946031443,7196.5792556840988,7272.8407881578805,6073.7235970010652,12418.403055270732,14246.725020848578,12374.180609703406,13437.486380457127,11790.447403202677,7244.0474608946697,4242.269719549563,3356.1407299441089,2530.0384344412387,7412.4766333546222,7491.0260118026172,6255.9353049110969,12790.955146928854,{"$f":"SUM(G333:R333)","v":109450.9},{"$f":"SUM(T333:AE333)","v":100166.72704469762},{"$f":"SUM(AF333:AQ333)","v":103171.72885603858}]
[null,689,null,null,"Total",null,247628.4,255698.07,151525.41,166950.14000000001,149572.35,99383.540000000008,145298.85,119569.11,119920.86,136700.93,105325.09,153850.66,null,{"$f":"SUM(T332:T333)","v":226623.32014917376},234008.48036467482,138672.26659448113,152788.59382110203,136884.87491545506,90953.330890068406,{"$f":"SUM(Z332:Z333)","v":132973.87456712063},109426.65984790827,109748.57265299233,125105.27315962057,96390.888891623661,140800.27725552351,{"$f":"SUM(AF332:AF333)","v":233422.01975364896},241028.73477561507,142832.43459231558,157372.2516357351,140991.4211629187,93681.930816770458,136963.09080413426,112709.45964334553,113041.02983258211,128858.4313544092,99282.615558372374,145024.28557318921,{"$f":"SUM(G334:R334)","v":1851423.4100000001},{"$f":"SUM(T334:AE334)","v":1694376.413109744},{"$f":"SUM(AF334:AQ334)","v":1745207.7055030363}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,746.64,295.99,551.09,1150.7,343.74,258.44,-200.92000000000002,251.45000000000002,-94.84,-0.27,201.06,0,null,{"$f":"G337*(1+$AU$264)","v":683.30625952507501},270.88264726886712,504.34378892327442,1053.0918686857171,{"$f":"K337*(1+$AU$264)","v":314.5822533605878},236.51782614333598,-183.87696033400044,230.12075291650612,-86.795196685629108,-0.24709724910501749,184.00508483353636,0,{"$f":"T337*(1+$AV$264)","v":703.80544731082728},279.00912668693314,519.47410259097262,1084.6846247462886,324.01972096140543,243.61336092763608,-189.39326914402045,237.02437550400131,-89.399052586197982,-0.254510166578168,189.52523737854244,0,{"$f":"SUM(G337:R337)","v":3503.0799999999995},{"$f":"SUM(T337:AE337)","v":3205.9312273881656},{"$f":"SUM(AF337:AQ337)","v":3302.1091642098099}]
[null,693,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G338:R338)","v":0},{"$f":"SUM(T338:AE338)","v":0},{"$f":"SUM(AF338:AQ338)","v":0}]
[null,694,null,null,"Total",null,746.64,295.99,551.09,1150.7,343.74,258.44,-200.92000000000002,251.45000000000002,-94.84,-0.27,201.06,0,null,{"$f":"SUM(T337:T338)","v":683.30625952507501},270.88264726886712,504.34378892327442,1053.0918686857171,314.5822533605878,236.51782614333598,{"$f":"SUM(Z337:Z338)","v":-183.87696033400044},230.12075291650612,-86.795196685629108,-0.24709724910501749,184.00508483353636,0,{"$f":"SUM(AF337:AF338)","v":703.80544731082728},279.00912668693314,519.47410259097262,1084.6846247462886,324.01972096140543,243.61336092763608,-189.39326914402045,237.02437550400131,-89.399052586197982,-0.254510166578168,189.52523737854244,0,{"$f":"SUM(G339:R339)","v":3503.0799999999995},{"$f":"SUM(T339:AE339)","v":3205.9312273881656},{"$f":"SUM(AF339:AQ339)","v":3302.1091642098099}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,3339.8499999999985,1333.8199999999997,-677.44000000000051,972.24000000000069,930.86000000000058,733.97000000000025,1245.1000000000004,1086.8300000000008,911.38999999999987,1220.8899999999994,1375.9600000000009,1442.3500000000004,null,{"$f":"G342*(1+$AU$264)","v":3056.5472126792306},1220.6787140787198,-619.97614975445617,889.769738777268,{"$f":"K342*(1+$AU$264)","v":851.89979741443233},671.71099231707308,1139.4843883728049,994.63964164743095,834.08134022896979,1117.3280017030543,1259.2441884390373,1320.0026564689706,{"$f":"T342*(1+$AV$264)","v":3148.2436290596074},1257.2990755010815,-638.5754342470899,916.46283094058606,877.45679133686531,691.86232208658532,1173.6689200239891,1024.4788308968539,859.10378043583887,1150.847841754146,1297.0215140922085,1359.6027361630397,{"$f":"SUM(G342:R342)","v":13915.82},{"$f":"SUM(T342:AE342)","v":12735.410522372535},{"$f":"SUM(AF342:AQ342)","v":13117.472838043712}]
[null,698,null,null,"Wyoming",null,14857.68,12153,11347.550000000001,6076.5199999999995,9693.42,4243.38,7236.75,5374.61,413.65000000000003,7261.02,10311.39,10631.66,null,13597.377244750505,11122.121734715842,10384.994033635709,5561.0791708578545,8871.1756163687351,3883.435277434256,6622.8926572619821,4918.708688934511,378.56213737885366,6645.1039544315336,9436.7263090703182,9729.8294052587044,14005.298562093021,11455.785386757318,10696.54385464478,5727.9115459835903,9137.3108848597967,3999.9383357572838,6821.5794369798414,5066.2699496025461,389.91900150021928,6844.45707306448,9719.8280983424283,10021.724287416466,{"$f":"SUM(G343:R343)","v":99600.62999999999},{"$f":"SUM(T343:AE343)","v":91152.006230098807},{"$f":"SUM(AF343:AQ343)","v":93886.566417001784}]
[null,699,null,null,"Total",null,18197.53,13486.82,10670.11,7048.76,10624.28,4977.3500000000004,8481.85,6461.4400000000005,1325.04,8481.91,11687.35,12074.01,null,{"$f":"SUM(T342:T343)","v":16653.924457429737},12342.800448794562,9765.0178838812517,6450.8489096351223,9723.0754137831682,4555.1462697513289,{"$f":"SUM(Z342:Z343)","v":7762.3770456347866},5913.3483305819418,1212.6434776078236,7762.4319561345874,10695.970497509355,11049.832061727675,{"$f":"SUM(AF342:AF343)","v":17153.542191152628},12713.084462258399,10057.96842039769,6644.3743769241764,10014.767676196661,4691.800657843869,7995.2483570038303,6090.7487804993998,1249.0227819360582,7995.3049148186255,11016.849612434637,11381.327023579506,{"$f":"SUM(G344:R344)","v":113516.45},{"$f":"SUM(T344:AE344)","v":103887.41675247136},{"$f":"SUM(AF344:AQ344)","v":107004.03925504549}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,89838.95,50622.47,61554.310000000005,114058.85,64384.830000000009,62192.9,79473.649999999994,78441,73273.58,97288.950000000012,37964.33,71893.39,null,{"$f":"G347*(1+$AU$264)","v":82218.360768456332},46328.418814449164,56332.965450212854,104383.80767067343,{"$f":"K347*(1+$AU$264)","v":58923.386581830389},56917.387051346079,72732.297375314709,71787.241914987695,67058.148333616395,89036.414493761462,34744.005581907739,65795.032954941373,{"$f":"T347*(1+$AV$264)","v":84684.911591510026},47718.271378882637,58022.954413719242,107515.32190079363,60691.088179285303,58624.908662886461,74914.266296574147,73940.859172437325,69069.892783624891,91707.506928574308,35786.325749364973,67768.883943589623,{"$f":"SUM(G347:R347)","v":880987.21},{"$f":"SUM(T347:AE347)","v":806257.46699149767},{"$f":"SUM(AF347:AQ347)","v":830445.19100124249}]
[null,703,null,null,"Wyoming",null,6997.52,4194.87,5586.18,4350.2300000000005,3519.38,3239.37,1960.6000000000001,2662.44,4609.99,2683.76,4399.45,4940.53,null,6403.9553428049703,3839.0401383450544,5112.3322629832101,3981.2217258300752,3220.8485798341349,2964.590429012298,1794.2920985011012,2436.5985181746769,4218.9475829690355,2456.1100491040065,4026.2666391669227,4521.4495263733779,6596.0740030891193,3954.2113424954059,5265.7022308727064,4100.6583776049774,3317.474037229159,3053.5281418826671,1848.1208614561344,2509.6964737199173,4345.5160104581064,2529.7933505771266,4147.0546383419305,4657.0930121645797,{"$f":"SUM(G348:R348)","v":49144.319999999992},{"$f":"SUM(T348:AE348)","v":44975.652893098864},{"$f":"SUM(AF348:AQ348)","v":46324.922479891829}]
[null,704,null,null,"Total",null,96836.47,54817.340000000004,67140.490000000005,118409.08,67904.210000000006,65432.270000000004,81434.25,81103.44,77883.570000000007,99972.71,42363.78,76833.919999999998,null,{"$f":"SUM(T347:T348)","v":88622.316111261302},50167.458952794215,61445.297713196065,108365.02939650351,62144.235161664525,59881.977480358379,{"$f":"SUM(Z347:Z348)","v":74526.589473815809},74223.840433162375,71277.095916585429,91492.524542865474,38770.272221074658,70316.482481314757,{"$f":"SUM(AF347:AF348)","v":91280.985594599144},51672.482721378045,63288.656644591945,111615.98027839861,64008.56221651446,61678.436804769124,76762.38715803028,76450.555646157241,73415.408794082992,94237.30027915143,39933.3803877069,72425.976955754202,{"$f":"SUM(G349:R349)","v":930131.53000000014},{"$f":"SUM(T349:AE349)","v":851233.11988459656},{"$f":"SUM(AF349:AQ349)","v":876770.11348113441}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,51476.91,58651.55,61411.32,47570.05,46145.26,36105.450000000004,55128.76,36770.83,50390.68,40818.36,88179.69,67962.33,null,{"$f":"G352*(1+$AU$264)","v":47110.380938616909},53676.432076834775,56202.104577436825,43534.92035106718,{"$f":"K352*(1+$AU$264)","v":42230.988167539996},33042.805084069463,50452.462750261941,33651.744223363887,46116.29040196749,37355.942477697339,80699.847503456374,62197.425132471864,{"$f":"T352*(1+$AV$264)","v":48523.692366775416},55286.725039139819,57888.167714759933,44840.967961599199,43497.9178125662,34034.08923659155,51966.036632769799,34661.296550064806,47499.779114026518,38476.620752028262,83120.842928560072,{"$f":"AE352*(1+$AV$264)","v":64063.347886446019},{"$f":"SUM(G352:R352)","v":640611.19000000006},{"$f":"SUM(T352:AE352)","v":586271.34368478402},{"$f":"SUM(AF352:AQ352)","v":603859.48399532761}]
[null,708,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G353:R353)","v":0},{"$f":"SUM(T353:AE353)","v":0},{"$f":"SUM(AF353:AQ353)","v":0}]
[null,709,null,null,"Total",null,51476.91,58651.55,61411.32,47570.05,46145.26,36105.450000000004,55128.76,36770.83,50390.68,40818.36,88179.69,67962.33,null,{"$f":"SUM(T352:T353)","v":47110.380938616909},53676.432076834775,56202.104577436825,43534.92035106718,42230.988167539996,33042.805084069463,{"$f":"SUM(Z352:Z353)","v":50452.462750261941},33651.744223363887,46116.29040196749,37355.942477697339,80699.847503456374,62197.425132471864,{"$f":"SUM(AF352:AF353)","v":48523.692366775416},55286.725039139819,57888.167714759933,44840.967961599199,43497.9178125662,34034.08923659155,51966.036632769799,34661.296550064806,47499.779114026518,38476.620752028262,83120.842928560072,64063.347886446019,{"$f":"SUM(G354:R354)","v":640611.19000000006},{"$f":"SUM(T354:AE354)","v":586271.34368478402},{"$f":"SUM(AF354:AQ354)","v":603859.48399532761}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G357*(1+$AU$264)","v":0},0,0,0,{"$f":"K357*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T357*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G357:R357)","v":0},{"$f":"SUM(T357:AE357)","v":0},{"$f":"SUM(AF357:AQ357)","v":0}]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G358:R358)","v":0},{"$f":"SUM(T358:AE358)","v":0},{"$f":"SUM(AF358:AQ358)","v":0}]
[null,714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T357:T358)","v":0},0,0,0,0,0,{"$f":"SUM(Z357:Z358)","v":0},0,0,0,0,0,{"$f":"SUM(AF357:AF358)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G359:R359)","v":0},{"$f":"SUM(T359:AE359)","v":0},{"$f":"SUM(AF359:AQ359)","v":0}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G362*(1+$AU$264)","v":0},0,0,0,{"$f":"K362*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T362*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G362:R362)","v":0},{"$f":"SUM(T362:AE362)","v":0},{"$f":"SUM(AF362:AQ362)","v":0}]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G363:R363)","v":0},{"$f":"SUM(T363:AE363)","v":0},{"$f":"SUM(AF363:AQ363)","v":0}]
[null,719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T362:T363)","v":0},0,0,0,0,0,{"$f":"SUM(Z362:Z363)","v":0},0,0,0,0,0,{"$f":"SUM(AF362:AF363)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G364:R364)","v":0},{"$f":"SUM(T364:AE364)","v":0},{"$f":"SUM(AF364:AQ364)","v":0}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,3005679.1600000006,3097245.25,2256887.4699999997,2376452.5300000003,2572503.6,2156430.58,2464109.6100000003,2647455.0500000003,2088088.3999999997,2612759.02,2945080.87,1456078.8400000003,null,{"$f":"T272+T277+T282+T287+T292+T297+T302+T307+T312+T317+T322+T327+T332+T337+T342+T347+T352+T357+T362","v":2750722.4152899254},2834521.4114021556,2065446.9828762324,2174869.9362654043,2354290.9736027932,1973511.3489034718,{"$f":"Z272+Z277+Z282+Z287+Z292+Z297+Z302+Z307+Z312+Z317+Z322+Z327+Z332+Z337+Z342+Z347+Z352+Z357+Z362","v":2255091.5041638431},2422884.666608098,1910966.2945485087,2391131.7274678568,2695264.3754400434,1332566.9475704625,{"$f":"AF272+AF277+AF282+AF287+AF292+AF297+AF302+AF307+AF312+AF317+AF322+AF327+AF332+AF337+AF342+AF347+AF352+AF357+AF362","v":2833244.087748623},2919557.0537442216,2127410.3923625192,2240116.0343533661,2424919.702810877,2032716.6893705758,2322744.2492887583,2495571.2066063411,1968295.2833849641,2462865.6792918923,2776122.3067032448,1372543.9559975765,{"$f":"SUM(G367:R367)","v":29678770.379999999},{"$f":"SUM(T367:AE367)","v":27161268.584138792},{"$f":"SUM(AF367:AQ367)","v":27976106.641662955}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,166482.79999999999,199637.75,151086.87999999998,117669.41,109716.84999999999,95899.060000000012,100181.45,92419.930000000008,91595.12,101168.99,129948.93,129520.76000000001,null,{"$f":"T273+T278+T283+T288+T293+T298+T303+T308+T313+T318+T323+T328+T333+T338+T343+T348+T353+T358+T363","v":152360.89593815114},182703.4771945008,138270.93490318474,107688.10190670533,100410.11783506606,87764.421917618587,91683.558171673532,84580.409131401029,83825.563642385081,92587.330087900089,118926.01158200178,118534.16110367104,{"$f":"AF273+AF278+AF283+AF288+AF293+AF298+AF303+AF308+AF313+AF318+AF323+AF328+AF333+AF338+AF343+AF348+AF353+AF358+AF363","v":156931.72281629569},188184.58151033579,142419.06295028029,110918.74496390647,103422.42137011804,90397.354575147125,94434.064916823729,87117.821405343071,86340.330551656632,95364.94999053709,122493.79192946183,122090.18593678118,{"$f":"SUM(G368:R368)","v":1485327.93},{"$f":"SUM(T368:AE368)","v":1359334.983414259},{"$f":"SUM(AF368:AQ368)","v":1400115.0329166867}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,3172161.9600000004,3296882.9999999995,2407974.3499999996,2494121.94,2682220.4500000002,2252329.6400000006,2564291.06,2739874.98,2179683.52,2713928.0100000002,3075029.8,1585599.6,null,{"$f":"T274+T279+T284+T289+T294+T299+T304+T309+T314+T319+T324+T329+T334+T339+T344+T349+T354+T359+T364","v":2903083.3112280769},3017224.8885966567,2203717.9177794172,2282558.0381721086,2454701.0914378595,2061275.7708210903,{"$f":"Z274+Z279+Z284+Z289+Z294+Z299+Z304+Z309+Z314+Z319+Z324+Z329+Z334+Z339+Z344+Z349+Z354+Z359+Z364","v":2346775.0623355163},2507465.0757394992,1994791.8581908939,2483719.057555757,2814190.3870220445,1451101.1086741337,{"$f":"AF274+AF279+AF284+AF289+AF294+AF299+AF304+AF309+AF314+AF319+AF324+AF329+AF334+AF339+AF344+AF349+AF354+AF359+AF364","v":2990175.8105649184},3107741.6352545568,2269829.4553127992,2351034.7793172728,2528342.1241809954,2123114.0439457232,2417178.3142055813,2582689.0280116838,2054635.6139366208,2558230.6292824298,2898616.0986327063,1494634.1419343576,{"$f":"SUM(G370:R370)","v":31164098.310000002},{"$f":"SUM(T370:AE370)","v":28520603.567553058},{"$f":"SUM(AF370:AQ370)","v":29376221.67457965}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,82490.47,76265.600000000006,57348.480000000003,65231.14,62261.9,68004.820000000007,70251.55,65676.95,59688.24,61977.67,56076.78,66111.05,null,{"$f":"G375*(1+$AU$264)","v":75493.215608814717},69796.370227198597,52483.894993904127,59697.908333275074,{"$f":"K375*(1+$AU$264)","v":56980.534126117367},62236.310918081028,64292.462038383674,60105.902498547322,54625.184844148403,56720.413936809513,51320.06695061949,60503.179964608396,{"$f":"T375*(1+$AV$264)","v":77758.012077079155},71890.261334014562,54058.411843721253,61488.845583273331,58689.950149900891,64103.400245623459,66221.235899535182,61909.079573503746,56263.94038947286,58422.026354913796,52859.668959138078,62318.275363546651,{"$f":"SUM(G375:R375)","v":791384.65000000014},{"$f":"SUM(T375:AE375)","v":724255.4444405078},{"$f":"SUM(AF375:AQ375)","v":745983.10777372308}]
[null,731,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G376:R376)","v":0},{"$f":"SUM(T376:AE376)","v":0},{"$f":"SUM(AF376:AQ376)","v":0}]
[null,732,null,null,"Total",null,82490.47,76265.600000000006,57348.480000000003,65231.14,62261.9,68004.820000000007,70251.55,65676.95,59688.24,61977.67,56076.78,66111.05,null,{"$f":"SUM(T375:T376)","v":75493.215608814717},69796.370227198597,52483.894993904127,59697.908333275074,56980.534126117367,62236.310918081028,{"$f":"SUM(Z375:Z376)","v":64292.462038383674},60105.902498547322,54625.184844148403,56720.413936809513,51320.06695061949,60503.179964608396,{"$f":"SUM(AF375:AF376)","v":77758.012077079155},71890.261334014562,54058.411843721253,61488.845583273331,58689.950149900891,64103.400245623459,66221.235899535182,61909.079573503746,56263.94038947286,58422.026354913796,52859.668959138078,62318.275363546651,{"$f":"SUM(G377:R377)","v":791384.65000000014},{"$f":"SUM(T377:AE377)","v":724255.4444405078},{"$f":"SUM(AF377:AQ377)","v":745983.10777372308}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,300290.3,322797.3,265842.89,254884.35,292611.00000000006,255828,268414.53999999998,228776.12000000002,184326.34,235883.22000000003,254702.13,247818.52,null,{"$f":"G380*(1+$AU$264)","v":274818.1743071127},295416.01795750763,243292.76597454728,233263.78416637209,{"$f":"K380*(1+$AU$264)","v":267790.27095506771},234127.38905199411,245646.27575477285,209370.18486266438,168690.85759850426,215874.42508160611,233097.0209784761,226797.31321954355,{"$f":"T380*(1+$AV$264)","v":283062.71953632607},304278.49849623285,250591.5489537837,240261.69769136325,275823.97908371972,241151.21072355393,253015.66402741606,215651.2904085443,173751.5833264594,222350.65783405429,240089.9316078304,233601.23261612986,{"$f":"SUM(G380:R380)","v":3112174.71},{"$f":"SUM(T380:AE380)","v":2848184.4799081683},{"$f":"SUM(AF380:AQ380)","v":2933630.0143054137}]
[null,736,null,null,"Wyoming",null,762.57,1416.08,388.68,170.6,92.41,100.60000000000001,222.52,301.93,29.94,425.61,232.97,1612.95,null,697.88499722227107,1295.9610093060487,355.71021771162293,156.12885443450364,84.571321443683942,92.066604666536151,203.64474026240183,276.31878674917749,27.400339400756383,389.50763033920924,213.20831897776267,1476.131510903474,718.8215471389392,1334.8398395852303,366.38152424297164,160.81272006753875,87.108461086994467,94.828602806532231,209.75408247027389,284.6083503516528,28.222349582779074,401.19285924938555,219.60456854709557,1520.4154562305782,{"$f":"SUM(G381:R381)","v":5756.86},{"$f":"SUM(T381:AE381)","v":5268.5343314174479},{"$f":"SUM(AF381:AQ381)","v":5426.5903613599712}]
[null,737,null,null,"Total",null,301052.87,324213.38,266231.57,255054.95,292703.41000000003,255928.6,268637.06,229078.05000000002,184356.28,236308.83000000002,254935.1,249431.47,null,{"$f":"SUM(T380:T381)","v":275516.05930433498},296711.97896681371,243648.47619225891,233419.91302080659,267874.84227651142,234219.45565666063,{"$f":"SUM(Z380:Z381)","v":245849.92049503524},209646.50364941356,168718.257937905,216263.93271194532,233310.22929745386,228273.44473044702,{"$f":"SUM(AF380:AF381)","v":283781.54108346498},305613.33833581809,250957.93047802668,240422.51041143079,275911.08754480671,241246.03932636045,253225.41810988635,215935.89875889596,173779.80567604219,222751.85069330368,240309.5361763775,235121.64807236043,{"$f":"SUM(G382:R382)","v":3117931.5700000003},{"$f":"SUM(T382:AE382)","v":2853453.0142395864},{"$f":"SUM(AF382:AQ382)","v":2939056.6046667737}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,958127.35000000009,955158.01,912912.46000000008,864541.64,930095.3,867283.13,875547.13,906499,688645.33000000007,937930.88,1004383.79,1012831.2100000001,null,{"$f":"G385*(1+$AU$264)","v":876854.19436029741},874136.72863563988,835474.65755442344,791206.89252126054,{"$f":"K385*(1+$AU$264)","v":851199.9630944666},793715.83562292322,801278.84179553005,829605.21932018234,630230.98760006286,858370.88999499357,919186.93168396875,926917.79925446771,{"$f":"T385*(1+$AV$264)","v":903159.82019110641},900360.83049470908,860538.89728105615,814943.09929689835,876735.96198730066,817527.31069161091,825317.20704939601,854493.37589978788,649137.91722806473,884122.01669484342,946762.53963448782,954725.33323210175,{"$f":"SUM(G385:R385)","v":10913955.23},{"$f":"SUM(T385:AE385)","v":9988178.9414382167},{"$f":"SUM(AF385:AQ385)","v":10287824.309681363}]
[null,741,null,null,"Wyoming",null,10279.83,11303.59,9508.69,11231.06,10545.75,11866.91,13344.37,9438.66,9684.2000000000007,12883.11,13803.07,9710.9500000000007,null,9407.8433861749327,10344.762940781424,8702.1153392310698,10278.385298271842,9651.2067212934744,10860.299319914158,12212.433770516749,8638.0256342132016,8862.7377028992978,11790.300151545711,12632.224541496273,8887.2186340606277,9690.0786877601804,10655.105829004868,8963.1787994080023,10586.736857219998,9940.7429229322788,11186.108299511583,12578.806783632252,8897.1664032395984,9128.6198339862767,12144.009156092083,13011.191277741162,9153.8351930824465,{"$f":"SUM(G386:R386)","v":133600.19},{"$f":"SUM(T386:AE386)","v":122267.55344039875},{"$f":"SUM(AF386:AQ386)","v":125935.58004361071}]
[null,742,null,null,"Total",null,968407.18,966461.6,922421.15,875772.70000000007,940641.05,879150.04,888891.5,915937.66,698329.53,950813.99,1018186.86,1022542.16,null,{"$f":"SUM(T385:T386)","v":886262.03774647228},884481.49157642131,844176.77289365453,801485.27781953244,860851.16981576011,804576.13494283741,{"$f":"SUM(Z385:Z386)","v":813491.27556604682},838243.24495439557,639093.72530296212,870161.19014653924,931819.15622546501,935805.01788852829,{"$f":"SUM(AF385:AF386)","v":912849.89887886657},911015.93632371398,869502.07608046418,825529.8361541183,886676.70491023292,828713.41899112251,837896.01383302826,863390.54230302747,658266.53706205101,896266.02585093549,959773.73091222893,963879.16842518421,{"$f":"SUM(G387:R387)","v":11047555.42},{"$f":"SUM(T387:AE387)","v":10110446.494878616},{"$f":"SUM(AF387:AQ387)","v":10413759.889724974}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,52206.48,44309.32,37078.61,42950.01,38064.409999999996,41837.269999999997,43072.29,40041,34403.950000000004,38903.020000000004,51987.810000000005,51503.39,null,{"$f":"G390*(1+$AU$264)","v":47778.065160948572},40550.781784125676,33933.416783843677,39306.775259381451,{"$f":"K390*(1+$AU$264)","v":34835.59629557599},38288.4234335699,39418.682857976128,36644.522042274089,31485.634827209509,35603.071199546219,47577.943844423411,47134.61477252913,{"$f":"T390*(1+$AV$264)","v":49211.40711577703},41767.305237649445,34951.419287358985,40485.978517162897,35880.664184443267,39437.076136577001,40601.24334371541,37743.857703542315,32430.203872025795,36671.163335532605,49005.282159756112,48548.653215705002,{"$f":"SUM(G390:R390)","v":516357.56000000006},{"$f":"SUM(T390:AE390)","v":472557.52826140373},{"$f":"SUM(AF390:AQ390)","v":486734.25410924584}]
[null,746,null,null,"Wyoming",null,2047.92,3755.08,3450.71,2214.4500000000003,2073.87,1450.72,1431.17,1517.21,1252.17,1711.13,2789.78,1805.93,null,1874.2051792116572,3436.5553265528483,3158.0035128117588,2026.6092714096519,1897.9539703756391,1327.6626711912259,1309.7710000060292,1388.5126567208281,1145.9546755993695,1565.9833920780318,2553.1369022525769,1652.7419817637935,1930.4313345880068,3539.6519863494341,3252.7436181961116,2087.4075495519414,1954.8925894869083,1367.4925513269627,1349.0641300062102,1430.168036422453,1180.3333158673506,1612.9628938403728,2629.731009320154,1702.3242412167074,{"$f":"SUM(G391:R391)","v":25500.139999999996},{"$f":"SUM(T391:AE391)","v":23337.090539973407},{"$f":"SUM(AF391:AQ391)","v":24037.203256172616}]
[null,747,null,null,"Total",null,54254.400000000001,48064.4,40529.32,45164.46,40138.28,43287.99,44503.46,41558.21,35656.120000000003,40614.15,54777.590000000004,53309.32,null,{"$f":"SUM(T390:T391)","v":49652.270340160227},43987.337110678527,37091.420296655437,41333.384530791103,36733.550265951628,39616.086104761125,{"$f":"SUM(Z390:Z391)","v":40728.45385798216},38033.034698994918,32631.589502808878,37169.054591624248,50131.080746675987,48787.356754292923,{"$f":"SUM(AF390:AF391)","v":51141.838450365038},45306.957223998877,38204.162905555095,42573.38606671484,37835.556773930177,40804.568687903964,41950.307473721623,39174.025739964767,33610.537187893147,38284.126229372974,51635.013169076265,50250.977456921712,{"$f":"SUM(G392:R392)","v":541857.70000000007},{"$f":"SUM(T392:AE392)","v":495894.61880137719},{"$f":"SUM(AF392:AQ392)","v":510771.45736541844}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G395*(1+$AU$264)","v":0},0,0,0,{"$f":"K395*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T395*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G395:R395)","v":0},{"$f":"SUM(T395:AE395)","v":0},{"$f":"SUM(AF395:AQ395)","v":0}]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G396:R396)","v":0},{"$f":"SUM(T396:AE396)","v":0},{"$f":"SUM(AF396:AQ396)","v":0}]
[null,752,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T395:T396)","v":0},0,0,0,0,0,{"$f":"SUM(Z395:Z396)","v":0},0,0,0,0,0,{"$f":"SUM(AF395:AF396)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G397:R397)","v":0},{"$f":"SUM(T397:AE397)","v":0},{"$f":"SUM(AF397:AQ397)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G400*(1+$AU$264)","v":0},0,0,0,{"$f":"K400*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T400*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G400:R400)","v":0},{"$f":"SUM(T400:AE400)","v":0},{"$f":"SUM(AF400:AQ400)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G401:R401)","v":0},{"$f":"SUM(T401:AE401)","v":0},{"$f":"SUM(AF401:AQ401)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T400:T401)","v":0},0,0,0,0,0,{"$f":"SUM(Z400:Z401)","v":0},0,0,0,0,0,{"$f":"SUM(AF400:AF401)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G402:R402)","v":0},{"$f":"SUM(T402:AE402)","v":0},{"$f":"SUM(AF402:AQ402)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G405*(1+$AU$264)","v":0},0,0,0,{"$f":"K405*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T405*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G405:R405)","v":0},{"$f":"SUM(T405:AE405)","v":0},{"$f":"SUM(AF405:AQ405)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G406:R406)","v":0},{"$f":"SUM(T406:AE406)","v":0},{"$f":"SUM(AF406:AQ406)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T405:T406)","v":0},0,0,0,0,0,{"$f":"SUM(Z405:Z406)","v":0},0,0,0,0,0,{"$f":"SUM(AF405:AF406)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:R407)","v":0},{"$f":"SUM(T407:AE407)","v":0},{"$f":"SUM(AF407:AQ407)","v":0}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G410*(1+$AU$264)","v":0},0,0,0,{"$f":"K410*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T410*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G410:R410)","v":0},{"$f":"SUM(T410:AE410)","v":0},{"$f":"SUM(AF410:AQ410)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G411:R411)","v":0},{"$f":"SUM(T411:AE411)","v":0},{"$f":"SUM(AF411:AQ411)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T410:T411)","v":0},0,0,0,0,0,{"$f":"SUM(Z410:Z411)","v":0},0,0,0,0,0,{"$f":"SUM(AF410:AF411)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G412:R412)","v":0},{"$f":"SUM(T412:AE412)","v":0},{"$f":"SUM(AF412:AQ412)","v":0}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G415*(1+$AU$264)","v":0},0,0,0,{"$f":"K415*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T415*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G415:R415)","v":0},{"$f":"SUM(T415:AE415)","v":0},{"$f":"SUM(AF415:AQ415)","v":0}]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G416:R416)","v":0},{"$f":"SUM(T416:AE416)","v":0},{"$f":"SUM(AF416:AQ416)","v":0}]
[null,762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T415:T416)","v":0},0,0,0,0,0,{"$f":"SUM(Z415:Z416)","v":0},0,0,0,0,0,{"$f":"SUM(AF415:AF416)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G417:R417)","v":0},{"$f":"SUM(T417:AE417)","v":0},{"$f":"SUM(AF417:AQ417)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,1393114.6,1398530.23,1273182.44,1227607.1399999999,1323032.6100000001,1232953.22,1257285.51,1240993.07,967063.86,1274694.79,1367150.51,1378264.1700000002,null,{"$f":"T415+T410+T405+T400+T395+T390+T385+T380+T375","v":1274943.6494371733},1279899.8986044717,1165184.7353067184,1123475.3602802891,1210806.3644712276,1128367.9590265683,{"$f":"Z415+Z410+Z405+Z400+Z395+Z390+Z385+Z380+Z375","v":1150636.2624466626},1135725.8287236681,885032.66486992501,1166568.8002129553,1251181.9634574878,1261352.9072111486,{"$f":"AF415+AF410+AF405+AF400+AF395+AF390+AF385+AF380+AF375","v":1313191.9589202886},1318296.8955626059,1200140.2773659201,1157179.6210886978,1247130.5554053646,1162218.9977973653,1185155.3503200628,1169797.6035853783,911583.64481602283,1201565.8642193442,1288717.4223612123,1299193.4944274831,{"$f":"SUM(G420:R420)","v":15333872.149999999},{"$f":"SUM(T420:AE420)","v":14033176.394048296},{"$f":"SUM(AF420:AQ420)","v":14454171.685869748}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,13090.32,16474.75,13348.080000000002,13616.11,12712.029999999999,13418.23,14998.060000000001,11257.8,10966.310000000001,15019.850000000002,16825.82,13129.830000000002,null,{"$f":"T416+T411+T406+T401+T396+T391+T386+T381+T376","v":11979.933562608861},15077.279276640322,12215.829069754453,12461.123424115998,11633.732013112796,12280.028595771921,13725.84951078518,10302.857077683208,10036.092717899422,13745.791173962951,15398.569762726613,12016.092126727894,{"$f":"AF416+AF411+AF406+AF401+AF396+AF391+AF386+AF381+AF376","v":12339.331569487127},15529.597654939533,12582.303941847085,12834.957126839477,11982.743973506182,12648.429453645078,14137.624996108736,10611.942790013705,10337.175499436406,14158.164909181842,15860.526855608412,12376.574890529731,{"$f":"SUM(G421:R421)","v":164857.19},{"$f":"SUM(T421:AE421)","v":150873.17831178961},{"$f":"SUM(AF421:AQ421)","v":155399.37366114333}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,1406204.92,1415004.98,1286530.52,1241223.25,1335744.6400000001,1246371.45,1272283.5699999998,1252250.8700000001,978030.17,1289714.6399999999,1383976.33,1391394.0000000002,null,{"$f":"T377+T382+T387+T392+T397++T402+T407+T412+T417","v":1286923.5829997822},1294977.1778811121,1177400.564376473,1135936.4837044051,1222440.0964843405,1140647.9876223402,{"$f":"Z377+Z382+Z387+Z392+Z397++Z402+Z407+Z412+Z417","v":1164362.1119574478},1146028.6858013512,895068.75758782437,1180314.5913869184,1266580.5332202145,1273368.9993378767,{"$f":"AF377+AF382+AF387+AF392+AF397++AF402+AF407+AF412+AF417","v":1325531.2904897758},1333826.4932175456,1212722.5813077672,1170014.5782155371,1259113.2993788708,1174867.4272510104,1199292.9753161715,1180409.546375392,921920.82031545928,1215724.0291285261,1304577.9492168208,1311570.069318013,{"$f":"SUM(G423:R423)","v":15498729.34},{"$f":"SUM(T423:AE423)","v":14184049.572360085},{"$f":"SUM(AF423:AQ423)","v":14609571.05953089}]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,30787.98,18537.07,30986.25,18288.16,46908.29,29423.11,45561.67,25620.36,36236.33,36647.629999999997,44746.47,36009.910000000003,null,{"$f":"G428*(1+$AU$264)","v":28176.389494445542},16964.662975804247,28357.841241038324,16736.866767379321,{"$f":"K428*(1+$AU$264)","v":42929.294145260741},26927.294596719745,41696.901191224453,23447.11287807491,33162.583187635624,33538.994663772261,40950.850533926634,32955.369264886154,{"$f":"T428*(1+$AV$264)","v":29021.681179278909},17473.602865078374,29208.576478269475,17238.972770400702,44217.172969618565,27735.113434621337,42947.808226961191,24150.526264417156,34157.460683264697,34545.164503685432,42179.376049944432,33944.030342832739,{"$f":"SUM(G428:R428)","v":399753.23},{"$f":"SUM(T428:AE428)","v":365844.16094016796},{"$f":"SUM(AF428:AQ428)","v":376819.48576837301}]
[null,774,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G429:R429)","v":0},{"$f":"SUM(T429:AE429)","v":0},{"$f":"SUM(AF429:AQ429)","v":0}]
[null,775,null,null,"Total",null,30787.98,18537.07,30986.25,18288.16,46908.29,29423.11,45561.67,25620.36,36236.33,36647.629999999997,44746.47,36009.910000000003,null,{"$f":"SUM(T428:T429)","v":28176.389494445542},16964.662975804247,28357.841241038324,16736.866767379321,42929.294145260741,26927.294596719745,{"$f":"SUM(Z428:Z429)","v":41696.901191224453},23447.11287807491,33162.583187635624,33538.994663772261,40950.850533926634,32955.369264886154,{"$f":"SUM(AF428:AF429)","v":29021.681179278909},17473.602865078374,29208.576478269475,17238.972770400702,44217.172969618565,27735.113434621337,42947.808226961191,24150.526264417156,34157.460683264697,34545.164503685432,42179.376049944432,33944.030342832739,{"$f":"SUM(G430:R430)","v":399753.23},{"$f":"SUM(T430:AE430)","v":365844.16094016796},{"$f":"SUM(AF430:AQ430)","v":376819.48576837301}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,336975.14,349036.32,326320.2,308927.86,298288.37,262245.78000000003,295386.83,275839.35999999999,222404.89,314839.96000000002,287947.06,262077.43,null,{"$f":"G433*(1+$AU$264)","v":308391.22263251164},319429.31299903186,298640.08795333013,282723.05325148132,{"$f":"K433*(1+$AU$264)","v":272986.05802599859},240000.78084222082,270330.64116611652,252441.28537366146,203539.3944685334,288133.65934938425,263521.94968102744,239846.71113152881,{"$f":"T433*(1+$AV$264)","v":317642.95931148698},329012.19238900283,307599.29059193004,291204.7448490258,281175.63976677856,247200.80426748746,278440.56040110003,260014.52393487131,209645.57630258941,296777.66912986577,271427.6081714583,247042.11246547467,{"$f":"SUM(G433:R433)","v":3540289.2},{"$f":"SUM(T433:AE433)","v":3239984.1568748262},{"$f":"SUM(AF433:AQ433)","v":3337183.6815810711}]
[null,779,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G434:R434)","v":0},{"$f":"SUM(T434:AE434)","v":0},{"$f":"SUM(AF434:AQ434)","v":0}]
[null,780,null,null,"Total",null,336975.14,349036.32,326320.2,308927.86,298288.37,262245.78000000003,295386.83,275839.35999999999,222404.89,314839.96000000002,287947.06,262077.43,null,{"$f":"SUM(T433:T434)","v":308391.22263251164},319429.31299903186,298640.08795333013,282723.05325148132,272986.05802599859,240000.78084222082,{"$f":"SUM(Z433:Z434)","v":270330.64116611652},252441.28537366146,203539.3944685334,288133.65934938425,263521.94968102744,239846.71113152881,{"$f":"SUM(AF433:AF434)","v":317642.95931148698},329012.19238900283,307599.29059193004,291204.7448490258,281175.63976677856,247200.80426748746,278440.56040110003,260014.52393487131,209645.57630258941,296777.66912986577,271427.6081714583,247042.11246547467,{"$f":"SUM(G435:R435)","v":3540289.2},{"$f":"SUM(T435:AE435)","v":3239984.1568748262},{"$f":"SUM(AF435:AQ435)","v":3337183.6815810711}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G438*(1+$AU$264)","v":0},0,0,0,{"$f":"K438*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T438*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G438:R438)","v":0},{"$f":"SUM(T438:AE438)","v":0},{"$f":"SUM(AF438:AQ438)","v":0}]
[null,784,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G439:R439)","v":0},{"$f":"SUM(T439:AE439)","v":0},{"$f":"SUM(AF439:AQ439)","v":0}]
[null,785,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T438:T439)","v":0},0,0,0,0,0,{"$f":"SUM(Z438:Z439)","v":0},0,0,0,0,0,{"$f":"SUM(AF438:AF439)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G440:R440)","v":0},{"$f":"SUM(T440:AE440)","v":0},{"$f":"SUM(AF440:AQ440)","v":0}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G443*(1+$AU$264)","v":0},0,0,0,{"$f":"K443*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T443*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G443:R443)","v":0},{"$f":"SUM(T443:AE443)","v":0},{"$f":"SUM(AF443:AQ443)","v":0}]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G444:R444)","v":0},{"$f":"SUM(T444:AE444)","v":0},{"$f":"SUM(AF444:AQ444)","v":0}]
[null,790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T443:T444)","v":0},0,0,0,0,0,{"$f":"SUM(Z443:Z444)","v":0},0,0,0,0,0,{"$f":"SUM(AF443:AF444)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G445:R445)","v":0},{"$f":"SUM(T445:AE445)","v":0},{"$f":"SUM(AF445:AQ445)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,367763.12,367573.39,357306.45,327216.01999999996,345196.66,291668.89,340948.5,301459.71999999997,258641.22000000003,351487.59,332693.53000000003,298087.33999999997,null,{"$f":"T428+T433+T438+T443","v":336567.61212695716},336393.9759748361,326997.92919436848,299459.92001886066,315915.35217125935,266928.07543894055,{"$f":"Z428+Z433+Z438+Z443","v":312027.54235734098},275888.39825173636,236701.97765616904,321672.65401315654,304472.80021495407,272802.08039641497,{"$f":"AF428+AF433+AF438+AF443","v":346664.64049076592},346485.7952540812,336807.86707019951,308443.71761942649,325392.81273639714,274935.9177021088,321388.3686280612,284165.05019928847,243803.03698585409,331322.8336335512,313606.98422140273,280986.14280830743,{"$f":"SUM(G448:R448)","v":3940042.4299999997},{"$f":"SUM(T448:AE448)","v":3605828.3178149937},{"$f":"SUM(AF448:AQ448)","v":3714003.1673494442}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T429+T434+T439+T444","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF429+AF434+AF439+AF444","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G449:R449)","v":0},{"$f":"SUM(T449:AE449)","v":0},{"$f":"SUM(AF449:AQ449)","v":0}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,367763.12,367573.39,357306.45,327216.01999999996,345196.66,291668.89,340948.5,301459.71999999997,258641.22000000003,351487.59,332693.53000000003,298087.33999999997,null,{"$f":"T430+T435+T440+T445","v":336567.61212695716},336393.9759748361,326997.92919436848,299459.92001886066,315915.35217125935,266928.07543894055,{"$f":"Z430+Z435+Z440+Z445","v":312027.54235734098},275888.39825173636,236701.97765616904,321672.65401315654,304472.80021495407,272802.08039641497,{"$f":"AF430+AF435+AF440+AF445","v":346664.64049076592},346485.7952540812,336807.86707019951,308443.71761942649,325392.81273639714,274935.9177021088,321388.3686280612,284165.05019928847,243803.03698585409,331322.8336335512,313606.98422140273,280986.14280830743,{"$f":"SUM(G451:R451)","v":3940042.4299999997},{"$f":"SUM(T451:AE451)","v":3605828.3178149937},{"$f":"SUM(AF451:AQ451)","v":3714003.1673494442}]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B455+1","v":801},null,null,"Utah",null,704580.10000000009,682896.55999999994,-25287.600000000002,570944.74000000011,567254.37000000011,118933.14000000001,546371.52,589370.45000000007,123501.97,422455.39,678269.92999999993,90584.44,null,{"$f":"G456*(1+$AU$264)","v":644814.09068199317},624969.85703436856,-23142.579246177927,522514.35053696099,{"$f":"K456*(1+$AU$264)","v":519137.01618444367},108844.63600526638,500025.554004915,539377.09962513437,113025.91498537184,386620.61014291598,620735.68093945459,82900.614576735228,{"$f":"T456*(1+$AV$264)","v":664158.51340245293},643718.95274539967,-23836.856623563264,538189.78105306986,534711.12666997698,112109.97508542438,515026.32062506245,555558.41261388839,116416.69243493299,398219.22844720347,639357.75136763824,85387.633014037288,{"$f":"SUM(G456:R456)","v":5069875.0100000007},{"$f":"SUM(T456:AE456)","v":4639822.8454713821},{"$f":"SUM(AF456:AQ456)","v":4779017.5308355233}]
[null,{"$f":"+B456+1","v":802},null,null,"Wyoming",null,43449.06,46086.04,20131.95,38804.200000000004,39051.440000000002,23990.97,36047.760000000002,39977.32,24530.59,10215.450000000001,20393.650000000001,2007.43,null,39763.493341477224,42176.791504236295,18424.257274517618,35512.633606373776,35738.901472554237,21955.93589022593,32990.008638510684,36586.243698485174,22449.782621937225,9348.9244198883371,18663.758571150149,1837.1497435958713,40956.39814172154,43442.095249363381,18976.984992753147,36578.012614564992,36811.068516730862,22614.613966932709,33979.708897666009,37683.831009439731,23123.276100595343,9629.3921524849866,19223.671328284654,1892.2642359037475,{"$f":"SUM(G457:R457)","v":344685.86000000004},{"$f":"SUM(T457:AE457)","v":315447.88078295247},{"$f":"SUM(AF457:AQ457)","v":324911.31720644108}]
[null,803,null,null,"Total",null,{"$f":"SUM(G456:G457)","v":748029.16000000015},{"$f":"SUM(H456:H457)","v":728982.6},-5155.6500000000015,609748.94000000006,606305.81000000006,142924.11000000002,582419.28,629347.77,148032.56,432670.84,698663.58,92591.87,null,{"$f":"SUM(T456:T457)","v":684577.58402347041},667146.64853860484,-4718.3219716603089,558026.98414333479,554875.91765699792,130800.57189549231,{"$f":"SUM(Z456:Z457)","v":533015.56264342566},575963.34332361957,135475.69760730906,395969.53456280433,639399.43951060472,84737.764320331102,{"$f":"SUM(AF456:AF457)","v":705114.91154417442},687161.04799476301,-4859.8716308101175,574767.79366763483,571522.19518670789,134724.58905235707,549006.02952272841,593242.24362332816,139539.96853552834,407848.62059968844,658581.4226959229,87279.89724994103,{"$f":"SUM(G458:R458)","v":5414560.8700000001},{"$f":"SUM(T458:AE458)","v":4955270.7262543337},{"$f":"SUM(AF458:AQ458)","v":5103928.8480419647}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,2585375.65,2456691.9500000002,1945375.29,2096294.07,2140844.52,2126249.56,2076348.54,1691430.25,2293018.41,1610697.69,2264396.13,1882010.47,null,{"$f":"G460*(1+$AU$264)","v":2366071.151918876},2248303.0471979305,1780358.8245773171,1918475.9185635592,{"$f":"K460*(1+$AU$264)","v":1959247.3764946356},1945890.4340250143,1900222.2682119235,1547954.6734370815,2098513.1157709672,1474070.2531066898,2072318.7207668426,1722368.9256438557,{"$f":"T460*(1+$AV$264)","v":2437053.2864764421},2315752.1386138685,1833769.5893146368,1976030.1961204661,2018024.7977894747,2004267.1470457648,1957228.9362582813,1594393.313640194,2161468.5092440965,1518292.3606998904,2134488.282389848,1774039.9934131715,{"$f":"SUM(G460:R460)","v":25168732.529999997},{"$f":"SUM(T460:AE460)","v":23033794.709714696},{"$f":"SUM(AF460:AQ460)","v":23724808.551006138}]
[null,806,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,2538.31,-1064.48,0,0,null,0,0,0,0,0,0,0,0,2322.9978458361365,-974.18548047151489,0,0,0,0,0,0,0,0,0,0,2392.6877812112207,-1003.4110448856603,0,0,{"$f":"SUM(G461:R461)","v":1473.83},{"$f":"SUM(T461:AE461)","v":1348.8123653646217},{"$f":"SUM(AF461:AQ461)","v":1389.2767363255603}]
[null,807,null,null,"Total",null,2585375.65,2456691.9500000002,1945375.29,2096294.07,2140844.52,2126249.56,2076348.54,1691430.25,2295556.7200000002,1609633.21,2264396.13,1882010.47,null,{"$f":"SUM(T460:T461)","v":2366071.151918876},2248303.0471979305,1780358.8245773171,1918475.9185635592,1959247.3764946356,1945890.4340250143,{"$f":"SUM(Z460:Z461)","v":1900222.2682119235},1547954.6734370815,2100836.1136168032,1473096.0676262183,2072318.7207668426,1722368.9256438557,{"$f":"SUM(AF460:AF461)","v":2437053.2864764421},2315752.1386138685,1833769.5893146368,1976030.1961204661,2018024.7977894747,2004267.1470457648,1957228.9362582813,1594393.313640194,2163861.1970253075,1517288.9496550048,2134488.282389848,1774039.9934131715,{"$f":"SUM(G462:R462)","v":25170206.359999996},{"$f":"SUM(T462:AE462)","v":23035143.522080056},{"$f":"SUM(AF462:AQ462)","v":23726197.827742461}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G464*(1+$AU$264)","v":0},0,0,0,{"$f":"K464*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T464*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G464:R464)","v":0},{"$f":"SUM(T464:AE464)","v":0},{"$f":"SUM(AF464:AQ464)","v":0}]
[null,810,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G465:R465)","v":0},{"$f":"SUM(T465:AE465)","v":0},{"$f":"SUM(AF465:AQ465)","v":0}]
[null,811,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T464:T465)","v":0},0,0,0,0,0,{"$f":"SUM(Z464:Z465)","v":0},0,0,0,0,0,{"$f":"SUM(AF464:AF465)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G466:R466)","v":0},{"$f":"SUM(T466:AE466)","v":0},{"$f":"SUM(AF466:AQ466)","v":0}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G468*(1+$AU$264)","v":0},0,0,0,{"$f":"K468*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T468*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G468:R468)","v":0},{"$f":"SUM(T468:AE468)","v":0},{"$f":"SUM(AF468:AQ468)","v":0}]
[null,814,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G469:R469)","v":0},{"$f":"SUM(T469:AE469)","v":0},{"$f":"SUM(AF469:AQ469)","v":0}]
[null,815,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T468:T469)","v":0},0,0,0,0,0,{"$f":"SUM(Z468:Z469)","v":0},0,0,0,0,0,{"$f":"SUM(AF468:AF469)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G470:R470)","v":0},{"$f":"SUM(T470:AE470)","v":0},{"$f":"SUM(AF470:AQ470)","v":0}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G472*(1+$AU$264)","v":0},0,0,0,{"$f":"K472*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T472*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G472:R472)","v":0},{"$f":"SUM(T472:AE472)","v":0},{"$f":"SUM(AF472:AQ472)","v":0}]
[null,818,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G473:R473)","v":0},{"$f":"SUM(T473:AE473)","v":0},{"$f":"SUM(AF473:AQ473)","v":0}]
[null,819,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T472:T473)","v":0},0,0,0,0,0,{"$f":"SUM(Z472:Z473)","v":0},0,0,0,0,0,{"$f":"SUM(AF472:AF473)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G474:R474)","v":0},{"$f":"SUM(T474:AE474)","v":0},{"$f":"SUM(AF474:AQ474)","v":0}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,6457.7300000000005,4997.4100000000008,8067.4000000000005,6231.2699999999995,7723.49,8175.1500000000005,5746.33,5717.4299999999994,5585.74,564.19000000000005,1065.2900000000002,-1226.57,null,{"$f":"G476*(1+$AU$264)","v":5909.9530313442392},4573.5046801848357,7383.0827682585859,5702.7025015948966,{"$f":"K476*(1+$AU$264)","v":7068.3449351485606},7481.6928741514212,5258.897538702352,5232.4489812981483,5111.9295859846679,516.33258137985126,974.92677221883002,-1122.5261956842269,{"$f":"T476*(1+$AV$264)","v":6087.2516222845661},4710.7098205903812,7604.5752513063435,5873.7835766427434,7280.3952832030172,7706.1436603759639,5416.6644648634228,5389.4224507370927,5265.2874735642081,531.82255882124684,1004.174575385395,-1156.2019815547537,{"$f":"SUM(G476:R476)","v":59104.860000000008},{"$f":"SUM(T476:AE476)","v":54091.290054582161},{"$f":"SUM(AF476:AQ476)","v":55714.028756219632}]
[null,822,null,null,"Wyoming",null,888.74,744.24,1288.8700000000001,960.72,1217.8500000000001,1181.54,942.62,831.1,855.44,-113.01,-18.400000000000002,-11.49,null,813.35262655404904,681.10983953303037,1179.5415979777181,879.22692281545335,1114.5458697131317,1081.3158655834902,862.66225537545029,760.60193974511128,782.87729916443027,-103.4239263754001,-16.839219939008601,-10.515360711913521,837.75320535067056,701.54313471902128,1214.9278459170496,905.60373049991699,1147.9822458045255,1113.7553415509949,888.54212303671386,783.41999793746459,806.36361813936321,-106.52664416666211,-17.344396537178859,-10.830821533270926,{"$f":"SUM(G477:R477)","v":8768.2200000000012},{"$f":"SUM(T477:AE477)","v":8024.4557094355423},{"$f":"SUM(AF477:AQ477)","v":8265.1893807186079}]
[null,823,null,null,"Total",null,{"$f":"SUM(G476:G477)","v":7346.47},{"$f":"SUM(H476:H477)","v":5741.6500000000005},9356.27,7191.99,8941.34,9356.69,6688.95,6548.53,6441.18,451.18000000000006,1046.8900000000001,-1238.06,null,{"$f":"SUM(T476:T477)","v":6723.3056578982887},5254.6145197178657,8562.6243662363049,6581.9294244103503,8182.8908048616922,8563.0087397349107,{"$f":"SUM(Z476:Z477)","v":6121.5597940778025},5993.0509210432592,5894.806885149098,412.90865500445113,958.08755227982147,-1133.0415563961403,{"$f":"SUM(AF476:AF477)","v":6925.0048276352363},5412.2529553094028,8819.5030972233926,6779.3873071426606,8428.3775290075428,8819.8990019269586,6305.2065879001366,6172.8424486745571,6071.6510917035712,425.29591465458475,986.83017884821606,-1167.0328030880246,{"$f":"SUM(G478:R478)","v":67873.08},{"$f":"SUM(T478:AE478)","v":62115.745764017702},{"$f":"SUM(AF478:AQ478)","v":63979.218136938231}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,160971.45000000001,128977.31000000001,84294.87000000001,80644.850000000006,90709.560000000012,93244.09,108756.78000000001,105312.13,75200.490000000005,8183.5599999999995,22018.880000000001,43159.020000000004,null,{"$f":"G480*(1+$AU$264)","v":147317.0462201699},118036.80925172246,77144.557372833588,73804.15033143248,{"$f":"K480*(1+$AU$264)","v":83015.121272320495},85334.659756669149,99531.485775998473,96379.02822366661,68821.608186479178,7489.3894958735436,20151.128431012916,39498.055985438637,{"$f":"T480*(1+$AV$264)","v":151736.55760677499},121577.91352927414,79458.8940940186,76018.27484137546,85505.574910490119,87894.699549369223,102517.43034927842,99270.399070376618,70886.256432073555,7714.0711807497501,20755.662283943304,40682.9976650018,{"$f":"SUM(G480:R480)","v":1001472.9900000001},{"$f":"SUM(T480:AE480)","v":916523.04030361748},{"$f":"SUM(AF480:AQ480)","v":944018.73151272605}]
[null,826,null,null,"Wyoming",null,22153.56,19207.740000000002,14724.7,12433.73,14303.23,13476.300000000001,17840.12,15308.52,11516.56,-1639.27,-380.48,404,null,20274.384199566488,17578.443390831144,13475.677273691301,11379.038811535293,13089.958467838367,12333.172807829435,16326.83176186446,14009.974740256082,10539.667759825481,-1500.2189168162297,-348.20578273880392,369.73069866084097,20882.615725553482,18105.79669255608,13879.947591902041,11720.409975881352,13482.657221873518,12703.167992064318,16816.636714720393,14430.273982463765,10855.857792620245,-1545.2254843207165,-358.65195622096803,380.82261962066622,{"$f":"SUM(G481:R481)","v":139348.71},{"$f":"SUM(T481:AE481)","v":127528.45521234385},{"$f":"SUM(AF481:AQ481)","v":131354.30886871417}]
[null,827,null,null,"Total",null,{"$f":"SUM(G480:G481)","v":183125.01},{"$f":"SUM(H480:H481)","v":148185.05000000002},99019.57,93078.58,105012.79000000001,106720.39,126596.90000000001,120620.65000000001,86717.05,6544.2899999999991,21638.400000000001,43563.020000000004,null,{"$f":"SUM(T480:T481)","v":167591.4304197364},135615.25264255359,90620.234646524885,85183.189142967778,96105.079740158864,97667.832564498589,{"$f":"SUM(Z480:Z481)","v":115858.31753786294},110389.00296392269,79361.275946304653,5989.1705790573142,19802.922648274111,39867.786684099476,{"$f":"SUM(AF480:AF481)","v":172619.17333232847},139683.71022183023,93338.841685920634,87738.684817256813,98988.232132363642,100597.86754143354,119334.06706399881,113700.67305284039,81742.114224693796,6168.8456964290335,20397.010327722335,41063.820284622467,{"$f":"SUM(G482:R482)","v":1140821.7000000002},{"$f":"SUM(T482:AE482)","v":1044051.4955159613},{"$f":"SUM(AF482:AQ482)","v":1075373.04038144}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G484*(1+$AU$264)","v":0},0,0,0,{"$f":"K484*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T484*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G484:R484)","v":0},{"$f":"SUM(T484:AE484)","v":0},{"$f":"SUM(AF484:AQ484)","v":0}]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G485:R485)","v":0},{"$f":"SUM(T485:AE485)","v":0},{"$f":"SUM(AF485:AQ485)","v":0}]
[null,831,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T484:T485)","v":0},0,0,0,0,0,{"$f":"SUM(Z484:Z485)","v":0},0,0,0,0,0,{"$f":"SUM(AF484:AF485)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G486:R486)","v":0},{"$f":"SUM(T486:AE486)","v":0},{"$f":"SUM(AF486:AQ486)","v":0}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G488*(1+$AU$264)","v":0},0,0,0,{"$f":"K488*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T488*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G488:R488)","v":0},{"$f":"SUM(T488:AE488)","v":0},{"$f":"SUM(AF488:AQ488)","v":0}]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G489:R489)","v":0},{"$f":"SUM(T489:AE489)","v":0},{"$f":"SUM(AF489:AQ489)","v":0}]
[null,835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T488:T489)","v":0},0,0,0,0,0,{"$f":"SUM(Z488:Z489)","v":0},0,0,0,0,0,{"$f":"SUM(AF488:AF489)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G490:R490)","v":0},{"$f":"SUM(T490:AE490)","v":0},{"$f":"SUM(AF490:AQ490)","v":0}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,17620.57,19059.04,20405.04,18447.760000000002,20754.170000000002,19440.060000000001,15050.03,18019.78,19376.03,20677.96,20069.439999999999,17179.37,null,{"$f":"G492*(1+$AU$264)","v":16125.905091342214},17442.356868824048,18674.182414362393,16882.928696850289,{"$f":"K492*(1+$AU$264)","v":18993.697460955114},17791.056846061059,13773.411155362912,16491.252101768932,17732.458191023303,18923.95197445773,18367.04968547482,15722.129882804682,{"$f":"T492*(1+$AV$264)","v":16609.68224408248},17965.627574888771,19234.407886793266,17389.416557755798,19563.508384783767,18324.788551442893,14186.613490023799,16985.989664822002,18264.431936754001,19491.670533691464,18918.061176039064,16193.793779288822,{"$f":"SUM(G492:R492)","v":226099.25},{"$f":"SUM(T492:AE492)","v":206920.38036928748},{"$f":"SUM(AF492:AQ492)","v":213127.99178036617}]
[null,838,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G493:R493)","v":0},{"$f":"SUM(T493:AE493)","v":0},{"$f":"SUM(AF493:AQ493)","v":0}]
[null,839,null,null,"Total",null,17620.57,19059.04,20405.04,18447.760000000002,20754.170000000002,19440.060000000001,15050.03,18019.78,19376.03,20677.96,20069.439999999999,17179.37,null,{"$f":"SUM(T492:T493)","v":16125.905091342214},17442.356868824048,18674.182414362393,16882.928696850289,18993.697460955114,17791.056846061059,{"$f":"SUM(Z492:Z493)","v":13773.411155362912},16491.252101768932,17732.458191023303,18923.95197445773,18367.04968547482,15722.129882804682,{"$f":"SUM(AF492:AF493)","v":16609.68224408248},17965.627574888771,19234.407886793266,17389.416557755798,19563.508384783767,18324.788551442893,14186.613490023799,16985.989664822002,18264.431936754001,19491.670533691464,18918.061176039064,16193.793779288822,{"$f":"SUM(G494:R494)","v":226099.25},{"$f":"SUM(T494:AE494)","v":206920.38036928748},{"$f":"SUM(AF494:AQ494)","v":213127.99178036617}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G496*(1+$AU$264)","v":0},0,0,0,{"$f":"K496*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T496*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G496:R496)","v":0},{"$f":"SUM(T496:AE496)","v":0},{"$f":"SUM(AF496:AQ496)","v":0}]
[null,842,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G497:R497)","v":0},{"$f":"SUM(T497:AE497)","v":0},{"$f":"SUM(AF497:AQ497)","v":0}]
[null,843,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T496:T497)","v":0},0,0,0,0,0,{"$f":"SUM(Z496:Z497)","v":0},0,0,0,0,0,{"$f":"SUM(AF496:AF497)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G498:R498)","v":0},{"$f":"SUM(T498:AE498)","v":0},{"$f":"SUM(AF498:AQ498)","v":0}]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G500*(1+$AU$264)","v":0},0,0,0,{"$f":"K500*(1+$AU$264)","v":0},0,0,0,0,0,0,0,{"$f":"T500*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G500:R500)","v":0},{"$f":"SUM(T500:AE500)","v":0},{"$f":"SUM(AF500:AQ500)","v":0}]
[null,846,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G501:R501)","v":0},{"$f":"SUM(T501:AE501)","v":0},{"$f":"SUM(AF501:AQ501)","v":0}]
[null,847,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T500:T501)","v":0},0,0,0,0,0,{"$f":"SUM(Z500:Z501)","v":0},0,0,0,0,0,{"$f":"SUM(AF500:AF501)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G502:R502)","v":0},{"$f":"SUM(T502:AE502)","v":0},{"$f":"SUM(AF502:AQ502)","v":0}]
[null,{"$f":"+B502+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G456:G502)/2","v":3541496.8600000003},{"$f":"SUM(H456:H502)/2","v":3358660.2900000005},2069000.5200000003,2824761.34,2881858.63,2404690.8099999996,2807103.7000000011,2465966.98,2556123.5400000005,2069977.4800000002,3005814.44,{"$f":"SUM(R456:R502)/2","v":2034106.67},null,{"$f":"SUM(T456:T502)/2","v":3241089.3771113236},3073761.9197676312,1893497.54403278,2585150.9499711231,2637404.9621576094,2200712.9040708006,{"$f":"SUM(Z456:Z502)/2","v":2568991.1193426521},2256791.3227474354,2339300.352246589,1894391.6333975419,2750846.2201634762,1861563.5649746947,{"$f":"SUM(AF456:AF502)/2","v":3338322.0584246637},3165974.7773606596,1950302.4703537642,2662705.478470257,2716527.1110223373,2266734.291192926,2646060.8529229318,2324495.0624298584,2409479.3628139868,1951223.3823994682,2833371.6067683809,1917410.4719239359,{"$f":"SUM(G505:R505)","v":32019561.259999998},{"$f":"SUM(T505:AE505)","v":29303501.869983658},{"$f":"SUM(AF505:AQ505)","v":30182606.92608317}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G500+G496+G492+G488+G484+G480+G476+G472+G468+G464+G460+G456","v":3475005.5},3292622.27,2032855,2772562.6900000004,2827286.1100000003,2366042,2752273.2,2409850.04,2516682.64,2062578.79,2985819.67,{"$f":"+R500+R496+R492+R488+R484+R480+R476+R472+R468+R464+R460+R456","v":2031706.73},null,{"$f":"+T500+T496+T492+T488+T484+T480+T476+T472+T468+T464+T460+T456","v":3180238.1469437256},3013325.5750330305,1860418.0678865935,2537380.0506303976,2587461.5563475033,2165342.4795071622,{"$f":"+Z500+Z496+Z492+Z488+Z484+Z480+Z476+Z472+Z468+Z464+Z460+Z456","v":2518811.616686902},2205434.5023689494,2303205.0267198263,1887620.5373013169,2732547.5065950039,1859367.19989315,{"$f":"+AF500+AF496+AF492+AF488+AF484+AF480+AF476+AF472+AF468+AF464+AF460+AF456","v":3275645.2913520373},3103725.3422840219,1916230.6099231918,2613501.4521493101,2665085.4030379285,2230302.753892377,2594375.9651875095,2271597.5374400183,2372301.1775214211,1944249.1534203563,2814523.9317928543,1915148.2158899447,{"$f":"SUM(G506:R506)","v":31525284.639999997},{"$f":"SUM(T506:AE506)","v":28851152.265913565},{"$f":"SUM(AF506:AQ506)","v":29716686.833890971}]
[null,852,null,"Total Wyoming Distribution",null,null,66491.360000000001,66038.02,36145.520000000004,52198.65,54572.520000000004,38648.81,54830.5,56116.94,39440.9,7398.6900000000005,19994.77,{"$f":"+R501+R497+R493+R489+R485+R481+R477+R473+R469+R465+R461+R457","v":2399.94},null,{"$f":"+T501+T497+T493+T489+T485+T481+T477+T473+T469+T465+T461+T457","v":60851.230167597765},60436.344734600469,33079.476146186636,47770.899340724522,49943.405810105731,35370.424563638851,50179.502655750592,51356.820378486365,36095.325526763278,6771.096096225192,18298.713568472336,2196.3650815447986,{"$f":"+AF501+AF497+AF493+AF489+AF485+AF481+AF477+AF473+AF469+AF465+AF461+AF457","v":62676.767072625691},62249.435076638481,34071.86043057224,49204.026320946257,51441.707984408902,36431.537300548021,51684.887735423115,52897.52498984096,37178.185292566173,6974.2289791119474,18847.674975526508,2262.2560339911429,{"$f":"SUM(G507:R507)","v":494276.62000000005},{"$f":"SUM(T507:AE507)","v":452349.60407009657},{"$f":"SUM(AF507:AQ507)","v":465920.09219219949}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G267+G370+G423+G451+G505","v":8487626.8600000013},{"$f":"H267+H370+H423+H451+H505","v":8438121.6600000001},6120811.8399999999,6887322.5499999998,7245020.3799999999,6195060.790000001,6984626.830000001,6759552.5500000007,5972478.4500000011,6425107.7200000007,7797514.0999999996,{"$f":"R267+R370+R423+R451+R505","v":5309187.6100000003},null,{"$f":"T267+T370+T423+T451+T505","v":7767663.8834661394},7722357.9622202367,5601613.9553830381,6303105.3918664977,6630461.5022510691,5669564.7379531711,{"$f":"Z267+Z370+Z423+Z451+Z505","v":6392155.8359929565},6186173.4825400226,5465862.945681476,5880097.9363533743,7136089.9406206887,4858835.7533831196,{"$f":"AF267+AF370+AF423+AF451+AF505","v":8000693.7999701239},7954028.7010868434,5769662.3740445301,6492198.5536224935,6829375.3473186009,5839651.6800917685,6583920.5110727455,6371758.6870162226,5629838.834051921,6056500.8744439762,7350172.63883931,5004600.825984614,{"$f":"SUM(G508:R508)","v":82622431.340000004},{"$f":"SUM(T508:AE508)","v":75613983.327711791},{"$f":"SUM(AF508:AQ508)","v":77882402.827543154}]
[null,854]
[null,855]
[null,856,"OTHER UTILITY OPERATING EXPENSES"]
[]
[null,null,"UTILITY OPERATING EXPENSES - NONLABOR"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - NONLABOR"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,-2466.79,-3090.88,-3088.95,-1731.39,-3869,-4097,-4097,-1410,-2247,-697,-1437,-4254,null,{"$f":"G518*(1+$AU518)","v":-2765.2715899999998},-3464.8764799999999,-3462.7129499999996,-1940.8881900000001,{"$f":"K518*(1+$AU518)","v":-4337.1490000000003},-4592.7370000000001,-4592.7370000000001,-1580.61,-2518.8870000000002,-781.33699999999999,-1610.877,-4768.7340000000004,{"$f":"T518*(1+$AV$518)","v":-2723.7925161499998},{"$f":"U518*(1+$AV$518)","v":-3412.9033328},-3410.7722557499997,-1911.7748671500001,-4272.0917650000001,-4523.845945,-4523.845945,-1556.90085,-2481.1036950000002,-769.61694499999999,-1586.713845,-4697.2029900000007,{"$f":"SUM(G518:R518)","v":-32486.01},{"$f":"SUM(T518:AE518)","v":-36416.817210000001},{"$f":"SUM(AF518:AQ518)","v":-35870.564951850007},0.121,-1.4999999999999999E-2]
[null,620,812,"Gas Used for Other Utility Operations",null,null,-108867.97,-96175.35,-82778.52,-100651.42000000001,-63302.07,-65664.2,-22802.850000000002,-90974.97,-58429.53,-64127.94,-68607.92,-95473.91,null,-122040.99437,-107812.56735000001,-92794.720920000007,-112830.24182000001,-70961.620469999994,-73609.568199999994,-25561.994850000003,-101982.94137,-65499.503129999997,-71887.420740000001,-76909.478319999995,-107026.25311000001,{"$f":"T519*(1+$AV$519)","v":-120210.37945445},-106195.37883975002,-91402.800106200011,-111137.78819270001,-69897.19616295,-72505.424676999988,-25178.564927250001,-100453.19724944999,-64517.010583049996,-70809.109428900003,-75755.836145199995,-105420.85931335001,{"$f":"SUM(G519:R519)","v":-917856.65000000014},{"$f":"SUM(T519:AE519)","v":-1028917.3046499999},{"$f":"SUM(AF519:AQ519)","v":-1013483.5450802501},0.121,-1.4999999999999999E-2]
[null,621]
[null,622,null,"Total Production Expenses",null,null,-111334.76,-99266.23000000001,-85867.47,-102382.81000000001,-67171.070000000007,-69761.2,-26899.850000000002,-92384.97,-60676.53,-64824.94,-70044.92,-99727.91,null,{"$f":"SUM(T518:T519)","v":-124806.26596},-111277.44383000002,-96257.433870000008,-114771.13001000001,-75298.769469999999,-78202.305199999988,{"$f":"SUM(Z518:Z519)","v":-30154.731850000004},-103563.55137,-68018.39013,-72668.757740000001,-78520.355319999988,-111794.98711,{"$f":"SUM(AF518:AF519)","v":-122934.1719706},-109608.28217255001,-94813.572361950006,-113049.56305985001,-74169.287927950005,-77029.270621999982,-29702.410872250002,-102010.09809945,-66998.114278049994,-71578.726373900005,-77342.549990200001,-110118.06230335002,{"$f":"SUM(G521:R521)","v":-950342.65999999992},{"$f":"SUM(T521:AE521)","v":-1065334.1218600001},{"$f":"SUM(AF521:AQ521)","v":-1049354.1100321}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,195939.91,316152.92,465020.61,258652.82,323381.17000000004,322268.37000000005,327049.62,152129.49000000002,460426.47000000003,245769.23,233023.2,302756.96999999997,null,{"$f":"G526*(1+$AU526)","v":201230.28756999999},324689.04883999994,477576.16646999994,265636.44613999996,{"$f":"K526*(1+$AU526)","v":332112.46159000002},330969.61599000002,335879.95973999996,156236.98623000001,472857.98469000001,252404.99920999998,239314.82639999999,310931.40818999993,{"$f":"T526*(1+$AV$526)","v":206462.27504682},333130.96410983993,489993.14679821994,272542.99373963993,340747.38559134002,339574.82600574003,344612.83869323996,160299.14787198001,485152.29229194002,258967.52918945998,245537.0118864,319015.62480293994,{"$f":"SUM(G526:R526)","v":3602570.7800000012},{"$f":"SUM(T526:AE526)","v":3699840.1910599996},{"$f":"SUM(AF526:AQ526)","v":3796036.03602756},2.7E-2,2.5999999999999999E-2]
[null,628,null,null,"Wyoming",null,31455.280000000002,37309.960000000006,27113.14,21440.510000000002,26928.1,28793.040000000001,25632.95,21591.49,33679.440000000002,28803.210000000003,28562.52,39672.339999999997,null,32304.572560000001,38317.32892,27845.194779999998,22019.403770000001,27655.158699999996,29570.452079999999,26325.039649999999,22174.460230000001,34588.784879999999,29580.896670000002,29333.708039999998,40743.49317999999,{"$f":"T527*(1+$AV$527)","v":33144.491446560001},39313.579471919998,28569.169844279997,22591.908268020001,28374.192826199996,30339.283834080001,27009.490680899999,22750.996195980002,35488.093286880001,30349.999983420003,30096.384449039997,41802.82400267999,{"$f":"SUM(G527:R527)","v":350981.9800000001},{"$f":"SUM(T527:AE527)","v":360458.49345999997},{"$f":"SUM(AF527:AQ527)","v":369830.41428995994},2.7E-2,2.5999999999999999E-2]
[null,629,null,null,"Total",null,227395.19,353462.88,492133.75,280093.33,350309.27,351061.41000000003,352682.57,173720.98,494105.91000000003,274572.44,261585.72,342429.31,null,{"$f":"SUM(T526:T527)","v":233534.86012999999},363006.37775999994,505421.36124999996,287655.84990999993,359767.62028999999,360540.06807000004,{"$f":"SUM(Z526:Z527)","v":362204.99938999995},178411.44646000001,507446.76957,281985.89587999997,268648.53443999996,351674.90136999992,{"$f":"SUM(AF526:AF527)","v":239606.76649338001},372444.54358175991,518562.31664249994,295134.90200765996,369121.57841754,369914.10983982001,371622.32937413995,183050.14406796001,520640.38557882002,289317.52917287999,275633.39633543999,360818.44880561996,{"$f":"SUM(G528:R528)","v":3953552.7600000002},{"$f":"SUM(T528:AE528)","v":4060298.6845200001},{"$f":"SUM(AF528:AQ528)","v":4165866.4503175197}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,8587.380000000001,6041.5500000000011,8407.18,7350.8700000000008,6473.43,7175.6399999999994,7519.9,7297.83,6166.2000000000007,7796.9400000000005,7778.0499999999993,6812.73,null,{"$f":"G531*(1+$AU531)","v":8759.1276000000016},6162.3810000000012,8575.3235999999997,7497.8874000000005,{"$f":"K531*(1+$AU531)","v":6602.8986000000004},7319.1527999999998,7670.2979999999998,7443.7866000000004,6289.5240000000013,7952.8788000000004,7933.610999999999,6948.9845999999998,{"$f":"T531*(1+$AV$531)","v":8978.1057900000014},6316.4405250000009,8789.7066899999991,7685.3345849999996,6767.9710649999997,7502.1316199999992,7862.0554499999989,7629.881265,6446.7621000000008,8151.7007699999995,8131.9512749999985,7122.7092149999989,{"$f":"SUM(G531:R531)","v":87407.700000000012},{"$f":"SUM(T531:AE531)","v":89155.854000000021},{"$f":"SUM(AF531:AQ531)","v":91384.750350000002},0.02,2.5000000000000001E-2]
[null,633,null,null,"Wyoming",null,1909.66,3813.91,2601.9700000000003,2888.66,3620.53,3099.2000000000003,2752.94,3138.41,2730.5,2805.6,3924.28,3840.34,null,1947.8532,3890.1882000000001,2654.0094000000004,2946.4331999999999,3692.9406000000004,3161.1840000000002,2807.9988000000003,3201.1781999999998,2785.11,2861.712,4002.7656000000002,3917.1468000000004,{"$f":"T532*(1+$AV$532)","v":1996.5495299999998},3987.4429049999999,2720.3596350000003,3020.0940299999997,3785.2641149999999,3240.2136,2878.19877,3281.2076549999997,2854.7377499999998,2933.2547999999997,4102.8347400000002,4015.0754700000002,{"$f":"SUM(G532:R532)","v":37126},{"$f":"SUM(T532:AE532)","v":37868.520000000004},{"$f":"SUM(AF532:AQ532)","v":38815.233},0.02,2.5000000000000001E-2]
[null,634,null,null,"Total",null,10497.04,9855.4600000000009,11009.15,10239.530000000001,10093.960000000001,10274.84,10272.84,10436.24,8896.7000000000007,10602.54,11702.33,10653.07,null,{"$f":"SUM(T531:T532)","v":10706.980800000001},10052.569200000002,11229.333000000001,10444.320600000001,10295.8392,10480.336800000001,{"$f":"SUM(Z531:Z532)","v":10478.2968},10644.9648,9074.6340000000018,10814.5908,11936.3766,10866.1314,{"$f":"SUM(AF531:AF532)","v":10974.655320000002},10303.883430000002,11510.066325,10705.428614999999,10553.23518,10742.345219999999,10740.254219999999,10911.08892,9301.4998500000002,11084.955569999998,12234.786014999998,11137.784684999999,{"$f":"SUM(G533:R533)","v":124533.69999999998},{"$f":"SUM(T533:AE533)","v":127024.37400000001},{"$f":"SUM(AF533:AQ533)","v":130199.98334999997}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G536*(1+$AU536)","v":0},0,0,0,{"$f":"K536*(1+$AU536)","v":0},0,0,0,0,0,0,0,{"$f":"T536*(1+$AV$536)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G536:R536)","v":0},{"$f":"SUM(T536:AE536)","v":0},{"$f":"SUM(AF536:AQ536)","v":0},2.1000000000000001E-2,2.1000000000000001E-2]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T537*(1+$AV$537)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G537:R537)","v":0},{"$f":"SUM(T537:AE537)","v":0},{"$f":"SUM(AF537:AQ537)","v":0},2.1000000000000001E-2,2.1000000000000001E-2]
[null,639,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T536:T537)","v":0},0,0,0,0,0,{"$f":"SUM(Z536:Z537)","v":0},0,0,0,0,0,{"$f":"SUM(AF536:AF537)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G538:R538)","v":0},{"$f":"SUM(T538:AE538)","v":0},{"$f":"SUM(AF538:AQ538)","v":0}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,2510.9700000000003,3161.02,3137.26,1741.72,3869,4097,4097,1410,2247,697,1437,4254,null,{"$f":"G541*(1+$AU541)","v":2814.7973700000002},3543.50342,3516.8684600000001,1952.46812,{"$f":"K541*(1+$AU541)","v":4337.1490000000003},4592.7370000000001,4592.7370000000001,1580.61,2518.8870000000002,781.33699999999999,1610.877,4768.7340000000004,{"$f":"T541*(1+$AV$541)","v":2772.5754094500003},3490.3508686999999,3464.1154331000002,1923.1810982,4272.0917650000001,4523.845945,4523.845945,1556.90085,2481.1036950000002,769.61694499999999,1586.713845,4697.2029900000007,{"$f":"SUM(G541:R541)","v":32658.97},{"$f":"SUM(T541:AE541)","v":36610.705370000003},{"$f":"SUM(AF541:AQ541)","v":36061.544789450003},{"$f":"AU518","v":0.121},{"$f":"AV518","v":-1.4999999999999999E-2}]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T542*(1+$AV$542)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G542:R542)","v":0},{"$f":"SUM(T542:AE542)","v":0},{"$f":"SUM(AF542:AQ542)","v":0},{"$f":"AU519","v":0.121},{"$f":"AV519","v":-1.4999999999999999E-2}]
[null,644,null,null,"Total",null,2510.9700000000003,3161.02,3137.26,1741.72,3869,4097,4097,1410,2247,697,1437,4254,null,{"$f":"SUM(T541:T542)","v":2814.7973700000002},3543.50342,3516.8684600000001,1952.46812,4337.1490000000003,4592.7370000000001,{"$f":"SUM(Z541:Z542)","v":4592.7370000000001},1580.61,2518.8870000000002,781.33699999999999,1610.877,4768.7340000000004,{"$f":"SUM(AF541:AF542)","v":2772.5754094500003},3490.3508686999999,3464.1154331000002,1923.1810982,4272.0917650000001,4523.845945,4523.845945,1556.90085,2481.1036950000002,769.61694499999999,1586.713845,4697.2029900000007,{"$f":"SUM(G543:R543)","v":32658.97},{"$f":"SUM(T543:AE543)","v":36610.705370000003},{"$f":"SUM(AF543:AQ543)","v":36061.544789450003}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,-23872.170000000002,355739.44,638714.54,703924.63,723518.15,789859.71,765714.21,703217.59,864002.07,647646.74,557337.86,617494.44999999995,null,{"$f":"G546*(1+$AU546)","v":-24659.95161},367478.84151999996,659792.11982000002,727154.14278999995,{"$f":"K546*(1+$AU546)","v":747394.24894999992},815925.08042999986,790982.77892999991,726423.77046999987,892514.13830999983,669019.08241999999,575730.00937999994,637871.7668499999,{"$f":"T546*(1+$AV$546)","v":-25079.170787369996},373725.9818258399,671008.58585694002,739515.76321742986,760099.95118214982,829795.80679730978,804429.48617180984,738772.97456798982,907686.87866126979,680392.40682113997,585517.41953945986,648715.58688644983,{"$f":"SUM(G546:R546)","v":7343297.2200000007},{"$f":"SUM(T546:AE546)","v":7585626.0282599991},{"$f":"SUM(AF546:AQ546)","v":7714581.6707404191},3.3000000000000002E-2,1.7000000000000001E-2]
[null,648,null,null,"Wyoming",null,-7078.41,20909.760000000002,17394.36,20454.77,31632.080000000002,31554.260000000002,38344.81,27195.43,37453.060000000005,23005.85,21151.120000000003,16588.55,null,-7311.9975299999996,21599.782080000001,17968.373879999999,21129.777409999999,32675.93864,32595.550579999999,39610.188729999994,28092.87919,38689.010979999999,23765.043049999997,21849.106960000001,17135.972149999998,{"$f":"T547*(1+$AV$547)","v":-7436.301488009999},21966.978375359999,18273.836235959996,21488.983625969995,33231.42959688,33149.674939859993,40283.561938409992,28570.458136229998,39346.724166659995,24169.048781849993,22220.541778319999,17427.283676549996,{"$f":"SUM(G547:R547)","v":278605.64},{"$f":"SUM(T547:AE547)","v":287799.62611999997},{"$f":"SUM(AF547:AQ547)","v":292692.21976403997},3.3000000000000002E-2,1.7000000000000001E-2]
[null,649,null,null,"Total",null,-30950.58,376649.2,656108.9,724379.4,755150.23,821413.97,804059.02,730413.02,901455.13,670652.59,578488.98,634083,null,{"$f":"SUM(T546:T547)","v":-31971.949140000001},389078.62359999993,677760.49369999999,748283.92019999993,780070.18758999987,848520.6310099999,{"$f":"SUM(Z546:Z547)","v":830592.96765999985},754516.64965999988,931203.14928999986,692784.12546999997,597579.11633999995,655007.73899999994,{"$f":"SUM(AF546:AF547)","v":-32515.472275379994},395692.96020119992,689282.42209290003,761004.74684339983,793331.3807790298,862945.48173716979,844713.04811021988,767343.43270421983,947033.60282792978,704561.45560299,607737.96131777985,666142.87056299986,{"$f":"SUM(G548:R548)","v":7621902.8599999994},{"$f":"SUM(T548:AE548)","v":7873425.6543799993},{"$f":"SUM(AF548:AQ548)","v":8007273.890504458}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,22411.93,43458.21,168917.38,45462.01,28219.199999999997,178772.09999999998,107119.65,45110.289999999994,186420.78,36718.54,39626.06,108090.77,null,{"$f":"G551*(1+$AU551)","v":23039.464040000003},44675.039879999997,173647.06664,46734.946280000004,{"$f":"K551*(1+$AU551)","v":29009.337599999999},183777.71879999997,110119.00019999999,46373.378119999994,191640.56184000001,37746.659120000004,40735.589679999997,111117.31156,{"$f":"T551*(1+$AV$551)","v":23638.490105040004},45836.590916879999,178161.89037264002,47950.054883280005,29763.580377599999,188555.93948879998,112982.0942052,47579.085951119996,196623.21644784001,38728.072257120002,41794.715011679997,114006.36166056001,{"$f":"SUM(G551:R551)","v":1010326.9200000002},{"$f":"SUM(T551:AE551)","v":1038616.0737599998},{"$f":"SUM(AF551:AQ551)","v":1065620.09167776},2.8000000000000001E-2,2.5999999999999999E-2]
[null,653,null,null,"Wyoming",null,6759.85,7661.79,10996.869999999999,5603.26,5291.1500000000005,9332.61,8889.1,6230.27,10741.01,5768.24,6557.54,8971.61,null,6949.1258000000007,7876.3201200000003,11304.782359999999,5760.15128,5439.302200000001,9593.9230800000005,9137.9948000000004,6404.717560000001,11041.75828,5929.75072,6741.1511200000004,9222.8150800000003,{"$f":"T552*(1+$AV$552)","v":7129.8030708000006},8081.1044431200007,11598.706701359999,5909.91521328,5580.724057200001,9843.3650800800006,9375.5826648000002,6571.2402165600015,11328.84399528,6083.9242387200002,6916.421049120001,9462.6082720800005,{"$f":"SUM(G552:R552)","v":92803.299999999988},{"$f":"SUM(T552:AE552)","v":95401.792399999991},{"$f":"SUM(AF552:AQ552)","v":97882.23900240002},2.8000000000000001E-2,2.5999999999999999E-2]
[null,654,null,null,"Total",null,29171.78,51120,179914.25,51065.270000000004,33510.35,188104.71,116008.75,51340.56,197161.79,42486.78,46183.6,117062.38,null,{"$f":"SUM(T551:T552)","v":29988.589840000004},52551.360000000001,184951.84900000002,52495.097560000002,34448.639799999997,193371.64187999998,{"$f":"SUM(Z551:Z552)","v":119256.995},52778.095679999999,202682.32012000002,43676.409840000008,47476.7408,120340.12664,{"$f":"SUM(AF551:AF552)","v":30768.293175840005},53917.695359999998,189760.59707400002,53859.970096560006,35344.304434799997,198399.30456887998,122357.67687,54150.326167679996,207952.06044312002,44811.996495840001,48711.136060799996,123468.96993264002,{"$f":"SUM(G553:R553)","v":1103130.22},{"$f":"SUM(T553:AE553)","v":1134017.86616},{"$f":"SUM(AF553:AQ553)","v":1163502.3306801601}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,57864.329999999994,62960.960000000006,74944.750000000015,50512.95,56066.16,57695.54,62288.55000000001,51550.400000000001,88552.530000000013,49205.1,60331.950000000004,63986.560000000005,null,{"$f":"G556*(1+$AU556)","v":59137.345259999995},64346.101120000007,76593.534500000023,51624.234899999996,{"$f":"K556*(1+$AU556)","v":57299.615520000007},58964.84188,63658.898100000013,52684.508800000003,90500.685660000017,50287.612199999996,61659.252900000007,65394.264320000009,{"$f":"T556*(1+$AV$556)","v":60438.366855719993},65761.715344640004,78278.592259000026,52759.968067799993,58560.207061440007,60262.068401360004,65059.393858200012,53843.567993600002,92491.700744520014,51393.939668399995,63015.756463800011,66832.938135040007,{"$f":"SUM(G556:R556)","v":735959.78},{"$f":"SUM(T556:AE556)","v":752150.89515999996},{"$f":"SUM(AF556:AQ556)","v":768698.21485351992},2.1999999999999999E-2,2.1999999999999999E-2]
[null,658,null,null,"Wyoming",null,1902.16,2871.2799999999997,7945.15,3485.69,3990.09,2375.35,3283.63,3148.62,2927.62,3409.14,2310.6800000000003,4648.26,null,1944.0075200000001,2934.4481599999999,8119.9432999999999,3562.37518,4077.8719800000003,2427.6077,3355.8698600000002,3217.8896399999999,2992.0276399999998,3484.1410799999999,2361.5149600000004,4750.5217200000006,{"$f":"T557*(1+$AV$557)","v":1986.7756854400002},2999.0060195199999,8298.5820526000007,3640.7474339599999,4167.5851635600002,2481.0150693999999,3429.6989969200004,3288.68321208,3057.8522480799998,3560.7921837599997,2413.4682891200005,4855.0331978400009,{"$f":"SUM(G557:R557)","v":42297.670000000006},{"$f":"SUM(T557:AE557)","v":43228.218739999997},{"$f":"SUM(AF557:AQ557)","v":44179.23955228},2.1999999999999999E-2,2.1999999999999999E-2]
[null,659,null,null,"Total",null,59766.49,65832.240000000005,82889.900000000009,53998.64,60056.25,60070.89,65572.180000000008,54699.020000000004,91480.150000000009,52614.239999999998,62642.630000000005,68634.820000000007,null,{"$f":"SUM(T556:T557)","v":61081.352779999994},67280.549280000007,84713.477800000022,55186.610079999999,61377.48750000001,61392.44958,{"$f":"SUM(Z556:Z557)","v":67014.767960000012},55902.398440000004,93492.713300000018,53771.753279999997,64020.767860000007,70144.786040000006,{"$f":"SUM(AF556:AF557)","v":62425.142541159992},68760.72136416001,86577.174311600029,56400.715501759994,62727.792225000005,62743.083470760001,68489.09285512002,57132.251205680004,95549.552992600016,54954.731852159995,65429.22475292001,71687.971332880014,{"$f":"SUM(G558:R558)","v":778257.45},{"$f":"SUM(T558:AE558)","v":795379.11390000011},{"$f":"SUM(AF558:AQ558)","v":812877.45440579997}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,61612.65,62923.740000000005,94149.61,45565.08,44707.37,52833.98,45067.59,39463.08,70047.72,36069.550000000003,53118.98,57436.72,null,{"$f":"G561*(1+$AU561)","v":62906.515649999994},64245.13854,96126.751809999987,46521.946680000001,{"$f":"K561*(1+$AU561)","v":45646.224770000001},53943.493579999995,46014.009389999992,40291.804680000001,71518.722119999991,36827.010549999999,54234.478579999995,58642.891119999993,{"$f":"T561*(1+$AV$561)","v":64227.552478649988},65594.286449339997,98145.413598009982,47498.907560279993,46604.79549017,55076.306945179989,46980.303587189985,41137.932578280001,73020.615284519983,37600.377771549996,55373.40263017999,59874.391833519985,{"$f":"SUM(G561:R561)","v":662996.07000000007},{"$f":"SUM(T561:AE561)","v":676918.98747000005},{"$f":"SUM(AF561:AQ561)","v":691134.28620686999},2.1000000000000001E-2,2.1000000000000001E-2]
[null,663,null,null,"Wyoming",null,6410.43,4501.2,5979.9100000000008,2067.81,2221.77,2199.63,2373.09,3078.8900000000003,3218.61,2982.3500000000004,3539.43,6812.28,null,6545.0490300000001,4595.7251999999989,6105.4881100000002,2111.2340099999997,2268.4271699999999,2245.8222299999998,2422.9248899999998,3143.5466900000001,3286.2008099999998,3044.9793500000001,3613.7580299999995,6955.3378799999991,{"$f":"T562*(1+$AV$562)","v":6682.4950596299996},4692.2354291999982,6233.7033603099999,2155.5699242099995,2316.0641405699998,2292.9844968299994,2473.8063126899997,3209.5611704899998,3355.2110270099997,3108.9239163499997,3689.6469486299993,7101.3999754799988,{"$f":"SUM(G562:R562)","v":45385.4},{"$f":"SUM(T562:AE562)","v":46338.493399999992},{"$f":"SUM(AF562:AQ562)","v":47311.601761400001},2.1000000000000001E-2,2.1000000000000001E-2]
[null,664,null,null,"Total",null,68023.08,67424.94,100129.52,47632.89,46929.14,55033.61,47440.68,42541.97,73266.33,39051.9,56658.41,64249,null,{"$f":"SUM(T561:T562)","v":69451.564679999996},68840.863740000001,102232.23991999999,48633.180690000001,47914.651940000003,56189.315809999993,{"$f":"SUM(Z561:Z562)","v":48436.934279999994},43435.351370000004,74804.922929999986,39871.9899,57848.236609999993,65598.228999999992,{"$f":"SUM(AF561:AF562)","v":70910.047538279992},70286.521878539992,104379.11695831998,49654.477484489995,48920.85963074,57369.291442009991,49454.109899879986,44347.493748770001,76375.826311529978,40709.301687899999,59063.049578809987,66975.791808999988,{"$f":"SUM(G563:R563)","v":708381.47000000009},{"$f":"SUM(T563:AE563)","v":723257.48087000009},{"$f":"SUM(AF563:AQ563)","v":738445.88796826988}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,296964.88,335505.27,440668.29,326393.27999999997,332635.95,333642.88,333702.89,339214.16,213629.85,166428.89000000001,143108.63,11693.220000000001,null,{"$f":"G566*(1+$AU566)","v":298746.66928000003},337518.30162000004,443312.29973999999,328351.63967999996,{"$f":"K566*(1+$AU566)","v":334631.76569999999},335644.73728,335705.10733999999,341249.44495999999,214911.62910000002,167427.46334000002,143967.28178000002,11763.379320000002,{"$f":"T566*(1+$AV$566)","v":304422.85599632002},343931.14935078,451735.23343505996,334590.32083391992,340989.76924829994,342021.98728831997,342083.50437945995,347733.18441423995,218994.95005290001,170608.58514345999,146702.66013382,11986.883527080001,{"$f":"SUM(G566:R566)","v":3273588.1900000004},{"$f":"SUM(T566:AE566)","v":3293229.7191400002},{"$f":"SUM(AF566:AQ566)","v":3355801.0838036607},6.0000000000000001E-3,1.9E-2]
[null,668,null,null,"Wyoming",null,24823.15,34785.300000000003,33893.89,26898.58,26438.080000000002,20255.690000000002,19843.690000000002,24464.46,12673.67,13402.580000000002,19431.800000000003,18900.64,null,24972.088900000002,34994.0118,34097.253340000003,27059.97148,26596.708480000001,20377.224140000002,19962.752140000004,24611.246759999998,12749.712020000001,13482.995480000001,19548.390800000005,19014.043839999998,{"$f":"T567*(1+$AV$567)","v":25446.558589100001},35658.898024199996,34745.101153459997,27574.110938119997,27102.045941119999,20764.391398660002,20342.044430660004,25078.860448439995,12991.95654838,13739.17239412,19919.810225200003,19375.310672959997,{"$f":"SUM(G567:R567)","v":275811.53000000003},{"$f":"SUM(T567:AE567)","v":277466.39918000007},{"$f":"SUM(AF567:AQ567)","v":282738.26076441997},6.0000000000000001E-3,1.9E-2]
[null,669,null,null,"Total",null,321788.03000000003,370290.57,474562.18,353291.86,359074.03,353898.57,353546.58,363678.62,226303.52000000002,179831.47,162540.43,30593.86,null,{"$f":"SUM(T566:T567)","v":323718.75818},372512.31342000002,477409.55307999998,355411.61115999997,361228.47418000002,356021.96142000001,{"$f":"SUM(Z566:Z567)","v":355667.85947999998},365860.69172,227661.34112000003,180910.45882000003,163515.67258000001,30777.423159999998,{"$f":"SUM(AF566:AF567)","v":329869.41458542005},379590.04737498,486480.33458851994,362164.43177203991,368091.81518941995,362786.37868698,362425.54881011997,372812.04486267996,231986.90660128,184347.75753757998,166622.47035901999,31362.194200039998,{"$f":"SUM(G568:R568)","v":3549399.7200000007},{"$f":"SUM(T568:AE568)","v":3570696.1183199994},{"$f":"SUM(AF568:AQ568)","v":3638539.3445680803}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,30462.480000000003,3225.95,12242.19,4009.4100000000003,3448.7200000000003,3483.03,3904.83,10879.24,18587.86,3489.34,27619.01,19634.5,null,{"$f":"G571*(1+$AU571)","v":30980.34216},3280.7911499999996,12450.307229999999,4077.56997,{"$f":"K571*(1+$AU571)","v":3507.3482399999998},3542.2415099999998,3971.2121099999995,11064.187079999998,18903.853619999998,3548.6587799999998,28088.533169999995,19968.286499999998,{"$f":"T571*(1+$AV$571)","v":31383.086608079997},3323.4414349499993,12612.161223989997,4130.5783796099995,3552.9437671199994,3588.2906496299993,4022.8378674299993,11208.021512039997,19149.603717059996,3594.7913441399992,28453.684101209994,20227.874224499996,{"$f":"SUM(G571:R571)","v":140986.56},{"$f":"SUM(T571:AE571)","v":143383.33151999998},{"$f":"SUM(AF571:AQ571)","v":145247.31482975997},1.7000000000000001E-2,1.2999999999999999E-2]
[null,673,null,null,"Wyoming",null,1033.05,129.17000000000002,413.85,136.4,116.95,118.12,132.42000000000002,370.1,630.36,112.37,886.52,632.33000000000004,null,1050.6118499999998,131.36589000000001,420.88544999999999,138.71879999999999,118.93814999999999,120.12804,134.67114000000001,376.39170000000001,641.07611999999995,114.28028999999999,901.59083999999984,643.07961,{"$f":"T572*(1+$AV$572)","v":1064.2698040499997},133.07364656999999,426.35696084999995,140.52214439999997,120.48434594999998,121.68970451999999,136.42186482,381.2847921,649.41010955999991,115.76593376999998,913.31152091999979,651.43964492999999,{"$f":"SUM(G572:R572)","v":4711.6400000000003},{"$f":"SUM(T572:AE572)","v":4791.7378799999997},{"$f":"SUM(AF572:AQ572)","v":4854.0304724400003},1.7000000000000001E-2,1.2999999999999999E-2]
[null,674,null,null,"Total",null,31495.530000000002,3355.12,12656.04,4145.8100000000004,3565.67,3601.15,4037.25,11249.34,19218.22,3601.71,28505.53,20266.830000000002,null,{"$f":"SUM(T571:T572)","v":32030.954010000001},3412.1570399999996,12871.192679999998,4216.2887700000001,3626.2863899999998,3662.3695499999999,{"$f":"SUM(Z571:Z572)","v":4105.8832499999999},11440.578779999998,19544.92974,3662.9390699999999,28990.124009999996,20611.366109999999,{"$f":"SUM(AF571:AF572)","v":32447.356412129997},3456.5150815199995,13038.518184839997,4271.1005240099994,3673.4281130699992,3709.9803541499991,4159.2597322499996,11589.306304139996,19799.013826619994,3710.5572779099994,29366.995622129994,20879.313869429996,{"$f":"SUM(G573:R573)","v":145698.20000000001},{"$f":"SUM(T573:AE573)","v":148175.06940000001},{"$f":"SUM(AF573:AQ573)","v":150101.34530219997}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,30128.9,57835.270000000004,69326.539999999994,48971.79,60196.91,46689.81,43665.990000000005,37222.030000000006,81377.78,52845.99,29858.320000000003,52215.54,null,{"$f":"G576*(1+$AU576)","v":30942.380299999997},59396.822289999996,71198.356579999992,50294.028329999994,{"$f":"K576*(1+$AU576)","v":61822.226569999999},47950.43486999999,44844.971730000005,38227.024810000003,83574.980059999987,54272.831729999991,30664.494640000001,53625.359579999997,{"$f":"T576*(1+$AV$576)","v":31746.882187799998},60941.139669539996,73049.513851079988,51601.673066579991,63429.604460820003,49197.146176619994,46010.940994980003,39220.927455060002,85747.929541559992,55683.925354979991,31461.771500640003,55019.618929079996,{"$f":"SUM(G576:R576)","v":610334.87},{"$f":"SUM(T576:AE576)","v":626813.91148999997},{"$f":"SUM(AF576:AQ576)","v":643111.07318873995},2.7E-2,2.5999999999999999E-2]
[null,678,null,null,"Wyoming",null,911.46,2168.8200000000002,2162.4700000000003,1548.15,1917.0900000000001,1457.19,1347.56,1150.74,2597.38,1600.68,886.01,1584.02,null,936.06941999999992,2227.3781399999998,2220.8566900000001,1589.9500499999999,1968.8514299999999,1496.53413,1383.9441199999999,1181.80998,2667.5092599999998,1643.8983599999999,909.9322699999999,1626.7885399999998,{"$f":"T577*(1+$AV$577)","v":960.40722491999998},2285.2899716399997,2278.59896394,1631.2887513000001,2020.0415671799999,1535.4440173800001,1419.9266671199998,1212.53703948,2736.8645007599998,1686.6397173599998,933.5905090199999,1669.0850420399997,{"$f":"SUM(G577:R577)","v":19331.57},{"$f":"SUM(T577:AE577)","v":19853.522390000002},{"$f":"SUM(AF577:AQ577)","v":20369.713972139994},2.7E-2,2.5999999999999999E-2]
[null,679,null,null,"Total",null,31040.36,60004.090000000004,71489.009999999995,50519.94,62114,48147,45013.55,38372.770000000004,83975.16,54446.67,30744.33,53799.56,null,{"$f":"SUM(T576:T577)","v":31878.449719999997},61624.200429999997,73419.213269999993,51883.978379999993,63791.078000000001,49446.96899999999,{"$f":"SUM(Z576:Z577)","v":46228.915850000005},39408.834790000001,86242.489319999993,55916.73008999999,31574.426910000002,55252.148119999998,{"$f":"SUM(AF576:AF577)","v":32707.289412719998},63226.429641179995,75328.112815019995,53232.961817879994,65449.646028000003,50732.590193999997,47430.867662100005,40433.46449454,88484.794042319991,57370.565072339989,32395.362009660003,56688.703971119998,{"$f":"SUM(G578:R578)","v":629666.43999999994},{"$f":"SUM(T578:AE578)","v":646667.43388000003},{"$f":"SUM(AF578:AQ578)","v":663480.78716087993}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,4312.37,5766.77,7366.33,6609.49,6236.42,11220.81,6514.08,6622.0700000000006,6206.1600000000008,6335.6,6493.0300000000007,7227.2,null,{"$f":"G581*(1+$AU581)","v":4471.9276899999995},5980.1404899999998,7638.8842099999993,6854.0411299999996,{"$f":"K581*(1+$AU581)","v":6467.1675399999995},11635.979969999999,6755.1009599999998,6867.0865899999999,6435.7879200000007,6570.0172000000002,6733.2721099999999,7494.6063999999997,{"$f":"T581*(1+$AV$581)","v":4588.1978099399994},6135.62414274,7837.4951994599996,7032.2461993799998,6635.3138960399992,11938.515449219998,6930.7335849599995,7045.6308413400002,6603.1184059200004,6740.8376472,6908.33718486,7689.4661663999996,{"$f":"SUM(G581:R581)","v":80910.33},{"$f":"SUM(T581:AE581)","v":83904.012210000001},{"$f":"SUM(AF581:AQ581)","v":86085.516527459986},3.6999999999999998E-2,2.5999999999999999E-2]
[null,683,null,null,"Wyoming",null,135.09,226.62,232.72,199.31,203.95000000000002,206.52,203.81,207.11,208.86,200.65,201.15,205.37,null,140.08832999999998,235.00493999999998,241.33063999999999,206.68446999999998,211.49615,214.16123999999999,211.35096999999999,214.77306999999999,216.58781999999999,208.07405,208.59254999999999,212.96868999999998,{"$f":"T582*(1+$AV$582)","v":143.73062657999998},241.11506843999999,247.60523663999999,212.05826621999998,216.9950499,219.72943223999999,216.84609522,220.35716982,222.21910331999999,213.4839753,214.0159563,218.50587593999998,{"$f":"SUM(G582:R582)","v":2431.1600000000003},{"$f":"SUM(T582:AE582)","v":2521.1129199999996},{"$f":"SUM(AF582:AQ582)","v":2586.6618559200001},3.6999999999999998E-2,2.5999999999999999E-2]
[null,684,null,null,"Total",null,4447.46,5993.39,7599.05,6808.8,6440.37,11427.33,6717.89,6829.18,6415.02,6536.25,6694.18,7432.57,null,{"$f":"SUM(T581:T582)","v":4612.0160199999991},6215.1454299999996,7880.2148499999994,7060.7255999999998,6678.6636899999994,11850.141209999998,{"$f":"SUM(Z581:Z582)","v":6966.4519300000002},7081.8596600000001,6652.3757400000004,6778.0912500000004,6941.8646600000002,7707.5750899999994,{"$f":"SUM(AF581:AF582)","v":4731.9284365199992},6376.73921118,8085.1004360999996,7244.3044656000002,6852.3089459399989,12158.244881459997,7147.5796801799997,7265.9880111600005,6825.3375092400001,6954.3216224999996,7122.3531411599997,7907.9720423399995,{"$f":"SUM(G583:R583)","v":83341.49000000002},{"$f":"SUM(T583:AE583)","v":86425.125130000015},{"$f":"SUM(AF583:AQ583)","v":88672.178383379985}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,615934.86,622797.47000000009,699932.59,559643.41999999993,575296.43000000005,597303.05999999994,594863.10000000009,562192.55000000005,598972.87,640709.86,579244.64,600019.14,null,{"$f":"G586*(1+$AU586)","v":623326.07831999997},630271.03964000009,708331.78107999999,566359.1410399999,{"$f":"K586*(1+$AU586)","v":582199.98716000002},604470.69671999989,602001.45720000006,568938.86060000001,606160.54443999997,648398.37832000002,586195.57568000001,607219.36968,{"$f":"T586*(1+$AV$586)","v":632052.64341647993},639094.83419496007,718248.42601512,574288.16901455994,590350.78698024002,612933.28647407994,610429.47760080011,576904.0046484,614646.79206215998,657475.95561647997,594402.31373952003,615720.44085551996,{"$f":"SUM(G586:R586)","v":7246909.9899999993},{"$f":"SUM(T586:AE586)","v":7333872.9098799992},{"$f":"SUM(AF586:AQ586)","v":7436547.1306183189},1.2E-2,1.4E-2]
[null,688,null,null,"Wyoming",null,4811.3,5029.9500000000007,7229.42,2049.1800000000003,-513.01,2332.5300000000002,-6406.65,2451.2600000000002,2974.62,4297.79,4355.92,5920.59,null,4869.0356000000002,5090.309400000001,7316.1730400000006,2073.7701600000005,-519.16611999999998,2360.5203600000004,-6483.5297999999993,2480.6751200000003,3010.3154399999999,4349.36348,4408.1910399999997,5991.6370800000004,{"$f":"T587*(1+$AV$587)","v":4937.2020984000001},5161.5737316000013,7418.5994625600006,2102.8029422400004,-526.43444567999995,2393.5676450400006,-6574.2992171999995,2515.4045716800006,3052.4598561600001,4410.25456872,4469.90571456,6075.5199991200006,{"$f":"SUM(G587:R587)","v":34532.899999999994},{"$f":"SUM(T587:AE587)","v":34947.294800000003},{"$f":"SUM(AF587:AQ587)","v":35436.556927199999},1.2E-2,1.4E-2]
[null,689,null,null,"Total",null,620746.16,627827.42000000004,707162.01,561692.6,574783.42000000004,599635.59,588456.45000000007,564643.81000000006,601947.49,645007.65,583600.56000000006,605939.73,null,{"$f":"SUM(T586:T587)","v":628195.11391999992},635361.34904000012,715647.95412000001,568432.91119999986,581680.82104000007,606831.21707999986,{"$f":"SUM(Z586:Z587)","v":595517.92740000004},571419.53572000004,609170.85988,652747.74179999996,590603.76671999996,613211.00676000002,{"$f":"SUM(AF586:AF587)","v":636989.84551487991},644256.40792656003,725667.02547768003,576390.97195679997,589824.35253456002,615326.85411911993,603855.17838360008,579419.40922008001,617699.25191831996,661886.21018519998,598872.21945407998,621795.96085464,{"$f":"SUM(G588:R588)","v":7281442.8900000006},{"$f":"SUM(T588:AE588)","v":7368820.2046800004},{"$f":"SUM(AF588:AQ588)","v":7471983.6875455193}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,67454.720000000001,71464.479999999996,59011.490000000005,98157.319999999992,86666.4,79273.740000000005,95924.7,184143.07,64551.9,102556.99,127986.23,24037.040000000001,null,{"$f":"G591*(1+$AU591)","v":68129.267200000002},72179.124799999991,59601.604900000006,99138.893199999991,{"$f":"K591*(1+$AU591)","v":87533.063999999998},80066.477400000003,96883.947,185984.5007,65197.419000000002,103582.55990000001,129266.0923,24277.410400000001,{"$f":"T591*(1+$AV$591)","v":69083.076940800005},73189.632547199988,60436.027368600007,100526.8377048,88758.526895999996,81187.408083600007,98240.322258,188588.28370980002,66110.182866000003,105032.7157386,131075.81759220001,24617.294145600001,{"$f":"SUM(G591:R591)","v":1061228.0799999998},{"$f":"SUM(T591:AE591)","v":1071840.3607999999},{"$f":"SUM(AF591:AQ591)","v":1086846.1258512},0.01,1.4E-2]
[null,693,null,null,"Wyoming",null,8252.89,5188.63,10917.36,13101.52,6218.32,10181.89,15895.19,16958.12,5136.32,19219.11,10136.99,12412.74,null,8335.4188999999988,5240.5163000000002,11026.533600000001,13232.5352,6280.5032000000001,10283.7089,16054.141900000001,17127.7012,5187.6831999999995,19411.301100000001,10238.359899999999,12536.867399999999,{"$f":"T592*(1+$AV$592)","v":8452.114764599999},5313.8835282,11180.9050704,13417.790692800001,6368.4302447999999,10427.6808246,16278.8998866,17367.489016799998,5260.3107647999996,19683.059315400002,10381.6969386,12712.383543599999,{"$f":"SUM(G592:R592)","v":133619.07999999999},{"$f":"SUM(T592:AE592)","v":134955.27079999997},{"$f":"SUM(AF592:AQ592)","v":136844.64459119999},0.01,1.4E-2]
[null,694,null,null,"Total",null,75707.61,76653.11,69928.850000000006,111258.84,92884.72,89455.63,111819.89,201101.19,69688.22,121776.1,138123.22,36449.78,null,{"$f":"SUM(T591:T592)","v":76464.686100000006},77419.641099999993,70628.138500000001,112371.42839999999,93813.567200000005,90350.186300000001,{"$f":"SUM(Z591:Z592)","v":112938.0889},203112.20190000001,70385.102199999994,122993.861,139504.4522,36814.277799999996,{"$f":"SUM(AF591:AF592)","v":77535.191705400008},78503.516075399995,71616.932439000011,113944.6283976,95126.95714079999,91615.088908200007,114519.2221446,205955.7727266,71370.493630800003,124715.775054,141457.51453080002,37329.677689199998,{"$f":"SUM(G593:R593)","v":1194847.1600000001},{"$f":"SUM(T593:AE593)","v":1206795.6316},{"$f":"SUM(AF593:AQ593)","v":1223690.7704424001}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,5031.8599999999997,9553.35,9141.17,6777.62,4469.76,5568.01,2772.56,7669.67,8838.1400000000012,5189.22,6160.85,9387.3900000000012,null,{"$f":"G596*(1+$AU596)","v":5082.1785999999993},9648.8834999999999,9232.5817000000006,6845.3962000000001,{"$f":"K596*(1+$AU596)","v":4514.4576000000006},5623.6901000000007,2800.2856000000002,7746.3667000000005,8926.5214000000014,5241.1122000000005,6222.4585000000006,9481.2639000000017,{"$f":"T596*(1+$AV$596)","v":5158.411278999999},9793.6167524999983,9371.0704255000001,6948.0771429999995,4582.1744640000006,5708.0454515000001,2842.2898839999998,7862.5622004999996,9060.4192210000001,5319.7288829999998,6315.7953774999996,9623.4828585000014,{"$f":"SUM(G596:R596)","v":80559.599999999991},{"$f":"SUM(T596:AE596)","v":81365.196000000011},{"$f":"SUM(AF596:AQ596)","v":82585.673940000008},0.01,1.4999999999999999E-2]
[null,698,null,null,"Wyoming",null,813.46,1653.76,1702.0900000000001,545.22,802.71,1091.49,732.32,558.02,823.49,407.55,574.20000000000005,1005.22,null,821.59460000000001,1670.2976000000001,1719.1109000000001,550.67220000000009,810.73710000000005,1102.4049,739.64320000000009,563.60019999999997,831.72490000000005,411.62549999999999,579.94200000000001,1015.2722,{"$f":"T597*(1+$AV$597)","v":833.91851899999995},1695.3520639999999,1744.8975634999999,558.93228299999998,822.89815650000003,1118.9409734999999,750.73784799999999,572.05420299999992,844.20077349999997,417.79988249999997,588.64112999999998,1030.5012829999998,{"$f":"SUM(G597:R597)","v":10709.529999999999},{"$f":"SUM(T597:AE597)","v":10816.6253},{"$f":"SUM(AF597:AQ597)","v":10978.874679499999},0.01,1.4999999999999999E-2]
[null,699,null,null,"Total",null,5845.32,11207.11,10843.26,7322.84,5272.47,6659.5,3504.88,8227.69,9661.630000000001,5596.77,6735.05,10392.61,null,{"$f":"SUM(T596:T597)","v":5903.7731999999996},11319.1811,10951.6926,7396.0684000000001,5325.1947000000009,6726.0950000000012,{"$f":"SUM(Z596:Z597)","v":3539.9288000000001},8309.9669000000013,9758.2463000000007,5652.7377000000006,6802.4005000000006,10496.536100000001,{"$f":"SUM(AF596:AF597)","v":5992.3297979999988},11488.968816499999,11115.967989000001,7507.0094259999996,5405.072620500001,6826.9864250000001,3593.0277319999996,8434.6164035000002,9904.6199945000008,5737.5287654999993,6904.4365074999996,10653.984141500001,{"$f":"SUM(G598:R598)","v":91269.13},{"$f":"SUM(T598:AE598)","v":92181.821299999996},{"$f":"SUM(AF598:AQ598)","v":93564.548619499998}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,4833.55,-335.36999999999989,3460.35,-20589.579999999998,-20228.349999999999,-15605.76,-4795.08,-31592.32,-18034.060000000001,-11206.83,4289.84,-28572.870000000003,null,{"$f":"G601*(1+$AU601)","v":4906.0532499999999},-340.40054999999984,3512.2552499999997,-20898.423699999996,{"$f":"K601*(1+$AU601)","v":-20531.775249999995},-15839.846399999999,-4867.0061999999998,-32066.204799999996,-18304.570899999999,-11374.932449999998,4354.1875999999993,-29001.463049999998,{"$f":"T601*(1+$AV$601)","v":4994.3622084999997},-346.52775989999986,3575.4758444999998,-21274.595326599996,-20901.347204499994,-16124.963635199998,-4954.6123115999999,-32643.396486399997,-18634.053176199999,-11579.681234099999,4432.562976799999,-29523.4893849,{"$f":"SUM(G601:R601)","v":-138376.48000000001},{"$f":"SUM(T601:AE601)","v":-140452.12719999996},{"$f":"SUM(AF601:AQ601)","v":-142980.26548959999},1.4999999999999999E-2,1.7999999999999999E-2]
[null,703,null,null,"Wyoming",null,1897.88,862.68,1288.9900000000002,852.35,-669.09,17.359999999999957,815.43000000000006,504.51,-122.07000000000001,693.5,-366.67999999999995,-3431.19,null,1926.3481999999999,875.62019999999984,1308.3248500000002,865.13524999999993,-679.12635,17.620399999999954,827.66144999999995,512.07764999999995,-123.90105,703.90249999999992,-372.1801999999999,-3482.6578499999996,{"$f":"T602*(1+$AV$602)","v":1961.0224676},891.38136359999987,1331.8746973000002,880.70768449999991,-691.35062430000005,17.937567199999954,842.55935609999995,521.29504769999994,-126.13126889999999,716.57274499999994,-378.87944359999989,-3545.3456912999995,{"$f":"SUM(G602:R602)","v":2343.6700000000005},{"$f":"SUM(T602:AE602)","v":2378.8250499999995},{"$f":"SUM(AF602:AQ602)","v":2421.643900900001},1.4999999999999999E-2,1.7999999999999999E-2]
[null,704,null,null,"Total",null,6731.43,527.31000000000006,4749.34,-19737.23,-20897.439999999999,-15588.4,-3979.65,-31087.81,-18156.13,-10513.33,3923.16,-32004.06,null,{"$f":"SUM(T601:T602)","v":6832.4014499999994},535.21965,4820.5801000000001,-20033.288449999996,-21210.901599999994,-15822.225999999999,{"$f":"SUM(Z601:Z602)","v":-4039.3447499999997},-31554.127149999997,-18428.471949999999,-10671.029949999998,3982.0073999999995,-32484.120899999998,{"$f":"SUM(AF601:AF602)","v":6955.3846760999995},544.85360370000001,4907.3505418000004,-20393.887642099995,-21592.697828799995,-16107.026067999997,-4112.0529555000003,-32122.101438699996,-18760.1844451,-10863.108489099999,4053.6835331999991,-33068.835076199997,{"$f":"SUM(G603:R603)","v":-136032.81},{"$f":"SUM(T603:AE603)","v":-138073.30214999997},{"$f":"SUM(AF603:AQ603)","v":-140558.62158869999}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,7496.89,7089.79,16991.5,10485.299999999999,6973.8200000000006,7588.9800000000005,6298.13,8844.4700000000012,11294.570000000002,11636.560000000001,8564.42,14666.67,null,{"$f":"G606*(1+$AU606)","v":7601.8464600000007},7189.0470599999999,17229.381000000001,10632.0942,{"$f":"K606*(1+$AU606)","v":7071.453480000001},7695.2257200000004,6386.3038200000001,8968.2925800000012,11452.693980000002,11799.471840000002,8684.3218799999995,14872.00338,{"$f":"T606*(1+$AV$606)","v":7731.0778498199998},7311.2608600199992,17522.280477,10812.839801399998,7191.6681891600001,7826.0445572399994,6494.8709849399993,9120.7535538600005,11647.389777660001,12000.062861280001,8831.9553519599995,15124.827437459999,{"$f":"SUM(G606:R606)","v":117931.1},{"$f":"SUM(T606:AE606)","v":119582.1354},{"$f":"SUM(AF606:AQ606)","v":121615.03170180001},1.4E-2,1.7000000000000001E-2]
[null,708,null,null,"Wyoming",null,250,312.47000000000003,628.99,390.11,225.20000000000002,119.07000000000001,281.42,268.16000000000003,301.13,298.22000000000003,830.75,98.64,null,253.5,316.84458000000001,637.79586000000006,395.57154000000003,228.35280000000003,120.73698,285.35988000000003,271.91424000000001,305.34582,302.39508000000001,842.38049999999998,100.02096,{"$f":"T607*(1+$AV$607)","v":257.80949999999996},322.23093785999998,648.63838962,402.29625618,232.23479760000001,122.78950866,290.21099795999999,276.53678207999997,310.53669893999995,307.53579636000001,856.70096849999993,101.72131632,{"$f":"SUM(G607:R607)","v":4004.1600000000003},{"$f":"SUM(T607:AE607)","v":4060.2182400000002},{"$f":"SUM(AF607:AQ607)","v":4129.2419500799997},1.4E-2,1.7000000000000001E-2]
[null,709,null,null,"Total",null,7746.89,7402.26,17620.490000000002,10875.41,7199.02,7708.05,6579.55,9112.630000000001,11595.7,11934.78,9395.17,14765.31,null,{"$f":"SUM(T606:T607)","v":7855.3464600000007},7505.8916399999998,17867.17686,11027.66574,7299.8062800000007,7815.9627,{"$f":"SUM(Z606:Z607)","v":6671.6637000000001},9240.2068200000012,11758.039800000002,12101.866920000002,9526.7023799999988,14972.02434,{"$f":"SUM(AF606:AF607)","v":7988.8873498200001},7633.4917978799995,18170.918866619999,11215.136057579997,7423.9029867600002,7948.8340658999996,6785.0819828999993,9397.2903359400007,11957.926476600001,12307.598657640001,9688.6563204599988,15226.548753779998,{"$f":"SUM(G608:R608)","v":121935.26000000001},{"$f":"SUM(T608:AE608)","v":123642.35364000003},{"$f":"SUM(AF608:AQ608)","v":125744.27365187999}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G611*(1+$AU611)","v":0},0,0,0,{"$f":"K611*(1+$AU611)","v":0},0,0,0,0,0,0,0,{"$f":"T611*(1+$AV$611)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G611:R611)","v":0},{"$f":"SUM(T611:AE611)","v":0},{"$f":"SUM(AF611:AQ611)","v":0},0,0]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T612*(1+$AV$612)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G612:R612)","v":0},{"$f":"SUM(T612:AE612)","v":0},{"$f":"SUM(AF612:AQ612)","v":0},0,0]
[null,714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T611:T612)","v":0},0,0,0,0,0,{"$f":"SUM(Z611:Z612)","v":0},0,0,0,0,0,{"$f":"SUM(AF611:AF612)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G613:R613)","v":0},{"$f":"SUM(T613:AE613)","v":0},{"$f":"SUM(AF613:AQ613)","v":0}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G616*(1+$AU616)","v":0},0,0,0,{"$f":"K616*(1+$AU616)","v":0},0,0,0,0,0,0,0,{"$f":"T616*(1+$AV$616)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G616:R616)","v":0},{"$f":"SUM(T616:AE616)","v":0},{"$f":"SUM(AF616:AQ616)","v":0},0,0]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T617*(1+$AV$617)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G617:R617)","v":0},{"$f":"SUM(T617:AE617)","v":0},{"$f":"SUM(AF617:AQ617)","v":0},0,0]
[null,719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T616:T617)","v":0},0,0,0,0,0,{"$f":"SUM(Z616:Z617)","v":0},0,0,0,0,0,{"$f":"SUM(AF616:AF617)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G618:R618)","v":0},{"$f":"SUM(T618:AE618)","v":0},{"$f":"SUM(AF618:AQ618)","v":0}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,1387675.51,1963340.8199999998,2771431.7800000007,2153668.13,2241930.5399999991,2481866.9,2401707.7200000002,2125373.62,2663287.84,2001888.7200000002,1885978.07,1871140.0299999996,null,{"$f":"T526+T531+T536+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T611+T616","v":1407414.3291399998},2000263.8043199999,2828335.2829900002,2198776.4523599995,2289617.6310699997,2536282.2776499996,{"$f":"Z526+Z531+Z536+Z541+Z546+Z551+Z556+Z561+Z566+Z571+Z576+Z581+Z586+Z591+Z596+Z601+Z606+Z611+Z616","v":2453399.0609200001},2168014.4041200005,2725099.3622399997,2044485.14016,1925394.8625999996,1915375.5767499998,{"$f":"AF526+AF531+AF536+AF541+AF546+AF551+AF556+AF561+AF566+AF571+AF576+AF581+AF586+AF591+AF596+AF601+AF606+AF611+AF616","v":1432598.78919505},2037230.5012330299,2882229.1348482203,2238532.3499682797,2331405.4232298797,2583566.6856983993,2498550.3831536095,2205859.4629268097,2777228.9016931495,2080880.56477771,1959541.8686100296,1950751.2142827495,{"$f":"SUM(G621:R621)","v":25949289.680000003},{"$f":"SUM(T621:AE621)","v":26492458.184319999},{"$f":"SUM(AF621:AQ621)","v":26978375.279616918}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,84287.250000000029,127425.3,130501.18000000001,101661.51999999999,108423.92000000001,113133.95000000003,114121.71,111315.59000000001,115973.99999999999,107006.83999999998,102982.23,117861.73999999999,null,{"$f":"T527+T532+T537+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617","v":85683.366380000007},129995.14153000001,132986.05619999999,103642.38400000001,110826.93412999999,115687.57875999999,116776.01173000001,113574.86142999999,118868.94612000001,109294.35870999997,105167.20441000002,120383.30727999998,{"$f":"AF527+AF532+AF537+AF542+AF547+AF552+AF557+AF562+AF567+AF572+AF577+AF582+AF587+AF592+AF597+AF602+AF607+AF612+AF617","v":87560.846898670003},132743.14498023002,135716.93532778,105727.7284542,113120.60493247998,118068.70809205002,119153.687293,115817.96565744,121373.28956042998,111496.22823262999,107338.09077373,122953.34628124,{"$f":"SUM(G622:R622)","v":1334695.23},{"$f":"SUM(T622:AE622)","v":1362886.1506800002},{"$f":"SUM(AF622:AQ622)","v":1391070.5764838802}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,1471962.76,2090766.1200000003,2901932.96,2255329.6499999994,2350354.4600000004,2595000.8499999996,2515829.4300000002,2236689.21,2779261.8400000003,2108895.5599999996,1988960.3,1989001.7700000005,null,{"$f":"T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T613+T618","v":1493097.6955199998},2130258.9458500003,2961321.3391900002,2302418.8363600001,2400444.5652000001,2651969.8564100009,{"$f":"Z528+Z533+Z538+Z543+Z548+Z553+Z558+Z563+Z568+Z573+Z578+Z583+Z588+Z593+Z598+Z603+Z608+Z613+Z618","v":2570175.0726499995},2281589.2655500001,2843968.3083599997,2153779.4988699998,2030562.0670099996,2035758.8840299998,{"$f":"AF528+AF533+AF538+AF543+AF548+AF553+AF558+AF563+AF568+AF573+AF578+AF583+AF588+AF593+AF598+AF603+AF608+AF613+AF618","v":1520159.6360937199},2169973.6462132605,3017946.0701759993,2344260.0784224793,2444526.0281623597,2701635.3937904499,2617704.0704466105,2321677.4285842497,2898602.1912535802,2192376.7930103401,2066879.9593837594,2073704.5605639901,{"$f":"SUM(G624:R624)","v":27283984.909999996},{"$f":"SUM(T624:AE624)","v":27855344.335000001},{"$f":"SUM(AF624:AQ624)","v":28369445.856100794}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,32552.21,37966.520000000004,55060.42,36022.54,34652.83,40759.26,38315.710000000006,28296.71,46743.3,34450.130000000005,21168.97,51007.310000000005,null,{"$f":"G629*(1+$AU629)","v":33431.119669999993},38991.616040000001,56547.051339999991,36995.148580000001,{"$f":"K629*(1+$AU629)","v":35588.456409999999},41859.760020000002,39350.234170000003,29060.721169999997,48005.369099999996,35380.283510000001,21740.532189999998,52384.507369999999,{"$f":"T629*(1+$AV$629)","v":34300.328781419994},40005.398057040002,58017.274674839995,37957.022443080001,36513.756276660002,42948.113780520005,40373.340258420001,29816.299920419999,49253.508696599994,36300.170881260005,22305.786026939997,53746.50456162,{"$f":"SUM(G629:R629)","v":456995.91000000009},{"$f":"SUM(T629:AE629)","v":469334.79956999997},{"$f":"SUM(AF629:AQ629)","v":481537.50435881998},2.7E-2,2.5999999999999999E-2]
[null,731,null,null,"Wyoming",null,2777.75,2864.57,2266.64,2323.06,2171.58,2582.2600000000002,2488.88,2177.06,2361.4299999999998,2154.2400000000002,1782.82,2702.02,null,2852.7492499999998,2941.9133899999997,2327.8392799999997,2385.78262,2230.2126599999997,2651.9810200000002,2556.0797600000001,2235.8406199999999,2425.1886099999997,2212.4044800000001,1830.9561399999998,2774.9745399999997,{"$f":"T630*(1+$AV$630)","v":2926.9207305},3018.4031381399996,2388.3631012799997,2447.8129681199998,2288.1981891599999,2720.93252652,2622.53783376,2293.97247612,2488.2435138599999,2269.9269964800001,1878.5609996399999,2847.1238780399999,{"$f":"SUM(G630:R630)","v":28652.31},{"$f":"SUM(T630:AE630)","v":29425.922369999997},{"$f":"SUM(AF630:AQ630)","v":30190.996351620008},2.7E-2,2.5999999999999999E-2]
[null,732,null,null,"Total",null,35329.96,40831.090000000004,57327.06,38345.599999999999,36824.410000000003,43341.520000000004,40804.590000000004,30473.77,49104.73,36604.370000000003,22951.79,53709.33,null,{"$f":"SUM(T629:T630)","v":36283.868919999994},41933.529430000002,58874.890619999991,39380.931199999999,37818.669069999996,44511.741040000001,{"$f":"SUM(Z629:Z630)","v":41906.313930000004},31296.561789999996,50430.557709999994,37592.687989999999,23571.488329999996,55159.481910000002,{"$f":"SUM(AF629:AF630)","v":37227.249511919996},43023.80119518,60405.637776119998,40404.835411200002,38801.954465820003,45669.046307040007,42995.878092179999,32110.27239654,51741.752210459992,38570.097877740001,24184.347026579999,56593.628439660002,{"$f":"SUM(G631:R631)","v":485648.22000000003},{"$f":"SUM(T631:AE631)","v":498760.72194000008},{"$f":"SUM(AF631:AQ631)","v":511728.50071043998}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,22030.200000000004,20492.02,45169.17,22533.35,22584.43,40533.31,36302.18,28254.260000000002,49308.76,27012.250000000004,30205.4,44618.01,null,{"$f":"G634*(1+$AU634)","v":22360.653000000002},20799.400299999998,45846.707549999992,22871.350249999996,{"$f":"K634*(1+$AU634)","v":22923.196449999999},41141.309649999996,36846.712699999996,28678.073899999999,50048.3914,27417.43375,30658.481,45287.280149999999,{"$f":"T634*(1+$AV$634)","v":22785.505407000001},21194.588905699995,46717.794993449985,23305.905904749994,23358.737182549998,41922.994533349993,37546.800241299992,29222.957304099997,50999.310836599994,27938.364991249997,31240.992138999998,46147.738472849996,{"$f":"SUM(G634:R634)","v":389043.34},{"$f":"SUM(T634:AE634)","v":394878.99010000005},{"$f":"SUM(AF634:AQ634)","v":402381.69091189984},1.4999999999999999E-2,1.9E-2]
[null,736,null,null,"Wyoming",null,9685.3799999999992,11914.7,9434.0399999999991,8534.2100000000009,9297.94,8327.9000000000015,10089.07,8514.24,7796.29,8344.73,9086.0400000000009,9362.81,null,9830.6606999999985,12093.4205,9575.5505999999987,8662.2231499999998,9437.4090999999989,8452.8185000000012,10240.40605,8641.9535999999989,7913.2343499999988,8469.9009499999993,9222.3305999999993,9503.2521499999984,{"$f":"T635*(1+$AV$635)","v":10017.443253299998},12323.1954895,9757.4860613999972,8826.8053898499984,9616.7198728999974,8613.4220514999997,10434.973764949998,8806.1507183999984,8063.5858026499982,8630.8290680499977,9397.5548813999976,9683.8139408499974,{"$f":"SUM(G635:R635)","v":110387.35},{"$f":"SUM(T635:AE635)","v":112043.16024999999},{"$f":"SUM(AF635:AQ635)","v":114171.98029474996},1.4999999999999999E-2,1.9E-2]
[null,737,null,null,"Total",null,31715.58,32406.720000000001,54603.21,31067.56,31882.37,48861.21,46391.25,36768.5,57105.05,35356.980000000003,39291.440000000002,53980.82,null,{"$f":"SUM(T634:T635)","v":32191.313699999999},32892.820800000001,55422.258149999994,31533.573399999994,32360.60555,49594.128149999997,{"$f":"SUM(Z634:Z635)","v":47087.118749999994},37320.027499999997,57961.625749999999,35887.334699999999,39880.811600000001,54790.532299999999,{"$f":"SUM(AF634:AF635)","v":32802.948660299997},33517.784395199997,56475.281054849984,32132.711294599991,32975.457055449995,50536.416584849991,47981.774006249994,38029.108022499997,59062.896639249993,36569.194059299996,40638.547020399994,55831.552413699996,{"$f":"SUM(G636:R636)","v":499430.69},{"$f":"SUM(T636:AE636)","v":506922.15035000007},{"$f":"SUM(AF636:AQ636)","v":516553.67120664992}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,471551.25,316970.40000000002,672456.45,355307.18,454249.64,520455.91000000003,312710.26,-500470.04000000004,397997.13,412495.77999999997,364225.41,426813.79,null,{"$f":"G639*(1+$AU639)","v":480982.27500000002},323309.80800000002,685905.57899999991,362413.3236,{"$f":"K639*(1+$AU639)","v":463334.63280000002},530865.02820000006,318964.46520000004,-510479.44080000004,405957.07260000001,420745.69559999998,371509.91819999996,435350.06579999998,{"$f":"T639*(1+$AV$639)","v":492525.84960000002},331069.24339200003,702367.31289599987,371111.24336640001,474454.66398720001,543605.7888768001,326619.61236480006,-522730.94737920008,415700.0423424,430843.59229439998,380426.15623679996,445798.46737919998,{"$f":"SUM(G639:R639)","v":4204763.1599999992},{"$f":"SUM(T639:AE639)","v":4288858.4232000001},{"$f":"SUM(AF639:AQ639)","v":4391791.0253568003},0.02,2.4E-2]
[null,741,null,null,"Wyoming",null,45784.44,42183.95,51862.13,37808.71,44543.44,44877.01,38644.61,11052.400000000001,35901.72,42412.530000000006,44521.770000000004,49590.32,null,46700.128800000006,43027.629000000001,52899.372599999995,38564.8842,45434.308800000006,45774.550200000005,39417.502200000003,11273.448000000002,36619.754400000005,43260.780600000006,45412.205400000006,50582.126400000001,{"$f":"T640*(1+$AV$640)","v":47820.931891200009},44060.292096000005,54168.9575424,39490.441420800002,46524.732211200004,46873.139404800007,40363.522252800001,11544.010752000002,37498.628505600005,44299.039334400004,46502.098329600005,51796.0974336,{"$f":"SUM(G640:R640)","v":489183.03000000009},{"$f":"SUM(T640:AE640)","v":498966.69060000003},{"$f":"SUM(AF640:AQ640)","v":510941.89117440005},0.02,2.4E-2]
[null,742,null,null,"Total",null,517335.69,359154.35000000003,724318.58,393115.89,498793.08,565332.92000000004,351354.87,-489417.64,433898.85000000003,454908.31,408747.18,476404.11,null,{"$f":"SUM(T639:T640)","v":527682.40379999997},366337.43700000003,738804.95159999991,400978.20779999997,508768.94160000002,576639.57840000011,{"$f":"SUM(Z639:Z640)","v":358381.96740000002},-499205.99280000007,442576.82700000005,464006.47619999998,416922.12359999993,485932.19219999999,{"$f":"SUM(AF639:AF640)","v":540346.78149119997},375129.53548800002,756536.27043839986,410601.68478720001,520979.39619840001,590478.92828160012,366983.13461760007,-511186.93662720011,453198.67084799998,475142.63162879995,426928.25456639996,497594.56481279997,{"$f":"SUM(G641:R641)","v":4693946.1900000004},{"$f":"SUM(T641:AE641)","v":4787825.1138000004},{"$f":"SUM(AF641:AQ641)","v":4902732.9165312005}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,-36942.299999999996,-194254.18000000002,-71832,-18574.75,-77787.840000000011,-9250.16,50090.130000000005,23238.99,40088.04,22751.58,14605.560000000001,64664.979999999996,null,{"$f":"G644*(1+$AU644)","v":-37681.145999999993},-198139.26360000003,-73268.639999999999,-18946.244999999999,{"$f":"K644*(1+$AU644)","v":-79343.596800000014},-9435.1632000000009,51091.932600000007,23703.769800000002,40889.800800000005,23206.611600000004,14897.671200000003,65958.279599999994,{"$f":"T644*(1+$AV$644)","v":-38585.493503999991},-202894.60592640005,-75027.087360000005,-19400.954880000001,-81247.843123200015,-9661.6071168000017,52318.138982400007,24272.660275200004,41871.156019200003,23763.570278400006,15255.215308800003,67541.278310399997,{"$f":"SUM(G644:R644)","v":-193201.95},{"$f":"SUM(T644:AE644)","v":-197065.989},{"$f":"SUM(AF644:AQ644)","v":-201795.57273599997},0.02,2.4E-2]
[null,746,null,null,"Wyoming",null,2284.13,-3573.4300000000003,1459.1399999999999,2109.9,-406.40000000000003,1655.03,3265.99,2004.71,2762.74,2182.0099999999998,2778.34,5115.2800000000007,null,2329.8126000000002,-3644.8986000000004,1488.3227999999999,2152.098,-414.52800000000002,1688.1306,3331.3098,2044.8042,2817.9947999999999,2225.6501999999996,2833.9068000000002,5217.5856000000003,{"$f":"T645*(1+$AV$645)","v":2385.7281024000004},-3732.3761664000003,1524.0425471999999,2203.7483520000001,-424.47667200000001,1728.6457344,3411.2612352000001,2093.8795008000002,2885.6266752000001,2279.0658047999996,2901.9205632000003,5342.8076544000005,{"$f":"SUM(G645:R645)","v":21637.440000000002},{"$f":"SUM(T645:AE645)","v":22070.188800000004},{"$f":"SUM(AF645:AQ645)","v":22599.8733312},0.02,2.4E-2]
[null,747,null,null,"Total",null,-34658.17,-197827.61000000002,-70372.86,-16464.849999999999,-78194.240000000005,-7595.13,53356.12,25243.7,42850.78,24933.59,17383.900000000001,69780.259999999995,null,{"$f":"SUM(T644:T645)","v":-35351.333399999996},-201784.16220000002,-71780.317200000005,-16794.146999999997,-79758.12480000002,-7747.0326000000005,{"$f":"SUM(Z644:Z645)","v":54423.24240000001},25748.574000000001,43707.795600000005,25432.261800000004,17731.578000000001,71175.8652,{"$f":"SUM(AF644:AF645)","v":-36199.765401599987},-206626.98209280006,-73503.044812799999,-17197.206528000002,-81672.319795200019,-7932.9613824000016,55729.400217600007,26366.539776000005,44756.782694400004,26042.636083200006,18157.135872000003,72884.085964800004,{"$f":"SUM(G646:R646)","v":-171564.51},{"$f":"SUM(T646:AE646)","v":-174995.80020000003},{"$f":"SUM(AF646:AQ646)","v":-179195.69940480005}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,16354.449999999999,23803.289999999997,21356.86,23225.34,22030.55,23036.59,22026.460000000003,23311.100000000002,22599.140000000003,22383.66,23206.34,22369.8,null,{"$f":"G649*(1+$AU649)","v":16681.539000000001},24279.355799999998,21783.997200000002,23689.846799999999,{"$f":"K649*(1+$AU649)","v":22471.161},23497.321800000002,22466.989200000004,23777.322000000004,23051.122800000005,22831.333200000001,23670.466800000002,22817.196,{"$f":"T649*(1+$AV$649)","v":17081.895936000001},24862.060339199998,22306.813132800002,24258.403123200002,23010.468864000002,24061.257523200002,23006.196940800004,24347.977728000005,23604.349747200005,23379.285196800003,24238.558003200003,{"$f":"AE649*(1+$AV$649)","v":23364.808703999999},{"$f":"SUM(G649:R649)","v":265703.58},{"$f":"SUM(T649:AE649)","v":271017.65160000004},{"$f":"SUM(AF649:AQ649)","v":277522.07523840002},0.02,2.4E-2]
[null,751,null,null,"Wyoming",null,254.17000000000002,361.08,325.38,346.71,343.43,351.1,341.78000000000003,353.69,347.17,347.06,378.16,375.77,null,259.2534,368.30160000000001,331.88760000000002,353.64420000000001,350.29860000000002,358.12200000000001,348.61560000000003,360.7638,354.11340000000001,354.00119999999998,385.72320000000002,383.28539999999998,{"$f":"T650*(1+$AV650)","v":265.47548160000002},{"$f":"U650*(1+$AV650)","v":377.14083840000001},339.8529024,362.13166080000002,358.70576640000002,366.716928,356.98237440000003,369.42213120000002,362.61212160000002,362.49722880000002,394.98055680000004,392.4842496,{"$f":"SUM(G650:R650)","v":4125.5},{"$f":"SUM(T650:AE650)","v":4208.01},{"$f":"SUM(AF650:AQ650)","v":4309.0022399999998},0.02,2.4E-2]
[null,752,null,null,"Total",null,16608.62,24164.37,21682.240000000002,23572.05,22373.98,23387.69,22368.240000000002,23664.79,22946.31,22730.720000000001,23584.5,22745.57,null,{"$f":"SUM(T649:T650)","v":16940.792400000002},24647.657399999996,22115.8848,24043.490999999998,22821.459599999998,23855.443800000001,{"$f":"SUM(Z649:Z650)","v":22815.604800000005},24138.085800000004,23405.236200000003,23185.3344,24056.190000000002,23200.481400000001,{"$f":"SUM(AF649:AF650)","v":17347.371417599999},25239.201177599996,22646.666035200004,24620.534784000003,23369.174630400001,24427.974451200003,23363.179315200003,24717.399859200006,23966.961868800005,23741.782425600002,24633.538560000005,23757.292953599997,{"$f":"SUM(G651:R651)","v":269829.07999999996},{"$f":"SUM(T651:AE651)","v":275225.66159999999},{"$f":"SUM(AF651:AQ651)","v":281831.07747840002}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,120467.31999999999,108715.83000000002,93392.63,44780.549999999996,36836.270000000004,32057.919999999998,27218.87,27429.81,30049.8,42114.68,83630.280000000013,127378.81000000001,null,{"$f":"G654*(1+$AU654)","v":120467.31999999999},108715.83000000002,93392.63,44780.549999999996,{"$f":"K654*(1+$AU654)","v":36836.270000000004},32057.919999999998,27218.87,27429.81,30049.8,42114.68,83630.280000000013,{"$f":"R654*(1+$AU654)","v":127378.81000000001},{"$f":"T654*(1+$AV654)","v":120467.31999999999},{"$f":"U654*(1+$AV654)","v":108715.83000000002},93392.63,44780.549999999996,36836.270000000004,32057.919999999998,27218.87,27429.81,30049.8,42114.68,83630.280000000013,127378.81000000001,{"$f":"SUM(G654:R654)","v":774072.77000000014},{"$f":"SUM(T654:AE654)","v":774072.77000000014},{"$f":"SUM(AF654:AQ654)","v":774072.77000000014},0,0]
[null,756,null,null,"Wyoming",null,11710.49,10467.32,9312.64,6435.12,4890.41,2234.1799999999998,2181.02,2128.96,2954.7400000000002,4737.1099999999997,8351.15,12118.550000000001,null,11710.49,10467.32,9312.64,6435.12,4890.41,2234.1799999999998,2181.02,2128.96,2954.7400000000002,4737.1099999999997,8351.15,{"$f":"R655*(1+$AU655)","v":12118.550000000001},{"$f":"T655*(1+$AV655)","v":11710.49},10467.32,9312.64,6435.12,4890.41,2234.1799999999998,2181.02,2128.96,2954.7400000000002,4737.1099999999997,8351.15,12118.550000000001,{"$f":"SUM(G655:R655)","v":77521.689999999988},{"$f":"SUM(T655:AE655)","v":77521.689999999988},{"$f":"SUM(AF655:AQ655)","v":77521.689999999988},0,0]
[null,757,null,null,"Total",null,132177.81,119183.15000000001,102705.27,51215.67,41726.68,34292.1,29399.89,29558.77,33004.54,46851.79,91981.430000000008,139497.36000000002,null,{"$f":"SUM(T654:T655)","v":132177.81},119183.15000000002,102705.27,51215.67,41726.680000000008,34292.1,{"$f":"SUM(Z654:Z655)","v":29399.89},29558.77,33004.54,46851.79,91981.430000000008,139497.36000000002,{"$f":"SUM(AF654:AF655)","v":132177.81},119183.15000000002,102705.27,51215.67,41726.680000000008,34292.1,29399.89,29558.77,33004.54,46851.79,91981.430000000008,139497.36000000002,{"$f":"SUM(G656:R656)","v":851594.46000000008},{"$f":"SUM(T656:AE656)","v":851594.46000000008},{"$f":"SUM(AF656:AQ656)","v":851594.46000000008}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,60152.15,49363.74,33988.410000000003,7117.38,6328.04,3732.89,3608.55,3395.6,3811.71,7020.1,25449.34,56155.450000000004,null,{"$f":"G659*(1+$AU659)","v":60152.15},49363.74,33988.410000000003,7117.38,{"$f":"K659*(1+$AU659)","v":6328.04},3732.89,3608.55,{"$f":"N659*(1+$AU659)","v":3395.6},{"$f":"O659*(1+$AU659)","v":3811.71},{"$f":"P659*(1+$AU659)","v":7020.1},{"$f":"Q659*(1+$AU659)","v":25449.34},{"$f":"R659*(1+$AU659)","v":56155.450000000004},{"$f":"T659*(1+$AV659)","v":60152.15},{"$f":"U659*(1+$AV659)","v":49363.74},{"$f":"V659*(1+$AV659)","v":33988.410000000003},{"$f":"W659*(1+$AV659)","v":7117.38},{"$f":"X659*(1+$AV659)","v":6328.04},{"$f":"Y659*(1+$AV659)","v":3732.89},{"$f":"Z659*(1+$AV659)","v":3608.55},{"$f":"AA659*(1+$AV659)","v":3395.6},{"$f":"AB659*(1+$AV659)","v":3811.71},{"$f":"AC659*(1+$AV659)","v":7020.1},{"$f":"AD659*(1+$AV659)","v":25449.34},{"$f":"AE659*(1+$AV659)","v":56155.450000000004},{"$f":"SUM(G659:R659)","v":260123.36000000002},{"$f":"SUM(T659:AE659)","v":260123.36000000002},{"$f":"SUM(AF659:AQ659)","v":260123.36000000002},0,0]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T660*(1+$AV660)","v":0},{"$f":"U660*(1+$AV660)","v":0},{"$f":"V660*(1+$AV660)","v":0},{"$f":"W660*(1+$AV660)","v":0},{"$f":"X660*(1+$AV660)","v":0},{"$f":"Y660*(1+$AV660)","v":0},{"$f":"Z660*(1+$AV660)","v":0},{"$f":"AA660*(1+$AV660)","v":0},{"$f":"AB660*(1+$AV660)","v":0},{"$f":"AC660*(1+$AV660)","v":0},{"$f":"AD660*(1+$AV660)","v":0},{"$f":"AE660*(1+$AV660)","v":0},{"$f":"SUM(G660:R660)","v":0},{"$f":"SUM(T660:AE660)","v":0},{"$f":"SUM(AF660:AQ660)","v":0},0,0]
[null,757,null,null,"Total",null,60152.15,49363.74,33988.410000000003,7117.38,6328.04,3732.89,3608.55,3395.6,3811.71,7020.1,25449.34,56155.450000000004,null,{"$f":"SUM(T659:T660)","v":60152.15},49363.74,33988.410000000003,7117.38,6328.04,3732.89,{"$f":"SUM(Z659:Z660)","v":3608.55},3395.6,3811.71,7020.1,25449.34,56155.450000000004,{"$f":"SUM(AF659:AF660)","v":60152.15},49363.74,33988.410000000003,7117.38,6328.04,3732.89,3608.55,3395.6,3811.71,7020.1,25449.34,56155.450000000004,{"$f":"SUM(G661:R661)","v":260123.36000000002},{"$f":"SUM(T661:AE661)","v":260123.36000000002},{"$f":"SUM(AF661:AQ661)","v":260123.36000000002}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,197305.56,162024.5,111667.32,64019.35,44530.1,26650.11,25451.71,23923.920000000002,26894.41,49332.73,89134.16,188899.56,null,{"$f":"G664*(1+$AU664)","v":197305.56},162024.5,111667.32,64019.35,{"$f":"K664*(1+$AU664)","v":44530.1},26650.11,25451.71,{"$f":"N664*(1+$AU664)","v":23923.920000000002},{"$f":"O664*(1+$AU664)","v":26894.41},{"$f":"P664*(1+$AU664)","v":49332.73},{"$f":"Q664*(1+$AU664)","v":89134.16},{"$f":"R664*(1+$AU664)","v":188899.56},{"$f":"T664*(1+$AV664)","v":197305.56},{"$f":"U664*(1+$AV664)","v":162024.5},{"$f":"V664*(1+$AV664)","v":111667.32},{"$f":"W664*(1+$AV664)","v":64019.35},{"$f":"X664*(1+$AV664)","v":44530.1},{"$f":"Y664*(1+$AV664)","v":26650.11},{"$f":"Z664*(1+$AV664)","v":25451.71},{"$f":"AA664*(1+$AV664)","v":23923.920000000002},{"$f":"AB664*(1+$AV664)","v":26894.41},{"$f":"AC664*(1+$AV664)","v":49332.73},{"$f":"AD664*(1+$AV664)","v":89134.16},{"$f":"AE664*(1+$AV664)","v":188899.56},{"$f":"SUM(G664:R664)","v":1009833.4299999999},{"$f":"SUM(T664:AE664)","v":1009833.4299999999},{"$f":"SUM(AF664:AQ664)","v":1009833.4299999999},0,0]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T665*(1+$AV665)","v":0},{"$f":"U665*(1+$AV665)","v":0},{"$f":"V665*(1+$AV665)","v":0},{"$f":"W665*(1+$AV665)","v":0},{"$f":"X665*(1+$AV665)","v":0},{"$f":"Y665*(1+$AV665)","v":0},{"$f":"Z665*(1+$AV665)","v":0},{"$f":"AA665*(1+$AV665)","v":0},{"$f":"AB665*(1+$AV665)","v":0},{"$f":"AC665*(1+$AV665)","v":0},{"$f":"AD665*(1+$AV665)","v":0},{"$f":"AE665*(1+$AV665)","v":0},{"$f":"SUM(G665:R665)","v":0},{"$f":"SUM(T665:AE665)","v":0},{"$f":"SUM(AF665:AQ665)","v":0},0,0]
[null,757,null,null,"Total",null,197305.56,162024.5,111667.32,64019.35,44530.1,26650.11,25451.71,23923.920000000002,26894.41,49332.73,89134.16,188899.56,null,{"$f":"SUM(T664:T665)","v":197305.56},162024.5,111667.32,64019.35,44530.1,26650.11,{"$f":"SUM(Z664:Z665)","v":25451.71},23923.920000000002,26894.41,49332.73,89134.16,188899.56,{"$f":"SUM(AF664:AF665)","v":197305.56},162024.5,111667.32,64019.35,44530.1,26650.11,25451.71,23923.920000000002,26894.41,49332.73,89134.16,188899.56,{"$f":"SUM(G666:R666)","v":1009833.4299999999},{"$f":"SUM(T666:AE666)","v":1009833.4299999999},{"$f":"SUM(AF666:AQ666)","v":1009833.4299999999}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G669*(1+$AU669)","v":0},0,0,0,{"$f":"K669*(1+$AU669)","v":0},0,0,0,0,0,0,0,{"$f":"T669*(1+$AV$669)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G669:R669)","v":0},{"$f":"SUM(T669:AE669)","v":0},{"$f":"SUM(AF669:AQ669)","v":0},0,-2E-3]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T670*(1+$AV$670)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G670:R670)","v":0},{"$f":"SUM(T670:AE670)","v":0},{"$f":"SUM(AF670:AQ670)","v":0},0,-2E-3]
[null,762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T669:T670)","v":0},0,0,0,0,0,{"$f":"SUM(Z669:Z670)","v":0},0,0,0,0,0,{"$f":"SUM(AF669:AF670)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G671:R671)","v":0},{"$f":"SUM(T671:AE671)","v":0},{"$f":"SUM(AF671:AQ671)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,883470.83999999985,525082.12,961259.26,534430.93999999994,543424.02,677975.83000000007,515723.87,-342619.64999999997,617492.29,617560.91,651625.46,981907.71,null,{"$f":"T669+T664+T659+T654+T649+T644+T639+T634+T629","v":893699.47067000007},529344.98653999995,975863.05508999992,542940.70423000003,552668.25985999999,690369.17647000006,{"$f":"Z669+Z664+Z659+Z654+Z649+Z644+Z639+Z634+Z629","v":524999.46386999998},-350510.22393000004,628707.67669999995,628048.86765999987,660690.8493900001,994231.14892000007,{"$f":"AF669+AF664+AF659+AF654+AF649+AF644+AF639+AF634+AF629","v":906033.11622041988},534340.75476754003,993430.46833708987,553148.89995742997,563784.19318721001,705317.46759707015,536143.21878772008,-360321.72215148009,642184.28764200001,640692.49364210991,671680.48771473998,{"$f":"AQ669+AQ664+AQ659+AQ654+AQ649+AQ644+AQ639+AQ634+AQ629","v":1009032.6174280699},{"$f":"SUM(G674:R674)","v":7167333.5999999996},{"$f":"SUM(T674:AE674)","v":7271053.4354699999},{"$f":"SUM(AF674:AQ674)","v":7395466.2831299212}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,72496.36,64218.189999999995,74659.969999999987,57557.71,60840.400000000009,60027.48,57011.35,26231.06,52124.090000000004,60177.68,66898.280000000013,79264.75,null,{"$f":"T670+T665+T660+T655+T650+T645+T640+T635+T630","v":73683.094749999989},65253.685890000001,75935.612880000001,58553.75217,61928.11116,61159.782320000006,58074.933409999998,26685.770220000002,53085.025560000002,61259.847429999994,68036.272140000001,80579.774090000006,{"$f":"AF670+AF665+AF660+AF655+AF650+AF645+AF640+AF635+AF630","v":75126.989459000004},66513.975395640009,77491.342154679995,59766.059791570005,63254.289367660007,62537.036645220003,59370.297461109993,27236.395578520001,54253.436618910004,62578.468432529997,69426.265330640003,82180.877156489994,{"$f":"SUM(G675:R675)","v":731507.32000000007},{"$f":"SUM(T675:AE675)","v":744235.66201999993},{"$f":"SUM(AF675:AQ675)","v":759735.43339197}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,955967.2,589300.31000000006,1035919.23,591988.65,604264.42000000004,738003.30999999994,572735.22,-316388.59000000003,669616.38000000012,677738.59,718523.74,1061172.46,null,{"$f":"T631+T636+T641+T646+T651++T656+T661+T666+T671","v":967382.56541999988},594598.67243000004,1051798.6679699998,601494.45639999991,614596.37102000008,751528.95879000006,{"$f":"Z631+Z636+Z641+Z646+Z651++Z656+Z661+Z666+Z671","v":583074.39728000003},-323824.45371000009,681792.70226000005,689308.71508999995,728727.12152999989,1074810.92301,{"$f":"AF631+AF636+AF641+AF646+AF651++AF656+AF661+AF666+AF671","v":981160.10567942006},600854.73016318004,1070921.8104917698,612914.95974900003,627038.48255487008,767854.50424229004,595513.51624883013,-333085.32657296013,696437.72426091006,703270.96207463986,741106.75304538,1091213.4945845599,{"$f":"SUM(G677:R677)","v":7898840.9199999999},{"$f":"SUM(T677:AE677)","v":8015289.0974899996},{"$f":"SUM(AF677:AQ677)","v":8155201.7165218908}]
[null,769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS677/AR677","v":1.0147424386273118}]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,5377.9400000000005,11239.59,13429.53,9466.1400000000012,11032.07,8823.8499999999985,7769.88,6992.5400000000009,15354.960000000001,9857.8799999999992,4143.5200000000004,9999.8700000000008,null,{"$f":"G682*(1+$AU682)","v":5523.1443799999997},11543.058929999999,13792.12731,9721.7257800000007,{"$f":"K682*(1+$AU682)","v":11329.935889999999},9062.0939499999986,7979.6667599999992,7181.3385800000005,15769.54392,10124.042759999998,4255.3950400000003,10269.86649,{"$f":"T682*(1+$AV$682)","v":5666.7461338799994},11843.17846218,14150.72262006,9974.4906502800004,11624.514223139999,9297.7083926999985,8187.1380957599995,7368.0533830800005,16179.55206192,10387.267871759999,4366.0353110400001,10536.88301874,{"$f":"SUM(G682:R682)","v":113487.77000000002},{"$f":"SUM(T682:AE682)","v":116551.93978999999},{"$f":"SUM(AF682:AQ682)","v":119582.29022454},2.7E-2,2.5999999999999999E-2]
[null,774,null,null,"Wyoming",null,1016.77,790.54,1245.68,750.73,1653.8600000000001,1037.71,1491.03,879.65,1426.15,1284.2,1365.44,1252.07,null,1044.2227899999998,811.88457999999991,1279.3133599999999,770.99970999999994,1698.51422,1065.7281699999999,1531.2878099999998,903.40054999999995,1464.6560500000001,1318.8733999999999,1402.3068799999999,1285.8758899999998,{"$f":"T683*(1+$AV$683)","v":1071.3725825399997},832.9935790799999,1312.5755073599998,791.04570245999992,1742.6755897200001,1093.43710242,1571.1012930599998,926.8889643,1502.7371073000002,1353.1641084,1438.76685888,1319.3086631399999,{"$f":"SUM(G683:R683)","v":14193.83},{"$f":"SUM(T683:AE683)","v":14577.063409999999},{"$f":"SUM(AF683:AQ683)","v":14956.067058660001},2.7E-2,2.5999999999999999E-2]
[null,775,null,null,"Total",null,6394.71,12030.130000000001,14675.210000000001,10216.870000000001,12685.93,9861.56,9260.91,7872.1900000000005,16781.11,11142.08,5508.96,11251.94,null,{"$f":"SUM(T682:T683)","v":6567.3671699999995},12354.943509999999,15071.44067,10492.725490000001,13028.450109999998,10127.822119999999,{"$f":"SUM(Z682:Z683)","v":9510.9545699999981},8084.7391300000008,17234.199970000001,11442.916159999999,5657.7019200000004,11555.74238,{"$f":"SUM(AF682:AF683)","v":6738.1187164199991},12676.172041259999,15463.298127419999,10765.53635274,13367.189812859999,10391.145495119999,9758.2393888199986,8294.9423473799998,17682.289169219999,11740.43198016,5804.8021699199999,11856.19168188,{"$f":"SUM(G684:R684)","v":127681.60000000002},{"$f":"SUM(T684:AE684)","v":131129.00320000001},{"$f":"SUM(AF684:AQ684)","v":134538.35728320002}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,4403052.32,3906507.5700000003,3189577.48,1691061.9,1067783.73,730145.48,495612.92000000004,510292.41000000003,625471.72000000009,1416495.01,2263110.1,3500194.0500000003,null,{"$f":"G687*(1+$AU687)","v":4477904.2094399994},3972918.19869,3243800.2971599996,1719809.9522999998,{"$f":"K687*(1+$AU687)","v":1085936.0534099999},742557.95315999992,504038.33964000002,518967.38097,636104.73924000002,1440575.4251699999,2301582.9716999996,3559697.3488499997,{"$f":"T687*(1+$AV$687)","v":4554028.5810004789},4040457.8080677297,3298944.9022117192,1749046.7214890996,1104396.9663179698,755181.43836371985,512606.99141387996,527789.8264464899,646918.51980707992,1465065.2073978898,2340709.8822188992,3620212.2037804495,{"$f":"SUM(G687:R687)","v":23799304.690000005},{"$f":"SUM(T687:AE687)","v":24203892.869729999},{"$f":"SUM(AF687:AQ687)","v":24615359.048515409},1.7000000000000001E-2,1.7000000000000001E-2]
[null,779,null,null,"Wyoming",null,21380.34,24279.510000000002,20552.34,15948.48,13506.4,9973.27,10290.550000000001,9705.74,9127.34,14061.550000000001,28197.03,34163.440000000002,null,21743.805779999999,24692.26167,20901.729779999998,16219.604159999997,13736.008799999998,10142.81559,10465.48935,9870.7375799999991,9282.5047799999993,14300.59635,28676.379509999995,34744.218479999996,{"$f":"T688*(1+$AV$688)","v":22113.450478259998},25112.030118389997,21257.059186259994,16495.337430719996,13969.520949599997,10315.243455029999,10643.402668949999,10038.540118859999,9440.3073612599983,14543.706487949998,29163.877961669994,35334.870194159994,{"$f":"SUM(G688:R688)","v":211185.99},{"$f":"SUM(T688:AE688)","v":214776.15182999999},{"$f":"SUM(AF688:AQ688)","v":218427.34641110999},1.7000000000000001E-2,1.7000000000000001E-2]
[null,780,null,null,"Total",null,4424432.66,3930787.08,3210129.82,1707010.38,1081290.1299999999,740118.75,505903.47000000003,519998.15,634599.06000000006,1430556.56,2291307.13,3534357.49,null,{"$f":"SUM(T687:T688)","v":4499648.0152199995},3997610.4603599999,3264702.0269399998,1736029.5564599999,1099672.0622099999,752700.76874999993,{"$f":"SUM(Z687:Z688)","v":514503.82899000001},528838.11855000001,645387.24401999998,1454876.02152,2330259.3512099995,3594441.5673299995,{"$f":"SUM(AF687:AF688)","v":4576142.0314787393},4065569.8381861197,3320201.9613979794,1765542.0589198195,1118366.4872675699,765496.68181874987,523250.39408282994,537828.36656534986,656358.82716833986,1479608.9138858397,2369873.7601805693,3655547.0739746094,{"$f":"SUM(G689:R689)","v":24010490.68},{"$f":"SUM(T689:AE689)","v":24418669.021559995},{"$f":"SUM(AF689:AQ689)","v":24833786.394926518}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,38619.07,10433.89,100331.48,149367.69,36322.44,64794.570000000007,68495.34,16105.430000000002,52363.020000000004,245003.55,39250.71,20223.09,null,{"$f":"G692*(1+$AU692)","v":38889.403489999997},10506.927229999998,101033.80035999998,150413.26382999998,{"$f":"K692*(1+$AU692)","v":36576.697079999998},65248.131990000002,68974.807379999984,16218.168010000001,52729.561139999998,246718.57484999998,39525.464969999994,20364.651629999997,{"$f":"T692*(1+$AV$692)","v":39433.855138859995},10654.024211219998,102448.27356503998,152519.04952361999,37088.770839119999,66161.605837859999,69940.454683319986,16445.222362140001,53467.774995959997,250172.63489789999,40078.821479579994,20649.756752819998,{"$f":"SUM(G692:R692)","v":841310.27999999991},{"$f":"SUM(T692:AE692)","v":847199.45195999986},{"$f":"SUM(AF692:AQ692)","v":859060.24428743997},7.0000000000000001E-3,1.4E-2]
[null,784,null,null,"Wyoming",null,210.53,407.78000000000003,2493.5500000000002,5009.63,358.84000000000003,1132.6100000000001,1746.82,547.9,1741.8400000000001,7838.92,779.05000000000007,635.5,null,212.00370999999998,410.63445999999999,2511.0048499999998,5044.6974099999998,361.35187999999999,1140.53827,1759.0477399999997,551.73529999999994,1754.03288,7893.7924399999993,784.50334999999995,639.94849999999997,{"$f":"T693*(1+$AV$693)","v":214.97176193999999},416.38334243999998,2546.1589178999998,5115.3231737400001,366.41080632000001,1156.5058057799999,1783.6744083599997,559.45959419999997,1778.58934032,8004.3055341599993,795.48639689999993,648.907779,{"$f":"SUM(G693:R693)","v":22902.969999999998},{"$f":"SUM(T693:AE693)","v":23063.290789999999},{"$f":"SUM(AF693:AQ693)","v":23386.176861059997},7.0000000000000001E-3,1.4E-2]
[null,785,null,null,"Total",null,38829.599999999999,10841.67,102825.03,154377.32,36681.279999999999,65927.180000000008,70242.16,16653.330000000002,54104.86,252842.47,40029.760000000002,20858.59,null,{"$f":"SUM(T692:T693)","v":39101.407199999994},10917.561689999997,103544.80520999998,155457.96123999998,36938.04896,66388.670259999999,{"$f":"SUM(Z692:Z693)","v":70733.855119999978},16769.903310000002,54483.594019999997,254612.36728999997,40309.968319999993,21004.600129999995,{"$f":"SUM(AF692:AF693)","v":39648.826900799999},11070.407553659998,104994.43248293998,157634.37269736,37455.181645439996,67318.111643640004,71724.129091679992,17004.681956340002,55246.364336279999,258176.94043205999,40874.307876479994,21298.664531819999,{"$f":"SUM(G694:R694)","v":864213.25},{"$f":"SUM(T694:AE694)","v":870262.74274999986},{"$f":"SUM(AF694:AQ694)","v":882446.42114849994}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G697*(1+$AU697)","v":0},0,0,0,{"$f":"K697*(1+$AU697)","v":0},0,0,0,0,0,0,0,{"$f":"T697*(1+$AV$697)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G697:R697)","v":0},{"$f":"SUM(T697:AE697)","v":0},{"$f":"SUM(AF697:AQ697)","v":0},1E-3,6.0000000000000001E-3]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T698*(1+$AV$698)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G698:R698)","v":0},{"$f":"SUM(T698:AE698)","v":0},{"$f":"SUM(AF698:AQ698)","v":0},1E-3,6.0000000000000001E-3]
[null,790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T697:T698)","v":0},0,0,0,0,0,{"$f":"SUM(Z697:Z698)","v":0},0,0,0,0,0,{"$f":"SUM(AF697:AF698)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G699:R699)","v":0},{"$f":"SUM(T699:AE699)","v":0},{"$f":"SUM(AF699:AQ699)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,4447049.330000001,3928181.0500000003,3303338.4899999998,1849895.7299999997,1115138.24,803763.89999999991,571878.14,533390.38,693189.70000000007,1671356.44,2306504.33,3530417.0100000002,null,{"$f":"T682+T687+T692+T697","v":4522316.7573100002},3994968.1848499998,3358626.2248299993,1879944.9419099998,1133842.6863800001,816868.17909999995,{"$f":"Z682+Z687+Z692+Z697","v":580992.81377999997},542366.88756000006,704603.8443,1697418.04278,2345363.8317099996,3590331.8669699999,{"$f":"AF682+AF687+AF692+AF697","v":4599129.1822732184},4062955.0107411295,3415543.8983968194,1911540.2616629994,1153110.2513802298,830640.75259427982,590734.58419295994,551603.10219170991,716565.84686495992,1725625.1101675499,2385154.7390095191,3651398.8435520097,{"$f":"SUM(G702:R702)","v":24754102.740000006},{"$f":"SUM(T702:AE702)","v":25167644.26148},{"$f":"SUM(AF702:AQ702)","v":25594001.583027381}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,22607.64,25477.83,24291.57,21708.84,15519.1,12143.59,13528.400000000001,11133.289999999999,12295.33,23184.670000000002,30341.519999999997,36051.01,null,{"$f":"T683+T688+T693+T698","v":23000.032279999999},25914.780709999999,24692.047989999999,22035.301279999996,15795.874899999997,12349.082030000001,13755.8249,11325.87343,12501.19371,23513.262190000001,30863.189739999994,36670.042869999997,{"$f":"AF683+AF688+AF693+AF698","v":23399.794822739997},26361.407039909998,25115.793611519995,22401.706306919994,16078.607345639997,12565.186363229999,13998.178370369998,11524.888677359999,12721.633808879998,23901.176130509997,31398.131217449994,37303.086636299995,{"$f":"SUM(G703:R703)","v":248282.79},{"$f":"SUM(T703:AE703)","v":252416.50603000002},{"$f":"SUM(AF703:AQ703)","v":256769.59033082996}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,4469656.97,3953658.88,3327630.0599999996,1871604.57,1130657.3399999999,815907.49000000011,585406.54,544523.66999999993,705485.03,1694541.11,2336845.8499999996,3566468.02,null,{"$f":"T684+T689+T694+T699","v":4545316.7895900002},4020882.9655599999,3383318.2728199996,1901980.2431899998,1149638.56128,829217.26113,{"$f":"Z684+Z689+Z694+Z699","v":594748.63867999997},553692.76098999998,717105.0380099999,1720931.3049699999,2376227.0214499994,3627001.9098399999,{"$f":"AF684+AF689+AF694+AF699","v":4622528.9770959588},4089316.4177810401,3440659.6920083393,1933941.9679699196,1169188.8587258698,843205.93895750982,604732.76256332989,563127.99086906982,729287.48067383992,1749526.2862980599,2416552.870226969,3688701.9301883094,{"$f":"SUM(G705:R705)","v":25002385.529999997},{"$f":"SUM(T705:AE705)","v":25420060.767509997},{"$f":"SUM(AF705:AQ705)","v":25850771.173358213}]
[null,797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS705/AR705","v":1.0167054154496113}]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B709+1","v":801},null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G710*(1+$AU710)","v":0},0,0,0,{"$f":"K710*(1+$AU710)","v":0},0,0,0,0,0,0,0,{"$f":"T710*(1+$AV$710)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G710:R710)","v":0},{"$f":"SUM(T710:AE710)","v":0},{"$f":"SUM(AF710:AQ710)","v":0},0,0]
[null,{"$f":"+B710+1","v":802},null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T711*(1+$AV$711)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G711:R711)","v":0},{"$f":"SUM(T711:AE711)","v":0},{"$f":"SUM(AF711:AQ711)","v":0},0,0]
[null,803,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T710:T711)","v":0},0,0,0,0,0,{"$f":"SUM(Z710:Z711)","v":0},0,0,0,0,0,{"$f":"SUM(AF710:AF711)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G712:R712)","v":0},{"$f":"SUM(T712:AE712)","v":0},{"$f":"SUM(AF712:AQ712)","v":0}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,1025567.2100000001,963241.87999999989,1208251.2,902763.95,917332.09000000008,597810,1205305.17,1219050.73,912602.89999999991,1793408.88,568577.65,487942.91999999993,null,{"$f":"G714*(1+$AU714)","v":1037874.0165200001},974800.78255999985,1222750.2143999999,913597.11739999999,{"$f":"K714*(1+$AU714)","v":928340.0750800001},604983.72,1219768.83204,1233679.33876,923554.13479999988,1814929.7865599999,575400.58180000004,493798.23503999994,{"$f":"T714*(1+$AV$714)","v":1053442.1267678},989422.79429839971,1241091.4676159997,927301.07416099985,942265.17620620003,614058.4757999999,1238065.3645205998,1252184.5288413998,937407.44682199974,1842153.7333583997,584031.59052700002,501205.20856559987,{"$f":"SUM(G714:R714)","v":11801854.580000002},{"$f":"SUM(T714:AE714)","v":11943476.834959999},{"$f":"SUM(AF714:AQ714)","v":12122628.987484399},1.2E-2,1.4999999999999999E-2]
[null,806,null,null,"Wyoming",null,136103.6,148481.51999999999,124212.74,110132.06,119929.46,111730.91,125410.29000000001,72068.48000000001,139339.26999999999,105452.59000000001,167575.09,127222.04000000001,null,137736.8432,150263.29824,125703.29288000001,111453.64472,121368.61352000001,113071.68092,126915.21348000001,72933.301760000017,141011.34123999998,106718.02108000001,169585.99108000001,128748.70448000001,{"$f":"T715*(1+$AV$715)","v":139802.89584799999},152517.24771359999,127588.84227319999,113125.44939079999,123189.1427228,114767.75613379999,128818.94168219999,74027.301286400005,143126.51135859996,108318.7913962,172129.78094619999,130679.93504720001,{"$f":"SUM(G715:R715)","v":1487658.0500000003},{"$f":"SUM(T715:AE715)","v":1505509.9466000004},{"$f":"SUM(AF715:AQ715)","v":1528092.5957989998},1.2E-2,1.4999999999999999E-2]
[null,807,null,null,"Total",null,1161670.81,1111723.3999999999,1332463.94,1012896.01,1037261.55,709540.91,1330715.46,1291119.21,1051942.17,1898861.47,736152.74,615164.96,null,{"$f":"SUM(T714:T715)","v":1175610.8597200001},1125064.0807999999,1348453.50728,1025050.76212,1049708.6886,718055.40091999993,{"$f":"SUM(Z714:Z715)","v":1346684.0455199999},1306612.6405199999,1064565.4760399999,1921647.80764,744986.57288000011,622546.93952000001,{"$f":"SUM(AF714:AF715)","v":1193245.0226157999},1141940.0420119998,1368680.3098891997,1040426.5235517998,1065454.3189290001,728826.23193379992,1366884.3062027998,1326211.8301277999,1080533.9581805996,1950472.5247545997,756161.37147320004,631885.14361279993,{"$f":"SUM(G716:R716)","v":13289512.629999999},{"$f":"SUM(T716:AE716)","v":13448986.781559998},{"$f":"SUM(AF716:AQ716)","v":13650721.583283396}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-285098.87,-282835.07,-284397.53000000003,-284223.63,-284136.96000000002,-284021.87,-283906.77,-283765.23000000004,-283680.45,-284032.5,-283946.53000000003,-186257.23,null,{"$f":"G718*(1+$AU718)","v":-285098.87},-282835.07,-284397.53000000003,-284223.63,{"$f":"K718*(1+$AU718)","v":-284136.96000000002},-284021.87,-283906.77,-283765.23000000004,-283680.45,-284032.5,-283946.53000000003,-186257.23,{"$f":"T718*(1+$AV$718)","v":-285098.87},-282835.07,-284397.53000000003,-284223.63,-284136.96000000002,-284021.87,-283906.77,-283765.23000000004,-283680.45,-284032.5,-283946.53000000003,-186257.23,{"$f":"SUM(G718:R718)","v":-3310302.64},{"$f":"SUM(T718:AE718)","v":-3310302.64},{"$f":"SUM(AF718:AQ718)","v":-3310302.64},0,0]
[null,810,null,null,"Wyoming",null,-9668.36,-11325.16,-9614.18,-9669.08,-9635.75,-9631.84,-9627.94,-9653.48,-9620.26,-9147.2100000000009,-9114.18,-5998.37,null,-9668.36,-11325.16,-9614.18,-9669.08,-9635.75,-9631.84,-9627.94,-9653.48,-9620.26,-9147.2100000000009,-9114.18,-5998.37,{"$f":"T719*(1+$AV$719)","v":-9668.36},-11325.16,-9614.18,-9669.08,-9635.75,-9631.84,-9627.94,-9653.48,-9620.26,-9147.2100000000009,-9114.18,-5998.37,{"$f":"SUM(G719:R719)","v":-112705.81},{"$f":"SUM(T719:AE719)","v":-112705.81},{"$f":"SUM(AF719:AQ719)","v":-112705.81},0,0]
[null,811,null,null,"Total",null,-294767.23,-294160.23,-294011.71000000002,-293892.71000000002,-293772.71000000002,-293653.71000000002,-293534.71000000002,-293418.71000000002,-293300.71000000002,-293179.71000000002,-293060.71000000002,-192255.6,null,{"$f":"SUM(T718:T719)","v":-294767.23},-294160.23,-294011.71000000002,-293892.71000000002,-293772.71000000002,-293653.71000000002,{"$f":"SUM(Z718:Z719)","v":-293534.71000000002},-293418.71000000002,-293300.71000000002,-293179.71000000002,-293060.71000000002,-192255.6,{"$f":"SUM(AF718:AF719)","v":-294767.23},-294160.23,-294011.71000000002,-293892.71000000002,-293772.71000000002,-293653.71000000002,-293534.71000000002,-293418.71000000002,-293300.71000000002,-293179.71000000002,-293060.71000000002,-192255.6,{"$f":"SUM(G720:R720)","v":-3423008.4499999997},{"$f":"SUM(T720:AE720)","v":-3423008.4499999997},{"$f":"SUM(AF720:AQ720)","v":-3423008.4499999997}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,85120.430000000008,175451.96,146317.33000000002,48981.74,146556.18000000002,250536.57,60643.39,177168.95,307018.14,131928.27000000002,188453.29,-79250.25,null,{"$f":"G722*(1+$AU722)","v":86907.959029999998},179136.45115999997,149389.99393,50010.356539999993,{"$f":"K722*(1+$AU722)","v":149633.85978},255797.83796999999,61916.901189999997,180889.49794999999,313465.52093999996,134698.76367000001,192410.80909,-80914.505249999987,{"$f":"T722*(1+$AV$722)","v":88733.026169629986},182898.31663435994,152527.18380252999,51060.574027339986,152776.17083537998,261169.59256736998,63217.156114989994,184688.17740694998,320048.29687973991,137527.43770707,196451.43608088998,-82613.709860249975,{"$f":"SUM(G722:R722)","v":1638926},{"$f":"SUM(T722:AE722)","v":1673343.446},{"$f":"SUM(AF722:AQ722)","v":1708483.658366},2.1000000000000001E-2,2.1000000000000001E-2]
[null,814,null,null,"Wyoming",null,9505.14,11155.1,6362.08,4436.6099999999997,6773.1500000000005,10275.15,3898.4700000000003,5221.6500000000005,18087.990000000002,9465.2800000000007,12228.630000000001,-14708.720000000001,null,9704.7479399999993,11389.357099999999,6495.6836799999992,4529.7788099999989,6915.3861500000003,10490.928149999998,3980.3378699999998,5331.30465,18467.837790000001,9664.0508800000007,12485.43123,-15017.60312,{"$f":"T723*(1+$AV$723)","v":9908.5476467399985},11628.533599099997,6632.0930372799985,4624.904165009998,7060.6092591500001,10711.237641149997,4063.9249652699996,5443.2620476499997,18855.662383589999,9866.9959484800002,12747.625285829999,-15332.972785519998,{"$f":"SUM(G723:R723)","v":82700.530000000013},{"$f":"SUM(T723:AE723)","v":84437.241129999995},{"$f":"SUM(AF723:AQ723)","v":86210.423193729992},2.1000000000000001E-2,2.1000000000000001E-2]
[null,815,null,null,"Total",null,94625.57,186607.06,152679.41,53418.35,153329.33000000002,260811.72,64541.86,182390.6,325106.13,141393.55000000002,200681.92,-93958.97,null,{"$f":"SUM(T722:T723)","v":96612.706969999999},190525.80825999996,155885.67760999998,54540.13534999999,156549.24593,266288.76611999999,{"$f":"SUM(Z722:Z723)","v":65897.239059999993},186220.8026,331933.35872999998,144362.81455000001,204896.24031999998,-95932.108369999987,{"$f":"SUM(AF722:AF723)","v":98641.573816369986},194526.85023345993,159159.27683980999,55685.478192349983,159836.78009452997,271880.83020852,67281.081080259988,190131.43945459998,338903.95926332992,147394.43365555,209199.06136671998,-97946.682645769979,{"$f":"SUM(G724:R724)","v":1721626.5299999998},{"$f":"SUM(T724:AE724)","v":1757780.68713},{"$f":"SUM(AF724:AQ724)","v":1794694.0815597295}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,56883.479999999996,83431.76999999999,57117.09,56953.5,40867.03,51048.75,51048.75,51043.47,55805.2,-2860.08,52919.44,52913.99,null,{"$f":"G726*(1+$AU726)","v":57793.615679999995},84766.678319999992,58030.96344,57864.756000000001,{"$f":"K726*(1+$AU726)","v":41520.902479999997},51865.53,51865.53,51860.165520000002,56698.083200000001,-2905.8412800000001,53766.151040000004,53760.613839999998,{"$f":"T726*(1+$AV$726)","v":58949.4879936},86462.011886399996,59191.582708800001,59022.051120000004,42351.320529599994,52902.840600000003,52902.840600000003,52897.368830400002,57832.044864000003,-2963.9581056000002,54841.474060800007,54835.826116800003,{"$f":"SUM(G726:R726)","v":607172.3899999999},{"$f":"SUM(T726:AE726)","v":616887.14824000001},{"$f":"SUM(AF726:AQ726)","v":629224.89120479999},1.6E-2,0.02]
[null,818,null,null,"Wyoming",null,1929.05,3340.7400000000002,1930.8700000000001,1937.51,1385.9,1731.18,1731.18,1736.46,1892.48,-92.11,1698.63,1704.08,null,1959.9148,3394.1918400000004,1961.7639200000001,1968.51016,1408.0744000000002,1758.87888,1758.87888,1764.2433600000002,1922.7596800000001,-93.583759999999998,1725.8080800000002,1731.34528,{"$f":"T727*(1+$AV$727)","v":1999.113096},3462.0756768000006,2000.9991984000001,2007.8803632000001,1436.2358880000002,1794.0564575999999,1794.0564575999999,1799.5282272000002,1961.2148736000001,-95.455435199999997,1760.3242416000003,1765.9721856000001,{"$f":"SUM(G727:R727)","v":20925.97},{"$f":"SUM(T727:AE727)","v":21260.785520000001},{"$f":"SUM(AF727:AQ727)","v":21686.001230400001},1.6E-2,0.02]
[null,819,null,null,"Total",null,58812.53,86772.51,59047.96,58891.01,42252.93,52779.93,52779.93,52779.93,57697.68,-2952.19,54618.07,54618.07,null,{"$f":"SUM(T726:T727)","v":59753.530479999994},88160.870159999991,59992.727359999997,59833.266159999999,42928.976879999995,53624.408879999995,{"$f":"SUM(Z726:Z727)","v":53624.408879999995},53624.408880000003,58620.842880000004,-2999.4250400000001,55491.959120000007,55491.95912,{"$f":"SUM(AF726:AF727)","v":60948.601089600001},89924.087563199995,61192.581907200001,61029.931483200002,43787.556417599997,54696.897057600007,54696.897057600007,54696.897057599999,59793.259737600005,-3059.4135408000002,56601.798302400006,56601.798302400006,{"$f":"SUM(G728:R728)","v":628098.35999999987},{"$f":"SUM(T728:AE728)","v":638147.93375999993},{"$f":"SUM(AF728:AQ728)","v":650910.89243520016}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G730*(1+$AU730)","v":0},0,0,0,{"$f":"K730*(1+$AU730)","v":0},0,0,0,0,0,0,0,{"$f":"T730*(1+$AV$730)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G730:R730)","v":0},{"$f":"SUM(T730:AE730)","v":0},{"$f":"SUM(AF730:AQ730)","v":0},1.6E-2,1.6E-2]
[null,822,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T731*(1+$AV$731)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G731:R731)","v":0},{"$f":"SUM(T731:AE731)","v":0},{"$f":"SUM(AF731:AQ731)","v":0},1.6E-2,1.6E-2]
[null,823,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T730:T731)","v":0},0,0,0,0,0,{"$f":"SUM(Z730:Z731)","v":0},0,0,0,0,0,{"$f":"SUM(AF730:AF731)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G732:R732)","v":0},{"$f":"SUM(T732:AE732)","v":0},{"$f":"SUM(AF732:AQ732)","v":0}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G734*(1+$AU734)","v":0},0,0,0,{"$f":"K734*(1+$AU734)","v":0},0,0,0,0,0,0,0,{"$f":"T734*(1+$AV$734)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G734:R734)","v":0},{"$f":"SUM(T734:AE734)","v":0},{"$f":"SUM(AF734:AQ734)","v":0},3.3000000000000002E-2,3.5999999999999997E-2]
[null,826,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T735*(1+$AV$735)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G735:R735)","v":0},{"$f":"SUM(T735:AE735)","v":0},{"$f":"SUM(AF735:AQ735)","v":0},3.3000000000000002E-2,3.5999999999999997E-2]
[null,827,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T734:T735)","v":0},0,0,0,0,0,{"$f":"SUM(Z734:Z735)","v":0},0,0,0,0,0,{"$f":"SUM(AF734:AF735)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G736:R736)","v":0},{"$f":"SUM(T736:AE736)","v":0},{"$f":"SUM(AF736:AQ736)","v":0}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G738*(1+$AU738)","v":0},0,0,0,{"$f":"K738*(1+$AU738)","v":0},0,0,0,0,0,0,0,{"$f":"T738*(1+$AV$738)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G738:R738)","v":0},{"$f":"SUM(T738:AE738)","v":0},{"$f":"SUM(AF738:AQ738)","v":0},1.7999999999999999E-2,2.4E-2]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T739*(1+$AV$739)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G739:R739)","v":0},{"$f":"SUM(T739:AE739)","v":0},{"$f":"SUM(AF739:AQ739)","v":0},1.7999999999999999E-2,2.4E-2]
[null,831,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T738:T739)","v":0},0,0,0,0,0,{"$f":"SUM(Z738:Z739)","v":0},0,0,0,0,0,{"$f":"SUM(AF738:AF739)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G740:R740)","v":0},{"$f":"SUM(T740:AE740)","v":0},{"$f":"SUM(AF740:AQ740)","v":0}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G742*(1+$AU742)","v":0},0,0,0,{"$f":"K742*(1+$AU742)","v":0},0,0,0,0,0,0,0,{"$f":"T742*(1+$AV$742)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G742:R742)","v":0},{"$f":"SUM(T742:AE742)","v":0},{"$f":"SUM(AF742:AQ742)","v":0},0.02,0.02]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T743*(1+$AV$743)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G743:R743)","v":0},{"$f":"SUM(T743:AE743)","v":0},{"$f":"SUM(AF743:AQ743)","v":0},0.02,0.02]
[null,835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T742:T743)","v":0},0,0,0,0,0,{"$f":"SUM(Z742:Z743)","v":0},0,0,0,0,0,{"$f":"SUM(AF742:AF743)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G744:R744)","v":0},{"$f":"SUM(T744:AE744)","v":0},{"$f":"SUM(AF744:AQ744)","v":0}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,163037.59,151924.01999999999,153801.9,158482.94,157873.42000000001,158119.42000000001,150993.75,151389.93,154852.4,126856.21,132036.47,149141.70000000001,null,{"$f":"G746*(1+$AU746)","v":164178.85312999997},152987.48813999997,154878.51329999999,159592.32058,{"$f":"K746*(1+$AU746)","v":158978.53393999999},159226.25594,152050.70624999999,152449.65950999997,155936.36679999999,127744.20346999999,132960.72528999997,150185.69190000001,{"$f":"T746*(1+$AV$746)","v":166313.17822068997},154976.32548581995,156891.93397289998,161667.02074753999,161045.25488121997,161296.19726721998,154027.36543124999,154431.50508362995,157963.53956839998,129404.87811510998,134689.21471876997,152138.10589469998,{"$f":"SUM(G746:R746)","v":1808509.7499999998},{"$f":"SUM(T746:AE746)","v":1821169.31825},{"$f":"SUM(AF746:AQ746)","v":1844844.5193872498},7.0000000000000001E-3,1.2999999999999999E-2]
[null,838,null,null,"Wyoming",null,3786.04,4313.67,3776.14,3700.9900000000002,3773.08,3734.4,3357.1800000000003,3752.67,3727.44,3667.66,3587.13,3397.9,null,3812.5422799999997,4343.8656899999996,3802.5729799999995,3726.8969299999999,3799.4915599999995,3760.5407999999998,3380.6802600000001,3778.9386899999995,3753.5320799999995,3693.3336199999994,3612.2399099999998,3421.6852999999996,{"$f":"T747*(1+$AV$747)","v":3862.1053296399991},4400.3359439699989,3852.0064287399991,3775.3465900899996,3848.884950279999,3809.4278303999995,3424.6291033799998,3828.0648929699992,3802.327997039999,3741.3469570599991,3659.1990288299994,3466.1672088999994,{"$f":"SUM(G747:R747)","v":44574.3},{"$f":"SUM(T747:AE747)","v":44886.32009999999},{"$f":"SUM(AF747:AQ747)","v":45469.842261299993},7.0000000000000001E-3,1.2999999999999999E-2]
[null,839,null,null,"Total",null,166823.63,156237.69,157578.04,162183.93,161646.5,161853.82,154350.93,155142.6,158579.84,130523.87000000001,135623.6,152539.6,null,{"$f":"SUM(T746:T747)","v":167991.39540999997},157331.35382999998,158681.08627999999,163319.21750999999,162778.02549999999,162986.79673999999,{"$f":"SUM(Z746:Z747)","v":155431.38650999998},156228.59819999998,159689.89887999999,131437.53709,136572.96519999998,153607.37720000002,{"$f":"SUM(AF746:AF747)","v":170175.28355032997},159376.66142978994,160743.94040163996,165442.36733762998,164894.13983149995,165105.62509761998,157451.99453462998,158259.56997659995,161765.86756543998,133146.22507216997,138348.41374759996,155604.27310359999,{"$f":"SUM(G748:R748)","v":1853084.0500000005},{"$f":"SUM(T748:AE748)","v":1866055.6383499997},{"$f":"SUM(AF748:AQ748)","v":1890314.3616485496}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,81413.149999999994,81841.06,86322.48000000001,84421.98000000001,84015.44,77977.97,82344.680000000008,83875.05,81018.099999999991,85384.81,58503.41,70458.91,null,{"$f":"G750*(1+$AU750)","v":81901.628899999996},82332.106360000005,86840.414880000011,84928.511880000005,{"$f":"K750*(1+$AU750)","v":84519.532640000005},78445.837820000001,82838.748080000005,84378.300300000003,81504.208599999998,85897.118860000002,58854.430460000003,70881.663460000011,{"$f":"T750*(1+$AV$750)","v":83212.054962399998},83649.42006176,88229.861518080012,86287.368070080003,85871.845162240003,79700.971225119996,84164.168049280008,85728.3531048,82808.275937600003,87271.47276176,59796.101347360003,72015.770075360007,{"$f":"SUM(G750:R750)","v":957577.04000000027},{"$f":"SUM(T750:AE750)","v":963322.50224000006},{"$f":"SUM(AF750:AQ750)","v":978735.66227584018},6.0000000000000001E-3,1.6E-2]
[null,842,null,null,"Wyoming",null,2743.11,3256.02,2900.42,2871.98,2831.36,2626.61,2774.7000000000003,2835.5,2729.71,2732.89,1866.1100000000001,2254.9500000000003,null,2759.5686600000004,3275.5561200000002,2917.8225200000002,2889.2118799999998,2848.34816,2642.3696600000003,2791.3482000000004,2852.5129999999999,2746.08826,2749.2873399999999,1877.3066600000002,2268.4797000000003,{"$f":"T751*(1+$AV$751)","v":2803.7217585600006},3327.9650179200003,2964.5076803200004,2935.4392700799999,2893.92173056,2684.6475745600005,2836.0097712000006,2898.1532080000002,2790.0256721599999,2793.2759374399998,1907.3435665600002,2304.7753752000003,{"$f":"SUM(G751:R751)","v":32423.360000000001},{"$f":"SUM(T751:AE751)","v":32617.900160000001},{"$f":"SUM(AF751:AQ751)","v":33139.786562560002},6.0000000000000001E-3,1.6E-2]
[null,843,null,null,"Total",null,84156.26,85097.08,89222.900000000009,87293.96,86846.8,80604.58,85119.38,86710.55,83747.81,88117.7,60369.520000000004,72713.86,null,{"$f":"SUM(T750:T751)","v":84661.197560000001},85607.662479999999,89758.237400000013,87817.723760000008,87367.880799999999,81088.207479999997,{"$f":"SUM(Z750:Z751)","v":85630.096279999998},87230.813300000009,84250.296860000002,88646.406199999998,60731.737120000005,73150.143160000007,{"$f":"SUM(AF750:AF751)","v":86015.776720959999},86977.385079679996,91194.369198400018,89222.807340159998,88765.766892800006,82385.61879968,87000.177820480007,88626.506312800004,85598.301609760005,90064.748699200005,61703.444913920001,74320.545450560006,{"$f":"SUM(G752:R752)","v":990000.4},{"$f":"SUM(T752:AE752)","v":995940.40240000002},{"$f":"SUM(AF752:AQ752)","v":1011875.4488384001}]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G754*(1+$AU754)","v":0},0,0,0,{"$f":"K754*(1+$AU754)","v":0},0,0,0,0,0,0,0,{"$f":"T754*(1+$AV$754)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G754:R754)","v":0},{"$f":"SUM(T754:AE754)","v":0},{"$f":"SUM(AF754:AQ754)","v":0}]
[null,846,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T755*(1+$AV$755)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G755:R755)","v":0},{"$f":"SUM(T755:AE755)","v":0},{"$f":"SUM(AF755:AQ755)","v":0}]
[null,847,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T754:T755)","v":0},0,0,0,0,0,{"$f":"SUM(Z754:Z755)","v":0},0,0,0,0,0,{"$f":"SUM(AF754:AF755)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G756:R756)","v":0},{"$f":"SUM(T756:AE756)","v":0},{"$f":"SUM(AF756:AQ756)","v":0}]
[null,{"$f":"+B756+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G710:G756)/2","v":1271321.5699999996},1332277.51,1496980.5399999998,1080790.55,1187564.3999999999,971937.25,1393972.8500000006,1474724.1800000002,1383772.9200000002,1962764.6900000002,894385.1399999999,{"$f":"SUM(R710:R756)/2","v":608821.91999999993},null,{"$f":"SUM(T710:T756)/2","v":1289862.4601399996},1352529.5455299995,1518759.5259299995,1096668.3949,1205560.1077099999,988389.87014000001,{"$f":"SUM(Z710:Z756)/2","v":1413732.4662499998},1496498.5534999999,1405759.1633899999,1989915.43044,909618.76464000018,616608.71062999999,{"$f":"SUM(AF710:AF756)/2","v":1314259.0277930596},1378584.7963181296,1546958.7682362495,1117914.39790514,1228965.8521654301,1009241.4930972198,1439779.7466957697,1524507.5329293995,1433294.6363567295,2024838.8086407194,928953.37980383995,628209.47782358981,{"$f":"SUM(G759:R759)","v":15059313.519999998},{"$f":"SUM(T759:AE759)","v":15283902.993199997},{"$f":"SUM(AF759:AQ759)","v":15575507.917765275}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G754+G750+G746+G742+G738+G734+G730+G726+G722+G718+G714+G710","v":1126922.99},1173055.6199999999,1367412.47,967380.47999999998,1062507.2000000002,851470.84,1266428.97,1398762.9,1227616.29,1850685.5899999999,716543.73,{"$f":"+R754+R750+R746+R742+R738+R734+R730+R726+R722+R718+R714+R710","v":494950.03999999992},null,{"$f":"+T754+T750+T746+T742+T738+T734+T730+T726+T722+T718+T714+T710","v":1143557.2032599999},1191188.4365399997,1387492.5699499999,981769.43240000005,1078855.94392,866297.31172999996,{"$f":"+Z754+Z750+Z746+Z742+Z738+Z734+Z730+Z726+Z722+Z718+Z714+Z710","v":1284533.94756},1419491.7320399999,1247477.8643399999,1876331.53128,729446.16767999995,501454.46898999996,{"$f":"+AF754+AF750+AF746+AF742+AF738+AF734+AF730+AF726+AF722+AF718+AF714+AF710","v":1165551.0041141198},1214573.7983667396,1413534.4996183095,1001114.4581259598,1100172.8076146399,885106.20745970984,1308470.1247161198,1446164.7032671797,1272379.1540717396,1909361.0638367396,745863.28673481999,511323.9707922099,{"$f":"SUM(G760:R760)","v":13503737.120000001},{"$f":"SUM(T760:AE760)","v":13707896.609689998},{"$f":"SUM(AF760:AQ760)","v":13973615.078718288}]
[null,852,null,"Total Wyoming Distribution",null,null,{"$f":"+G755+G751+G747+G743+G739+G735+G731+G727+G723+G719+G715+G711","v":144398.58000000002},159221.88999999998,129568.07,113410.06999999999,125057.20000000001,120466.41,127543.88,75961.280000000013,156156.63,112079.1,177841.41,{"$f":"+R755+R751+R747+R743+R739+R735+R731+R727+R723+R719+R715+R711","v":113871.88},null,{"$f":"+T755+T751+T747+T743+T739+T735+T731+T727+T723+T719+T715+T711","v":146305.25688},161341.10899000001,131266.95598,114898.96249999999,126704.16379000002,122092.55841,129198.51869000001,77006.821460000021,158281.29904999997,113583.89916,180172.59696,115154.24164000002,{"$f":"+AF755+AF751+AF747+AF743+AF739+AF735+AF731+AF727+AF723+AF719+AF715+AF711","v":148708.02367893999},164010.99795138999,133424.26861793999,116799.93977917999,128793.04455079,124135.28563750999,131309.62197964999,78342.82966222,160915.48228498996,115477.74480397999,183090.09306901999,116885.50703138001,{"$f":"SUM(G761:R761)","v":1555576.4000000004},{"$f":"SUM(T761:AE761)","v":1576006.3835100001},{"$f":"SUM(AF761:AQ761)","v":1601892.8390469898}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G521+G624+G677+G705+G759","v":8057573.7399999993},7866736.5899999999,8676595.3199999984,5697330.6099999994,5205669.5500000007,5051087.6999999993,5041044.1900000004,3847163.4999999995,5477459.6400000006,6379115.0099999998,5868670.1099999994,{"$f":"R521+R624+R677+R705+R759","v":7125736.2599999998},null,{"$f":"T521+T624+T677+T705+T759","v":8170853.2447100002},7986992.68554,8818940.3720399998,5787790.8008399997,5294940.83574,5142903.6412700014,{"$f":"Z521+Z624+Z677+Z705+Z759","v":5131575.843009999},3904392.5749599999,5580606.8218899993,6481266.1916299993,5966614.619309999,7242385.4403999988,{"$f":"AF521+AF624+AF677+AF705+AF759","v":8315173.5746915583},8129121.30830306,8981672.768550409,5895981.8409866886,5395549.93368058,5244908.0594654689,5228027.6850822903,3974217.5277103088,5690623.9182670098,6598434.1236498589,6076150.4124697484,7371711.4008570993,{"$f":"SUM(G762:R762)","v":74294182.220000014},{"$f":"SUM(T762:AE762)","v":75509263.071339995},{"$f":"SUM(AF762:AQ762)","v":76901572.553714082}]

{"sheet":"RB FORECAST","index":8,"n_rows":281,"n_cols":53,"rows_kept":281,"cut":false,"hidden":false,"merged":[[4,1,4,4],[10,1,10,4]]}
[]
[null,"Rate Base Forecast"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"6 Month","Annual Change","13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year End ",null,null,"13-Month Avg"]
[null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,"Period Ended","Booked","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase",null,"Period Ended","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase","Check",null,"Period Ended"]
[null,null,null,null,null,{"$f":"'Rate Base'!S9","v":"2015-12-01"},{"$f":"'Rate Base'!T9","v":"2016-01-21"},{"$f":"'Rate Base'!U9","v":"2016-02-20"},{"$f":"'Rate Base'!V9","v":"2016-03-21"},{"$f":"'Rate Base'!W9","v":"2016-04-20"},{"$f":"'Rate Base'!X9","v":"2016-05-20"},{"$f":"'Rate Base'!Y9","v":"2016-06-19"},{"$f":"'Rate Base'!Z9","v":"2016-07-19"},{"$f":"'Rate Base'!AA9","v":"2016-08-18"},{"$f":"'Rate Base'!AB9","v":"2016-09-17"},{"$f":"'Rate Base'!AC9","v":"2016-10-17"},{"$f":"'Rate Base'!AD9","v":"2016-11-16"},{"$f":"'Rate Base'!AE9","v":"2016-12-16"},null,{"$f":"+R8","v":"2016-12-16"},{"$f":"R8","v":"2016-12-16"},{"$f":"U8+30","v":"2017-01-15"},{"$f":"V8+30","v":"2017-02-14"},"2017-03-16","2017-04-15","2017-05-15","2017-06-14","2017-07-14","2017-08-13","2017-09-12","2017-10-12","2017-11-11","2017-12-11",{"$f":"AG8","v":"2017-12-11"},null,{"$f":"+AG8","v":"2017-12-11"},{"$f":"AG8","v":"2017-12-11"},{"$f":"AK8+30","v":"2018-01-10"},{"$f":"AL8+30","v":"2018-02-09"},"2018-03-11","2018-04-10","2018-05-10","2018-06-09","2018-07-09","2018-08-08","2018-09-07","2018-10-07","2018-11-06","2018-12-06",{"$f":"AW8","v":"2018-12-06"},"Figures",null,{"$f":"+AW8","v":"2018-12-06"}]
[]
[null,"UTILITY RATE BASE",null,null,null,null," "]
[null,null,"NET UTILITY PLANT"]
[]
[null,null,"Intangible Plant"]
[null,"101","Gas Plant In Service"]
[null,null,null,"Intangible Plant"]
[1,null,"302","Franchises & Consents"]
[{"$f":"+A16+1","v":2},null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S15","v":10883.08},{"$f":"'Rate Base'!T15","v":10883.08},{"$f":"'Rate Base'!U15","v":10883.08},{"$f":"'Rate Base'!V15","v":10883.08},{"$f":"'Rate Base'!W15","v":10883.08},{"$f":"'Rate Base'!X15","v":10883.08},{"$f":"'Rate Base'!Y15","v":10883.08},{"$f":"'Rate Base'!Z15","v":10883.08},{"$f":"'Rate Base'!AA15","v":10883.08},{"$f":"'Rate Base'!AB15","v":10883.08},{"$f":"'Rate Base'!AC15","v":10883.08},{"$f":"'Rate Base'!AD15","v":10883.08},{"$f":"'Rate Base'!AE15","v":10883.08},null,{"$f":"((F17/2)+SUM(G17:Q17)+(R17/2))/12","v":10883.08},{"$f":"+R17","v":10883.08},{"$f":"(U17/U20)*V20","v":10883.08},10883.08,10883.08,10883.08,10883.08,10883.08,{"$f":"(AA17/AA20)*AB20","v":10883.08},{"$f":"(AB17/AB20)*AC20","v":10883.08},10883.08,10883.08,10883.08,10883.08,null,null,{"$f":"((U17/2)+SUM(V17:AF17)+(AG17/2))/12","v":10883.08},{"$f":"AG17","v":10883.08},{"$f":"(AK17/AK20)*AL20","v":10883.08},{"$f":"(AL17/AL20)*AM20","v":10883.08},10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,null,null,{"$f":"((AK17/2)+SUM(AL17:AV17)+(AW17/2))/12","v":10883.08}]
[3,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S16","v":58742.880000000005},{"$f":"'Rate Base'!T16","v":58742.880000000005},{"$f":"'Rate Base'!U16","v":58742.880000000005},{"$f":"'Rate Base'!V16","v":58742.880000000005},{"$f":"'Rate Base'!W16","v":58742.880000000005},{"$f":"'Rate Base'!X16","v":58742.880000000005},{"$f":"'Rate Base'!Y16","v":58742.880000000005},{"$f":"'Rate Base'!Z16","v":58742.880000000005},{"$f":"'Rate Base'!AA16","v":58742.880000000005},{"$f":"'Rate Base'!AB16","v":58742.880000000005},{"$f":"'Rate Base'!AC16","v":58742.880000000005},{"$f":"'Rate Base'!AD16","v":58742.880000000005},{"$f":"'Rate Base'!AE16","v":58742.880000000005},null,{"$f":"((F18/2)+SUM(G18:Q18)+(R18/2))/12","v":58742.880000000005},{"$f":"+R18","v":58742.880000000005},{"$f":"(U18/U20)*V20","v":58742.879999999997},{"$f":"(V18/V20)*W20","v":58742.879999999997},{"$f":"(W18/W20)*X20","v":58742.879999999997},{"$f":"(X18/X20)*Y20","v":58742.879999999997},{"$f":"(Y18/Y20)*Z20","v":58742.879999999997},{"$f":"(Z18/Z20)*AA20","v":58742.879999999997},{"$f":"(AA18/AA20)*AB20","v":58742.879999999997},{"$f":"(AB18/AB20)*AC20","v":58742.879999999997},{"$f":"(AC18/AC20)*AD20","v":58742.879999999997},{"$f":"(AD18/AD20)*AE20","v":58742.879999999997},{"$f":"(AE18/AE20)*AF20","v":58742.879999999997},{"$f":"(AF18/AF20)*AG20","v":58742.879999999997},null,null,{"$f":"((U18/2)+SUM(V18:AF18)+(AG18/2))/12","v":58742.879999999983},{"$f":"AG18","v":58742.879999999997},{"$f":"(AK18/AK20)*AL20","v":58742.879999999997},{"$f":"(AL18/AL20)*AM20","v":58742.879999999997},58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,null,null,null,{"$f":"((AK18/2)+SUM(AL18:AV18)+(AW18/2))/12","v":58742.879999999983}]
[4]
[5,null,null,"Total Intangible Plant",null,{"$f":"SUM(F17:F18)","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,null,{"$f":"SUM(T17:T19)","v":69625.960000000006},{"$f":"+R20","v":69625.960000000006},{"$f":"IF($R20-$F20=0,U20+$AH20,U20+((G20-F20)/($R20-$F20))*$AH20)","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,{"$f":"IF($R20-$F20=0,AA20+$AH20,AA20+((M20-L20)/($R20-$F20))*$AH20)","v":69625.960000000006},{"$f":"IF($R20-$F20=0,AB20+$AH20,AB20+((N20-M20)/($R20-$F20))*$AH20)","v":69625.960000000006},{"$f":"IF($R20-$F20=0,AC20+$AH20,AC20+((O20-N20)/($R20-$F20))*$AH20)","v":69625.960000000006},{"$f":"IF($R20-$F20=0,AD20+$AH20,AD20+((P20-O20)/($R20-$F20))*$AH20)","v":69625.960000000006},{"$f":"IF($R20-$F20=0,AE20+$AH20,AE20+((Q20-P20)/($R20-$F20))*$AH20)","v":69625.960000000006},{"$f":"IF($R20-$F20=0,AF20+$AH20,AF20+((R20-Q20)/($R20-$F20))*$AH20)","v":69625.960000000006},{"$f":"'101_106 PROJECTION'!N6","v":0},{"$f":"+AG20-U20","v":0},{"$f":"SUM(AJ17:AJ19)","v":69625.959999999977},{"$f":"AG20","v":69625.960000000006},{"$f":"IF($R20-$F20=0,AK20+$AX20/12,AK20+((G20-F20)/($R20-$F20))*$AX20)","v":69625.960000000006},{"$f":"IF($R20-$F20=0,AL20+$AX20/12,AL20+((H20-G20)/($R20-$F20))*$AX20)","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,0,{"$f":"+AW20-AK20","v":0},null,{"$f":"SUM(BA17:BA19)","v":69625.959999999977}]
[6]
[7,null,null,"Production & Gathering Plant"]
[8,null,"325","Land & Land Rights",null,{"$f":"'Rate Base'!S21","v":6266900.6900000004},{"$f":"'Rate Base'!T21","v":6266900.6900000004},{"$f":"'Rate Base'!U21","v":6266900.6900000004},{"$f":"'Rate Base'!V21","v":6266900.6900000004},{"$f":"'Rate Base'!W21","v":6266900.6900000004},{"$f":"'Rate Base'!X21","v":6266900.6900000004},{"$f":"'Rate Base'!Y21","v":6266900.6900000004},{"$f":"'Rate Base'!Z21","v":6266900.6900000004},{"$f":"'Rate Base'!AA21","v":6266900.6900000004},{"$f":"'Rate Base'!AB21","v":6266900.6900000004},{"$f":"'Rate Base'!AC21","v":6266900.6900000004},{"$f":"'Rate Base'!AD21","v":6266900.6900000004},{"$f":"'Rate Base'!AE21","v":6266900.6900000004},null,{"$f":"((F23/2)+SUM(G23:Q23)+(R23/2))/12","v":6266900.6899999985},{"$f":"+R23","v":6266900.6900000004},{"$f":"(U23/U$31)*V$31","v":6266900.6899999995},{"$f":"(V23/V$31)*W$31","v":6266900.6899999995},{"$f":"(W23/W$31)*X$31","v":6266900.6899999995},{"$f":"(X23/X$31)*Y$31","v":6266900.6899999995},{"$f":"(Y23/Y$31)*Z$31","v":6266900.6899999995},{"$f":"(Z23/Z$31)*AA$31","v":6266900.6899999995},{"$f":"(AA23/AA$31)*AB$31","v":6266900.6899999995},{"$f":"(AB23/AB$31)*AC$31","v":6266900.6899999995},{"$f":"(AC23/AC$31)*AD$31","v":6266900.6899999995},{"$f":"(AD23/AD$31)*AE$31","v":6266900.6899999995},{"$f":"(AE23/AE$31)*AF$31","v":6266900.6899999995},{"$f":"(AF23/AF$31)*AG$31","v":6266900.6899999995},null,null,{"$f":"((U23/2)+SUM(V23:AF23)+(AG23/2))/12","v":6266900.6899999985},{"$f":"AG23","v":6266900.6899999995},{"$f":"(AK23/AK31)*AL31","v":6266900.6899999995},{"$f":"(AL23/AL31)*AM31","v":6266900.6899999995},6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,null,null,null,{"$f":"((AK23/2)+SUM(AL23:AV23)+(AW23/2))/12","v":6266900.6899999985}]
[9,null,"326...9","Structures",null,{"$f":"'Rate Base'!S22","v":1437567.99},{"$f":"'Rate Base'!T22","v":1437567.99},{"$f":"'Rate Base'!U22","v":1437567.99},{"$f":"'Rate Base'!V22","v":1437567.99},{"$f":"'Rate Base'!W22","v":1437567.99},{"$f":"'Rate Base'!X22","v":1437567.99},{"$f":"'Rate Base'!Y22","v":1437567.99},{"$f":"'Rate Base'!Z22","v":1437567.99},{"$f":"'Rate Base'!AA22","v":1437567.99},{"$f":"'Rate Base'!AB22","v":1437567.99},{"$f":"'Rate Base'!AC22","v":1437567.99},{"$f":"'Rate Base'!AD22","v":1437567.99},{"$f":"'Rate Base'!AE22","v":1437567.99},null,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,null,null,1437567.99,1437567.99,{"$f":"(AK24/AK31)*AL31","v":1437567.99},{"$f":"(AL24/AL31)*AM31","v":1437567.99},1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,null,null,null,1437567.99]
[10,null,"330","Gas Wells - Construction",null,{"$f":"'Rate Base'!S23","v":52175293.810000002},{"$f":"'Rate Base'!T23","v":52175293.810000002},{"$f":"'Rate Base'!U23","v":52175293.810000002},{"$f":"'Rate Base'!V23","v":52175293.810000002},{"$f":"'Rate Base'!W23","v":52175293.810000002},{"$f":"'Rate Base'!X23","v":52175293.810000002},{"$f":"'Rate Base'!Y23","v":52175293.810000002},{"$f":"'Rate Base'!Z23","v":52175293.810000002},{"$f":"'Rate Base'!AA23","v":52175293.810000002},{"$f":"'Rate Base'!AB23","v":52175293.810000002},{"$f":"'Rate Base'!AC23","v":52175293.810000002},{"$f":"'Rate Base'!AD23","v":52175293.810000002},{"$f":"'Rate Base'!AE23","v":52175293.810000002},null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,52175293.810000002,52175293.810000002,{"$f":"(AK25/AK31)*AL31","v":52175293.810000002},{"$f":"(AL25/AL31)*AM31","v":52175293.810000002},52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,null,52175293.810000002]
[11,null,"331","Gas Wells - Equipment",null,{"$f":"'Rate Base'!S24","v":17216356.050000001},{"$f":"'Rate Base'!T24","v":17216356.050000001},{"$f":"'Rate Base'!U24","v":17216356.050000001},{"$f":"'Rate Base'!V24","v":17216356.050000001},{"$f":"'Rate Base'!W24","v":17216356.050000001},{"$f":"'Rate Base'!X24","v":17216356.050000001},{"$f":"'Rate Base'!Y24","v":17216356.050000001},{"$f":"'Rate Base'!Z24","v":17216356.050000001},{"$f":"'Rate Base'!AA24","v":17216356.050000001},{"$f":"'Rate Base'!AB24","v":17216356.050000001},{"$f":"'Rate Base'!AC24","v":17216356.050000001},{"$f":"'Rate Base'!AD24","v":17216356.050000001},{"$f":"'Rate Base'!AE24","v":17216356.050000001},null,17216356.050000004,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,17216356.050000004,17216356.050000001,{"$f":"(AK26/AK31)*AL31","v":17216356.050000001},{"$f":"(AL26/AL31)*AM31","v":17216356.050000001},17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,null,17216356.050000004]
[12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"'Rate Base'!S25","v":2693816.12},{"$f":"'Rate Base'!T25","v":2693816.12},{"$f":"'Rate Base'!U25","v":2693816.12},{"$f":"'Rate Base'!V25","v":2693816.12},{"$f":"'Rate Base'!W25","v":2693816.12},{"$f":"'Rate Base'!X25","v":2693816.12},{"$f":"'Rate Base'!Y25","v":2693816.12},{"$f":"'Rate Base'!Z25","v":2693816.12},{"$f":"'Rate Base'!AA25","v":2693816.12},{"$f":"'Rate Base'!AB25","v":2693816.12},{"$f":"'Rate Base'!AC25","v":2693816.12},{"$f":"'Rate Base'!AD25","v":2693816.12},{"$f":"'Rate Base'!AE25","v":2693816.12},null,2693816.1200000006,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,2693816.1200000006,2693816.12,{"$f":"(AK27/AK31)*AL31","v":2693816.12},{"$f":"(AL27/AL31)*AM31","v":2693816.12},2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,null,2693816.1200000006]
[13,null,"336","Purification Equipment",null,{"$f":"'Rate Base'!S26","v":57014.71},{"$f":"'Rate Base'!T26","v":57014.71},{"$f":"'Rate Base'!U26","v":57014.71},{"$f":"'Rate Base'!V26","v":57014.71},{"$f":"'Rate Base'!W26","v":57014.71},{"$f":"'Rate Base'!X26","v":57014.71},{"$f":"'Rate Base'!Y26","v":57014.71},{"$f":"'Rate Base'!Z26","v":57014.71},{"$f":"'Rate Base'!AA26","v":57014.71},{"$f":"'Rate Base'!AB26","v":57014.71},{"$f":"'Rate Base'!AC26","v":57014.71},{"$f":"'Rate Base'!AD26","v":57014.71},{"$f":"'Rate Base'!AE26","v":57014.71},null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,57014.71,57014.71,{"$f":"(AK28/AK31)*AL31","v":57014.71},{"$f":"(AL28/AL31)*AM31","v":57014.71},57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,null,57014.71]
[14,null,"337","Other Equipment",null,{"$f":"'Rate Base'!S27","v":121186.63},{"$f":"'Rate Base'!T27","v":121186.63},{"$f":"'Rate Base'!U27","v":121186.63},{"$f":"'Rate Base'!V27","v":121186.63},{"$f":"'Rate Base'!W27","v":121186.63},{"$f":"'Rate Base'!X27","v":121186.63},{"$f":"'Rate Base'!Y27","v":121186.63},{"$f":"'Rate Base'!Z27","v":121186.63},{"$f":"'Rate Base'!AA27","v":121186.63},{"$f":"'Rate Base'!AB27","v":121186.63},{"$f":"'Rate Base'!AC27","v":121186.63},{"$f":"'Rate Base'!AD27","v":121186.63},{"$f":"'Rate Base'!AE27","v":121186.63},null,121186.62999999996,121186.63,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,{"$f":"(AA29/AA$31)*AB$31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,121186.62999999996,121186.62999999999,{"$f":"(AK29/AK31)*AL31","v":121186.62999999999},{"$f":"(AL29/AL31)*AM31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,null,121186.62999999996]
[15]
[16,null,null,"Total Production & Gathering Plant",null,{"$f":"SUM(F23:F29)","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"SUM(T23:T29)","v":79968136},{"$f":"+R31","v":79968136},{"$f":"IF($R31-$F31=0,U31+$AH31/12,U31+((G31-F31)/($R31-$F31))*$AH31)","v":79968136},79968136,79968136,79968136,79968136,79968136,{"$f":"IF($R31-$F31=0,AA31+$AH31/12,AA31+((M31-L31)/($R31-$F31))*$AH31)","v":79968136},{"$f":"IF($R31-$F31=0,AB31+$AH31/12,AB31+((N31-M31)/($R31-$F31))*$AH31)","v":79968136},{"$f":"IF($R31-$F31=0,AC31+$AH31/12,AC31+((O31-N31)/($R31-$F31))*$AH31)","v":79968136},{"$f":"IF($R31-$F31=0,AD31+$AH31/12,AD31+((P31-O31)/($R31-$F31))*$AH31)","v":79968136},{"$f":"IF($R31-$F31=0,AE31+$AH31/12,AE31+((Q31-P31)/($R31-$F31))*$AH31)","v":79968136},{"$f":"IF($R31-$F31=0,AF31+$AH31/12,AF31+((R31-Q31)/($R31-$F31))*$AH31)","v":79968136},{"$f":"SUM('101_106 PROJECTION'!N7:N13)","v":0},{"$f":"+AG31-U31","v":0},{"$f":"SUM(AJ23:AJ29)","v":79968136},{"$f":"AG31","v":79968136},{"$f":"IF($R31-$F31=0,AK31+$AX31/12,AK31+((G31-F31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AL31+$AX31/12,AL31+((H31-G31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AM31+$AX31/12,AM31+((I31-H31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AN31+$AX31/12,AN31+((J31-I31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AO31+$AX31/12,AO31+((K31-J31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AP31+$AX31/12,AP31+((L31-K31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AQ31+$AX31/12,AQ31+((M31-L31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AR31+$AX31/12,AR31+((N31-M31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AS31+$AX31/12,AS31+((O31-N31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AT31+$AX31/12,AT31+((P31-O31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AU31+$AX31/12,AU31+((Q31-P31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AV31+$AX31/12,AV31+((R31-Q31)/($R31-$F31))*$AX31)","v":79968136},0,{"$f":"+AW31-AK31","v":0},null,{"$f":"SUM(BA23:BA29)","v":79968136}]
[17,null,null,null,null,null,{"$f":"+G31/G152","v":3.1911316017631475E-2}]
[18,null,null,"Distribution Plant"]
[19,null,"374","Land & Land Rights"]
[20,null,null,null,"Wyoming",{"$f":"'Rate Base'!S33","v":400188.28},{"$f":"'Rate Base'!T33","v":400188.28},{"$f":"'Rate Base'!U33","v":400188.28},{"$f":"'Rate Base'!V33","v":400188.28},{"$f":"'Rate Base'!W33","v":400188.28},{"$f":"'Rate Base'!X33","v":400188.28},{"$f":"'Rate Base'!Y33","v":400188.28},{"$f":"'Rate Base'!Z33","v":400188.28},{"$f":"'Rate Base'!AA33","v":400188.28},{"$f":"'Rate Base'!AB33","v":400188.28},{"$f":"'Rate Base'!AC33","v":400188.28},{"$f":"'Rate Base'!AD33","v":400188.28},{"$f":"'Rate Base'!AE33","v":400188.28},null,{"$f":"((F35/2)+SUM(G35:Q35)+(R35/2))/12","v":400188.28},{"$f":"+R35","v":400188.28},{"$f":"(U35/U37)*V37","v":400188.28},{"$f":"(V35/V37)*W37","v":400188.28},{"$f":"(W35/W37)*X37","v":400188.28},{"$f":"(X35/X37)*Y37","v":400188.28},{"$f":"(Y35/Y37)*Z37","v":400188.28},{"$f":"(Z35/Z37)*AA37","v":400188.28},{"$f":"(AA35/AA37)*AB37","v":400188.28},{"$f":"(AB35/AB37)*AC37","v":400188.28},{"$f":"(AC35/AC37)*AD37","v":400188.28},{"$f":"(AD35/AD37)*AE37","v":400188.28},{"$f":"(AE35/AE37)*AF37","v":400188.28},{"$f":"(AF35/AF37)*AG37","v":400188.28},null,null,{"$f":"((U35/2)+SUM(V35:AF35)+(AG35/2))/12","v":400188.28},{"$f":"AG35","v":400188.28},{"$f":"(AK35/AK37)*AL37","v":400188.28},{"$f":"(AL35/AL37)*AM37","v":400188.28},400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,null,null,null,{"$f":"((AK35/2)+SUM(AL35:AV35)+(AW35/2))/12","v":400188.28}]
[21,null,null,null,"Utah",{"$f":"'Rate Base'!S34","v":17574435.459999997},{"$f":"'Rate Base'!T34","v":17574435.459999997},{"$f":"'Rate Base'!U34","v":17568137.459999997},{"$f":"'Rate Base'!V34","v":17557234.299999997},{"$f":"'Rate Base'!W34","v":18039023.919999998},{"$f":"'Rate Base'!X34","v":18039023.919999998},{"$f":"'Rate Base'!Y34","v":18014023.919999998},{"$f":"'Rate Base'!Z34","v":17969078.140000001},{"$f":"'Rate Base'!AA34","v":18294430.879999999},{"$f":"'Rate Base'!AB34","v":18418181.009999998},{"$f":"'Rate Base'!AC34","v":18418181.009999998},{"$f":"'Rate Base'!AD34","v":18418031.009999998},{"$f":"'Rate Base'!AE34","v":18477460.699999999},null,{"$f":"((F36/2)+SUM(G36:Q36)+(R36/2))/12","v":18027977.42583333},{"$f":"+R36","v":18477460.699999999},{"$f":"(U36/U37)*V37","v":18477460.699999999},{"$f":"(V36/V37)*W37","v":18477460.699999999},{"$f":"(W36/W37)*X37","v":18477460.699999999},{"$f":"(X36/X37)*Y37","v":18477460.699999999},{"$f":"(Y36/Y37)*Z37","v":18477460.699999999},{"$f":"(Z36/Z37)*AA37","v":18477460.699999999},{"$f":"(AA36/AA37)*AB37","v":18477460.699999999},{"$f":"(AB36/AB37)*AC37","v":18477460.699999999},{"$f":"(AC36/AC37)*AD37","v":18477460.699999999},{"$f":"(AD36/AD37)*AE37","v":18477460.699999999},{"$f":"(AE36/AE37)*AF37","v":18477460.699999999},{"$f":"(AF36/AF37)*AG37","v":18477460.699999999},null,null,{"$f":"((U36/2)+SUM(V36:AF36)+(AG36/2))/12","v":18477460.699999996},{"$f":"AG36","v":18477460.699999999},{"$f":"(AK36/AK37)*AL37","v":18477460.699999999},{"$f":"(AL36/AL37)*AM37","v":18477460.699999999},18477460.699999999,18477460.699999999,18477460.699999999,18477460.699999999,18477460.699999999,18477460.699999999,18477460.699999999,18477460.699999999,18477460.699999999,18477460.699999999,null,null,null,{"$f":"((AK36/2)+SUM(AL36:AV36)+(AW36/2))/12","v":18477460.699999996}]
[22,null,null,null,"Total",{"$f":"SUM(F35:F36)","v":17974623.739999998},17974623.739999998,17968325.739999998,17957422.579999998,18439212.199999999,18439212.199999999,18414212.199999999,18369266.420000002,18694619.16,18818369.289999999,18818369.289999999,18818219.289999999,18877648.98,null,{"$f":"SUM(T35:T36)","v":18428165.705833331},{"$f":"+R37","v":18877648.98},{"$f":"IF($R37-$F37=0,U37+$AH37/12,U37+((G37-F37)/($R37-$F37))*$AH37)","v":18877648.98},18877648.98,18877648.98,18877648.98,18877648.98,18877648.98,{"$f":"IF($R37-$F37=0,AA37+$AH37/12,AA37+((M37-L37)/($R37-$F37))*$AH37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AB37+$AH37/12,AB37+((N37-M37)/($R37-$F37))*$AH37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AC37+$AH37/12,AC37+((O37-N37)/($R37-$F37))*$AH37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AD37+$AH37/12,AD37+((P37-O37)/($R37-$F37))*$AH37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AE37+$AH37/12,AE37+((Q37-P37)/($R37-$F37))*$AH37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AF37+$AH37/12,AF37+((R37-Q37)/($R37-$F37))*$AH37)","v":18877648.98},{"$f":"+'101_106 PROJECTION'!N14","v":0},{"$f":"+AG37-U37","v":0},{"$f":"SUM(AJ35:AJ36)","v":18877648.979999997},{"$f":"AG37","v":18877648.98},{"$f":"IF($R37-$F37=0,AK37+$AX37/12,AK37+((G37-F37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AL37+$AX37/12,AL37+((H37-G37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AM37+$AX37/12,AM37+((I37-H37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AN37+$AX37/12,AN37+((J37-I37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AO37+$AX37/12,AO37+((K37-J37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AP37+$AX37/12,AP37+((L37-K37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AQ37+$AX37/12,AQ37+((M37-L37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AR37+$AX37/12,AR37+((N37-M37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AS37+$AX37/12,AS37+((O37-N37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AT37+$AX37/12,AT37+((P37-O37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AU37+$AX37/12,AU37+((Q37-P37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"IF($R37-$F37=0,AV37+$AX37/12,AV37+((R37-Q37)/($R37-$F37))*$AX37)","v":18877648.98},{"$f":"'101_106 PROJECTION'!$T$14","v":0},{"$f":"+AW37-AK37","v":0},null,{"$f":"SUM(BA35:BA36)","v":18877648.979999997}]
[23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land rights:",4324138.68]
[24,null,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,"% of total in Land rights:",{"$f":"R38/R37","v":0.22906129277969017}]
[25,null,null,null,"Wyoming",{"$f":"'Rate Base'!S38","v":982959.23},{"$f":"'Rate Base'!T38","v":982959.23},{"$f":"'Rate Base'!U38","v":982959.23},{"$f":"'Rate Base'!V38","v":982959.23},{"$f":"'Rate Base'!W38","v":982959.23},{"$f":"'Rate Base'!X38","v":982959.23},{"$f":"'Rate Base'!Y38","v":982959.23},{"$f":"'Rate Base'!Z38","v":982959.23},{"$f":"'Rate Base'!AA38","v":982959.23},{"$f":"'Rate Base'!AB38","v":982959.23},{"$f":"'Rate Base'!AC38","v":982959.23},{"$f":"'Rate Base'!AD38","v":982959.23},{"$f":"'Rate Base'!AE38","v":982959.23},null,{"$f":"((F40/2)+SUM(G40:Q40)+(R40/2))/12","v":982959.23000000033},{"$f":"+R40","v":982959.23},{"$f":"(U40/U42)*V42","v":982959.23},{"$f":"(V40/V42)*W42","v":982959.23},{"$f":"(W40/W42)*X42","v":982959.23},{"$f":"(X40/X42)*Y42","v":982959.23},{"$f":"(Y40/Y42)*Z42","v":982959.23},{"$f":"(Z40/Z42)*AA42","v":982959.23},{"$f":"(AA40/AA42)*AB42","v":982959.23},{"$f":"(AB40/AB42)*AC42","v":982959.23},{"$f":"(AC40/AC42)*AD42","v":982959.23},{"$f":"(AD40/AD42)*AE42","v":982959.23},{"$f":"(AE40/AE42)*AF42","v":982959.23},{"$f":"(AF40/AF42)*AG42","v":982959.23},null,null,{"$f":"((U40/2)+SUM(V40:AF40)+(AG40/2))/12","v":982959.23000000033},{"$f":"AG40","v":982959.23},{"$f":"(AK40/AK42)*AL42","v":982959.23},{"$f":"(AL40/AL42)*AM42","v":982959.23},982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,null,null,null,{"$f":"((AK40/2)+SUM(AL40:AV40)+(AW40/2))/12","v":982959.23000000033}]
[26,null,null,null,"Utah",{"$f":"'Rate Base'!S39","v":15164181},{"$f":"'Rate Base'!T39","v":15164181},{"$f":"'Rate Base'!U39","v":15164181},{"$f":"'Rate Base'!V39","v":15182931.65},{"$f":"'Rate Base'!W39","v":15222781.65},{"$f":"'Rate Base'!X39","v":15222781.65},{"$f":"'Rate Base'!Y39","v":15222781.65},{"$f":"'Rate Base'!Z39","v":15227467.48},{"$f":"'Rate Base'!AA39","v":15308202.85},{"$f":"'Rate Base'!AB39","v":15682663.449999999},{"$f":"'Rate Base'!AC39","v":15720786.76},{"$f":"'Rate Base'!AD39","v":15719204.08},{"$f":"'Rate Base'!AE39","v":15717299.49},null,{"$f":"((F41/2)+SUM(G41:Q41)+(R41/2))/12","v":15356558.622083334},{"$f":"+R41","v":15717299.49},{"$f":"(U41/U42)*V42","v":15717299.49},{"$f":"(V41/V42)*W42","v":15717299.49},{"$f":"(W41/W42)*X42","v":15717299.49},{"$f":"(X41/X42)*Y42","v":15717299.49},{"$f":"(Y41/Y42)*Z42","v":15717299.49},{"$f":"(Z41/Z42)*AA42","v":15717299.49},{"$f":"(AA41/AA42)*AB42","v":15717299.49},{"$f":"(AB41/AB42)*AC42","v":15717299.49},{"$f":"(AC41/AC42)*AD42","v":15717299.49},{"$f":"(AD41/AD42)*AE42","v":15717299.49},{"$f":"(AE41/AE42)*AF42","v":15717299.49},{"$f":"(AF41/AF42)*AG42","v":15717299.49},null,null,{"$f":"((U41/2)+SUM(V41:AF41)+(AG41/2))/12","v":15717299.490000002},{"$f":"AG41","v":15717299.49},{"$f":"(AK41/AK42)*AL42","v":15717299.49},{"$f":"(AL41/AL42)*AM42","v":15717299.49},{"$f":"(AM41/AM42)*AN42","v":15717299.49},{"$f":"(AN41/AN42)*AO42","v":15717299.49},{"$f":"(AO41/AO42)*AP42","v":15717299.49},{"$f":"(AP41/AP42)*AQ42","v":15717299.49},{"$f":"(AQ41/AQ42)*AR42","v":15717299.49},{"$f":"(AR41/AR42)*AS42","v":15717299.49},{"$f":"(AS41/AS42)*AT42","v":15717299.49},{"$f":"(AT41/AT42)*AU42","v":15717299.49},{"$f":"(AU41/AU42)*AV42","v":15717299.49},{"$f":"(AV41/AV42)*AW42","v":15717299.49},null,null,null,{"$f":"((AK41/2)+SUM(AL41:AV41)+(AW41/2))/12","v":15717299.490000002}]
[27,null,null,null,"Total",{"$f":"SUM(F40:F41)","v":16147140.23},16147140.23,16147140.23,16165890.880000001,16205740.880000001,16205740.880000001,16205740.880000001,16210426.710000001,16291162.08,16665622.68,16703745.99,16702163.310000001,16700258.720000001,null,{"$f":"SUM(T40:T41)","v":16339517.852083335},{"$f":"+R42","v":16700258.720000001},{"$f":"IF($R42-$F42=0,U42+$AH42/12,U42+((G42-F42)/($R42-$F42))*$AH42)","v":16700258.720000001},16700258.720000001,16700258.720000001,16700258.720000001,16700258.720000001,16700258.720000001,{"$f":"IF($R42-$F42=0,AA42+$AH42/12,AA42+((M42-L42)/($R42-$F42))*$AH42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AB42+$AH42/12,AB42+((N42-M42)/($R42-$F42))*$AH42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AC42+$AH42/12,AC42+((O42-N42)/($R42-$F42))*$AH42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AD42+$AH42/12,AD42+((P42-O42)/($R42-$F42))*$AH42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AE42+$AH42/12,AE42+((Q42-P42)/($R42-$F42))*$AH42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AF42+$AH42/12,AF42+((R42-Q42)/($R42-$F42))*$AH42)","v":16700258.720000001},{"$f":"+'101_106 PROJECTION'!N15","v":0},{"$f":"+AG42-U42","v":0},{"$f":"SUM(AJ40:AJ41)","v":16700258.720000003},{"$f":"AG42","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AK42+$AX42/12,AK42+((G42-F42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AL42+$AX42/12,AL42+((H42-G42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AM42+$AX42/12,AM42+((I42-H42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AN42+$AX42/12,AN42+((J42-I42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AO42+$AX42/12,AO42+((K42-J42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AP42+$AX42/12,AP42+((L42-K42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AQ42+$AX42/12,AQ42+((M42-L42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AR42+$AX42/12,AR42+((N42-M42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AS42+$AX42/12,AS42+((O42-N42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AT42+$AX42/12,AT42+((P42-O42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AU42+$AX42/12,AU42+((Q42-P42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"IF($R42-$F42=0,AV42+$AX42/12,AV42+((R42-Q42)/($R42-$F42))*$AX42)","v":16700258.720000001},{"$f":"'101_106 PROJECTION'!$T$15","v":0},{"$f":"+AW42-AK42","v":0},null,{"$f":"SUM(BA40:BA41)","v":16700258.720000003}]
[28,null,null,null,null,null,null,null,{"$f":"I42-H42","v":18750.650000000373},{"$f":"J42-I42","v":39850},0,0,4685.8300000000745,80735.36999999918,374460.59999999963,38123.310000000522,-1582.679999999702,-1904.589999999851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG43","v":0}]
[29,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R42-H42","v":553118.49000000022}]
[30,null,null,null,"Dist - Wy - Mains - SD"]
[31,null,null,null,"Dist - Wy - Mains - LD"]
[32,null,null,null,"Dist - Wy - Mains - Feeders"]
[33,null,null,null,"Wyoming",{"$f":"'Rate Base'!S46","v":37088094.039999999},{"$f":"'Rate Base'!T46","v":37368409.469999999},{"$f":"'Rate Base'!U46","v":37099379.259999998},{"$f":"'Rate Base'!V46","v":37572570.119999997},{"$f":"'Rate Base'!W46","v":37336653.140000001},{"$f":"'Rate Base'!X46","v":37203417.109999999},{"$f":"'Rate Base'!Y46","v":37386319.950000003},{"$f":"'Rate Base'!Z46","v":37424582.140000001},{"$f":"'Rate Base'!AA46","v":37816474.769999996},{"$f":"'Rate Base'!AB46","v":37827950.850000001},{"$f":"'Rate Base'!AC46","v":37934373.75},{"$f":"'Rate Base'!AD46","v":38402677.700000003},{"$f":"'Rate Base'!AE46","v":39044359.799999997},null,{"$f":"((F48/2)+SUM(G48:Q48)+(R48/2))/12","v":37619919.598333329},{"$f":"+R48","v":39044359.799999997},{"$f":"(U48/U53)*V53","v":39016338.239697933},{"$f":"(V48/V53)*W53","v":39342149.447515763},{"$f":"(W48/W53)*X53","v":39445469.246992193},{"$f":"(X48/X53)*Y53","v":39601150.477761552},{"$f":"(Y48/Y53)*Z53","v":39675205.736664109},{"$f":"(Z48/Z53)*AA53","v":39741124.973502621},{"$f":"(AA48/AA53)*AB53","v":39884352.204546317},{"$f":"(AB48/AB53)*AC53","v":40327796.623262919},{"$f":"(AC48/AC53)*AD53","v":41761740.561559737},{"$f":"(AD48/AD53)*AE53","v":42428233.681464739},{"$f":"(AE48/AE53)*AF53","v":42593426.923840858},{"$f":"(AF48/AF53)*AG53","v":42832221.829064086},null,null,{"$f":"((U48/2)+SUM(V48:AF48)+(AG48/2))/12","v":40396273.244278409},{"$f":"AG48","v":42832221.829064086},{"$f":"(AK48/AK53)*AL53","v":42806694.031088278},{"$f":"(AL48/AL53)*AM53","v":43103509.86153347},43197634.776045851,43339461.246979825,43406926.001544945,43466978.794558369,43597459.602168791,44001439.944893062,45307770.883316137,45914949.838870123,46065441.805516094,46282985.298186682,null,null,null,{"$f":"((AK48/2)+SUM(AL48:AV48)+(AW48/2))/12","v":44063822.529178366}]
[34,null,null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F49/2)+SUM(G49:Q49)+(R49/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U49/2)+SUM(V49:AF49)+(AG49/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK49/2)+SUM(AL49:AV49)+(AW49/2))/12","v":0}]
[35,null,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F50/2)+SUM(G50:Q50)+(R50/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U50/2)+SUM(V50:AF50)+(AG50/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK50/2)+SUM(AL50:AV50)+(AW50/2))/12","v":0}]
[36,null,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F51/2)+SUM(G51:Q51)+(R51/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U51/2)+SUM(V51:AF51)+(AG51/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK51/2)+SUM(AL51:AV51)+(AW51/2))/12","v":0}]
[37,null,null,null,"Utah",{"$f":"'Rate Base'!S50","v":1319689572.8099999},{"$f":"'Rate Base'!T50","v":1318449052.8299999},{"$f":"'Rate Base'!U50","v":1329882536.4400001},{"$f":"'Rate Base'!V50","v":1332949767.3300002},{"$f":"'Rate Base'!W50","v":1338520356.0599999},{"$f":"'Rate Base'!X50","v":1341191216.5400002},{"$f":"'Rate Base'!Y50","v":1343267144.0599999},{"$f":"'Rate Base'!Z50","v":1348136796.9699998},{"$f":"'Rate Base'!AA50","v":1362940251.9200001},{"$f":"'Rate Base'!AB50","v":1412065207.9000001},{"$f":"'Rate Base'!AC50","v":1434797260.78},{"$f":"'Rate Base'!AD50","v":1439989573.2},{"$f":"'Rate Base'!AE50","v":1447530588.71},null,{"$f":"((F52/2)+SUM(G52:Q52)+(R52/2))/12","v":1365483270.3991668},{"$f":"+R52","v":1447530588.71},{"$f":"(U52/U53)*V53","v":1446491717.3880372},{"$f":"(V52/V53)*W53","v":1458570842.0523086},{"$f":"(W52/W53)*X53","v":1462401320.2808573},{"$f":"(X52/X53)*Y53","v":1468173046.2044225},{"$f":"(Y52/Y53)*Z53","v":1470918570.8606186},{"$f":"(Z52/Z53)*AA53","v":1473362460.6361699},{"$f":"(AA52/AA53)*AB53","v":1478672466.9759841},{"$f":"(AB52/AB53)*AC53","v":1495112725.2814872},{"$f":"(AC52/AC53)*AD53","v":1548274762.610626},{"$f":"(AD52/AD53)*AE53","v":1572984328.4267685},{"$f":"(AE52/AE53)*AF53","v":1579108702.6670556},{"$f":"(AF52/AF53)*AG53","v":1587961784.9434545},null,null,{"$f":"((U52/2)+SUM(V52:AF52)+(AG52/2))/12","v":1497651427.5175884},{"$f":"AG52","v":1587961784.9434545},{"$f":"(AK52/AK53)*AL53","v":1587015367.3655591},{"$f":"(AL52/AL53)*AM53","v":1598019517.4139555},1601509104.4788811,1606767179.0386212,1609268367.3381112,1611494764.5762701,1616332210.015846,1631309377.1745949,1679740290.1677091,1702250842.6645997,1707830181.8109202,1715895389.221889,null,null,null,{"$f":"((AK52/2)+SUM(AL52:AV52)+(AW52/2))/12","v":1633622149.0939779}]
[38,null,null,null,"Total",{"$f":"SUM(F46:F52)","v":1356777666.8499999},1355817462.3,1366981915.7,1370522337.45,1375857009.2,1378394633.6500001,1380653464.01,1385561379.1099999,1400756726.6900001,1449893158.75,1472731634.53,1478392250.9000001,1486574948.51,null,{"$f":"SUM(T46:T52)","v":1403103189.9975002},{"$f":"+R53","v":1486574948.51},{"$f":"IF($R53-$F53=0,U53+$AH53/12,U53+((G53-F53)/($R53-$F53))*$AH53)","v":1485508055.6277351},1497912991.4998243,1501846789.5278494,1507774196.682184,1510593776.5972826,1513103585.6096725,{"$f":"IF($R53-$F53=0,AA53+$AH53/12,AA53+((M53-L53)/($R53-$F53))*$AH53)","v":1518556819.1805303},{"$f":"IF($R53-$F53=0,AB53+$AH53/12,AB53+((N53-M53)/($R53-$F53))*$AH53)","v":1535440521.9047501},{"$f":"IF($R53-$F53=0,AC53+$AH53/12,AC53+((O53-N53)/($R53-$F53))*$AH53)","v":1590036503.1721857},{"$f":"IF($R53-$F53=0,AD53+$AH53/12,AD53+((P53-O53)/($R53-$F53))*$AH53)","v":1615412562.1082332},{"$f":"IF($R53-$F53=0,AE53+$AH53/12,AE53+((Q53-P53)/($R53-$F53))*$AH53)","v":1621702129.5908964},{"$f":"IF($R53-$F53=0,AF53+$AH53/12,AF53+((R53-Q53)/($R53-$F53))*$AH53)","v":1630794006.7725186},{"$f":"'101_106 PROJECTION'!N16","v":144219058.26251876},{"$f":"+AG53-U53","v":144219058.26251864},{"$f":"SUM(AJ46:AJ52)","v":1538047700.7618668},{"$f":"AG53","v":1630794006.7725186},{"$f":"IF($R53-$F53=0,AK53+$AX53/12,AK53+((G53-F53)/($R53-$F53))*$AX53)","v":1629822061.3966475},{"$f":"IF($R53-$F53=0,AL53+$AX53/12,AL53+((H53-G53)/($R53-$F53))*$AX53)","v":1641123027.2754891},{"$f":"IF($R53-$F53=0,AM53+$AX53/12,AM53+((I53-H53)/($R53-$F53))*$AX53)","v":1644706739.2549272},{"$f":"IF($R53-$F53=0,AN53+$AX53/12,AN53+((J53-I53)/($R53-$F53))*$AX53)","v":1650106640.2856011},{"$f":"IF($R53-$F53=0,AO53+$AX53/12,AO53+((K53-J53)/($R53-$F53))*$AX53)","v":1652675293.3396561},{"$f":"IF($R53-$F53=0,AP53+$AX53/12,AP53+((L53-K53)/($R53-$F53))*$AX53)","v":1654961743.3708284},{"$f":"IF($R53-$F53=0,AQ53+$AX53/12,AQ53+((M53-L53)/($R53-$F53))*$AX53)","v":1659929669.6180148},{"$f":"IF($R53-$F53=0,AR53+$AX53/12,AR53+((N53-M53)/($R53-$F53))*$AX53)","v":1675310817.1194878},{"$f":"IF($R53-$F53=0,AS53+$AX53/12,AS53+((O53-N53)/($R53-$F53))*$AX53)","v":1725048061.0510249},{"$f":"IF($R53-$F53=0,AT53+$AX53/12,AT53+((P53-O53)/($R53-$F53))*$AX53)","v":1748165792.5034695},{"$f":"IF($R53-$F53=0,AU53+$AX53/12,AU53+((Q53-P53)/($R53-$F53))*$AX53)","v":1753895623.616436},{"$f":"IF($R53-$F53=0,AV53+$AX53/12,AV53+((R53-Q53)/($R53-$F53))*$AX53)","v":1762178374.5200753},{"$f":"'101_106 PROJECTION'!$T$16","v":131384367.74755676},{"$f":"+AW53-AK53","v":131384367.74755669},null,{"$f":"SUM(BA46:BA52)","v":1677685971.6231563}]
[39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG54","v":0}]
[40,null,"377","Compressor Station Equipment"]
[41,null,null,null,"Wyoming",{"$f":"'Rate Base'!S54","v":0},{"$f":"'Rate Base'!T54","v":0},{"$f":"'Rate Base'!U54","v":0},{"$f":"'Rate Base'!V54","v":0},{"$f":"'Rate Base'!W54","v":0},{"$f":"'Rate Base'!X54","v":0},{"$f":"'Rate Base'!Y54","v":0},{"$f":"'Rate Base'!Z54","v":0},{"$f":"'Rate Base'!AA54","v":0},{"$f":"'Rate Base'!AB54","v":0},{"$f":"'Rate Base'!AC54","v":0},{"$f":"'Rate Base'!AD54","v":0},{"$f":"'Rate Base'!AE54","v":0},null,{"$f":"((F56/2)+SUM(G56:Q56)+(R56/2))/12","v":0},0,{"$f":"(U56/U58)*V58","v":0},{"$f":"(V56/V58)*W58","v":0},{"$f":"(W56/W58)*X58","v":0},{"$f":"(X56/X58)*Y58","v":0},{"$f":"(Y56/Y58)*Z58","v":0},{"$f":"(Z56/Z58)*AA58","v":0},{"$f":"(AA56/AA58)*AB58","v":0},{"$f":"(AB56/AB58)*AC58","v":0},{"$f":"(AC56/AC58)*AD58","v":0},{"$f":"(AD56/AD58)*AE58","v":0},{"$f":"(AE56/AE58)*AF58","v":0},{"$f":"(AF56/AF58)*AG58","v":0},null,null,{"$f":"((U56/2)+SUM(V56:AF56)+(AG56/2))/12","v":0},0,{"$f":"(AK56/AK58)*AL58","v":0},{"$f":"(AL56/AL58)*AM58","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK56/2)+SUM(AL56:AV56)+(AW56/2))/12","v":0}]
[42,null,null,null,"Utah",{"$f":"'Rate Base'!S55","v":18242697.75},{"$f":"'Rate Base'!T55","v":18242697.75},{"$f":"'Rate Base'!U55","v":18242697.75},{"$f":"'Rate Base'!V55","v":18247797},{"$f":"'Rate Base'!W55","v":18298163.77},{"$f":"'Rate Base'!X55","v":18299037.550000001},{"$f":"'Rate Base'!Y55","v":18299037.550000001},{"$f":"'Rate Base'!Z55","v":18299037.550000001},{"$f":"'Rate Base'!AA55","v":18299037.550000001},{"$f":"'Rate Base'!AB55","v":18299037.550000001},{"$f":"'Rate Base'!AC55","v":18299037.550000001},{"$f":"'Rate Base'!AD55","v":18299037.550000001},{"$f":"'Rate Base'!AE55","v":18299037.550000001},null,{"$f":"((F57/2)+SUM(G57:Q57)+(R57/2))/12","v":18282957.230833337},{"$f":"+R57","v":18299037.550000001},{"$f":"(U57/U58)*V58","v":18299037.550000001},{"$f":"(V57/V58)*W58","v":18299037.550000001},{"$f":"(W57/W58)*X58","v":18471682.235465974},{"$f":"(X57/X58)*Y58","v":20176943.825814929},{"$f":"(Y57/Y58)*Z58","v":20206527.288729411},{"$f":"(Z57/Z58)*AA58","v":20206527.288729411},{"$f":"(AA57/AA58)*AB58","v":20206527.288729411},{"$f":"(AB57/AB58)*AC58","v":20206527.288729411},{"$f":"(AC57/AC58)*AD58","v":20206527.288729411},{"$f":"(AD57/AD58)*AE58","v":20206527.288729411},{"$f":"(AE57/AE58)*AF58","v":20206527.288729411},{"$f":"(AF57/AF58)*AG58","v":20206527.288729411},null,null,{"$f":"((U57/2)+SUM(V57:AF57)+(AG57/2))/12","v":19662097.883479286},{"$f":"AG57","v":20206527.288729411},{"$f":"(AK57/AK58)*AL58","v":20206527.288729411},{"$f":"(AL57/AL58)*AM58","v":20206527.288729411},{"$f":"(AM57/AM58)*AN58","v":20246831.459220525},{"$f":"(AN57/AN58)*AO58","v":20644927.431209899},{"$f":"(AO57/AO58)*AP58","v":20651833.736664973},{"$f":"(AP57/AP58)*AQ58","v":20651833.736664973},{"$f":"(AQ57/AQ58)*AR58","v":20651833.736664973},{"$f":"(AR57/AR58)*AS58","v":20651833.736664973},{"$f":"(AS57/AS58)*AT58","v":20651833.736664973},{"$f":"(AT57/AT58)*AU58","v":20651833.736664973},{"$f":"(AU57/AU58)*AV58","v":20651833.736664973},{"$f":"(AV57/AV58)*AW58","v":20651833.736664973},null,null,null,{"$f":"((AK57/2)+SUM(AL57:AV57)+(AW57/2))/12","v":20524735.844770107}]
[{"$f":"+A57+1","v":43},null,null,null,"Total",{"$f":"SUM(F56:F57)","v":18242697.75},18242697.75,18242697.75,18247797,18298163.77,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,null,{"$f":"SUM(T56:T57)","v":18282957.230833337},{"$f":"+R58","v":18299037.550000001},{"$f":"IF($R58-$F58=0,U58+$AH58/12,U58+((G58-F58)/($R58-$F58))*$AH58)","v":18299037.550000001},18299037.550000001,18471682.235465974,20176943.825814929,20206527.288729411,20206527.288729411,{"$f":"IF($R58-$F58=0,AA58+$AH58/12,AA58+((M58-L58)/($R58-$F58))*$AH58)","v":20206527.288729411},{"$f":"IF($R58-$F58=0,AB58+$AH58/12,AB58+((N58-M58)/($R58-$F58))*$AH58)","v":20206527.288729411},{"$f":"IF($R58-$F58=0,AC58+$AH58/12,AC58+((O58-N58)/($R58-$F58))*$AH58)","v":20206527.288729411},{"$f":"IF($R58-$F58=0,AD58+$AH58/12,AD58+((P58-O58)/($R58-$F58))*$AH58)","v":20206527.288729411},{"$f":"IF($R58-$F58=0,AE58+$AH58/12,AE58+((Q58-P58)/($R58-$F58))*$AH58)","v":20206527.288729411},{"$f":"IF($R58-$F58=0,AF58+$AH58/12,AF58+((R58-Q58)/($R58-$F58))*$AH58)","v":20206527.288729411},{"$f":"'101_106 PROJECTION'!N17","v":1907489.7387294068},{"$f":"+AG58-U58","v":1907489.7387294099},{"$f":"SUM(AJ56:AJ57)","v":19662097.883479286},{"$f":"AG58","v":20206527.288729411},{"$f":"IF($R58-$F58=0,AK58+$AX58/12,AK58+((G58-F58)/($R58-$F58))*$AX58)","v":20206527.288729411},{"$f":"IF($R58-$F58=0,AL58+$AX58/12,AL58+((H58-G58)/($R58-$F58))*$AX58)","v":20206527.288729411},{"$f":"IF($R58-$F58=0,AM58+$AX58/12,AM58+((I58-H58)/($R58-$F58))*$AX58)","v":20246831.459220525},{"$f":"IF($R58-$F58=0,AN58+$AX58/12,AN58+((J58-I58)/($R58-$F58))*$AX58)","v":20644927.431209899},{"$f":"IF($R58-$F58=0,AO58+$AX58/12,AO58+((K58-J58)/($R58-$F58))*$AX58)","v":20651833.736664973},{"$f":"IF($R58-$F58=0,AP58+$AX58/12,AP58+((L58-K58)/($R58-$F58))*$AX58)","v":20651833.736664973},{"$f":"IF($R58-$F58=0,AQ58+$AX58/12,AQ58+((M58-L58)/($R58-$F58))*$AX58)","v":20651833.736664973},{"$f":"IF($R58-$F58=0,AR58+$AX58/12,AR58+((N58-M58)/($R58-$F58))*$AX58)","v":20651833.736664973},{"$f":"IF($R58-$F58=0,AS58+$AX58/12,AS58+((O58-N58)/($R58-$F58))*$AX58)","v":20651833.736664973},{"$f":"IF($R58-$F58=0,AT58+$AX58/12,AT58+((P58-O58)/($R58-$F58))*$AX58)","v":20651833.736664973},{"$f":"IF($R58-$F58=0,AU58+$AX58/12,AU58+((Q58-P58)/($R58-$F58))*$AX58)","v":20651833.736664973},{"$f":"IF($R58-$F58=0,AV58+$AX58/12,AV58+((R58-Q58)/($R58-$F58))*$AX58)","v":20651833.736664973},{"$f":"'101_106 PROJECTION'!$T$17","v":445306.44793556165},{"$f":"+AW58-AK58","v":445306.44793556258},null,{"$f":"SUM(BA56:BA57)","v":20524735.844770107}]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG59","v":0}]
[45,null,"378","Measuring & Regulation Station Equip"]
[46,null,null,null,"Wyoming",{"$f":"'Rate Base'!S59","v":6862112.5300000003},{"$f":"'Rate Base'!T59","v":6604886.0199999996},{"$f":"'Rate Base'!U59","v":6886122.0199999996},{"$f":"'Rate Base'!V59","v":6954759.6100000003},{"$f":"'Rate Base'!W59","v":6947275.6500000004},{"$f":"'Rate Base'!X59","v":6951320.9000000004},{"$f":"'Rate Base'!Y59","v":6952141.2199999997},{"$f":"'Rate Base'!Z59","v":6952282.3200000003},{"$f":"'Rate Base'!AA59","v":6952282.3200000003},{"$f":"'Rate Base'!AB59","v":6952282.3200000003},{"$f":"'Rate Base'!AC59","v":7247108.5700000003},{"$f":"'Rate Base'!AD59","v":7409635.5899999999},{"$f":"'Rate Base'!AE59","v":7415821.6100000003},null,{"$f":"((F61/2)+SUM(G61:Q61)+(R61/2))/12","v":6995755.3008333333},{"$f":"+R61","v":7415821.6100000003},{"$f":"(U61/U63)*V63","v":7447013.6285257004},{"$f":"(V61/V63)*W63","v":7460852.5740937786},{"$f":"(W61/W63)*X63","v":7553144.3904785942},{"$f":"(X61/X63)*Y63","v":7561630.2498439141},{"$f":"(Y61/Y63)*Z63","v":7569209.0860402538},{"$f":"(Z61/Z63)*AA63","v":7571748.4164437205},{"$f":"(AA61/AA63)*AB63","v":7601900.9049888682},{"$f":"(AB61/AB63)*AC63","v":7643905.2083496889},{"$f":"(AC61/AC63)*AD63","v":7697099.711895694},{"$f":"(AD61/AD63)*AE63","v":7708178.3892348511},{"$f":"(AE61/AE63)*AF63","v":7737899.5664380677},{"$f":"(AF61/AF63)*AG63","v":7985407.3928164635},null,null,{"$f":"((U61/2)+SUM(V61:AF61)+(AG61/2))/12","v":7604433.0523117809},{"$f":"AG61","v":7985407.3928164635},{"$f":"(AK61/AK63)*AL63","v":8013840.5300059803},{"$f":"(AL61/AL63)*AM63","v":8026455.4442210142},8110584.2053839741,8118319.504826244,8125228.0057663117,8127542.7366860751,8155028.2885654196,8193317.3822649587,8241806.9218504038,8251905.7088975813,8278998.098194438,8504614.2755219135,null,null,null,{"$f":"((AK61/2)+SUM(AL61:AV61)+(AW61/2))/12","v":8157336.4717359645}]
[47,null,null,null,"Utah",{"$f":"'Rate Base'!S60","v":82997758.230000004},{"$f":"'Rate Base'!T60","v":83854448.040000007},{"$f":"'Rate Base'!U60","v":83839175.590000004},{"$f":"'Rate Base'!V60","v":85544246.769999996},{"$f":"'Rate Base'!W60","v":85714816.079999998},{"$f":"'Rate Base'!X60","v":85856424.569999993},{"$f":"'Rate Base'!Y60","v":85904406.329999998},{"$f":"'Rate Base'!Z60","v":86483750.340000004},{"$f":"'Rate Base'!AA60","v":87291009.360000014},{"$f":"'Rate Base'!AB60","v":88313327.060000002},{"$f":"'Rate Base'!AC60","v":88231416.189999998},{"$f":"'Rate Base'!AD60","v":88640085.129999995},{"$f":"'Rate Base'!AE60","v":93390624.239999995},null,{"$f":"((F62/2)+SUM(G62:Q62)+(R62/2))/12","v":86488941.391249999},{"$f":"+R62","v":93390624.239999995},{"$f":"(U62/U63)*V63","v":93783438.716212928},{"$f":"(V62/V63)*W63","v":93957718.497118577},{"$f":"(W62/W63)*X63","v":95119988.950442135},{"$f":"(X62/X63)*Y63","v":95226855.019371226},{"$f":"(Y62/Y63)*Z63","v":95322298.556259215},{"$f":"(Z62/Z63)*AA63","v":95354277.433854058},{"$f":"(AA62/AA63)*AB63","v":95734000.662878826},{"$f":"(AB62/AB63)*AC63","v":96262978.882411987},{"$f":"(AC62/AC63)*AD63","v":96932880.095461577},{"$f":"(AD62/AD63)*AE63","v":97072398.633914858},{"$f":"(AE62/AE63)*AF63","v":97446690.174101457},{"$f":"(AF62/AF63)*AG63","v":100563662.45652451},null,null,{"$f":"((U62/2)+SUM(V62:AF62)+(AG62/2))/12","v":95765889.080857411},{"$f":"AG62","v":100563662.45652451},{"$f":"(AK62/AK63)*AL63","v":100921733.15602055},{"$f":"(AL62/AL63)*AM63","v":101080598.18477035},{"$f":"(AM62/AM63)*AN63","v":102140067.78028382},{"$f":"(AN62/AN63)*AO63","v":102237481.72597834},{"$f":"(AO62/AO63)*AP63","v":102324483.44329117},{"$f":"(AP62/AP63)*AQ63","v":102353633.84319465},{"$f":"(AQ62/AQ63)*AR63","v":102699771.19419719},{"$f":"(AR62/AR63)*AS63","v":103181962.18398072},{"$f":"(AS62/AS63)*AT63","v":103792611.76660934},{"$f":"(AT62/AT63)*AU63","v":103919790.12606865},{"$f":"(AU62/AU63)*AV63","v":104260976.21193331},{"$f":"(AV62/AV63)*AW63","v":107102257.56245053},null,null,null,{"$f":"((AK62/2)+SUM(AL62:AV62)+(AW62/2))/12","v":102728839.13548462}]
[48,null,null,null,"Total",{"$f":"SUM(F61:F62)","v":89859870.760000005},90459334.060000002,90725297.609999999,92499006.379999995,92662091.730000004,92807745.469999999,92856547.549999997,93436032.659999996,94243291.680000007,95265609.379999995,95478524.75999999,96049720.719999999,100806445.84999999,null,{"$f":"SUM(T61:T62)","v":93484696.692083329},{"$f":"+R63","v":100806445.84999999},{"$f":"IF($R63-$F63=0,U63+$AH63/12,U63+((G63-F63)/($R63-$F63))*$AH63)","v":101230452.34473863},101418571.07121237,102673133.34092075,102788485.26921515,102891507.64229949,102926025.85029779,{"$f":"IF($R63-$F63=0,AA63+$AH63/12,AA63+((M63-L63)/($R63-$F63))*$AH63)","v":103335901.56786771},{"$f":"IF($R63-$F63=0,AB63+$AH63/12,AB63+((N63-M63)/($R63-$F63))*$AH63)","v":103906884.09076169},{"$f":"IF($R63-$F63=0,AC63+$AH63/12,AC63+((O63-N63)/($R63-$F63))*$AH63)","v":104629979.80735728},{"$f":"IF($R63-$F63=0,AD63+$AH63/12,AD63+((P63-O63)/($R63-$F63))*$AH63)","v":104780577.02314971},{"$f":"IF($R63-$F63=0,AE63+$AH63/12,AE63+((Q63-P63)/($R63-$F63))*$AH63)","v":105184589.74053954},{"$f":"IF($R63-$F63=0,AF63+$AH63/12,AF63+((R63-Q63)/($R63-$F63))*$AH63)","v":108549069.84934099},{"$f":"'101_106 PROJECTION'!N18","v":7742623.9993410138},{"$f":"+AG63-U63","v":7742623.9993409961},{"$f":"SUM(AJ61:AJ62)","v":103370322.13316919},{"$f":"AG63","v":108549069.84934099},{"$f":"IF($R63-$F63=0,AK63+$AX63/12,AK63+((G63-F63)/($R63-$F63))*$AX63)","v":108935573.68602654},{"$f":"IF($R63-$F63=0,AL63+$AX63/12,AL63+((H63-G63)/($R63-$F63))*$AX63)","v":109107053.62899138},{"$f":"IF($R63-$F63=0,AM63+$AX63/12,AM63+((I63-H63)/($R63-$F63))*$AX63)","v":110250651.98566781},{"$f":"IF($R63-$F63=0,AN63+$AX63/12,AN63+((J63-I63)/($R63-$F63))*$AX63)","v":110355801.23080461},{"$f":"IF($R63-$F63=0,AO63+$AX63/12,AO63+((K63-J63)/($R63-$F63))*$AX63)","v":110449711.4490575},{"$f":"IF($R63-$F63=0,AP63+$AX63/12,AP63+((L63-K63)/($R63-$F63))*$AX63)","v":110481176.57988074},{"$f":"IF($R63-$F63=0,AQ63+$AX63/12,AQ63+((M63-L63)/($R63-$F63))*$AX63)","v":110854799.48276263},{"$f":"IF($R63-$F63=0,AR63+$AX63/12,AR63+((N63-M63)/($R63-$F63))*$AX63)","v":111375279.56624569},{"$f":"IF($R63-$F63=0,AS63+$AX63/12,AS63+((O63-N63)/($R63-$F63))*$AX63)","v":112034418.68845977},{"$f":"IF($R63-$F63=0,AT63+$AX63/12,AT63+((P63-O63)/($R63-$F63))*$AX63)","v":112171695.83496626},{"$f":"IF($R63-$F63=0,AU63+$AX63/12,AU63+((Q63-P63)/($R63-$F63))*$AX63)","v":112539974.31012778},{"$f":"IF($R63-$F63=0,AV63+$AX63/12,AV63+((R63-Q63)/($R63-$F63))*$AX63)","v":115606871.83797248},{"$f":"'101_106 PROJECTION'!$T$18","v":7057801.988631472},{"$f":"+AW63-AK63","v":7057801.9886314869},null,{"$f":"SUM(BA61:BA62)","v":110886175.60722059}]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG64","v":0}]
[50,null,"380","Services"]
[51,null,null,null,"Wyoming",{"$f":"'Rate Base'!S64","v":18000938.789999999},{"$f":"'Rate Base'!T64","v":17893131.039999999},{"$f":"'Rate Base'!U64","v":17927120.41},{"$f":"'Rate Base'!V64","v":18239187.18},{"$f":"'Rate Base'!W64","v":18233034.969999999},{"$f":"'Rate Base'!X64","v":18123587.379999999},{"$f":"'Rate Base'!Y64","v":18134111.319999997},{"$f":"'Rate Base'!Z64","v":18240645.219999999},{"$f":"'Rate Base'!AA64","v":18369697.889999997},{"$f":"'Rate Base'!AB64","v":18403908.259999998},{"$f":"'Rate Base'!AC64","v":18453966.59},{"$f":"'Rate Base'!AD64","v":18485667.209999997},{"$f":"'Rate Base'!AE64","v":18560613.77},null,{"$f":"((F66/2)+SUM(G66:Q66)+(R66/2))/12","v":18232069.479166664},{"$f":"+R66","v":18560613.77},{"$f":"(U66/U68)*V68","v":18601609.063205823},{"$f":"(V66/V68)*W68","v":18733541.808290076},{"$f":"(W66/W68)*X68","v":18829723.717815928},{"$f":"(X66/X68)*Y68","v":18947091.958826464},{"$f":"(Y66/Y68)*Z68","v":18961011.242260296},{"$f":"(Z66/Z68)*AA68","v":19015717.988074962},{"$f":"(AA66/AA68)*AB68","v":19145010.507936534},{"$f":"(AB66/AB68)*AC68","v":19213191.57088672},{"$f":"(AC66/AC68)*AD68","v":19300704.156511821},{"$f":"(AD66/AD68)*AE68","v":19369612.237748526},{"$f":"(AE66/AE68)*AF68","v":19439645.174951196},{"$f":"(AF66/AF68)*AG68","v":19444201.030929949},null,null,{"$f":"((U66/2)+SUM(V66:AF66)+(AG66/2))/12","v":19046605.56891444},{"$f":"AG66","v":19444201.030929949},{"$f":"(AK66/AK68)*AL68","v":19495721.761112288},{"$f":"(AL66/AL68)*AM68","v":19661527.902016655},19782404.271511663,19929906.509066589,19947399.533022422,20016152.09630134,20178640.140890718,20264326.517864902,20374307.736657821,20460907.792009413,20548921.507227402,20554647.067609474,null,null,null,{"$f":"((AK66/2)+SUM(AL66:AV66)+(AW66/2))/12","v":20054969.984745909}]
[52,null,null,null,"Utah",{"$f":"'Rate Base'!S65","v":356543938.62},{"$f":"'Rate Base'!T65","v":357403044.31999999},{"$f":"'Rate Base'!U65","v":359786913.02999997},{"$f":"'Rate Base'!V65","v":361237518.64999998},{"$f":"'Rate Base'!W65","v":363394613.37},{"$f":"'Rate Base'!X65","v":363759151.93000001},{"$f":"'Rate Base'!Y65","v":364751208.11000001},{"$f":"'Rate Base'!Z65","v":367014146.35000002},{"$f":"'Rate Base'!AA65","v":368134610.12},{"$f":"'Rate Base'!AB65","v":369704194.25999999},{"$f":"'Rate Base'!AC65","v":370916976.03000003},{"$f":"'Rate Base'!AD65","v":372168730.12},{"$f":"'Rate Base'!AE65","v":372177276.20000005},null,{"$f":"((F67/2)+SUM(G67:Q67)+(R67/2))/12","v":365219309.47499996},{"$f":"+R67","v":372177276.20000005},{"$f":"(U67/U68)*V68","v":372999313.48558944},{"$f":"(V67/V68)*W68","v":375644827.81585419},{"$f":"(W67/W68)*X68","v":377573466.68257666},{"$f":"(X67/X68)*Y68","v":379926933.69573599},{"$f":"(Y67/Y68)*Z68","v":380206043.05382377},{"$f":"(Z67/Z68)*AA68","v":381303022.2754904},{"$f":"(AA67/AA68)*AB68","v":383895594.8310861},{"$f":"(AB67/AB68)*AC68","v":385262760.95024943},{"$f":"(AC67/AC68)*AD68","v":387017562.60469764},{"$f":"(AD67/AD68)*AE68","v":388399306.88862312},{"$f":"(AE67/AE68)*AF68","v":389803606.7752198},{"$f":"(AF67/AF68)*AG68","v":389894960.76221305},null,null,{"$f":"((U67/2)+SUM(V67:AF67)+(AG67/2))/12","v":381922379.79500443},{"$f":"AG67","v":389894960.76221305},{"$f":"(AK67/AK68)*AL68","v":390928054.02435988},{"$f":"(AL67/AL68)*AM68","v":394252797.41182065},{"$f":"(AM67/AM68)*AN68","v":396676609.3887884},{"$f":"(AN67/AN68)*AO68","v":399634323.05531216},{"$f":"(AO67/AO68)*AP68","v":399985093.02925056},{"$f":"(AP67/AP68)*AQ68","v":401363718.86835259},{"$f":"(AQ67/AQ68)*AR68","v":404621927.81552029},{"$f":"(AR67/AR68)*AS68","v":406340110.34896874},{"$f":"(AS67/AS68)*AT68","v":408545452.85276383},{"$f":"(AT67/AT68)*AU68","v":410281956.4575972},{"$f":"(AU67/AU68)*AV68","v":412046806.75856185},{"$f":"(AV67/AV68)*AW68","v":412161615.64872706},null,null,null,{"$f":"((AK67/2)+SUM(AL67:AV67)+(AW67/2))/12","v":402142094.85139722}]
[53,null,null,null,"Total",{"$f":"SUM(F66:F67)","v":374544877.41000003},375296175.36000001,377714033.44,379476705.82999998,381627648.34000003,381882739.31,382885319.43000001,385254791.57000005,386504308.00999999,388108102.51999998,389370942.62,390654397.32999998,390737889.97000003,null,{"$f":"SUM(T66:T67)","v":383451378.95416665},{"$f":"+R68","v":390737889.97000003},{"$f":"IF($R68-$F68=0,U68+$AH68/12,U68+((G68-F68)/($R68-$F68))*$AH68)","v":391600922.54879522},394378369.62414426,396403190.40039259,398874025.65456247,399167054.29608405,400318740.2635653,{"$f":"IF($R68-$F68=0,AA68+$AH68/12,AA68+((M68-L68)/($R68-$F68))*$AH68)","v":403040605.33902258},{"$f":"IF($R68-$F68=0,AB68+$AH68/12,AB68+((N68-M68)/($R68-$F68))*$AH68)","v":404475952.52113611},{"$f":"IF($R68-$F68=0,AC68+$AH68/12,AC68+((O68-N68)/($R68-$F68))*$AH68)","v":406318266.76120943},{"$f":"IF($R68-$F68=0,AD68+$AH68/12,AD68+((P68-O68)/($R68-$F68))*$AH68)","v":407768919.12637162},{"$f":"IF($R68-$F68=0,AE68+$AH68/12,AE68+((Q68-P68)/($R68-$F68))*$AH68)","v":409243251.95017093},{"$f":"IF($R68-$F68=0,AF68+$AH68/12,AF68+((R68-Q68)/($R68-$F68))*$AH68)","v":409339161.79314291},{"$f":"'101_106 PROJECTION'!N19","v":18601271.82314286},{"$f":"+AG68-U68","v":18601271.823142886},{"$f":"SUM(AJ66:AJ67)","v":400968985.36391884},{"$f":"AG68","v":409339161.79314291},{"$f":"IF($R68-$F68=0,AK68+$AX68/12,AK68+((G68-F68)/($R68-$F68))*$AX68)","v":410423775.7854721},{"$f":"IF($R68-$F68=0,AL68+$AX68/12,AL68+((H68-G68)/($R68-$F68))*$AX68)","v":413914325.31383723},{"$f":"IF($R68-$F68=0,AM68+$AX68/12,AM68+((I68-H68)/($R68-$F68))*$AX68)","v":416459013.66029996},{"$f":"IF($R68-$F68=0,AN68+$AX68/12,AN68+((J68-I68)/($R68-$F68))*$AX68)","v":419564229.56437868},{"$f":"IF($R68-$F68=0,AO68+$AX68/12,AO68+((K68-J68)/($R68-$F68))*$AX68)","v":419932492.56227291},{"$f":"IF($R68-$F68=0,AP68+$AX68/12,AP68+((L68-K68)/($R68-$F68))*$AX68)","v":421379870.96465385},{"$f":"IF($R68-$F68=0,AQ68+$AX68/12,AQ68+((M68-L68)/($R68-$F68))*$AX68)","v":424800567.95641094},{"$f":"IF($R68-$F68=0,AR68+$AX68/12,AR68+((N68-M68)/($R68-$F68))*$AX68)","v":426604436.86683363},{"$f":"IF($R68-$F68=0,AS68+$AX68/12,AS68+((O68-N68)/($R68-$F68))*$AX68)","v":428919760.58942163},{"$f":"IF($R68-$F68=0,AT68+$AX68/12,AT68+((P68-O68)/($R68-$F68))*$AX68)","v":430742864.24960655},{"$f":"IF($R68-$F68=0,AU68+$AX68/12,AU68+((Q68-P68)/($R68-$F68))*$AX68)","v":432595728.26578921},{"$f":"IF($R68-$F68=0,AV68+$AX68/12,AV68+((R68-Q68)/($R68-$F68))*$AX68)","v":432716262.71633649},{"$f":"'101_106 PROJECTION'!$T$19","v":23377100.923193578},{"$f":"+AW68-AK68","v":23377100.923193574},null,{"$f":"SUM(BA66:BA67)","v":422197064.83614314}]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG69","v":0}]
[55,null,"381...2","Meters & Meter Installation"]
[56,null,null,null,"Wyoming",{"$f":"'Rate Base'!S69","v":9055333.2039999999},{"$f":"'Rate Base'!T69","v":9087898.4839999992},{"$f":"'Rate Base'!U69","v":9118247.3640000001},{"$f":"'Rate Base'!V69","v":9160312.2939999998},{"$f":"'Rate Base'!W69","v":9174815.5040000007},{"$f":"'Rate Base'!X69","v":9195404.1339999996},{"$f":"'Rate Base'!Y69","v":9161503.2639999986},{"$f":"'Rate Base'!Z69","v":9177139.9840000011},{"$f":"'Rate Base'!AA69","v":9228368.074000001},{"$f":"'Rate Base'!AB69","v":9238832.493999999},{"$f":"'Rate Base'!AC69","v":9402561.1640000008},{"$f":"'Rate Base'!AD69","v":9683422.6640000008},{"$f":"'Rate Base'!AE69","v":9680436.6140000001},null,{"$f":"((F71/2)+SUM(G71:Q71)+(R71/2))/12","v":9249699.1944166664},{"$f":"+R71","v":9680436.6140000001},{"$f":"(U71/U73)*V73","v":9679945.3389639724},{"$f":"(V71/V73)*W73","v":9688114.4270925485},{"$f":"(W71/W73)*X73","v":9693867.7814067286},{"$f":"(X71/X73)*Y73","v":9690468.2684908789},{"$f":"(Y71/Y73)*Z73","v":9748357.4348041024},{"$f":"(Z71/Z73)*AA73","v":9775157.8763037976},{"$f":"(AA71/AA73)*AB73","v":9775099.9602121264},{"$f":"(AB71/AB73)*AC73","v":9775652.4786332846},{"$f":"(AC71/AC73)*AD73","v":9801506.7398515474},{"$f":"(AD71/AD73)*AE73","v":9806984.461050069},{"$f":"(AE71/AE73)*AF73","v":9823772.5549787767},{"$f":"(AF71/AF73)*AG73","v":9821434.8657431826},null,null,{"$f":"((U71/2)+SUM(V71:AF71)+(AG71/2))/12","v":9750821.9218049515},{"$f":"AG71","v":9821434.8657431826},{"$f":"(AK71/AK73)*AL73","v":9820071.9966912363},{"$f":"(AL71/AL73)*AM73","v":9842734.2460965011},9858694.8953553475,9849264.1475971062,10009857.191056164,10084205.549144356,10084044.881406002,10085577.648596682,10157301.163717991,10172497.166260697,10219069.802724319,10212584.709693711,null,null,null,{"$f":"((AK71/2)+SUM(AL71:AV71)+(AW71/2))/12","v":10016694.03969707}]
[57,null,null,null,"Utah",{"$f":"'Rate Base'!S70","v":287541434.20599997},{"$f":"'Rate Base'!T70","v":287454142.43599993},{"$f":"'Rate Base'!U70","v":288333804.21600002},{"$f":"'Rate Base'!V70","v":288932644.81599998},{"$f":"'Rate Base'!W70","v":288539446.58600003},{"$f":"'Rate Base'!X70","v":294967528.55599999},{"$f":"'Rate Base'!Y70","v":297986914.10600001},{"$f":"'Rate Base'!Z70","v":297964825.71599996},{"$f":"'Rate Base'!AA70","v":297975146.43599999},{"$f":"'Rate Base'!AB70","v":300844765.19599998},{"$f":"'Rate Base'!AC70","v":301291237.39600003},{"$f":"'Rate Base'!AD70","v":302880516.62599999},{"$f":"'Rate Base'!AE70","v":302623091.46600002},null,{"$f":"((F72/2)+SUM(G72:Q72)+(R72/2))/12","v":295187769.57683331},{"$f":"+R72","v":302623091.46600002},{"$f":"(U72/U73)*V73","v":302607733.56675529},{"$f":"(V72/V73)*W73","v":302863109.93070489},{"$f":"(W72/W73)*X73","v":303042967.30060267},{"$f":"(X72/X73)*Y73","v":302936694.08699727},{"$f":"(Y72/Y73)*Z73","v":304746385.03076744},{"$f":"(Z72/Z73)*AA73","v":305584201.83415025},{"$f":"(AA72/AA73)*AB73","v":305582391.30148464},{"$f":"(AB72/AB73)*AC73","v":305599663.74893403},{"$f":"(AC72/AC73)*AD73","v":306407901.72098225},{"$f":"(AD72/AD73)*AE73","v":306579142.43970025},{"$f":"(AE72/AE73)*AF73","v":307103960.18161696},{"$f":"(AF72/AF73)*AG73","v":307030880.96302688},null,null,{"$f":"((U72/2)+SUM(V72:AF72)+(AG72/2))/12","v":304823428.11310071},{"$f":"AG72","v":307030880.96302688},{"$f":"(AK72/AK73)*AL73","v":306988275.89651918},{"$f":"(AL72/AL73)*AM73","v":307696727.41043919},{"$f":"(AM72/AM73)*AN73","v":308195678.15131086},{"$f":"(AN72/AN73)*AO73","v":307900860.6595763},{"$f":"(AO72/AO73)*AP73","v":312921208.93697},{"$f":"(AP72/AP73)*AQ73","v":315245435.71177584},{"$f":"(AQ72/AQ73)*AR73","v":315240413.02843845},{"$f":"(AR72/AR73)*AS73","v":315288329.33265454},{"$f":"(AS72/AS73)*AT73","v":317530500.08819968},{"$f":"(AT72/AT73)*AU73","v":318005546.9740755},{"$f":"(AU72/AU73)*AV73","v":319461468.41505271},{"$f":"(AV72/AV73)*AW73","v":319258735.93720883},null,null,null,{"$f":"((AK72/2)+SUM(AL72:AV72)+(AW72/2))/12","v":313134937.75459415}]
[58,null,null,null,"Total",{"$f":"SUM(F71:F72)","v":296596767.40999997},296542040.91999996,297452051.58000004,298092957.11000001,297714262.09000003,304162932.69,307148417.37,307141965.69999999,307203514.50999999,310083597.69,310693798.56,312563939.28999996,312303528.08000004,null,{"$f":"SUM(T71:T72)","v":304437468.77124995},{"$f":"+R73","v":312303528.08000004},{"$f":"IF($R73-$F73=0,U73+$AH73/12,U73+((G73-F73)/($R73-$F73))*$AH73)","v":312287678.90571928},312551224.35779744,312736835.08200943,312627162.35548818,314494742.46557158,315359359.71045411,{"$f":"IF($R73-$F73=0,AA73+$AH73/12,AA73+((M73-L73)/($R73-$F73))*$AH73)","v":315357491.26169682},{"$f":"IF($R73-$F73=0,AB73+$AH73/12,AB73+((N73-M73)/($R73-$F73))*$AH73)","v":315375316.22756737},{"$f":"IF($R73-$F73=0,AC73+$AH73/12,AC73+((O73-N73)/($R73-$F73))*$AH73)","v":316209408.46083385},{"$f":"IF($R73-$F73=0,AD73+$AH73/12,AD73+((P73-O73)/($R73-$F73))*$AH73)","v":316386126.9007504},{"$f":"IF($R73-$F73=0,AE73+$AH73/12,AE73+((Q73-P73)/($R73-$F73))*$AH73)","v":316927732.73659581},{"$f":"IF($R73-$F73=0,AF73+$AH73/12,AF73+((R73-Q73)/($R73-$F73))*$AH73)","v":316852315.8287701},{"$f":"'101_106 PROJECTION'!N20","v":4548787.7487699101},{"$f":"+AG73-U73","v":4548787.7487700582},{"$f":"SUM(AJ71:AJ72)","v":314574250.03490567},{"$f":"AG73","v":316852315.8287701},{"$f":"IF($R73-$F73=0,AK73+$AX73/12,AK73+((G73-F73)/($R73-$F73))*$AX73)","v":316808347.89321041},{"$f":"IF($R73-$F73=0,AL73+$AX73/12,AL73+((H73-G73)/($R73-$F73))*$AX73)","v":317539461.65653569},{"$f":"IF($R73-$F73=0,AM73+$AX73/12,AM73+((I73-H73)/($R73-$F73))*$AX73)","v":318054373.0466662},{"$f":"IF($R73-$F73=0,AN73+$AX73/12,AN73+((J73-I73)/($R73-$F73))*$AX73)","v":317750124.80717337},{"$f":"IF($R73-$F73=0,AO73+$AX73/12,AO73+((K73-J73)/($R73-$F73))*$AX73)","v":322931066.12802613},{"$f":"IF($R73-$F73=0,AP73+$AX73/12,AP73+((L73-K73)/($R73-$F73))*$AX73)","v":325329641.26092017},{"$f":"IF($R73-$F73=0,AQ73+$AX73/12,AQ73+((M73-L73)/($R73-$F73))*$AX73)","v":325324457.90984446},{"$f":"IF($R73-$F73=0,AR73+$AX73/12,AR73+((N73-M73)/($R73-$F73))*$AX73)","v":325373906.98125124},{"$f":"IF($R73-$F73=0,AS73+$AX73/12,AS73+((O73-N73)/($R73-$F73))*$AX73)","v":327687801.25191766},{"$f":"IF($R73-$F73=0,AT73+$AX73/12,AT73+((P73-O73)/($R73-$F73))*$AX73)","v":328178044.14033616},{"$f":"IF($R73-$F73=0,AU73+$AX73/12,AU73+((Q73-P73)/($R73-$F73))*$AX73)","v":329680538.21777695},{"$f":"IF($R73-$F73=0,AV73+$AX73/12,AV73+((R73-Q73)/($R73-$F73))*$AX73)","v":329471320.64690244},{"$f":"'101_106 PROJECTION'!$T$20","v":12619004.818132438},{"$f":"+AW73-AK73","v":12619004.818132341},null,{"$f":"SUM(BA71:BA72)","v":323151631.7942912}]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG74","v":0}]
[60,null,"383...4","House Regulators & Reg Installations"]
[61,null,null,null,"Wyoming",{"$f":"'Rate Base'!S74","v":854214},{"$f":"'Rate Base'!T74","v":837526.95},{"$f":"'Rate Base'!U74","v":799060.05999999994},{"$f":"'Rate Base'!V74","v":796080.23},{"$f":"'Rate Base'!W74","v":793371.29},{"$f":"'Rate Base'!X74","v":788928.62999999989},{"$f":"'Rate Base'!Y74","v":787953.40999999992},{"$f":"'Rate Base'!Z74","v":787032.37},{"$f":"'Rate Base'!AA74","v":786219.69},{"$f":"'Rate Base'!AB74","v":786002.98},{"$f":"'Rate Base'!AC74","v":785461.19},{"$f":"'Rate Base'!AD74","v":777817.98},{"$f":"'Rate Base'!AE74","v":777059.48},null,{"$f":"((F76/2)+SUM(G76:Q76)+(R76/2))/12","v":795090.96},{"$f":"+R76","v":777059.48},{"$f":"(U76/U78)*V78","v":775193.57357977482},{"$f":"(V76/V78)*W78","v":770081.91214837146},{"$f":"(W76/W78)*X78","v":769554.95031104668},{"$f":"(X76/X78)*Y78","v":768787.13776656205},{"$f":"(Y76/Y78)*Z78","v":767730.54165050201},{"$f":"(Z76/Z78)*AA78","v":767367.3959989514},{"$f":"(AA76/AA78)*AB78","v":766860.4808267362},{"$f":"(AB76/AB78)*AC78","v":766531.20138146472},{"$f":"(AC76/AC78)*AD78","v":766316.14141118352},{"$f":"(AD76/AD78)*AE78","v":765973.62052190118},{"$f":"(AE76/AE78)*AF78","v":763640.22470841592},{"$f":"(AF76/AF78)*AG78","v":770360.48565194663},null,null,{"$f":"((U76/2)+SUM(V76:AF76)+(AG76/2))/12","v":768478.93026090693},{"$f":"AG76","v":770360.48565194663},{"$f":"(AK76/AK78)*AL78","v":768664.19276989822},{"$f":"(AL76/AL78)*AM78","v":764017.18860744685},763538.12834800617,762840.11105204793,761879.56102046778,761549.42582333507,761088.58995873306,760789.2424817296,760593.73176755477,760282.34651256842,758161.05968568707,764270.4393847204,null,null,null,{"$f":"((AK76/2)+SUM(AL76:AV76)+(AW76/2))/12","v":762559.92004548421}]
[62,null,null,null,"Utah",{"$f":"'Rate Base'!S75","v":13923487.560000001},{"$f":"'Rate Base'!T75","v":13923487.560000001},{"$f":"'Rate Base'!U75","v":13916240.18},{"$f":"'Rate Base'!V75","v":13914507.32},{"$f":"'Rate Base'!W75","v":13910349.609999999},{"$f":"'Rate Base'!X75","v":13905342.990000002},{"$f":"'Rate Base'!Y75","v":13903070.550000001},{"$f":"'Rate Base'!Z75","v":13899458.180000002},{"$f":"'Rate Base'!AA75","v":13897326.07},{"$f":"'Rate Base'!AB75","v":13895619.470000001},{"$f":"'Rate Base'!AC75","v":13893098.050000001},{"$f":"'Rate Base'!AD75","v":13879873.390000001},{"$f":"'Rate Base'!AE75","v":13940732.08},null,{"$f":"((F77/2)+SUM(G77:Q77)+(R77/2))/12","v":13905873.599166667},13940732.08,{"$f":"(U77/U78)*V78","v":13907257.034446588},{"$f":"(V77/V78)*W78","v":13815551.95351911},{"$f":"(W77/W78)*X78","v":13806098.06487917},{"$f":"(X77/X78)*Y78","v":13792323.226213893},{"$f":"(Y77/Y78)*Z78","v":13773367.504354917},{"$f":"(Z77/Z78)*AA78","v":13766852.538172038},{"$f":"(AA77/AA78)*AB78","v":13757758.294056853},{"$f":"(AB77/AB78)*AC78","v":13751850.900036026},{"$f":"(AC77/AC78)*AD78","v":13747992.645289784},{"$f":"(AD77/AD78)*AE78","v":13741847.694906721},{"$f":"(AE77/AE78)*AF78","v":13699985.718173109},{"$f":"(AF77/AF78)*AG78","v":13820549.664348053},null,null,{"$f":"((U77/2)+SUM(V77:AF77)+(AG77/2))/12","v":13786793.870518519},{"$f":"AG77","v":13820549.664348053},{"$f":"(AK77/AK78)*AL78","v":13790117.54788015},{"$f":"(AL77/AL78)*AM78","v":13706748.58878402},{"$f":"(AM77/AM78)*AN78","v":13698154.072020596},{"$f":"(AN77/AN78)*AO78","v":13685631.385713287},{"$f":"(AO77/AO78)*AP78","v":13668398.76583753},{"$f":"(AP77/AP78)*AQ78","v":13662476.019314438},{"$f":"(AQ77/AQ78)*AR78","v":13654208.454878738},{"$f":"(AR77/AR78)*AS78","v":13648838.051347043},{"$f":"(AS77/AS78)*AT78","v":13645330.517425597},{"$f":"(AT77/AT78)*AU78","v":13639744.151741689},{"$f":"(AU77/AU78)*AV78","v":13601687.488024795},{"$f":"(AV77/AV78)*AW78","v":13711292.000615276},null,null,null,{"$f":"((AK77/2)+SUM(AL77:AV77)+(AW77/2))/12","v":13680604.656287463}]
[63,null,null,null,"Total",{"$f":"SUM(F76:F77)","v":14777701.560000001},14761014.51,14715300.24,14710587.550000001,14703720.899999999,14694271.620000001,14691023.960000001,14686490.550000001,14683545.76,14681622.450000001,14678559.24,14657691.370000001,14717791.560000001,null,{"$f":"SUM(T76:T77)","v":14700964.559166666},14717791.560000001,{"$f":"IF($R78-$F78=0,U78+$AH78/12,U78+((G78-F78)/($R78-$F78))*$AH78)","v":14682450.608026363},14585633.865667481,14575653.015190218,14561110.363980457,14541098.04600542,14534219.934170991,{"$f":"IF($R78-$F78=0,AA78+$AH78/12,AA78+((M78-L78)/($R78-$F78))*$AH78)","v":14524618.774883591},{"$f":"IF($R78-$F78=0,AB78+$AH78/12,AB78+((N78-M78)/($R78-$F78))*$AH78)","v":14518382.101417491},{"$f":"IF($R78-$F78=0,AC78+$AH78/12,AC78+((O78-N78)/($R78-$F78))*$AH78)","v":14514308.786700968},{"$f":"IF($R78-$F78=0,AD78+$AH78/12,AD78+((P78-O78)/($R78-$F78))*$AH78)","v":14507821.315428622},{"$f":"IF($R78-$F78=0,AE78+$AH78/12,AE78+((Q78-P78)/($R78-$F78))*$AH78)","v":14463625.942881525},{"$f":"IF($R78-$F78=0,AF78+$AH78/12,AF78+((R78-Q78)/($R78-$F78))*$AH78)","v":14590910.15},{"$f":"+'101_106 PROJECTION'!N21","v":-126881.41},{"$f":"+AG78-U78","v":-126881.41000000015},{"$f":"SUM(AJ76:AJ77)","v":14555272.800779425},{"$f":"AG78","v":14590910.15},{"$f":"IF($R78-$F78=0,AK78+$AX78/12,AK78+((G78-F78)/($R78-$F78))*$AX78)","v":14558781.740650048},{"$f":"IF($R78-$F78=0,AL78+$AX78/12,AL78+((H78-G78)/($R78-$F78))*$AX78)","v":14470765.777391467},{"$f":"IF($R78-$F78=0,AM78+$AX78/12,AM78+((I78-H78)/($R78-$F78))*$AX78)","v":14461692.200368602},{"$f":"IF($R78-$F78=0,AN78+$AX78/12,AN78+((J78-I78)/($R78-$F78))*$AX78)","v":14448471.496765334},{"$f":"IF($R78-$F78=0,AO78+$AX78/12,AO78+((K78-J78)/($R78-$F78))*$AX78)","v":14430278.326857997},{"$f":"IF($R78-$F78=0,AP78+$AX78/12,AP78+((L78-K78)/($R78-$F78))*$AX78)","v":14424025.445137773},{"$f":"IF($R78-$F78=0,AQ78+$AX78/12,AQ78+((M78-L78)/($R78-$F78))*$AX78)","v":14415297.044837471},{"$f":"IF($R78-$F78=0,AR78+$AX78/12,AR78+((N78-M78)/($R78-$F78))*$AX78)","v":14409627.293828774},{"$f":"IF($R78-$F78=0,AS78+$AX78/12,AS78+((O78-N78)/($R78-$F78))*$AX78)","v":14405924.249193154},{"$f":"IF($R78-$F78=0,AT78+$AX78/12,AT78+((P78-O78)/($R78-$F78))*$AX78)","v":14400026.49825426},{"$f":"IF($R78-$F78=0,AU78+$AX78/12,AU78+((Q78-P78)/($R78-$F78))*$AX78)","v":14359848.547710484},{"$f":"IF($R78-$F78=0,AV78+$AX78/12,AV78+((R78-Q78)/($R78-$F78))*$AX78)","v":14475562.439999999},-115347.71,{"$f":"+AW78-AK78","v":-115347.71000000089},null,{"$f":"SUM(BA76:BA77)","v":14443164.576332947}]
[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,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG79","v":0}]
[65,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG80","v":0}]
[{"$f":"+A80+1","v":66},null,null,null,"Wyoming",{"$f":"'Rate Base'!S79","v":68977.440000000002},{"$f":"'Rate Base'!T79","v":68977.440000000002},{"$f":"'Rate Base'!U79","v":68977.440000000002},{"$f":"'Rate Base'!V79","v":68977.440000000002},{"$f":"'Rate Base'!W79","v":68977.440000000002},{"$f":"'Rate Base'!X79","v":68977.440000000002},{"$f":"'Rate Base'!Y79","v":68977.440000000002},{"$f":"'Rate Base'!Z79","v":68977.440000000002},{"$f":"'Rate Base'!AA79","v":68977.440000000002},{"$f":"'Rate Base'!AB79","v":68977.440000000002},{"$f":"'Rate Base'!AC79","v":68977.440000000002},{"$f":"'Rate Base'!AD79","v":68977.440000000002},{"$f":"'Rate Base'!AE79","v":68977.440000000002},null,{"$f":"((F81/2)+SUM(G81:Q81)+(R81/2))/12","v":68977.439999999988},68977.440000000002,{"$f":"(U81/U83)*V83","v":68977.440000000002},{"$f":"(V81/V83)*W83","v":68977.440000000002},{"$f":"(W81/W83)*X83","v":68444.040484949655},{"$f":"(X81/X83)*Y83","v":68435.678690189961},{"$f":"(Y81/Y83)*Z83","v":68424.282099130418},{"$f":"(Z81/Z83)*AA83","v":68419.140295375691},{"$f":"(AA81/AA83)*AB83","v":68418.271014434606},{"$f":"(AB81/AB83)*AC83","v":68418.072550226847},{"$f":"(AC81/AC83)*AD83","v":67941.529335802537},{"$f":"(AD81/AD83)*AE83","v":67994.402520503631},{"$f":"(AE81/AE83)*AF83","v":67990.570365252177},{"$f":"(AF81/AF83)*AG83","v":67990.570365252177},null,null,{"$f":"((U81/2)+SUM(V81:AF81)+(AG81/2))/12","v":68410.406044874297},{"$f":"AG81","v":67990.570365252177},{"$f":"(AK81/AK83)*AL83","v":67990.570365252177},{"$f":"(AL81/AL83)*AM83","v":67990.570365252177},67457.17085020183,67448.809055442136,67437.412464382593,67432.270660627866,67431.40137968678,67431.202915479007,66954.659701054698,67007.532885755791,67003.700730504337,67003.700730504337,null,null,null,{"$f":"((AK81/2)+SUM(AL81:AV81)+(AW81/2))/12","v":67423.536410126471}]
[67,null,null,null,"Utah",{"$f":"'Rate Base'!S80","v":1617141.37},{"$f":"'Rate Base'!T80","v":1617141.37},{"$f":"'Rate Base'!U80","v":1617141.37},{"$f":"'Rate Base'!V80","v":1949171.9000000001},{"$f":"'Rate Base'!W80","v":1954376.95},{"$f":"'Rate Base'!X80","v":1961471.1},{"$f":"'Rate Base'!Y80","v":1964671.77},{"$f":"'Rate Base'!Z80","v":1965212.8800000001},{"$f":"'Rate Base'!AA80","v":1965336.4200000002},{"$f":"'Rate Base'!AB80","v":2261975.04},{"$f":"'Rate Base'!AC80","v":2229062.54},{"$f":"'Rate Base'!AD80","v":2231447.98},{"$f":"'Rate Base'!AE80","v":2231447.98},null,{"$f":"((F82/2)+SUM(G82:Q82)+(R82/2))/12","v":1970108.6662499998},2231447.98,{"$f":"(U82/U83)*V83","v":2231447.98},{"$f":"(V82/V83)*W83","v":2231447.98},{"$f":"(W82/W83)*X83","v":2214192.2907428737},{"$f":"(X82/X83)*Y83","v":2213921.7833128255},{"$f":"(Y82/Y83)*Z83","v":2213553.0989995385},{"$f":"(Z82/Z83)*AA83","v":2213386.7595760687},{"$f":"(AA82/AA83)*AB83","v":2213358.6379873287},{"$f":"(AB82/AB83)*AC83","v":2213352.2175902319},{"$f":"(AC82/AC83)*AD83","v":2197935.8525698744},{"$f":"(AD82/AD83)*AE83","v":2199646.3214013856},{"$f":"(AE82/AE83)*AF83","v":2199522.3496347484},{"$f":"(AF82/AF83)*AG83","v":2199522.3496347484},null,null,{"$f":"((U82/2)+SUM(V82:AF82)+(AG82/2))/12","v":2213104.203052687},{"$f":"AG82","v":2199522.3496347484},{"$f":"(AK82/AK83)*AL83","v":2199522.3496347484},{"$f":"(AL82/AL83)*AM83","v":2199522.3496347484},{"$f":"(AM82/AM83)*AN83","v":2182266.6603776221},{"$f":"(AN82/AN83)*AO83","v":2181996.1529475744},{"$f":"(AO82/AO83)*AP83","v":2181627.4686342869},{"$f":"(AP82/AP83)*AQ83","v":2181461.1292108167},{"$f":"(AQ82/AQ83)*AR83","v":2181433.0076220762},{"$f":"(AR82/AR83)*AS83","v":2181426.5872249794},{"$f":"(AS82/AS83)*AT83","v":2166010.2222046219},{"$f":"(AT82/AT83)*AU83","v":2167720.6910361331},{"$f":"(AU82/AU83)*AV83","v":2167596.7192694959},{"$f":"(AV82/AV83)*AW83","v":2167596.7192694959},null,null,null,{"$f":"((AK82/2)+SUM(AL82:AV82)+(AW82/2))/12","v":2181178.5726874354}]
[68,null,null,null,"Total",{"$f":"SUM(F81:F82)","v":1686118.81},1686118.81,1686118.81,2018149.34,2023354.39,2030448.54,2033649.21,2034190.32,2034313.86,2330952.48,2298039.98,2300425.42,2300425.42,null,{"$f":"SUM(T81:T82)","v":2039086.1062499997},2300425.42,{"$f":"IF($R83-$F83=0,U83+$AH83/12,U83+((G83-F83)/($R83-$F83))*$AH83)","v":2300425.42},2300425.42,2282636.3312278232,2282357.4620030154,2281977.3810986686,2281805.8998714439,{"$f":"IF($R83-$F83=0,AA83+$AH83/12,AA83+((M83-L83)/($R83-$F83))*$AH83)","v":2281776.9090017625},{"$f":"IF($R83-$F83=0,AB83+$AH83/12,AB83+((N83-M83)/($R83-$F83))*$AH83)","v":2281770.2901404579},{"$f":"IF($R83-$F83=0,AC83+$AH83/12,AC83+((O83-N83)/($R83-$F83))*$AH83)","v":2265877.3819056759},{"$f":"IF($R83-$F83=0,AD83+$AH83/12,AD83+((P83-O83)/($R83-$F83))*$AH83)","v":2267640.723921888},{"$f":"IF($R83-$F83=0,AE83+$AH83/12,AE83+((Q83-P83)/($R83-$F83))*$AH83)","v":2267512.9199999995},{"$f":"IF($R83-$F83=0,AF83+$AH83/12,AF83+((R83-Q83)/($R83-$F83))*$AH83)","v":2267512.9199999995},{"$f":"'101_106 PROJECTION'!N22","v":-32912.5},{"$f":"+AG83-U83","v":-32912.500000000466},{"$f":"SUM(AJ81:AJ82)","v":2281514.6090975613},{"$f":"AG83","v":2267512.9199999995},{"$f":"IF($R83-$F83=0,AK83+$AX83/12,AK83+((G83-F83)/($R83-$F83))*$AX83)","v":2267512.9199999995},{"$f":"IF($R83-$F83=0,AL83+$AX83/12,AL83+((H83-G83)/($R83-$F83))*$AX83)","v":2267512.9199999995},{"$f":"IF($R83-$F83=0,AM83+$AX83/12,AM83+((I83-H83)/($R83-$F83))*$AX83)","v":2249723.8312278227},{"$f":"IF($R83-$F83=0,AN83+$AX83/12,AN83+((J83-I83)/($R83-$F83))*$AX83)","v":2249444.962003015},{"$f":"IF($R83-$F83=0,AO83+$AX83/12,AO83+((K83-J83)/($R83-$F83))*$AX83)","v":2249064.8810986681},{"$f":"IF($R83-$F83=0,AP83+$AX83/12,AP83+((L83-K83)/($R83-$F83))*$AX83)","v":2248893.3998714434},{"$f":"IF($R83-$F83=0,AQ83+$AX83/12,AQ83+((M83-L83)/($R83-$F83))*$AX83)","v":2248864.409001762},{"$f":"IF($R83-$F83=0,AR83+$AX83/12,AR83+((N83-M83)/($R83-$F83))*$AX83)","v":2248857.7901404575},{"$f":"IF($R83-$F83=0,AS83+$AX83/12,AS83+((O83-N83)/($R83-$F83))*$AX83)","v":2232964.8819056754},{"$f":"IF($R83-$F83=0,AT83+$AX83/12,AT83+((P83-O83)/($R83-$F83))*$AX83)","v":2234728.2239218876},{"$f":"IF($R83-$F83=0,AU83+$AX83/12,AU83+((Q83-P83)/($R83-$F83))*$AX83)","v":2234600.419999999},{"$f":"IF($R83-$F83=0,AV83+$AX83/12,AV83+((R83-Q83)/($R83-$F83))*$AX83)","v":2234600.419999999},{"$f":"'101_106 PROJECTION'!$T$22","v":-32912.5},{"$f":"+AW83-AK83","v":-32912.500000000466},null,{"$f":"SUM(BA81:BA82)","v":2248602.1090975618}]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG84","v":0}]
[70,null,null,"Total Distribution Plant",null,{"$f":"F37+F42+F53+F58+F63+F68+F73+F78+F83","v":2186607464.52},{"$f":"G37+G42+G53+G58+G63+G68+G73+G78+G83","v":2186926607.6800003},2201632881.0999999,2209690854.1200004,2217531203.5,2226916761.9099998,2233187412.1599998,2240993580.5900002,2258710519.3000007,2314146072.79,2339072652.5199995,2348437845.1799998,2361317974.6399999,null,2254267425.8691664,{"$f":"+R85","v":2361317974.6399999},{"$f":"V37+V42+V53+V58+V63+V68+V73+V78+V83","v":2361486930.7050152},2377024161.0886459,2384567827.6330562,2394662189.3132482,2399754591.4170709,2404308172.2567616,2412881648.0217323,2431783262.1245027,2489758779.3589225,2516908082.1865845,2525573277.8698134,2538177412.3025022,176859437.66250196,176859437.66250202,2429038051.2872167,{"$f":"AG85","v":2538177412.3025022},2538600488.4107361,2554206581.5609741,2562006933.1383777,2570697547.4779358,2578897648.1236343,2585055092.4579573,2593803397.8575373,2611552667.0544529,2666558672.1485882,2692122892.8872194,2701536054.8145051,2712912734.017952,null,{"$f":"+AW85-AK85","v":174735321.71544981},null,{"$f":"BA37+BA42+BA53+BA58+BA63+BA68+BA73+BA78+BA83","v":2606715254.091012}]
[71]
[72,"General Plant"]
[73,null,"389","Land & Land Rights"]
[74,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S87","v":11584.02},{"$f":"'Rate Base'!T87","v":11584.02},{"$f":"'Rate Base'!U87","v":11584.02},{"$f":"'Rate Base'!V87","v":11584.02},{"$f":"'Rate Base'!W87","v":11584.02},{"$f":"'Rate Base'!X87","v":11584.02},{"$f":"'Rate Base'!Y87","v":11584.02},{"$f":"'Rate Base'!Z87","v":11584.02},{"$f":"'Rate Base'!AA87","v":11584.02},{"$f":"'Rate Base'!AB87","v":11584.02},{"$f":"'Rate Base'!AC87","v":11584.02},{"$f":"'Rate Base'!AD87","v":11584.02},{"$f":"'Rate Base'!AE87","v":11584.02},null,{"$f":"((F89/2)+SUM(G89:Q89)+(R89/2))/12","v":11584.020000000004},{"$f":"+R89","v":11584.02},{"$f":"(U89/U91)*V91","v":11584.02},{"$f":"(V89/V91)*W91","v":11584.02},{"$f":"(W89/W91)*X91","v":11584.02},{"$f":"(X89/X91)*Y91","v":11584.02},{"$f":"(Y89/Y91)*Z91","v":11584.02},{"$f":"(Z89/Z91)*AA91","v":11584.02},{"$f":"(AA89/AA91)*AB91","v":11584.02},{"$f":"(AB89/AB91)*AC91","v":11584.02},{"$f":"(AC89/AC91)*AD91","v":11584.02},{"$f":"(AD89/AD91)*AE91","v":11584.02},{"$f":"(AE89/AE91)*AF91","v":11584.02},{"$f":"(AF89/AF91)*AG91","v":11584.02},null,null,{"$f":"((U89/2)+SUM(V89:AF89)+(AG89/2))/12","v":11584.020000000004},{"$f":"AG89","v":11584.02},{"$f":"(AK89/AK91)*AL91","v":11584.02},{"$f":"(AL89/AL91)*AM91","v":11584.02},11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,null,null,null,{"$f":"((AK89/2)+SUM(AL89:AV89)+(AW89/2))/12","v":11584.020000000004}]
[75,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S88","v":3775953.85},{"$f":"'Rate Base'!T88","v":3775953.85},{"$f":"'Rate Base'!U88","v":3775953.85},{"$f":"'Rate Base'!V88","v":3775953.85},{"$f":"'Rate Base'!W88","v":3775953.85},{"$f":"'Rate Base'!X88","v":3775953.85},{"$f":"'Rate Base'!Y88","v":3775953.85},{"$f":"'Rate Base'!Z88","v":3775953.85},{"$f":"'Rate Base'!AA88","v":3899703.98},{"$f":"'Rate Base'!AB88","v":3775953.85},{"$f":"'Rate Base'!AC88","v":3775953.85},{"$f":"'Rate Base'!AD88","v":3775953.85},{"$f":"'Rate Base'!AE88","v":3775953.85},null,{"$f":"((F90/2)+SUM(G90:Q90)+(R90/2))/12","v":3786266.3608333333},{"$f":"+R90","v":3775953.85},{"$f":"(U90/U91)*V91","v":3775953.85},{"$f":"(V90/V91)*W91","v":3775953.85},{"$f":"(W90/W91)*X91","v":3775953.85},{"$f":"(X90/X91)*Y91","v":3775953.85},{"$f":"(Y90/Y91)*Z91","v":3775953.85},{"$f":"(Z90/Z91)*AA91","v":3775953.85},{"$f":"(AA90/AA91)*AB91","v":3775953.85},{"$f":"(AB90/AB91)*AC91","v":3775953.85},{"$f":"(AC90/AC91)*AD91","v":3775953.85},{"$f":"(AD90/AD91)*AE91","v":3775953.85},{"$f":"(AE90/AE91)*AF91","v":3775953.85},{"$f":"(AF90/AF91)*AG91","v":3775953.85},null,null,{"$f":"((U90/2)+SUM(V90:AF90)+(AG90/2))/12","v":3775953.85},{"$f":"AG90","v":3775953.85},{"$f":"(AK90/AK91)*AL91","v":3775953.85},{"$f":"(AL90/AL91)*AM91","v":3775953.85},{"$f":"(AM90/AM91)*AN91","v":3775953.85},{"$f":"(AN90/AN91)*AO91","v":3775953.85},{"$f":"(AO90/AO91)*AP91","v":3775953.85},{"$f":"(AP90/AP91)*AQ91","v":3775953.85},{"$f":"(AQ90/AQ91)*AR91","v":3775953.85},{"$f":"(AR90/AR91)*AS91","v":3775953.85},{"$f":"(AS90/AS91)*AT91","v":3775953.85},{"$f":"(AT90/AT91)*AU91","v":3775953.85},{"$f":"(AU90/AU91)*AV91","v":3775953.85},{"$f":"(AV90/AV91)*AW91","v":3775953.85},null,null,null,{"$f":"((AK90/2)+SUM(AL90:AV90)+(AW90/2))/12","v":3775953.85}]
[76,null,null,null,"Total",{"$f":"SUM(F89:F90)","v":3787537.87},3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3911288,3787537.87,3787537.87,3787537.87,3787537.87,null,{"$f":"SUM(T89:T90)","v":3797850.3808333334},{"$f":"+R91","v":3787537.87},{"$f":"IF($R91-$F91=0,U91+$AH91/12,U91+((G91-F91)/($R91-$F91))*$AH91)","v":3787537.87},3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,{"$f":"IF($R91-$F91=0,AA91+$AH91/12,AA91+((M91-L91)/($R91-$F91))*$AH91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AB91+$AH91/12,AB91+((N91-M91)/($R91-$F91))*$AH91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AC91+$AH91/12,AC91+((O91-N91)/($R91-$F91))*$AH91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AD91+$AH91/12,AD91+((P91-O91)/($R91-$F91))*$AH91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AE91+$AH91/12,AE91+((Q91-P91)/($R91-$F91))*$AH91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AF91+$AH91/12,AF91+((R91-Q91)/($R91-$F91))*$AH91)","v":3787537.87},{"$f":"+'101_106 PROJECTION'!N24","v":0},{"$f":"+AG91-U91","v":0},{"$f":"SUM(AJ89:AJ90)","v":3787537.87},{"$f":"AG91","v":3787537.87},{"$f":"IF($R91-$F91=0,AK91+$AX91/12,AK91+((G91-F91)/($R91-$F91))*$AX91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AL91+$AX91/12,AL91+((H91-G91)/($R91-$F91))*$AX91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AM91+$AX91/12,AM91+((I91-H91)/($R91-$F91))*$AX91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AN91+$AX91/12,AN91+((J91-I91)/($R91-$F91))*$AX91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AO91+$AX91/12,AO91+((K91-J91)/($R91-$F91))*$AX91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AP91+$AX91/12,AP91+((L91-K91)/($R91-$F91))*$AX91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AQ91+$AX91/12,AQ91+((M91-L91)/($R91-$F91))*$AX91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AR91+$AX91/12,AR91+((N91-M91)/($R91-$F91))*$AX91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AS91+$AX91/12,AS91+((O91-N91)/($R91-$F91))*$AX91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AT91+$AX91/12,AT91+((P91-O91)/($R91-$F91))*$AX91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AU91+$AX91/12,AU91+((Q91-P91)/($R91-$F91))*$AX91)","v":3787537.87},{"$f":"IF($R91-$F91=0,AV91+$AX91/12,AV91+((R91-Q91)/($R91-$F91))*$AX91)","v":3787537.87},null,{"$f":"+AW91-AK91","v":0},null,{"$f":"SUM(BA89:BA90)","v":3787537.87}]
[77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'101_106 PROJECTION'!$T$24","v":0}]
[78,null,"390","Structures & Improvements"]
[79,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S92","v":279456.36},{"$f":"'Rate Base'!T92","v":279456.36},{"$f":"'Rate Base'!U92","v":279456.36},{"$f":"'Rate Base'!V92","v":279456.36},{"$f":"'Rate Base'!W92","v":360915},{"$f":"'Rate Base'!X92","v":360915},{"$f":"'Rate Base'!Y92","v":369525},{"$f":"'Rate Base'!Z92","v":369795.75},{"$f":"'Rate Base'!AA92","v":369795.75},{"$f":"'Rate Base'!AB92","v":369795.75},{"$f":"'Rate Base'!AC92","v":369795.75},{"$f":"'Rate Base'!AD92","v":1607117.2},{"$f":"'Rate Base'!AE92","v":1607117.2},null,{"$f":"((F94/2)+SUM(G94:Q94)+(R94/2))/12","v":496609.25499999995},{"$f":"+R94","v":1607117.2},{"$f":"(U94/U97)*V97","v":1607117.2},{"$f":"(V94/V97)*W97","v":1609105.9008440776},{"$f":"(W94/W97)*X97","v":1609027.0471659654},{"$f":"(X94/X97)*Y97","v":1609282.3090977124},{"$f":"(Y94/Y97)*Z97","v":1610801.8705900675},{"$f":"(Z94/Z97)*AA97","v":1611018.7788038},{"$f":"(AA94/AA97)*AB97","v":1611484.5180203749},{"$f":"(AB94/AB97)*AC97","v":1625551.2659155838},{"$f":"(AC94/AC97)*AD97","v":1624012.1803666716},{"$f":"(AD94/AD97)*AE97","v":1656233.0543604346},{"$f":"(AE94/AE97)*AF97","v":1666780.1895750177},{"$f":"(AF94/AF97)*AG97","v":1675819.2558428054},null,null,{"$f":"((U94/2)+SUM(V94:AF94)+(AG94/2))/12","v":1623490.2118884258},{"$f":"AG94","v":1675819.2558428054},{"$f":"(AK94/AK97)*AL97","v":1675819.2558428054},{"$f":"(AL94/AL97)*AM97","v":1677123.4120072001},1677071.7011072417,1677239.0975373355,1678235.6000999669,1678377.8448145955,1678683.2686656013,1687908.0025088796,1686898.6964022715,1708028.5971443981,1714945.2288981196,1720872.8947049761,null,null,null,{"$f":"((AK94/2)+SUM(AL94:AV94)+(AW94/2))/12","v":1686556.3983585255}]
[80,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S93","v":23748916.359999999},{"$f":"'Rate Base'!T93","v":23743966.219999999},{"$f":"'Rate Base'!U93","v":23940265.440000005},{"$f":"'Rate Base'!V93","v":23916632.00999999},{"$f":"'Rate Base'!W93","v":23918018.039999999},{"$f":"'Rate Base'!X93","v":24022198.640000001},{"$f":"'Rate Base'!Y93","v":24081715.31000001},{"$f":"'Rate Base'!Z93","v":24232752.710000001},{"$f":"'Rate Base'!AA93","v":28796982.740000002},{"$f":"'Rate Base'!AB93","v":28294795.769999996},{"$f":"'Rate Base'!AC93","v":36632281.099999994},{"$f":"'Rate Base'!AD93","v":38786668.339999989},{"$f":"'Rate Base'!AE93","v":41645291.410000004},null,{"$f":"((F95/2)+SUM(G95:Q95)+(R95/2))/12","v":27755281.68375},{"$f":"+R95","v":41645291.410000004},{"$f":"(U95/U97)*V97","v":41645291.410000004},{"$f":"(V95/V97)*W97","v":41696824.693433799},{"$f":"(W95/W97)*X97","v":41694781.354961827},{"$f":"(X95/X97)*Y97","v":41701395.967470169},{"$f":"(Y95/Y97)*Z97","v":41740772.424373582},{"$f":"(Z95/Z97)*AA97","v":41746393.175473824},{"$f":"(AA95/AA97)*AB97","v":41758461.894167975},{"$f":"(AB95/AB97)*AC97","v":42122974.087358974},{"$f":"(AC95/AC97)*AD97","v":42083091.702807702},{"$f":"(AD95/AD97)*AE97","v":42918032.481834367},{"$f":"(AE95/AE97)*AF97","v":43191340.812771261},{"$f":"(AF95/AF97)*AG97","v":43425570.493591256},null,null,{"$f":"((U95/2)+SUM(V95:AF95)+(AG95/2))/12","v":42069565.913037427},{"$f":"AG95","v":43425570.493591256},{"$f":"(AK95/AK97)*AL97","v":43425570.493591256},{"$f":"(AL95/AL97)*AM97","v":43459365.143732741},43458025.157141939,43462362.907439336,43488185.317660317,43491871.310562536,43499785.770863689,43738826.66289261,43712672.473931417,44260212.425510705,44439443.377030231,44593047.214950472,null,null,null,{"$f":"((AK95/2)+SUM(AL95:AV95)+(AW95/2))/12","v":43703802.491218977}]
[81,null,null,null,"General",{"$f":"'Rate Base'!S94","v":47859277.030000001},{"$f":"'Rate Base'!T94","v":47864227.170000002},{"$f":"'Rate Base'!U94","v":48313200.630000003},{"$f":"'Rate Base'!V94","v":48311248.450000003},{"$f":"'Rate Base'!W94","v":48311228.479999997},{"$f":"'Rate Base'!X94","v":48700099.170000002},{"$f":"'Rate Base'!Y94","v":48702352.589999996},{"$f":"'Rate Base'!Z94","v":48702162.589999996},{"$f":"'Rate Base'!AA94","v":48702162.589999996},{"$f":"'Rate Base'!AB94","v":48704963.310000002},{"$f":"'Rate Base'!AC94","v":50822167.420000002},{"$f":"'Rate Base'!AD94","v":50852681.950000003},{"$f":"'Rate Base'!AE94","v":50926959.789999999},null,{"$f":"((F96/2)+SUM(G96:Q96)+(R96/2))/12","v":48948301.063333325},{"$f":"+R96","v":50926959.789999999},{"$f":"(U96/U97)*V97","v":50926959.789999999},{"$f":"(V96/V97)*W97","v":50989978.521876357},{"$f":"(W96/W97)*X97","v":50987479.775615342},{"$f":"(X96/X97)*Y97","v":50995568.615765892},{"$f":"(Y96/Y97)*Z97","v":51043721.075972028},{"$f":"(Z96/Z97)*AA97","v":51050594.548472278},{"$f":"(AA96/AA97)*AB97","v":51065353.075327158},{"$f":"(AB96/AB97)*AC97","v":51511105.696502119},{"$f":"(AC96/AC97)*AD97","v":51462334.550338782},{"$f":"(AD96/AD97)*AE97","v":52483362.23536326},{"$f":"(AE96/AE97)*AF97","v":52817583.990299836},{"$f":"(AF96/AF97)*AG97","v":53104017.465318821},null,null,{"$f":"((U96/2)+SUM(V96:AF96)+(AG96/2))/12","v":51445794.208599381},{"$f":"AG96","v":53104017.465318821},{"$f":"(AK96/AK97)*AL97","v":53104017.465318821},{"$f":"(AL96/AL97)*AM97","v":53145344.077058151},53143705.441790678,53149009.965483397,53180587.529296272,53185095.035570383,53194773.426280826,53487090.408209763,53455107.120676644,54124679.697873235,54343856.636060447,54531694.833669402,null,null,null,{"$f":"((AK96/2)+SUM(AL96:AV96)+(AW96/2))/12","v":53444260.246092729}]
[82,null,null,null,"Total",{"$f":"SUM(F94:F96)","v":71887649.75},71887649.75,72532922.430000007,72507336.819999993,72590161.519999996,73083212.810000002,73153592.900000006,73304711.049999997,77868941.079999998,77369554.829999998,87824244.269999996,91246467.489999995,94179368.400000006,null,{"$f":"SUM(T94:T96)","v":77200192.002083331},{"$f":"+R97","v":94179368.400000006},{"$f":"IF($R97-$F97=0,U97+$AH97/12,U97+((G97-F97)/($R97-$F97))*$AH97)","v":94179368.400000006},94295909.116154239,94291288.177743137,94306246.892333776,94395295.370935678,94408006.502749905,{"$f":"IF($R97-$F97=0,AA97+$AH97/12,AA97+((M97-L97)/($R97-$F97))*$AH97)","v":94435299.487515509},{"$f":"IF($R97-$F97=0,AB97+$AH97/12,AB97+((N97-M97)/($R97-$F97))*$AH97)","v":95259631.049776673},{"$f":"IF($R97-$F97=0,AC97+$AH97/12,AC97+((O97-N97)/($R97-$F97))*$AH97)","v":95169438.43351315},{"$f":"IF($R97-$F97=0,AD97+$AH97/12,AD97+((P97-O97)/($R97-$F97))*$AH97)","v":97057627.771558061},{"$f":"IF($R97-$F97=0,AE97+$AH97/12,AE97+((Q97-P97)/($R97-$F97))*$AH97)","v":97675704.992646113},{"$f":"IF($R97-$F97=0,AF97+$AH97/12,AF97+((R97-Q97)/($R97-$F97))*$AH97)","v":98205407.214752883},{"$f":"+'101_106 PROJECTION'!N25","v":4026038.8147528805},{"$f":"+AG97-U97","v":4026038.8147528768},{"$f":"SUM(AJ94:AJ96)","v":95138850.33352524},{"$f":"AG97","v":98205407.214752883},{"$f":"IF($R97-$F97=0,AK97+$AX97/12,AK97+((G97-F97)/($R97-$F97))*$AX97)","v":98205407.214752883},{"$f":"IF($R97-$F97=0,AL97+$AX97/12,AL97+((H97-G97)/($R97-$F97))*$AX97)","v":98281832.632798091},{"$f":"IF($R97-$F97=0,AM97+$AX97/12,AM97+((I97-H97)/($R97-$F97))*$AX97)","v":98278802.300039858},{"$f":"IF($R97-$F97=0,AN97+$AX97/12,AN97+((J97-I97)/($R97-$F97))*$AX97)","v":98288611.970460072},{"$f":"IF($R97-$F97=0,AO97+$AX97/12,AO97+((K97-J97)/($R97-$F97))*$AX97)","v":98347008.447056562},{"$f":"IF($R97-$F97=0,AP97+$AX97/12,AP97+((L97-K97)/($R97-$F97))*$AX97)","v":98355344.190947518},{"$f":"IF($R97-$F97=0,AQ97+$AX97/12,AQ97+((M97-L97)/($R97-$F97))*$AX97)","v":98373242.46581012},{"$f":"IF($R97-$F97=0,AR97+$AX97/12,AR97+((N97-M97)/($R97-$F97))*$AX97)","v":98913825.073611259},{"$f":"IF($R97-$F97=0,AS97+$AX97/12,AS97+((O97-N97)/($R97-$F97))*$AX97)","v":98854678.291010335},{"$f":"IF($R97-$F97=0,AT97+$AX97/12,AT97+((P97-O97)/($R97-$F97))*$AX97)","v":100092920.72052833},{"$f":"IF($R97-$F97=0,AU97+$AX97/12,AU97+((Q97-P97)/($R97-$F97))*$AX97)","v":100498245.24198879},{"$f":"IF($R97-$F97=0,AV97+$AX97/12,AV97+((R97-Q97)/($R97-$F97))*$AX97)","v":100845614.94332485},{"$f":"'101_106 PROJECTION'!$T$25","v":2640207.7285719612},{"$f":"+AW97-AK97","v":2640207.7285719663},null,{"$f":"SUM(BA94:BA96)","v":98834619.13567023}]
[83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG98","v":0}]
[84,null,"391","Office Furniture & Equipment"]
[85,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S98","v":195516.49999999994},{"$f":"'Rate Base'!T98","v":195516.49999999994},{"$f":"'Rate Base'!U98","v":195516.49999999994},{"$f":"'Rate Base'!V98","v":188352.8},{"$f":"'Rate Base'!W98","v":188352.8},{"$f":"'Rate Base'!X98","v":188352.8},{"$f":"'Rate Base'!Y98","v":186766.51000000007},{"$f":"'Rate Base'!Z98","v":186766.51},{"$f":"'Rate Base'!AA98","v":186766.51000000007},{"$f":"'Rate Base'!AB98","v":186766.51000000007},{"$f":"'Rate Base'!AC98","v":186766.51},{"$f":"'Rate Base'!AD98","v":186766.51000000007},{"$f":"'Rate Base'!AE98","v":180960.97999999998},null,{"$f":"((F100/2)+SUM(G100:Q100)+(R100/2))/12","v":188744.1},{"$f":"+R100","v":180960.97999999998},{"$f":"(U100/U103)*V103","v":180702.00597151328},{"$f":"(V100/V103)*W103","v":180753.6302676044},{"$f":"(W100/W103)*X103","v":180694.20753685359},{"$f":"(X100/X103)*Y103","v":181205.37078638433},{"$f":"(Y100/Y103)*Z103","v":181399.64746337658},{"$f":"(Z100/Z103)*AA103","v":181479.9493976087},{"$f":"(AA100/AA103)*AB103","v":181547.89933463038},{"$f":"(AB100/AB103)*AC103","v":182339.12211475577},{"$f":"(AC100/AC103)*AD103","v":182442.86422101496},{"$f":"(AD100/AD103)*AE103","v":182450.16416353185},{"$f":"(AE100/AE103)*AF103","v":182936.54965714188},{"$f":"(AF100/AF103)*AG103","v":184026.70258207215},null,null,{"$f":"((U100/2)+SUM(V100:AF100)+(AG100/2))/12","v":181703.77101712095},{"$f":"AG100","v":184026.70258207215},{"$f":"(AK100/AK103)*AL103","v":184370.09048113518},{"$f":"(AL100/AL103)*AM103","v":184301.63898938167},184380.43085429704,183702.65140529096,183445.04928071052,183338.57253225899,183248.47397584509,182199.34820155127,182061.79084060321,182052.11144557351,181407.18618506973,179961.69250087009,null,null,null,{"$f":"((AK100/2)+SUM(AL100:AV100)+(AW100/2))/12","v":183041.79514443237}]
[86,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S99","v":11836208.570000008},{"$f":"'Rate Base'!T99","v":11836208.570000008},{"$f":"'Rate Base'!U99","v":11986060.160000004},{"$f":"'Rate Base'!V99","v":11765504.519999996},{"$f":"'Rate Base'!W99","v":11800762.629999995},{"$f":"'Rate Base'!X99","v":12100067.030000001},{"$f":"'Rate Base'!Y99","v":11976108.279999986},{"$f":"'Rate Base'!Z99","v":12037405.819999993},{"$f":"'Rate Base'!AA99","v":14334114.939999998},{"$f":"'Rate Base'!AB99","v":14604927.810000002},{"$f":"'Rate Base'!AC99","v":14604927.810000002},{"$f":"'Rate Base'!AD99","v":14780393.889999986},{"$f":"'Rate Base'!AE99","v":14434180.159999996},null,{"$f":"((F101/2)+SUM(G101:Q101)+(R101/2))/12","v":12913472.985416666},{"$f":"+R101","v":14434180.159999996},{"$f":"(U101/U103)*V103","v":14413523.343354011},{"$f":"(V101/V103)*W103","v":14417641.10614692},{"$f":"(W101/W103)*X103","v":14412901.308643302},{"$f":"(X101/X103)*Y103","v":14453673.758233802},{"$f":"(Y101/Y103)*Z103","v":14469170.052277923},{"$f":"(Z101/Z103)*AA103","v":14475575.259554667},{"$f":"(AA101/AA103)*AB103","v":14480995.221542228},{"$f":"(AB101/AB103)*AC103","v":14544106.352765247},{"$f":"(AC101/AC103)*AD103","v":14552381.243031219},{"$f":"(AD101/AD103)*AE103","v":14552963.515991095},{"$f":"(AE101/AE103)*AF103","v":14591759.591487469},{"$f":"(AF101/AF103)*AG103","v":14678714.600906596},null,null,{"$f":"((U101/2)+SUM(V101:AF101)+(AG101/2))/12","v":14493428.1777901},{"$f":"AG101","v":14678714.600906596},{"$f":"(AK101/AK103)*AL103","v":14706104.609514194},{"$f":"(AL101/AL103)*AM103","v":14700644.641491305},14706929.39952771,14652866.967528837,14632319.579490861,14623826.56309583,14616639.937584441,14532957.41974741,14521985.2879085,14521213.220185952,14469771.371231297,{"$f":"(AV101/AV103)*AW103","v":14354472.944698241},null,null,null,{"$f":"((AK101/2)+SUM(AL101:AV101)+(AW101/2))/12","v":14600154.397509061}]
[87,null,null,null,"General",{"$f":"'Rate Base'!S100","v":55657003.129999995},{"$f":"'Rate Base'!T100","v":54905270.459999993},{"$f":"'Rate Base'!U100","v":54905270.459999993},{"$f":"'Rate Base'!V100","v":54960501.430000007},{"$f":"'Rate Base'!W100","v":56409014.170000002},{"$f":"'Rate Base'!X100","v":56673643.25},{"$f":"'Rate Base'!Y100","v":57032283.430000007},{"$f":"'Rate Base'!Z100","v":57168226.469999999},{"$f":"'Rate Base'!AA100","v":57168226.469999999},{"$f":"'Rate Base'!AB100","v":57198549.319999993},{"$f":"'Rate Base'!AC100","v":57219739.109999999},{"$f":"'Rate Base'!AD100","v":58456120.650000006},{"$f":"'Rate Base'!AE100","v":61972563.670000002},null,{"$f":"((F102/2)+SUM(G102:Q102)+(R102/2))/12","v":56742635.718333326},{"$f":"+R102","v":61972563.670000002},{"$f":"(U102/U103)*V103","v":61883874.470431857},{"$f":"(V102/V103)*W103","v":61901553.916997768},{"$f":"(W102/W103)*X103","v":61881203.789777525},{"$f":"(X102/X103)*Y103","v":62056258.638769321},{"$f":"(Y102/Y103)*Z103","v":62122791.345071524},{"$f":"(Z102/Z103)*AA103","v":62150291.841211759},{"$f":"(AA102/AA103)*AB103","v":62173562.226896286},{"$f":"(AB102/AB103)*AC103","v":62444527.294163689},{"$f":"(AC102/AC103)*AD103","v":62480055.197943866},{"$f":"(AD102/AD103)*AE103","v":62482555.163143083},{"$f":"(AE102/AE103)*AF103","v":62649124.530588552},{"$f":"(AF102/AF103)*AG103","v":63022462.316172369},null,null,{"$f":"((U102/2)+SUM(V102:AF102)+(AG102/2))/12","v":62226942.617340118},{"$f":"AG102","v":63022462.316172369},{"$f":"(AK102/AK103)*AL103","v":63140060.200745001},{"$f":"(AL102/AL103)*AM103","v":63116618.050779857},{"$f":"(AM102/AM103)*AN103","v":63143601.403020464},{"$f":"(AN102/AN103)*AO103","v":62911486.556727372},{"$f":"(AO102/AO103)*AP103","v":62823267.184423529},{"$f":"(AP102/AP103)*AQ103","v":62786802.765006773},{"$f":"(AQ102/AQ103)*AR103","v":62755947.281554289},{"$f":"(AR102/AR103)*AS103","v":62396659.805075869},{"$f":"(AS102/AS103)*AT103","v":62349551.404637106},{"$f":"(AT102/AT103)*AU103","v":62346236.563367091},{"$f":"(AU102/AU103)*AV103","v":62125373.083466835},{"$f":"(AV102/AV103)*AW103","v":61630343.992783055},null,null,null,{"$f":"((AK102/2)+SUM(AL102:AV102)+(AW102/2))/12","v":62685167.287773497}]
[88,null,null,null,"Total",{"$f":"SUM(F100:F102)","v":67688728.200000003},66936995.530000001,67086847.119999997,66914358.75,68398129.599999994,68962063.079999998,69195158.219999999,69392398.799999997,71689107.920000002,71990243.640000001,72011433.430000007,73423281.049999997,76587704.810000002,null,{"$f":"SUM(T100:T102)","v":69844852.803749993},{"$f":"+R103","v":76587704.810000002},{"$f":"IF($R103-$F103=0,U103+$AH103/12,U103+((G103-F103)/($R103-$F103))*$AH103)","v":76478099.819757387},76499948.653412297,76474799.30595769,76691137.767789513,76773361.044812828,76807347.050164044,{"$f":"IF($R103-$F103=0,AA103+$AH103/12,AA103+((M103-L103)/($R103-$F103))*$AH103)","v":76836105.34777315},{"$f":"IF($R103-$F103=0,AB103+$AH103/12,AB103+((N103-M103)/($R103-$F103))*$AH103)","v":77170972.769043699},{"$f":"IF($R103-$F103=0,AC103+$AH103/12,AC103+((O103-N103)/($R103-$F103))*$AH103)","v":77214879.305196106},{"$f":"IF($R103-$F103=0,AD103+$AH103/12,AD103+((P103-O103)/($R103-$F103))*$AH103)","v":77217968.84329772},{"$f":"IF($R103-$F103=0,AE103+$AH103/12,AE103+((Q103-P103)/($R103-$F103))*$AH103)","v":77423820.671733171},{"$f":"IF($R103-$F103=0,AF103+$AH103/12,AF103+((R103-Q103)/($R103-$F103))*$AH103)","v":77885203.619661048},{"$f":"'101_106 PROJECTION'!N26","v":1297498.8096610315},{"$f":"+AG103-U103","v":1297498.8096610457},{"$f":"SUM(AJ100:AJ102)","v":76902074.566147342},{"$f":"AG103","v":77885203.619661048},{"$f":"IF($R103-$F103=0,AK103+$AX103/12,AK103+((G103-F103)/($R103-$F103))*$AX103)","v":78030534.90074034},{"$f":"IF($R103-$F103=0,AL103+$AX103/12,AL103+((H103-G103)/($R103-$F103))*$AX103)","v":78001564.331260547},{"$f":"IF($R103-$F103=0,AM103+$AX103/12,AM103+((I103-H103)/($R103-$F103))*$AX103)","v":78034911.233402476},{"$f":"IF($R103-$F103=0,AN103+$AX103/12,AN103+((J103-I103)/($R103-$F103))*$AX103)","v":77748056.175661504},{"$f":"IF($R103-$F103=0,AO103+$AX103/12,AO103+((K103-J103)/($R103-$F103))*$AX103)","v":77639031.813195109},{"$f":"IF($R103-$F103=0,AP103+$AX103/12,AP103+((L103-K103)/($R103-$F103))*$AX103)","v":77593967.90063487},{"$f":"IF($R103-$F103=0,AQ103+$AX103/12,AQ103+((M103-L103)/($R103-$F103))*$AX103)","v":77555835.693114579},{"$f":"IF($R103-$F103=0,AR103+$AX103/12,AR103+((N103-M103)/($R103-$F103))*$AX103)","v":77111816.573024839},{"$f":"IF($R103-$F103=0,AS103+$AX103/12,AS103+((O103-N103)/($R103-$F103))*$AX103)","v":77053598.483386219},{"$f":"IF($R103-$F103=0,AT103+$AX103/12,AT103+((P103-O103)/($R103-$F103))*$AX103)","v":77049501.894998625},{"$f":"IF($R103-$F103=0,AU103+$AX103/12,AU103+((Q103-P103)/($R103-$F103))*$AX103)","v":76776551.640883207},{"$f":"IF($R103-$F103=0,AV103+$AX103/12,AV103+((R103-Q103)/($R103-$F103))*$AX103)","v":76164778.629982173},{"$f":"'101_106 PROJECTION'!$T$26","v":-1720424.9896788644},{"$f":"+AW103-AK103","v":-1720424.9896788746},null,{"$f":"SUM(BA100:BA102)","v":77468363.480426997}]
[89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG104","v":0}]
[90,null,"392","Transportation Equipment"]
[91,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S104","v":2377237.63},{"$f":"'Rate Base'!T104","v":2377237.63},{"$f":"'Rate Base'!U104","v":2377237.63},{"$f":"'Rate Base'!V104","v":2305126.56},{"$f":"'Rate Base'!W104","v":2339046.14},{"$f":"'Rate Base'!X104","v":2416458.87},{"$f":"'Rate Base'!Y104","v":2763329.72},{"$f":"'Rate Base'!Z104","v":2777300.6},{"$f":"'Rate Base'!AA104","v":2803896.0100000002},{"$f":"'Rate Base'!AB104","v":2806850.57},{"$f":"'Rate Base'!AC104","v":2882396.9699999997},{"$f":"'Rate Base'!AD104","v":2877562.7},{"$f":"'Rate Base'!AE104","v":2877562.6999999997},null,{"$f":"((F106/2)+SUM(G106:Q106)+(R106/2))/12","v":2612820.2970833336},{"$f":"+R106","v":2877562.6999999997},{"$f":"(U106/U109)*V109","v":2877562.6999999997},{"$f":"(V106/V109)*W109","v":2877572.1043933365},{"$f":"(W106/W109)*X109","v":2891203.9143782062},{"$f":"(X106/X109)*Y109","v":2907820.7312683724},{"$f":"(Y106/Y109)*Z109","v":2919265.2013244368},{"$f":"(Z106/Z109)*AA109","v":3000237.336034501},{"$f":"(AA106/AA109)*AB109","v":3010947.5246249242},{"$f":"(AB106/AB109)*AC109","v":3021404.1300726277},{"$f":"(AC106/AC109)*AD109","v":3027987.9685862111},{"$f":"(AD106/AD109)*AE109","v":3044304.0453740819},{"$f":"(AE106/AE109)*AF109","v":3046249.834571043},{"$f":"(AF106/AF109)*AG109","v":3053221.1648310688},null,null,{"$f":"((U106/2)+SUM(V106:AF106)+(AG106/2))/12","v":2965828.9519202732},{"$f":"AG106","v":3053221.1648310688},{"$f":"(AK106/AK109)*AL109","v":3053221.1648310688},{"$f":"(AL106/AL109)*AM109","v":3053233.7871782235},3071530.0697565521,3093832.7557323892,3109193.2440561983,3217872.0665507992,3232247.0202168981,3246281.6207793779,3255118.2881058957,3277017.3280581785,3279628.9188172165,3288985.6681062584,null,null,null,{"$f":"((AK106/2)+SUM(AL106:AV106)+(AW106/2))/12","v":3171689.9733792883}]
[92,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S105","v":46367330.939999998},{"$f":"'Rate Base'!T105","v":46367330.939999998},{"$f":"'Rate Base'!U105","v":46367612.390000001},{"$f":"'Rate Base'!V105","v":46847689.479999997},{"$f":"'Rate Base'!W105","v":47311069.719999999},{"$f":"'Rate Base'!X105","v":47576161.390000001},{"$f":"'Rate Base'!Y105","v":49652584.259999998},{"$f":"'Rate Base'!Z105","v":49959142.57},{"$f":"'Rate Base'!AA105","v":50245487.240000002},{"$f":"'Rate Base'!AB105","v":50439570.520000003},{"$f":"'Rate Base'!AC105","v":50852323.539999999},{"$f":"'Rate Base'!AD105","v":50915390.419999994},{"$f":"'Rate Base'!AE105","v":51124024.919999994},null,{"$f":"((F107/2)+SUM(G107:Q107)+(R107/2))/12","v":48773336.70000001},{"$f":"+R107","v":51124024.919999994},{"$f":"(U107/U109)*V109","v":51124024.919999994},{"$f":"(V107/V109)*W109","v":51124192.002524145},{"$f":"(W107/W109)*X109","v":51366380.641322941},{"$f":"(X107/X109)*Y109","v":51661602.205316648},{"$f":"(Y107/Y109)*Z109","v":51864929.615816668},{"$f":"(Z107/Z109)*AA109","v":53303515.622211218},{"$f":"(AA107/AA109)*AB109","v":53493797.470246956},{"$f":"(AB107/AB109)*AC109","v":53679574.050367005},{"$f":"(AC107/AC109)*AD109","v":53796545.37621776},{"$f":"(AD107/AD109)*AE109","v":54086423.861332878},{"$f":"(AE107/AE109)*AF109","v":54120993.594737642},{"$f":"(AF107/AF109)*AG109","v":54244849.266740583},null,null,{"$f":"((U107/2)+SUM(V107:AF107)+(AG107/2))/12","v":52692201.37112201},{"$f":"AG107","v":54244849.266740583},{"$f":"(AK107/AK109)*AL109","v":54244849.266740583},{"$f":"(AL107/AL109)*AM109","v":54245073.520825632},54570133.199448034,54966372.375613205,55239273.462303616,57170108.480942912,57425500.132165492,57674844.922775425,57831840.980797254,58220908.806928232,58267307.459178589,58433543.5185434,null,null,null,{"$f":"((AK107/2)+SUM(AL107:AV107)+(AW107/2))/12","v":56349617.41669675}]
[93,null,null,null,"General",{"$f":"'Rate Base'!S106","v":0},{"$f":"'Rate Base'!T106","v":0},{"$f":"'Rate Base'!U106","v":0},{"$f":"'Rate Base'!V106","v":0},{"$f":"'Rate Base'!W106","v":0},{"$f":"'Rate Base'!X106","v":0},{"$f":"'Rate Base'!Y106","v":0},{"$f":"'Rate Base'!Z106","v":0},{"$f":"'Rate Base'!AA106","v":0},{"$f":"'Rate Base'!AB106","v":0},{"$f":"'Rate Base'!AC106","v":0},{"$f":"'Rate Base'!AD106","v":0},{"$f":"'Rate Base'!AE106","v":0},null,{"$f":"((F108/2)+SUM(G108:Q108)+(R108/2))/12","v":0},{"$f":"+R108","v":0},{"$f":"(U108/U109)*V109","v":0},{"$f":"(V108/V109)*W109","v":0},{"$f":"(W108/W109)*X109","v":0},{"$f":"(X108/X109)*Y109","v":0},{"$f":"(Y108/Y109)*Z109","v":0},{"$f":"(Z108/Z109)*AA109","v":0},{"$f":"(AA108/AA109)*AB109","v":0},{"$f":"(AB108/AB109)*AC109","v":0},{"$f":"(AC108/AC109)*AD109","v":0},{"$f":"(AD108/AD109)*AE109","v":0},{"$f":"(AE108/AE109)*AF109","v":0},{"$f":"(AF108/AF109)*AG109","v":0},null,null,{"$f":"((U108/2)+SUM(V108:AF108)+(AG108/2))/12","v":0},{"$f":"AG108","v":0},{"$f":"(AK108/AK109)*AL109","v":0},{"$f":"(AL108/AL109)*AM109","v":0},{"$f":"(AM108/AM109)*AN109","v":0},{"$f":"(AN108/AN109)*AO109","v":0},{"$f":"(AO108/AO109)*AP109","v":0},{"$f":"(AP108/AP109)*AQ109","v":0},{"$f":"(AQ108/AQ109)*AR109","v":0},{"$f":"(AR108/AR109)*AS109","v":0},{"$f":"(AS108/AS109)*AT109","v":0},{"$f":"(AT108/AT109)*AU109","v":0},{"$f":"(AU108/AU109)*AV109","v":0},{"$f":"(AV108/AV109)*AW109","v":0},null,null,null,{"$f":"((AK108/2)+SUM(AL108:AV108)+(AW108/2))/12","v":0}]
[94,null,null,null,"Total",{"$f":"SUM(F106:F108)","v":48744568.57},48744568.57,48744850.020000003,49152816.039999999,49650115.859999999,49992620.259999998,52415913.979999997,52736443.170000002,53049383.25,53246421.090000004,53734720.509999998,53792953.119999997,54001587.619999997,null,{"$f":"SUM(T106:T108)","v":51386156.997083344},{"$f":"+R109","v":54001587.619999997},{"$f":"IF($R109-$F109=0,U109+$AH109/12,U109+((G109-F109)/($R109-$F109))*$AH109)","v":54001587.619999997},54001764.106917486,54257584.555701151,54569422.936585024,54784194.817141108,56303752.958245724,{"$f":"IF($R109-$F109=0,AA109+$AH109/12,AA109+((M109-L109)/($R109-$F109))*$AH109)","v":56504744.994871885},{"$f":"IF($R109-$F109=0,AB109+$AH109/12,AB109+((N109-M109)/($R109-$F109))*$AH109)","v":56700978.180439636},{"$f":"IF($R109-$F109=0,AC109+$AH109/12,AC109+((O109-N109)/($R109-$F109))*$AH109)","v":56824533.344803974},{"$f":"IF($R109-$F109=0,AD109+$AH109/12,AD109+((P109-O109)/($R109-$F109))*$AH109)","v":57130727.906706959},{"$f":"IF($R109-$F109=0,AE109+$AH109/12,AE109+((Q109-P109)/($R109-$F109))*$AH109)","v":57167243.429308683},{"$f":"IF($R109-$F109=0,AF109+$AH109/12,AF109+((R109-Q109)/($R109-$F109))*$AH109)","v":57298070.431571655},{"$f":"'101_106 PROJECTION'!N27","v":3296482.8115716595},{"$f":"+AG109-U109","v":3296482.8115716577},{"$f":"SUM(AJ106:AJ108)","v":55658030.323042281},{"$f":"AG109","v":57298070.431571655},{"$f":"IF($R109-$F109=0,AK109+$AX109/12,AK109+((G109-F109)/($R109-$F109))*$AX109)","v":57298070.431571655},{"$f":"IF($R109-$F109=0,AL109+$AX109/12,AL109+((H109-G109)/($R109-$F109))*$AX109)","v":57298307.308003865},{"$f":"IF($R109-$F109=0,AM109+$AX109/12,AM109+((I109-H109)/($R109-$F109))*$AX109)","v":57641663.269204602},{"$f":"IF($R109-$F109=0,AN109+$AX109/12,AN109+((J109-I109)/($R109-$F109))*$AX109)","v":58060205.131345607},{"$f":"IF($R109-$F109=0,AO109+$AX109/12,AO109+((K109-J109)/($R109-$F109))*$AX109)","v":58348466.706359826},{"$f":"IF($R109-$F109=0,AP109+$AX109/12,AP109+((L109-K109)/($R109-$F109))*$AX109)","v":60387980.547493726},{"$f":"IF($R109-$F109=0,AQ109+$AX109/12,AQ109+((M109-L109)/($R109-$F109))*$AX109)","v":60657747.152382404},{"$f":"IF($R109-$F109=0,AR109+$AX109/12,AR109+((N109-M109)/($R109-$F109))*$AX109)","v":60921126.54355482},{"$f":"IF($R109-$F109=0,AS109+$AX109/12,AS109+((O109-N109)/($R109-$F109))*$AX109)","v":61086959.268903166},{"$f":"IF($R109-$F109=0,AT109+$AX109/12,AT109+((P109-O109)/($R109-$F109))*$AX109)","v":61497926.134986423},{"$f":"IF($R109-$F109=0,AU109+$AX109/12,AU109+((Q109-P109)/($R109-$F109))*$AX109)","v":61546936.377995819},{"$f":"IF($R109-$F109=0,AV109+$AX109/12,AV109+((R109-Q109)/($R109-$F109))*$AX109)","v":61722529.186649673},{"$f":"'101_106 PROJECTION'!$T$27","v":4424458.7550780242},{"$f":"+AW109-AK109","v":4424458.7550780177},null,{"$f":"SUM(BA106:BA108)","v":59521307.390076041}]
[95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG110","v":0}]
[96,null,"393","Stores Equipment"]
[97,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S110","v":12371.89},{"$f":"'Rate Base'!T110","v":12371.89},{"$f":"'Rate Base'!U110","v":12371.89},{"$f":"'Rate Base'!V110","v":12371.89},{"$f":"'Rate Base'!W110","v":12371.89},{"$f":"'Rate Base'!X110","v":12371.89},{"$f":"'Rate Base'!Y110","v":12371.89},{"$f":"'Rate Base'!Z110","v":12371.89},{"$f":"'Rate Base'!AA110","v":12371.89},{"$f":"'Rate Base'!AB110","v":12371.89},{"$f":"'Rate Base'!AC110","v":12371.89},{"$f":"'Rate Base'!AD110","v":12371.89},{"$f":"'Rate Base'!AE110","v":12371.89},null,{"$f":"((F112/2)+SUM(G112:Q112)+(R112/2))/12","v":12371.89},{"$f":"+R112","v":12371.89},{"$f":"(U112/U114)*V114","v":12371.89},{"$f":"(V112/V114)*W114","v":12371.89},{"$f":"(W112/W114)*X114","v":12371.89},{"$f":"(X112/X114)*Y114","v":12371.89},{"$f":"(Y112/Y114)*Z114","v":12371.89},{"$f":"(Z112/Z114)*AA114","v":12371.89},{"$f":"(AA112/AA114)*AB114","v":12371.89},{"$f":"(AB112/AB114)*AC114","v":12371.89},{"$f":"(AC112/AC114)*AD114","v":12371.89},{"$f":"(AD112/AD114)*AE114","v":12371.89},{"$f":"(AE112/AE114)*AF114","v":12371.89},{"$f":"(AF112/AF114)*AG114","v":12371.89},null,null,{"$f":"((U112/2)+SUM(V112:AF112)+(AG112/2))/12","v":12371.89},{"$f":"AG112","v":12371.89},{"$f":"(AK112/AK114)*AL114","v":12371.89},{"$f":"(AL112/AL114)*AM114","v":12371.89},12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,null,null,{"$f":"((AK112/2)+SUM(AL112:AV112)+(AW112/2))/12","v":12371.89}]
[98,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S111","v":45026.020000000004},{"$f":"'Rate Base'!T111","v":45026.020000000004},{"$f":"'Rate Base'!U111","v":45026.020000000004},{"$f":"'Rate Base'!V111","v":45026.020000000004},{"$f":"'Rate Base'!W111","v":45026.020000000004},{"$f":"'Rate Base'!X111","v":45026.020000000004},{"$f":"'Rate Base'!Y111","v":45026.020000000004},{"$f":"'Rate Base'!Z111","v":45026.020000000004},{"$f":"'Rate Base'!AA111","v":45026.020000000004},{"$f":"'Rate Base'!AB111","v":45026.020000000004},{"$f":"'Rate Base'!AC111","v":45026.020000000004},{"$f":"'Rate Base'!AD111","v":45026.020000000004},{"$f":"'Rate Base'!AE111","v":45026.020000000004},null,{"$f":"((F113/2)+SUM(G113:Q113)+(R113/2))/12","v":45026.020000000011},{"$f":"+R113","v":45026.020000000004},{"$f":"(U113/U114)*V114","v":45026.020000000004},{"$f":"(V113/V114)*W114","v":45026.020000000004},{"$f":"(W113/W114)*X114","v":45026.020000000004},{"$f":"(X113/X114)*Y114","v":45026.020000000004},{"$f":"(Y113/Y114)*Z114","v":45026.020000000004},{"$f":"(Z113/Z114)*AA114","v":45026.020000000004},{"$f":"(AA113/AA114)*AB114","v":45026.020000000004},{"$f":"(AB113/AB114)*AC114","v":45026.020000000004},{"$f":"(AC113/AC114)*AD114","v":45026.020000000004},{"$f":"(AD113/AD114)*AE114","v":45026.020000000004},{"$f":"(AE113/AE114)*AF114","v":45026.020000000004},{"$f":"(AF113/AF114)*AG114","v":45026.020000000004},null,null,{"$f":"((U113/2)+SUM(V113:AF113)+(AG113/2))/12","v":45026.020000000011},{"$f":"AG113","v":45026.020000000004},{"$f":"(AK113/AK114)*AL114","v":45026.020000000004},{"$f":"(AL113/AL114)*AM114","v":45026.020000000004},{"$f":"(AM113/AM114)*AN114","v":45026.020000000004},{"$f":"(AN113/AN114)*AO114","v":45026.020000000004},{"$f":"(AO113/AO114)*AP114","v":45026.020000000004},{"$f":"(AP113/AP114)*AQ114","v":45026.020000000004},{"$f":"(AQ113/AQ114)*AR114","v":45026.020000000004},{"$f":"(AR113/AR114)*AS114","v":45026.020000000004},{"$f":"(AS113/AS114)*AT114","v":45026.020000000004},{"$f":"(AT113/AT114)*AU114","v":45026.020000000004},{"$f":"(AU113/AU114)*AV114","v":45026.020000000004},{"$f":"(AV113/AV114)*AW114","v":45026.020000000004},null,null,null,{"$f":"((AK113/2)+SUM(AL113:AV113)+(AW113/2))/12","v":45026.020000000011}]
[99,null,null,null,"Total",{"$f":"SUM(F112:F113)","v":57397.91},57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,null,{"$f":"SUM(T112:T113)","v":57397.910000000011},{"$f":"+R114","v":57397.91},{"$f":"IF($R114-$F114=0,U114+$AH114/12,U114+((G114-F114)/($R114-$F114))*$AH114)","v":57397.91},57397.91,57397.91,57397.91,57397.91,57397.91,{"$f":"IF($R114-$F114=0,AA114+$AH114/12,AA114+((M114-L114)/($R114-$F114))*$AH114)","v":57397.91},{"$f":"IF($R114-$F114=0,AB114+$AH114/12,AB114+((N114-M114)/($R114-$F114))*$AH114)","v":57397.91},{"$f":"IF($R114-$F114=0,AC114+$AH114/12,AC114+((O114-N114)/($R114-$F114))*$AH114)","v":57397.91},{"$f":"IF($R114-$F114=0,AD114+$AH114/12,AD114+((P114-O114)/($R114-$F114))*$AH114)","v":57397.91},{"$f":"IF($R114-$F114=0,AE114+$AH114/12,AE114+((Q114-P114)/($R114-$F114))*$AH114)","v":57397.91},{"$f":"IF($R114-$F114=0,AF114+$AH114/12,AF114+((R114-Q114)/($R114-$F114))*$AH114)","v":57397.91},{"$f":"'101_106 PROJECTION'!N28","v":0},{"$f":"+AG114-U114","v":0},{"$f":"SUM(AJ112:AJ113)","v":57397.910000000011},{"$f":"AG114","v":57397.91},{"$f":"IF($R114-$F114=0,AK114+$AX114/12,AK114+((G114-F114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"IF($R114-$F114=0,AL114+$AX114/12,AL114+((H114-G114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"IF($R114-$F114=0,AM114+$AX114/12,AM114+((I114-H114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"IF($R114-$F114=0,AN114+$AX114/12,AN114+((J114-I114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"IF($R114-$F114=0,AO114+$AX114/12,AO114+((K114-J114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"IF($R114-$F114=0,AP114+$AX114/12,AP114+((L114-K114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"IF($R114-$F114=0,AQ114+$AX114/12,AQ114+((M114-L114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"IF($R114-$F114=0,AR114+$AX114/12,AR114+((N114-M114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"IF($R114-$F114=0,AS114+$AX114/12,AS114+((O114-N114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"IF($R114-$F114=0,AT114+$AX114/12,AT114+((P114-O114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"IF($R114-$F114=0,AU114+$AX114/12,AU114+((Q114-P114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"IF($R114-$F114=0,AV114+$AX114/12,AV114+((R114-Q114)/($R114-$F114))*$AX114)","v":57397.91},{"$f":"'101_106 PROJECTION'!$T$28","v":0},{"$f":"+AW114-AK114","v":0},null,{"$f":"SUM(BA112:BA113)","v":57397.910000000011}]
[100]
[101,null,"394","Tools, Shop & Garage Equipment"]
[102,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S115","v":2211929.2799999998},{"$f":"'Rate Base'!T115","v":2211929.2800000003},{"$f":"'Rate Base'!U115","v":2216213.0300000003},{"$f":"'Rate Base'!V115","v":2216728.5300000003},{"$f":"'Rate Base'!W115","v":2218987.9500000002},{"$f":"'Rate Base'!X115","v":2233076.5900000003},{"$f":"'Rate Base'!Y115","v":2229363.63},{"$f":"'Rate Base'!Z115","v":2229402.7200000002},{"$f":"'Rate Base'!AA115","v":2229403.0099999998},{"$f":"'Rate Base'!AB115","v":2220363.16},{"$f":"'Rate Base'!AC115","v":2220363.16},{"$f":"'Rate Base'!AD115","v":2614218.66},{"$f":"'Rate Base'!AE115","v":2614218.66},null,{"$f":"((F117/2)+SUM(G117:Q117)+(R117/2))/12","v":2271093.6408333336},{"$f":"+R117","v":2614218.66},{"$f":"(U117/U120)*V120","v":2614218.66},{"$f":"(V117/V120)*W120","v":2660266.4390617963},{"$f":"(W117/W120)*X120","v":2661989.4538745726},{"$f":"(X117/X120)*Y120","v":2688779.5658280053},{"$f":"(Y117/Y120)*Z120","v":2721846.1946764807},{"$f":"(Z117/Z120)*AA120","v":2695921.2683610916},{"$f":"(AA117/AA120)*AB120","v":2719839.9271951979},{"$f":"(AB117/AB120)*AC120","v":2739215.3781399224},{"$f":"(AC117/AC120)*AD120","v":2744866.638141335},{"$f":"(AD117/AD120)*AE120","v":2762764.855715509},{"$f":"(AE117/AE120)*AF120","v":2856555.1211388679},{"$f":"(AF117/AF120)*AG120","v":2844721.6823868151},null,null,{"$f":"((U117/2)+SUM(V117:AF117)+(AG117/2))/12","v":2716311.1394438487},{"$f":"AG117","v":2844721.6823868151},{"$f":"(AK117/AK120)*AL120","v":2844721.6823868151},{"$f":"(AL117/AL120)*AM120","v":2874889.3096380713},2876018.1212698007,2893569.3284701733,2915232.5173118701,2898248.1256748843,2913918.1362325903,2926611.7208925812,2930314.0732903751,2942039.8669603574,3003485.387781051,2995732.858198822,null,null,null,{"$f":"((AK117/2)+SUM(AL117:AV117)+(AW117/2))/12","v":2911606.2950167824}]
[103,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S116","v":27660066.09},{"$f":"'Rate Base'!T116","v":27660066.09},{"$f":"'Rate Base'!U116","v":27959242.879999999},{"$f":"'Rate Base'!V116","v":27970082.259999998},{"$f":"'Rate Base'!W116","v":28144372.98},{"$f":"'Rate Base'!X116","v":28348197.5},{"$f":"'Rate Base'!Y116","v":28181062},{"$f":"'Rate Base'!Z116","v":28338649.82},{"$f":"'Rate Base'!AA116","v":28466336.140000001},{"$f":"'Rate Base'!AB116","v":28512618.489999998},{"$f":"'Rate Base'!AC116","v":28630569.949999999},{"$f":"'Rate Base'!AD116","v":28854803.859999999},{"$f":"'Rate Base'!AE116","v":28776820.039999999},null,{"$f":"((F118/2)+SUM(G118:Q118)+(R118/2))/12","v":28273703.752916664},{"$f":"+R118","v":28776820.039999999},{"$f":"(U118/U120)*V120","v":28776820.039999999},{"$f":"(V118/V120)*W120","v":29283705.202889543},{"$f":"(W118/W120)*X120","v":29302671.821081121},{"$f":"(X118/X120)*Y120","v":29597572.260103844},{"$f":"(Y118/Y120)*Z120","v":29961563.399124343},{"$f":"(Z118/Z120)*AA120","v":29676186.758469421},{"$f":"(AA118/AA120)*AB120","v":29939478.789621565},{"$f":"(AB118/AB120)*AC120","v":30152760.055477954},{"$f":"(AC118/AC120)*AD120","v":30214968.046931848},{"$f":"(AD118/AD120)*AE120","v":30411988.209801},{"$f":"(AE118/AE120)*AF120","v":31444413.550071441},{"$f":"(AF118/AF120)*AG120","v":31314153.31490726},null,null,{"$f":"((U118/2)+SUM(V118:AF118)+(AG118/2))/12","v":29900634.567585479},{"$f":"AG118","v":31314153.31490726},{"$f":"(AK118/AK120)*AL120","v":31314153.31490726},{"$f":"(AL118/AL120)*AM120","v":31646232.797670651},31658658.540659312,31851858.879566651,32090323.127538182,31903362.186165962,32075854.671490051,32215583.228634942,32256338.017171256,32385413.315817948,33061793.881061547,32976455.515126016,null,null,null,{"$f":"((AK118/2)+SUM(AL118:AV118)+(AW118/2))/12","v":32050406.3646417}]
[104,null,null,null,"General",{"$f":"'Rate Base'!S117","v":0},{"$f":"'Rate Base'!T117","v":0},{"$f":"'Rate Base'!U117","v":0},{"$f":"'Rate Base'!V117","v":0},{"$f":"'Rate Base'!W117","v":0},{"$f":"'Rate Base'!X117","v":0},{"$f":"'Rate Base'!Y117","v":0},{"$f":"'Rate Base'!Z117","v":0},{"$f":"'Rate Base'!AA117","v":0},{"$f":"'Rate Base'!AB117","v":0},{"$f":"'Rate Base'!AC117","v":0},{"$f":"'Rate Base'!AD117","v":0},{"$f":"'Rate Base'!AE117","v":0},null,{"$f":"((F119/2)+SUM(G119:Q119)+(R119/2))/12","v":0},{"$f":"+R119","v":0},{"$f":"(U119/U120)*V120","v":0},{"$f":"(V119/V120)*W120","v":0},{"$f":"(W119/W120)*X120","v":0},{"$f":"(X119/X120)*Y120","v":0},{"$f":"(Y119/Y120)*Z120","v":0},{"$f":"(Z119/Z120)*AA120","v":0},{"$f":"(AA119/AA120)*AB120","v":0},{"$f":"(AB119/AB120)*AC120","v":0},{"$f":"(AC119/AC120)*AD120","v":0},{"$f":"(AD119/AD120)*AE120","v":0},{"$f":"(AE119/AE120)*AF120","v":0},{"$f":"(AF119/AF120)*AG120","v":0},null,null,{"$f":"((U119/2)+SUM(V119:AF119)+(AG119/2))/12","v":0},{"$f":"AG119","v":0},{"$f":"(AK119/AK120)*AL120","v":0},{"$f":"(AL119/AL120)*AM120","v":0},{"$f":"(AM119/AM120)*AN120","v":0},{"$f":"(AN119/AN120)*AO120","v":0},{"$f":"(AO119/AO120)*AP120","v":0},{"$f":"(AP119/AP120)*AQ120","v":0},{"$f":"(AQ119/AQ120)*AR120","v":0},{"$f":"(AR119/AR120)*AS120","v":0},{"$f":"(AS119/AS120)*AT120","v":0},{"$f":"(AT119/AT120)*AU120","v":0},{"$f":"(AU119/AU120)*AV120","v":0},{"$f":"(AV119/AV120)*AW120","v":0},null,null,null,{"$f":"((AK119/2)+SUM(AL119:AV119)+(AW119/2))/12","v":0}]
[105,null,null,null,"Total",{"$f":"SUM(F117:F119)","v":29871995.370000001},29871995.370000001,30175455.91,30186810.789999999,30363360.93,30581274.09,30410425.629999999,30568052.539999999,30695739.149999999,30732981.649999999,30850933.109999999,31469022.52,31391038.699999999,null,{"$f":"SUM(T117:T119)","v":30544797.393749997},{"$f":"+R120","v":31391038.699999999},{"$f":"IF($R120-$F120=0,U120+$AH120/12,U120+((G120-F120)/($R120-$F120))*$AH120)","v":31391038.699999999},31943971.641951337,31964661.274955694,32286351.825931847,32683409.59380082,32372108.026830509,{"$f":"IF($R120-$F120=0,AA120+$AH120/12,AA120+((M120-L120)/($R120-$F120))*$AH120)","v":32659318.716816757},{"$f":"IF($R120-$F120=0,AB120+$AH120/12,AB120+((N120-M120)/($R120-$F120))*$AH120)","v":32891975.433617871},{"$f":"IF($R120-$F120=0,AC120+$AH120/12,AC120+((O120-N120)/($R120-$F120))*$AH120)","v":32959834.685073178},{"$f":"IF($R120-$F120=0,AD120+$AH120/12,AD120+((P120-O120)/($R120-$F120))*$AH120)","v":33174753.065516502},{"$f":"IF($R120-$F120=0,AE120+$AH120/12,AE120+((Q120-P120)/($R120-$F120))*$AH120)","v":34300968.671210304},{"$f":"IF($R120-$F120=0,AF120+$AH120/12,AF120+((R120-Q120)/($R120-$F120))*$AH120)","v":34158874.997294068},{"$f":"'101_106 PROJECTION'!N29","v":2767836.2972940672},{"$f":"+AG120-U120","v":2767836.2972940691},{"$f":"SUM(AJ117:AJ119)","v":32616945.707029328},{"$f":"AG120","v":34158874.997294068},{"$f":"IF($R120-$F120=0,AK120+$AX120/12,AK120+((G120-F120)/($R120-$F120))*$AX120)","v":34158874.997294068},{"$f":"IF($R120-$F120=0,AL120+$AX120/12,AL120+((H120-G120)/($R120-$F120))*$AX120)","v":34521122.107308716},{"$f":"IF($R120-$F120=0,AM120+$AX120/12,AM120+((I120-H120)/($R120-$F120))*$AX120)","v":34534676.661929108},{"$f":"IF($R120-$F120=0,AN120+$AX120/12,AN120+((J120-I120)/($R120-$F120))*$AX120)","v":34745428.208036818},{"$f":"IF($R120-$F120=0,AO120+$AX120/12,AO120+((K120-J120)/($R120-$F120))*$AX120)","v":35005555.644850045},{"$f":"IF($R120-$F120=0,AP120+$AX120/12,AP120+((L120-K120)/($R120-$F120))*$AX120)","v":34801610.31184084},{"$f":"IF($R120-$F120=0,AQ120+$AX120/12,AQ120+((M120-L120)/($R120-$F120))*$AX120)","v":34989772.807722636},{"$f":"IF($R120-$F120=0,AR120+$AX120/12,AR120+((N120-M120)/($R120-$F120))*$AX120)","v":35142194.949527517},{"$f":"IF($R120-$F120=0,AS120+$AX120/12,AS120+((O120-N120)/($R120-$F120))*$AX120)","v":35186652.090461627},{"$f":"IF($R120-$F120=0,AT120+$AX120/12,AT120+((P120-O120)/($R120-$F120))*$AX120)","v":35327453.182778299},{"$f":"IF($R120-$F120=0,AU120+$AX120/12,AU120+((Q120-P120)/($R120-$F120))*$AX120)","v":36065279.268842593},{"$f":"IF($R120-$F120=0,AV120+$AX120/12,AV120+((R120-Q120)/($R120-$F120))*$AX120)","v":35972188.373324834},{"$f":"'101_106 PROJECTION'!$T$29","v":1813313.3760307753},{"$f":"+AW120-AK120","v":1813313.3760307655},null,{"$f":"SUM(BA117:BA119)","v":34962012.659658484}]
[106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG121","v":0}]
[107,null,"395","Laboratory Equipment"]
[108,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S121","v":0},{"$f":"'Rate Base'!T121","v":0},{"$f":"'Rate Base'!U121","v":0},{"$f":"'Rate Base'!V121","v":0},{"$f":"'Rate Base'!W121","v":0},{"$f":"'Rate Base'!X121","v":0},{"$f":"'Rate Base'!Y121","v":0},{"$f":"'Rate Base'!Z121","v":0},{"$f":"'Rate Base'!AA121","v":0},{"$f":"'Rate Base'!AB121","v":0},{"$f":"'Rate Base'!AC121","v":0},{"$f":"'Rate Base'!AD121","v":0},{"$f":"'Rate Base'!AE121","v":0},null,{"$f":"((F123/2)+SUM(G123:Q123)+(R123/2))/12","v":0},null,{"$f":"(U123/U126)*V126","v":0},{"$f":"(V123/V126)*W126","v":0},{"$f":"(W123/W126)*X126","v":0},{"$f":"(X123/X126)*Y126","v":0},{"$f":"(Y123/Y126)*Z126","v":0},{"$f":"(Z123/Z126)*AA126","v":0},{"$f":"(AA123/AA126)*AB126","v":0},{"$f":"(AB123/AB126)*AC126","v":0},{"$f":"(AC123/AC126)*AD126","v":0},{"$f":"(AD123/AD126)*AE126","v":0},{"$f":"(AE123/AE126)*AF126","v":0},{"$f":"(AF123/AF126)*AG126","v":0},null,null,{"$f":"((U123/2)+SUM(V123:AF123)+(AG123/2))/12","v":0},{"$f":"AG123","v":0},{"$f":"(AK123/AK126)*AL126","v":0},{"$f":"(AL123/AL126)*AM126","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK123/2)+SUM(AL123:AV123)+(AW123/2))/12","v":0}]
[109,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S122","v":76245.36},{"$f":"'Rate Base'!T122","v":76245.36},{"$f":"'Rate Base'!U122","v":76245.36},{"$f":"'Rate Base'!V122","v":61117.83},{"$f":"'Rate Base'!W122","v":61117.83},{"$f":"'Rate Base'!X122","v":61117.83},{"$f":"'Rate Base'!Y122","v":61117.83},{"$f":"'Rate Base'!Z122","v":61117.83},{"$f":"'Rate Base'!AA122","v":61117.83},{"$f":"'Rate Base'!AB122","v":61117.83},{"$f":"'Rate Base'!AC122","v":61117.83},{"$f":"'Rate Base'!AD122","v":61117.83},{"$f":"'Rate Base'!AE122","v":61117.83},null,{"$f":"((F124/2)+SUM(G124:Q124)+(R124/2))/12","v":64269.39875},{"$f":"+R124","v":61117.83},{"$f":"(U124/U126)*V126","v":61117.83},{"$f":"(V124/V126)*W126","v":61117.83},{"$f":"(W124/W126)*X126","v":61117.83},{"$f":"(X124/X126)*Y126","v":61117.83},{"$f":"(Y124/Y126)*Z126","v":61117.83},{"$f":"(Z124/Z126)*AA126","v":61117.83},{"$f":"(AA124/AA126)*AB126","v":61117.83},{"$f":"(AB124/AB126)*AC126","v":61117.83},{"$f":"(AC124/AC126)*AD126","v":61117.83},{"$f":"(AD124/AD126)*AE126","v":61117.83},{"$f":"(AE124/AE126)*AF126","v":61117.83},{"$f":"(AF124/AF126)*AG126","v":61117.83},null,null,{"$f":"((U124/2)+SUM(V124:AF124)+(AG124/2))/12","v":61117.830000000009},{"$f":"AG124","v":61117.83},{"$f":"(AK124/AK126)*AL126","v":61117.83},{"$f":"(AL124/AL126)*AM126","v":61117.83},61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,null,null,null,{"$f":"((AK124/2)+SUM(AL124:AV124)+(AW124/2))/12","v":61117.830000000009}]
[110,null,null,null,"General",{"$f":"'Rate Base'!S123","v":0},{"$f":"'Rate Base'!T123","v":0},{"$f":"'Rate Base'!U123","v":0},{"$f":"'Rate Base'!V123","v":0},{"$f":"'Rate Base'!W123","v":0},{"$f":"'Rate Base'!X123","v":0},{"$f":"'Rate Base'!Y123","v":0},{"$f":"'Rate Base'!Z123","v":0},{"$f":"'Rate Base'!AA123","v":0},{"$f":"'Rate Base'!AB123","v":0},{"$f":"'Rate Base'!AC123","v":0},{"$f":"'Rate Base'!AD123","v":0},{"$f":"'Rate Base'!AE123","v":0},null,{"$f":"((F125/2)+SUM(G125:Q125)+(R125/2))/12","v":0},0,{"$f":"(U125/U126)*V126","v":0},{"$f":"(V125/V126)*W126","v":0},{"$f":"(W125/W126)*X126","v":0},{"$f":"(X125/X126)*Y126","v":0},{"$f":"(Y125/Y126)*Z126","v":0},{"$f":"(Z125/Z126)*AA126","v":0},{"$f":"(AA125/AA126)*AB126","v":0},{"$f":"(AB125/AB126)*AC126","v":0},{"$f":"(AC125/AC126)*AD126","v":0},{"$f":"(AD125/AD126)*AE126","v":0},{"$f":"(AE125/AE126)*AF126","v":0},{"$f":"(AF125/AF126)*AG126","v":0},null,null,{"$f":"((U125/2)+SUM(V125:AF125)+(AG125/2))/12","v":0},{"$f":"AG125","v":0},{"$f":"(AK125/AK126)*AL126","v":0},{"$f":"(AL125/AL126)*AM126","v":0},{"$f":"(AM125/AM126)*AN126","v":0},{"$f":"(AN125/AN126)*AO126","v":0},{"$f":"(AO125/AO126)*AP126","v":0},{"$f":"(AP125/AP126)*AQ126","v":0},{"$f":"(AQ125/AQ126)*AR126","v":0},{"$f":"(AR125/AR126)*AS126","v":0},{"$f":"(AS125/AS126)*AT126","v":0},{"$f":"(AT125/AT126)*AU126","v":0},{"$f":"(AU125/AU126)*AV126","v":0},{"$f":"(AV125/AV126)*AW126","v":0},null,null,null,{"$f":"((AK125/2)+SUM(AL125:AV125)+(AW125/2))/12","v":0}]
[111,null,null,null,"Total",{"$f":"SUM(F123:F125)","v":76245.36},76245.36,76245.36,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,null,{"$f":"SUM(T123:T125)","v":64269.39875},61117.83,{"$f":"IF($R126-$F126=0,U126+$AH126/12,U126+((G126-F126)/($R126-$F126))*$AH126)","v":61117.83},61117.83,61117.83,61117.83,61117.83,61117.83,{"$f":"IF($R126-$F126=0,AA126+$AH126/12,AA126+((M126-L126)/($R126-$F126))*$AH126)","v":61117.83},{"$f":"IF($R126-$F126=0,AB126+$AH126/12,AB126+((N126-M126)/($R126-$F126))*$AH126)","v":61117.83},{"$f":"IF($R126-$F126=0,AC126+$AH126/12,AC126+((O126-N126)/($R126-$F126))*$AH126)","v":61117.83},{"$f":"IF($R126-$F126=0,AD126+$AH126/12,AD126+((P126-O126)/($R126-$F126))*$AH126)","v":61117.83},{"$f":"IF($R126-$F126=0,AE126+$AH126/12,AE126+((Q126-P126)/($R126-$F126))*$AH126)","v":61117.83},{"$f":"IF($R126-$F126=0,AF126+$AH126/12,AF126+((R126-Q126)/($R126-$F126))*$AH126)","v":61117.83},{"$f":"'101_106 PROJECTION'!N30","v":0},{"$f":"+AG126-U126","v":0},{"$f":"SUM(AJ123:AJ125)","v":61117.830000000009},{"$f":"AG126","v":61117.83},{"$f":"IF($R126-$F126=0,AK126+$AX126/12,AK126+((G126-F126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"IF($R126-$F126=0,AL126+$AX126/12,AL126+((H126-G126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"IF($R126-$F126=0,AM126+$AX126/12,AM126+((I126-H126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"IF($R126-$F126=0,AN126+$AX126/12,AN126+((J126-I126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"IF($R126-$F126=0,AO126+$AX126/12,AO126+((K126-J126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"IF($R126-$F126=0,AP126+$AX126/12,AP126+((L126-K126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"IF($R126-$F126=0,AQ126+$AX126/12,AQ126+((M126-L126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"IF($R126-$F126=0,AR126+$AX126/12,AR126+((N126-M126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"IF($R126-$F126=0,AS126+$AX126/12,AS126+((O126-N126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"IF($R126-$F126=0,AT126+$AX126/12,AT126+((P126-O126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"IF($R126-$F126=0,AU126+$AX126/12,AU126+((Q126-P126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"IF($R126-$F126=0,AV126+$AX126/12,AV126+((R126-Q126)/($R126-$F126))*$AX126)","v":61117.83},{"$f":"'101_106 PROJECTION'!$T$30","v":0},{"$f":"+AW126-AK126","v":0},null,{"$f":"SUM(BA123:BA125)","v":61117.830000000009}]
[112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG127","v":0}]
[113,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,null,null,null,null,null,null,null,null,{"$f":"+AG128","v":0}]
[114,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S127","v":695559.30999999994},{"$f":"'Rate Base'!T127","v":699615.57},{"$f":"'Rate Base'!U127","v":918727.88},{"$f":"'Rate Base'!V127","v":918753.69},{"$f":"'Rate Base'!W127","v":918754.72},{"$f":"'Rate Base'!X127","v":918754.72},{"$f":"'Rate Base'!Y127","v":974544.97000000009},{"$f":"'Rate Base'!Z127","v":974544.97000000009},{"$f":"'Rate Base'!AA127","v":974544.97000000009},{"$f":"'Rate Base'!AB127","v":974544.97000000009},{"$f":"'Rate Base'!AC127","v":974544.97000000009},{"$f":"'Rate Base'!AD127","v":974544.97000000009},{"$f":"'Rate Base'!AE127","v":974544.97000000009},null,{"$f":"((F129/2)+SUM(G129:Q129)+(R129/2))/12","v":921410.71166666644},974544.97000000009,{"$f":"(U129/U132)*V132","v":974544.97000000009},{"$f":"(V129/V132)*W132","v":974544.97000000009},{"$f":"(W129/W132)*X132","v":974544.97000000009},{"$f":"(X129/X132)*Y132","v":974544.97000000009},{"$f":"(Y129/Y132)*Z132","v":974544.97000000009},{"$f":"(Z129/Z132)*AA132","v":974544.97000000009},{"$f":"(AA129/AA132)*AB132","v":974544.97000000009},{"$f":"(AB129/AB132)*AC132","v":974544.97000000009},{"$f":"(AC129/AC132)*AD132","v":974544.97000000009},{"$f":"(AD129/AD132)*AE132","v":974544.97000000009},{"$f":"(AE129/AE132)*AF132","v":974544.97000000009},{"$f":"(AF129/AF132)*AG132","v":974544.97000000009},null,null,{"$f":"((U129/2)+SUM(V129:AF129)+(AG129/2))/12","v":974544.97000000009},{"$f":"AG129","v":974544.97000000009},{"$f":"(AK129/AK132)*AL132","v":974544.97000000009},{"$f":"(AL129/AL132)*AM132","v":974544.97000000009},974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,null,null,null,{"$f":"((AK129/2)+SUM(AL129:AV129)+(AW129/2))/12","v":974544.97000000009}]
[115,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S128","v":11272604.789999999},{"$f":"'Rate Base'!T128","v":11268548.529999999},{"$f":"'Rate Base'!U128","v":11305079.569999998},{"$f":"'Rate Base'!V128","v":11305079.57},{"$f":"'Rate Base'!W128","v":11305079.569999998},{"$f":"'Rate Base'!X128","v":11263456.649999999},{"$f":"'Rate Base'!Y128","v":11279918.629999999},{"$f":"'Rate Base'!Z128","v":11278315.49},{"$f":"'Rate Base'!AA128","v":11278315.49},{"$f":"'Rate Base'!AB128","v":11278315.49},{"$f":"'Rate Base'!AC128","v":11282614.43},{"$f":"'Rate Base'!AD128","v":11282614.43},{"$f":"'Rate Base'!AE128","v":11282614.43},null,{"$f":"((F130/2)+SUM(G130:Q130)+(R130/2))/12","v":11283745.621666664},11282614.43,{"$f":"(U130/U132)*V132","v":11282614.43},{"$f":"(V130/V132)*W132","v":11282614.43},{"$f":"(W130/W132)*X132","v":11282614.43},{"$f":"(X130/X132)*Y132","v":11282614.43},{"$f":"(Y130/Y132)*Z132","v":11282614.43},{"$f":"(Z130/Z132)*AA132","v":11282614.43},{"$f":"(AA130/AA132)*AB132","v":11282614.43},{"$f":"(AB130/AB132)*AC132","v":11282614.43},{"$f":"(AC130/AC132)*AD132","v":11282614.43},{"$f":"(AD130/AD132)*AE132","v":11282614.43},{"$f":"(AE130/AE132)*AF132","v":11282614.43},{"$f":"(AF130/AF132)*AG132","v":11282614.43},null,null,{"$f":"((U130/2)+SUM(V130:AF130)+(AG130/2))/12","v":11282614.430000002},{"$f":"AG130","v":11282614.43},{"$f":"(AK130/AK132)*AL132","v":11282614.43},{"$f":"(AL130/AL132)*AM132","v":11282614.43},11282614.43,11282614.43,11282614.43,11282614.43,11282614.43,11282614.43,11282614.43,11282614.43,11282614.43,11282614.43,null,null,null,{"$f":"((AK130/2)+SUM(AL130:AV130)+(AW130/2))/12","v":11282614.430000002}]
[116,null,null,null,"General",{"$f":"'Rate Base'!S129","v":0},{"$f":"'Rate Base'!T129","v":0},{"$f":"'Rate Base'!U129","v":0},{"$f":"'Rate Base'!V129","v":0},{"$f":"'Rate Base'!W129","v":0},{"$f":"'Rate Base'!X129","v":0},{"$f":"'Rate Base'!Y129","v":0},{"$f":"'Rate Base'!Z129","v":0},{"$f":"'Rate Base'!AA129","v":0},{"$f":"'Rate Base'!AB129","v":0},{"$f":"'Rate Base'!AC129","v":0},{"$f":"'Rate Base'!AD129","v":0},{"$f":"'Rate Base'!AE129","v":0},null,{"$f":"((F131/2)+SUM(G131:Q131)+(R131/2))/12","v":0},0,{"$f":"(U131/U132)*V132","v":0},{"$f":"(V131/V132)*W132","v":0},{"$f":"(W131/W132)*X132","v":0},{"$f":"(X131/X132)*Y132","v":0},{"$f":"(Y131/Y132)*Z132","v":0},{"$f":"(Z131/Z132)*AA132","v":0},{"$f":"(AA131/AA132)*AB132","v":0},{"$f":"(AB131/AB132)*AC132","v":0},{"$f":"(AC131/AC132)*AD132","v":0},{"$f":"(AD131/AD132)*AE132","v":0},{"$f":"(AE131/AE132)*AF132","v":0},{"$f":"(AF131/AF132)*AG132","v":0},null,null,{"$f":"((U131/2)+SUM(V131:AF131)+(AG131/2))/12","v":0},{"$f":"AG131","v":0},{"$f":"(AK131/AK132)*AL132","v":0},{"$f":"(AL131/AL132)*AM132","v":0},{"$f":"(AM131/AM132)*AN132","v":0},{"$f":"(AN131/AN132)*AO132","v":0},{"$f":"(AO131/AO132)*AP132","v":0},{"$f":"(AP131/AP132)*AQ132","v":0},{"$f":"(AQ131/AQ132)*AR132","v":0},{"$f":"(AR131/AR132)*AS132","v":0},{"$f":"(AS131/AS132)*AT132","v":0},{"$f":"(AT131/AT132)*AU132","v":0},{"$f":"(AU131/AU132)*AV132","v":0},{"$f":"(AV131/AV132)*AW132","v":0},null,null,null,{"$f":"((AK131/2)+SUM(AL131:AV131)+(AW131/2))/12","v":0}]
[117,null,null,null,"Total",{"$f":"SUM(F129:F131)","v":11968164.1},11968164.1,12223807.449999999,12223833.26,12223834.289999999,12182211.369999999,12254463.6,12252860.460000001,12252860.460000001,12252860.460000001,12257159.4,12257159.4,12257159.4,null,{"$f":"SUM(T129:T131)","v":12205156.33333333},12257159.4,{"$f":"IF($R132-$F132=0,U132+$AH132/12,U132+((G132-F132)/($R132-$F132))*$AH132)","v":12257159.4},12257159.4,12257159.4,12257159.4,12257159.4,12257159.4,{"$f":"IF($R132-$F132=0,AA132+$AH132/12,AA132+((M132-L132)/($R132-$F132))*$AH132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AB132+$AH132/12,AB132+((N132-M132)/($R132-$F132))*$AH132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AC132+$AH132/12,AC132+((O132-N132)/($R132-$F132))*$AH132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AD132+$AH132/12,AD132+((P132-O132)/($R132-$F132))*$AH132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AE132+$AH132/12,AE132+((Q132-P132)/($R132-$F132))*$AH132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AF132+$AH132/12,AF132+((R132-Q132)/($R132-$F132))*$AH132)","v":12257159.4},{"$f":"'101_106 PROJECTION'!N31","v":0},{"$f":"+AG132-U132","v":0},{"$f":"SUM(AJ129:AJ131)","v":12257159.400000002},{"$f":"AG132","v":12257159.4},{"$f":"IF($R132-$F132=0,AK132+$AX132/12,AK132+((G132-F132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AL132+$AX132/12,AL132+((H132-G132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AM132+$AX132/12,AM132+((I132-H132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AN132+$AX132/12,AN132+((J132-I132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AO132+$AX132/12,AO132+((K132-J132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AP132+$AX132/12,AP132+((L132-K132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AQ132+$AX132/12,AQ132+((M132-L132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AR132+$AX132/12,AR132+((N132-M132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AS132+$AX132/12,AS132+((O132-N132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AT132+$AX132/12,AT132+((P132-O132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AU132+$AX132/12,AU132+((Q132-P132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"IF($R132-$F132=0,AV132+$AX132/12,AV132+((R132-Q132)/($R132-$F132))*$AX132)","v":12257159.4},{"$f":"'101_106 PROJECTION'!$T$31","v":0},{"$f":"+AW132-AK132","v":0},null,{"$f":"SUM(BA129:BA131)","v":12257159.400000002}]
[118]
[119,null,"397","Communication Equipment"]
[120,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S133","v":49809.310000000056},{"$f":"'Rate Base'!T133","v":49809.3100000001},{"$f":"'Rate Base'!U133","v":49809.3100000001},{"$f":"'Rate Base'!V133","v":49809.3100000001},{"$f":"'Rate Base'!W133","v":49809.310000000056},{"$f":"'Rate Base'!X133","v":49809.3100000001},{"$f":"'Rate Base'!Y133","v":49809.310000000056},{"$f":"'Rate Base'!Z133","v":49809.3100000001},{"$f":"'Rate Base'!AA133","v":49809.310000000056},{"$f":"'Rate Base'!AB133","v":49809.310000000056},{"$f":"'Rate Base'!AC133","v":49809.3100000001},{"$f":"'Rate Base'!AD133","v":49809.310000000056},{"$f":"'Rate Base'!AE133","v":49809.3100000001},null,{"$f":"((F135/2)+SUM(G135:Q135)+(R135/2))/12","v":49809.310000000078},{"$f":"+R135","v":49809.3100000001},{"$f":"(U135/U137)*V137","v":49809.3100000001},{"$f":"(V135/V137)*W137","v":49860.693393357433},{"$f":"(W135/W137)*X137","v":49856.930887620227},{"$f":"(X135/X137)*Y137","v":49856.992712187966},{"$f":"(Y135/Y137)*Z137","v":49859.10723203083},{"$f":"(Z135/Z137)*AA137","v":49859.10723203083},{"$f":"(AA135/AA137)*AB137","v":49859.10723203083},{"$f":"(AB135/AB137)*AC137","v":54235.200781906649},{"$f":"(AC135/AC137)*AD137","v":53549.662818894401},{"$f":"(AD135/AD137)*AE137","v":53637.985130452274},{"$f":"(AE135/AE137)*AF137","v":53713.926226555792},{"$f":"(AF135/AF137)*AG137","v":53749.481962918573},null,null,{"$f":"((U135/2)+SUM(V135:AF135)+(AG135/2))/12","v":51323.118302377225},{"$f":"AG135","v":53749.481962918573},{"$f":"(AK135/AK137)*AL137","v":53749.481962918573},{"$f":"(AL135/AL137)*AM137","v":53785.691260242231},53783.039864917417,53783.083431992491,53784.57351025872,53784.57351025872,53784.57351025872,56868.357240960293,56385.266376237931,56447.506112280105,56501.020945540993,56526.076671630704,null,null,null,{"$f":"((AK135/2)+SUM(AL135:AV135)+(AW135/2))/12","v":54816.245586928388}]
[121,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S134","v":5332958.5500000007},{"$f":"'Rate Base'!T134","v":5332958.55},{"$f":"'Rate Base'!U134","v":5467832.0699999994},{"$f":"'Rate Base'!V134","v":5457956.0699999994},{"$f":"'Rate Base'!W134","v":5458118.3499999996},{"$f":"'Rate Base'!X134","v":5463668.6399999997},{"$f":"'Rate Base'!Y134","v":5463668.6400000006},{"$f":"'Rate Base'!Z134","v":5463668.6399999997},{"$f":"'Rate Base'!AA134","v":16950242.460000001},{"$f":"'Rate Base'!AB134","v":15150810.539999999},{"$f":"'Rate Base'!AC134","v":15382643.049999999},{"$f":"'Rate Base'!AD134","v":15581976.77},{"$f":"'Rate Base'!AE134","v":15675305.119999999},null,{"$f":"((F136/2)+SUM(G136:Q136)+(R136/2))/12","v":9306472.9679166675},{"$f":"+R136","v":15675305.119999999},{"$f":"(U136/U137)*V137","v":15675305.119999999},{"$f":"(V136/V137)*W137","v":15691475.799115553},{"$f":"(W136/W137)*X137","v":15690291.714745654},{"$f":"(X136/X137)*Y137","v":15690311.171328435},{"$f":"(Y136/Y137)*Z137","v":15690976.624106625},{"$f":"(Z136/Z137)*AA137","v":15690976.624106625},{"$f":"(AA136/AA137)*AB137","v":15690976.624106625},{"$f":"(AB136/AB137)*AC137","v":17068160.962294951},{"$f":"(AC136/AC137)*AD137","v":16852417.826291658},{"$f":"(AD136/AD137)*AE137","v":16880213.416766077},{"$f":"(AE136/AE137)*AF137","v":16904112.560371358},{"$f":"(AF136/AF137)*AG137","v":16915302.17565117},null,null,{"$f":"((U136/2)+SUM(V136:AF136)+(AG136/2))/12","v":16151710.174254932},{"$f":"AG136","v":16915302.17565117},{"$f":"(AK136/AK137)*AL137","v":16915302.17565117},{"$f":"(AL136/AL137)*AM137","v":16926697.470702019},16925863.059811562,16925876.770645838,16926345.707707521,16926345.707707521,16926345.707707521,17896831.966257159,17744800.213454165,17764387.452326763,17781228.9090707,17789114.104658823,null,null,null,{"$f":"((AK136/2)+SUM(AL136:AV136)+(AW136/2))/12","v":17251019.44009975}]
[122,null,null,null,"Total",{"$f":"SUM(F135:F136)","v":5382767.8600000013},5382767.8600000003,5517641.3799999999,5507765.3799999999,5507927.6600000001,5513477.9500000002,5513477.9500000011,5513477.9500000002,17000051.77,15200619.85,15432452.359999999,15631786.08,15725114.43,null,{"$f":"SUM(T135:T136)","v":9356282.277916668},{"$f":"+R137","v":15725114.43},{"$f":"IF($R137-$F137=0,U137+$AH137/12,U137+((G137-F137)/($R137-$F137))*$AH137)","v":15725114.43},15741336.492508911,15740148.645633275,15740168.164040623,15740835.731338656,15740835.731338656,{"$f":"IF($R137-$F137=0,AA137+$AH137/12,AA137+((M137-L137)/($R137-$F137))*$AH137)","v":15740835.731338656},{"$f":"IF($R137-$F137=0,AB137+$AH137/12,AB137+((N137-M137)/($R137-$F137))*$AH137)","v":17122396.163076859},{"$f":"IF($R137-$F137=0,AC137+$AH137/12,AC137+((O137-N137)/($R137-$F137))*$AH137)","v":16905967.489110552},{"$f":"IF($R137-$F137=0,AD137+$AH137/12,AD137+((P137-O137)/($R137-$F137))*$AH137)","v":16933851.401896529},{"$f":"IF($R137-$F137=0,AE137+$AH137/12,AE137+((Q137-P137)/($R137-$F137))*$AH137)","v":16957826.486597911},{"$f":"IF($R137-$F137=0,AF137+$AH137/12,AF137+((R137-Q137)/($R137-$F137))*$AH137)","v":16969051.657614086},{"$f":"'101_106 PROJECTION'!N32","v":1243937.2276140843},{"$f":"+AG137-U137","v":1243937.2276140861},{"$f":"SUM(AJ135:AJ136)","v":16203033.292557308},{"$f":"AG137","v":16969051.657614086},{"$f":"IF($R137-$F137=0,AK137+$AX137/12,AK137+((G137-F137)/($R137-$F137))*$AX137)","v":16969051.657614086},{"$f":"IF($R137-$F137=0,AL137+$AX137/12,AL137+((H137-G137)/($R137-$F137))*$AX137)","v":16980483.161962256},{"$f":"IF($R137-$F137=0,AM137+$AX137/12,AM137+((I137-H137)/($R137-$F137))*$AX137)","v":16979646.099676475},{"$f":"IF($R137-$F137=0,AN137+$AX137/12,AN137+((J137-I137)/($R137-$F137))*$AX137)","v":16979659.854077827},{"$f":"IF($R137-$F137=0,AO137+$AX137/12,AO137+((K137-J137)/($R137-$F137))*$AX137)","v":16980130.281217776},{"$f":"IF($R137-$F137=0,AP137+$AX137/12,AP137+((L137-K137)/($R137-$F137))*$AX137)","v":16980130.281217776},{"$f":"IF($R137-$F137=0,AQ137+$AX137/12,AQ137+((M137-L137)/($R137-$F137))*$AX137)","v":16980130.281217776},{"$f":"IF($R137-$F137=0,AR137+$AX137/12,AR137+((N137-M137)/($R137-$F137))*$AX137)","v":17953700.323498115},{"$f":"IF($R137-$F137=0,AS137+$AX137/12,AS137+((O137-N137)/($R137-$F137))*$AX137)","v":17801185.479830399},{"$f":"IF($R137-$F137=0,AT137+$AX137/12,AT137+((P137-O137)/($R137-$F137))*$AX137)","v":17820834.958439041},{"$f":"IF($R137-$F137=0,AU137+$AX137/12,AU137+((Q137-P137)/($R137-$F137))*$AX137)","v":17837729.930016238},{"$f":"IF($R137-$F137=0,AV137+$AX137/12,AV137+((R137-Q137)/($R137-$F137))*$AX137)","v":17845640.18133045},{"$f":"'101_106 PROJECTION'!$T$32","v":876588.52371636196},{"$f":"+AW137-AK137","v":876588.52371636406},null,{"$f":"SUM(BA135:BA136)","v":17305835.685686678}]
[123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG138","v":0}]
[124,null,"398","Miscellaneous Equipment"]
[{"$f":"+A139+1","v":125},null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S138","v":3863.92},{"$f":"'Rate Base'!T138","v":3863.92},{"$f":"'Rate Base'!U138","v":3863.92},{"$f":"'Rate Base'!V138","v":3863.92},{"$f":"'Rate Base'!W138","v":3863.92},{"$f":"'Rate Base'!X138","v":3863.92},{"$f":"'Rate Base'!Y138","v":3863.92},{"$f":"'Rate Base'!Z138","v":3863.92},{"$f":"'Rate Base'!AA138","v":3863.92},{"$f":"'Rate Base'!AB138","v":3863.92},{"$f":"'Rate Base'!AC138","v":3863.92},{"$f":"'Rate Base'!AD138","v":3863.92},{"$f":"'Rate Base'!AE138","v":3863.92},null,{"$f":"((F140/2)+SUM(G140:Q140)+(R140/2))/12","v":3863.9199999999987},{"$f":"R140","v":3863.92},{"$f":"(U140/U143)*V143","v":3863.92},{"$f":"(V140/V143)*W143","v":3863.92},{"$f":"(W140/W143)*X143","v":3863.92},{"$f":"(X140/X143)*Y143","v":3863.92},{"$f":"(Y140/Y143)*Z143","v":3863.92},{"$f":"(Z140/Z143)*AA143","v":3857.9131101582825},{"$f":"(AA140/AA143)*AB143","v":3857.9131101582825},{"$f":"(AB140/AB143)*AC143","v":3857.5300450102422},{"$f":"(AC140/AC143)*AD143","v":3857.5153151511072},{"$f":"(AD140/AD143)*AE143","v":3857.5300450102422},{"$f":"(AE140/AE143)*AF143","v":3828.6111193714005},{"$f":"(AF140/AF143)*AG143","v":3790.6207319576524},null,null,{"$f":"((U140/2)+SUM(V140:AF140)+(AG140/2))/12","v":3855.323592569865},{"$f":"AG140","v":3790.6207319576524},{"$f":"(AK140/AK143)*AL143","v":3790.6207319576524},{"$f":"(AL140/AL143)*AM143","v":3790.6207319576524},3790.6207319576524,3790.6207319576524,3790.6207319576524,3784.6138421159344,3784.6138421159344,3784.2307769678941,3784.2160471087591,3784.2307769678941,3755.3118513290528,3717.3214639153048,null,null,null,{"$f":"((AK140/2)+SUM(AL140:AV140)+(AW140/2))/12","v":3782.0243245275178}]
[126,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S139","v":267617.63},{"$f":"'Rate Base'!T139","v":267617.63},{"$f":"'Rate Base'!U139","v":267617.63},{"$f":"'Rate Base'!V139","v":267617.63},{"$f":"'Rate Base'!W139","v":267617.63},{"$f":"'Rate Base'!X139","v":267617.63},{"$f":"'Rate Base'!Y139","v":272352.23000000004},{"$f":"'Rate Base'!Z139","v":272352.23000000004},{"$f":"'Rate Base'!AA139","v":272654.16000000003},{"$f":"'Rate Base'!AB139","v":272665.77},{"$f":"'Rate Base'!AC139","v":272654.16000000003},{"$f":"'Rate Base'!AD139","v":295447.91000000003},{"$f":"'Rate Base'!AE139","v":325391.74000000005},null,{"$f":"((F141/2)+SUM(G141:Q141)+(R141/2))/12","v":274393.27458333335},{"$f":"+R141","v":325391.74000000005},{"$f":"(U141/U143)*V143","v":325391.74000000005},{"$f":"(V141/V143)*W143","v":325391.74000000005},{"$f":"(W141/W143)*X143","v":325391.74000000005},{"$f":"(X141/X143)*Y143","v":325391.74000000005},{"$f":"(Y141/Y143)*Z143","v":325391.74000000005},{"$f":"(Z141/Z143)*AA143","v":324885.88264850603},{"$f":"(AA141/AA143)*AB143","v":324885.88264850603},{"$f":"(AB141/AB143)*AC143","v":324853.62363821227},{"$f":"(AC141/AC143)*AD143","v":324852.38319470052},{"$f":"(AD141/AD143)*AE143","v":324853.62363821227},{"$f":"(AE141/AE143)*AF143","v":322418.27830690279},{"$f":"(AF141/AF143)*AG143","v":319218.99926804239},null,null,{"$f":"((U141/2)+SUM(V141:AF141)+(AG141/2))/12","v":324667.81197575509},{"$f":"AG141","v":319218.99926804239},{"$f":"(AK141/AK143)*AL143","v":319218.99926804239},{"$f":"(AL141/AL143)*AM143","v":319218.99926804239},319218.99926804239,319218.99926804239,319218.99926804239,318713.14191654837,318713.14191654837,318680.88290625467,318679.64246274292,318680.88290625467,316245.53757494519,313046.25853608479,null,null,null,{"$f":"((AK141/2)+SUM(AL141:AV141)+(AW141/2))/12","v":318495.07124379749}]
[127,null,null,null,"General",{"$f":"'Rate Base'!S140","v":0},{"$f":"'Rate Base'!T140","v":0},{"$f":"'Rate Base'!U140","v":0},{"$f":"'Rate Base'!V140","v":0},{"$f":"'Rate Base'!W140","v":0},{"$f":"'Rate Base'!X140","v":0},{"$f":"'Rate Base'!Y140","v":0},{"$f":"'Rate Base'!Z140","v":0},{"$f":"'Rate Base'!AA140","v":0},{"$f":"'Rate Base'!AB140","v":0},{"$f":"'Rate Base'!AC140","v":0},{"$f":"'Rate Base'!AD140","v":0},{"$f":"'Rate Base'!AE140","v":0},null,{"$f":"((F142/2)+SUM(G142:Q142)+(R142/2))/12","v":0},{"$f":"+R142","v":0},{"$f":"(U142/U143)*V143","v":0},{"$f":"(V142/V143)*W143","v":0},{"$f":"(W142/W143)*X143","v":0},{"$f":"(X142/X143)*Y143","v":0},{"$f":"(Y142/Y143)*Z143","v":0},{"$f":"(Z142/Z143)*AA143","v":0},{"$f":"(AA142/AA143)*AB143","v":0},{"$f":"(AB142/AB143)*AC143","v":0},{"$f":"(AC142/AC143)*AD143","v":0},{"$f":"(AD142/AD143)*AE143","v":0},{"$f":"(AE142/AE143)*AF143","v":0},{"$f":"(AF142/AF143)*AG143","v":0},null,null,{"$f":"((U142/2)+SUM(V142:AF142)+(AG142/2))/12","v":0},{"$f":"AG142","v":0},{"$f":"(AK142/AK143)*AL143","v":0},{"$f":"(AL142/AL143)*AM143","v":0},{"$f":"(AM142/AM143)*AN143","v":0},{"$f":"(AN142/AN143)*AO143","v":0},{"$f":"(AO142/AO143)*AP143","v":0},{"$f":"(AP142/AP143)*AQ143","v":0},{"$f":"(AQ142/AQ143)*AR143","v":0},{"$f":"(AR142/AR143)*AS143","v":0},{"$f":"(AS142/AS143)*AT143","v":0},{"$f":"(AT142/AT143)*AU143","v":0},{"$f":"(AU142/AU143)*AV143","v":0},{"$f":"(AV142/AV143)*AW143","v":0},null,null,null,{"$f":"((AK142/2)+SUM(AL142:AV142)+(AW142/2))/12","v":0}]
[128,null,null,null,"Total",{"$f":"SUM(F140:F142)","v":271481.55},271481.55,271481.55,271481.55,271481.55,271481.55,276216.15000000002,276216.15000000002,276518.08,276529.69,276518.08,299311.83,329255.66000000003,null,{"$f":"SUM(T140:T142)","v":278257.19458333333},{"$f":"+R143","v":329255.66000000003},{"$f":"IF($R143-$F143=0,U143+$AH143/12,U143+((G143-F143)/($R143-$F143))*$AH143)","v":329255.66000000003},329255.66000000003,329255.66000000003,329255.66000000003,329255.66000000003,328743.79575866426,{"$f":"IF($R143-$F143=0,AA143+$AH143/12,AA143+((M143-L143)/($R143-$F143))*$AH143)","v":328743.79575866426},{"$f":"IF($R143-$F143=0,AB143+$AH143/12,AB143+((N143-M143)/($R143-$F143))*$AH143)","v":328711.15368322248},{"$f":"IF($R143-$F143=0,AC143+$AH143/12,AC143+((O143-N143)/($R143-$F143))*$AH143)","v":328709.8985098516},{"$f":"IF($R143-$F143=0,AD143+$AH143/12,AD143+((P143-O143)/($R143-$F143))*$AH143)","v":328711.15368322248},{"$f":"IF($R143-$F143=0,AE143+$AH143/12,AE143+((Q143-P143)/($R143-$F143))*$AH143)","v":326246.88942627417},{"$f":"IF($R143-$F143=0,AF143+$AH143/12,AF143+((R143-Q143)/($R143-$F143))*$AH143)","v":323009.62},{"$f":"'101_106 PROJECTION'!N33","v":-6246.04},{"$f":"+AG143-U143","v":-6246.0400000000373},{"$f":"SUM(AJ140:AJ142)","v":328523.13556832494},{"$f":"AG143","v":323009.62},{"$f":"IF($R143-$F143=0,AK143+$AX143/12,AK143+((G143-F143)/($R143-$F143))*$AX143)","v":323009.62},{"$f":"IF($R143-$F143=0,AL143+$AX143/12,AL143+((H143-G143)/($R143-$F143))*$AX143)","v":323009.62},{"$f":"IF($R143-$F143=0,AM143+$AX143/12,AM143+((I143-H143)/($R143-$F143))*$AX143)","v":323009.62},{"$f":"IF($R143-$F143=0,AN143+$AX143/12,AN143+((J143-I143)/($R143-$F143))*$AX143)","v":323009.62},{"$f":"IF($R143-$F143=0,AO143+$AX143/12,AO143+((K143-J143)/($R143-$F143))*$AX143)","v":323009.62},{"$f":"IF($R143-$F143=0,AP143+$AX143/12,AP143+((L143-K143)/($R143-$F143))*$AX143)","v":322497.75575866422},{"$f":"IF($R143-$F143=0,AQ143+$AX143/12,AQ143+((M143-L143)/($R143-$F143))*$AX143)","v":322497.75575866422},{"$f":"IF($R143-$F143=0,AR143+$AX143/12,AR143+((N143-M143)/($R143-$F143))*$AX143)","v":322465.11368322244},{"$f":"IF($R143-$F143=0,AS143+$AX143/12,AS143+((O143-N143)/($R143-$F143))*$AX143)","v":322463.85850985156},{"$f":"IF($R143-$F143=0,AT143+$AX143/12,AT143+((P143-O143)/($R143-$F143))*$AX143)","v":322465.11368322244},{"$f":"IF($R143-$F143=0,AU143+$AX143/12,AU143+((Q143-P143)/($R143-$F143))*$AX143)","v":320000.84942627413},{"$f":"IF($R143-$F143=0,AV143+$AX143/12,AV143+((R143-Q143)/($R143-$F143))*$AX143)","v":316763.57999999996},{"$f":"'101_106 PROJECTION'!$T$33","v":-6246.04},{"$f":"+AW143-AK143","v":-6246.0400000000373},null,{"$f":"SUM(BA140:BA142)","v":322277.09556832502}]
[129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R143-O143","v":52725.97000000003},null,null,{"$f":"+R144","v":52725.97000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG144","v":0}]
[130,null,null,"Total General Plant",null,{"$f":"F143+F137+F132+F126+F120+F114+F109+F103+F97+F91","v":239736536.54000002},238984803.87,240474187,240670456.19999999,242911065.01999998,244492394.71999997,247125302.03999999,247950213.73000002,266862405.44999999,264975264.81999999,276293514.76999998,282026035.10000002,288377282.63,null,{"$f":"T91+T97+T103+T109+T114+T120+T126+T132+T137+T143","v":254735212.69208336},{"$f":"U143+U137+U132+U126+U120+U114+U109+U103+U97+U91","v":288377282.63},288267677.63975739,288975398.68094426,289220950.62999094,290085796.25668079,290869565.22802913,292124007.07508749,{"$f":"AB143+AB137+AB132+AB126+AB120+AB114+AB109+AB103+AB97+AB91","v":292668261.08407462},{"$f":"AC143+AC137+AC132+AC126+AC120+AC114+AC109+AC103+AC97+AC91","v":295637877.75963795},295566576.16620684,298006853.152659,300015024.15092248,301002830.55089378,{"$f":"AH143+AH137+AH132+AH126+AH120+AH114+AH109+AH103+AH97+AH91","v":12625547.920893723},{"$f":"+AG145-U145","v":12625547.920893788},293010670.36786985,301002830.55089378,301148161.83197308,301569532.17133349,301955922.19425249,302308183.96958184,302806415.52267933,304604743.99789339,305042439.16600621,306528341.58689976,306468750.48210162,308274315.015414,309207956.31915289,309030727.904612,8027897.3537182584,8027897.3537182389,null,304577628.45708674]
[131]
[132,"101","Gas Plant in Service"]
[133,null,null,"Production",null,{"$f":"F31","v":79968136},{"$f":"G31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"T31","v":79968136},{"$f":"+R148","v":79968136},{"$f":"V31","v":79968136},79968136,79968136,79968136,79968136,79968136,{"$f":"AB31","v":79968136},79968136,79968136,79968136,79968136,79968136,null,{"$f":"+AG148-U148","v":0},{"$f":"AJ31","v":79968136},{"$f":"AG148","v":79968136},{"$f":"AL31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"+AW148-AK148","v":0},null,{"$f":"BA31","v":79968136}]
[134,null,null,"Distribution - Wyoming",null,{"$f":"F17+F35+F40+F48+F56+F61+F66+F71+F76+F81","v":73323700.593999997},{"$f":"G17+G35+G40+G48+G56+G61+G66+G71+G76+G81","v":73254859.994000003},73292937.143999994,74185917.464000002,73948158.584000006,73725666.184,73885037.193999991,74044690.06400001,74616050.773999989,74671984.934,75286479.294,76222229.17400001,76941299.304000005,null,{"$f":"T17+T35+T40+T48+T56+T61+T66+T71+T76+T81","v":74355542.562749982},{"$f":"+R149","v":76941299.304000005},{"$f":"V17+V35+V40+V48+V56+V61+V66+V71+V76+V81","v":76983107.873973206},77457748.199140549,77754234.717489451,78031594.361379564,78183968.913518384,78333566.380619422,{"$f":"AB17+AB35+AB40+AB48+AB56+AB61+AB66+AB71+AB76+AB81","v":78635672.919525027},79189525.745064303,80789339.430565789,81541007.382540584,81820405.605282575,82315646.764570862,null,{"$f":"+AG149-U149","v":5374347.4605708569},{"$f":"AJ17+AJ35+AJ40+AJ48+AJ56+AJ61+AJ66+AJ71+AJ76+AJ81","v":79029053.713615358},{"$f":"AG149","v":82315646.764570862},{"$f":"AL17+AL35+AL40+AL48+AL56+AL61+AL66+AL71+AL76+AL81","v":82367013.672032937},82860265.802840352,83174344.037495047,83461270.918577269,83712758.294874683,83917891.46317409,84237723.494369343,84766912.529016793,86302765.687010959,87021580.975436136,87331626.56407845,87780136.081127003,null,{"$f":"+AW149-AK149","v":5464489.3165561408},null,{"$f":"BA17+BA35+BA40+BA48+BA56+BA61+BA66+BA71+BA76+BA81","v":84516837.071812913}]
[135,null,null,"Distribution - Utah",null,{"$f":"F18+F36+F41+F52+F57+F62+F67+F72+F77+F82","v":2113353389.8859997},{"$f":"G18+G36+G41+G52+G57+G62+G67+G72+G77+G82","v":2113741373.6459994},2128409569.9159999,2135574562.6159999,2143652670.8759999,2153260721.6859999,2159372000.9260001,2167018516.4859996,2184164094.4860001,2239543713.8159995,2263855799.1860003,2272285241.9659996,2284446301.296,null,{"$f":"T18+T36+T41+T52+T57+T62+T67+T72+T77+T82","v":2179981509.266417},{"$f":"+R150","v":2284446301.296},{"$f":"V18+V36+V41+V52+V57+V62+V67+V72+V77+V82","v":2284573448.7910419},2299636038.8495054,2306883218.8755665,2316700220.9118686,2321640248.4635525,2326044231.8361421,{"$f":"AB18+AB36+AB41+AB52+AB57+AB62+AB67+AB72+AB77+AB82","v":2334315601.0622072},2352663362.3394384,2409039065.8883567,2435436700.7640443,2443822498.2245307,2455931391.497931,null,{"$f":"+AG150-U150","v":171485090.201931},{"$f":"AJ18+AJ36+AJ41+AJ52+AJ57+AJ62+AJ67+AJ72+AJ77+AJ82","v":2350078623.5336013},{"$f":"AG150","v":2455931391.497931},{"$f":"AL18+AL36+AL41+AL52+AL57+AL62+AL67+AL72+AL77+AL82","v":2456303100.6987033},2471415941.7181339,2478902215.0608826,2487305902.5193582,2495254515.7887597,2501206826.9547834,2509635300.3231683,2526855380.485436,2580325532.421577,2605170937.8717833,2614274054.2104273,2625202223.8968244,null,{"$f":"+AW150-AK150","v":169270832.39889336},null,{"$f":"BA18+BA36+BA41+BA52+BA57+BA62+BA67+BA72+BA77+BA82","v":2522268042.9791994}]
[136,null,null,"General",null,{"$f":"+F145","v":239736536.54000002},{"$f":"+G145","v":238984803.87},240474187,240670456.19999999,242911065.01999998,244492394.71999997,247125302.03999999,247950213.73000002,266862405.44999999,264975264.81999999,276293514.76999998,282026035.10000002,288377282.63,null,{"$f":"+T145","v":254735212.69208336},{"$f":"+R151","v":288377282.63},{"$f":"+V145","v":288267677.63975739},288975398.68094426,289220950.62999094,290085796.25668079,290869565.22802913,292124007.07508749,{"$f":"+AB145","v":292668261.08407462},295637877.75963795,295566576.16620684,298006853.152659,300015024.15092248,301002830.55089378,null,{"$f":"+AG151-U151","v":12625547.920893788},{"$f":"+AJ145","v":293010670.36786985},{"$f":"AG151","v":301002830.55089378},{"$f":"+AL145","v":301148161.83197308},301569532.17133349,301955922.19425249,302308183.96958184,302806415.52267933,304604743.99789339,305042439.16600621,306528341.58689976,306468750.48210162,308274315.015414,309207956.31915289,309030727.904612,null,{"$f":"+AW151-AK151","v":8027897.3537182212},null,{"$f":"+BA145","v":304577628.45708674}]
[137,null,null,"Total",null,{"$f":"SUM(F148:F151)","v":2506381763.0199995},{"$f":"SUM(G148:G151)","v":2505949173.5099993},2522144830.0599999,2530399072.2799997,2540480030.48,2551446918.5899997,2560350476.1599998,2568981556.2799997,2605610686.71,2659159099.5699997,2695403929.2500005,2710501642.2399993,2729733019.23,null,{"$f":"SUM(T148:T151)","v":2589040400.5212502},{"$f":"+R152","v":2729733019.23},{"$f":"SUM(V148:V151)","v":2729792370.3047724},2746037321.7295904,2753826540.2230468,2764785747.5299292,2770661918.6051002,2776469941.2918491,{"$f":"SUM(AB148:AB151)","v":2785587671.0658069},2807458901.8441405,2865363117.4851294,2894952697.2992439,2905626063.9807358,2919218004.8133955,{"$f":"+AG152-U152","v":189484985.58339548},{"$f":"+AG152-U152","v":189484985.58339548},{"$f":"SUM(AJ148:AJ151)","v":2802086483.6150866},{"$f":"AG152","v":2919218004.8133955},{"$f":"SUM(AL148:AL151)","v":2919786412.2027092},2935813875.6923075,2944000617.2926302,2953043493.4075174,2961741825.6063137,2969697598.4158506,2978883598.9835439,2998118770.6013527,3053065184.5906892,3080434969.8626337,3090781773.0936584,3101981223.8825636,{"$f":"AW152-AK152","v":182763219.06916809},{"$f":"+AW152-AK152","v":182763219.06916809},null,{"$f":"SUM(BA148:BA151)","v":2991330644.5080991}]
[138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECQ",{"$f":"AI150/AI152","v":0.90500621816527815},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW152-AG152","v":182763219.06916809},"CHECK"]
[139,"105","Gas Plant Held for Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECQ",{"$f":"(AI151*'ROR-Model'!M2)/AI152","v":6.4475421600708113E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY143+AY137+AY132+AY126+AY120+AY114+AY109+AY103+AY97+AY91+AY83+AY78+AY73+AY68+AY63+AY58+AY53+AY42+AY37+AY31+AY20","v":182763219.06916788},"CHECK"]
[140,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S153","v":5036.83},{"$f":"'Rate Base'!T153","v":5036.83},{"$f":"'Rate Base'!U153","v":5036.83},{"$f":"'Rate Base'!V153","v":5036.83},{"$f":"'Rate Base'!W153","v":5036.83},{"$f":"'Rate Base'!X153","v":5036.83},{"$f":"'Rate Base'!Y153","v":5036.83},{"$f":"'Rate Base'!Z153","v":5036.83},{"$f":"'Rate Base'!AA153","v":5036.83},{"$f":"'Rate Base'!AB153","v":5036.83},{"$f":"'Rate Base'!AC153","v":5036.83},{"$f":"'Rate Base'!AD153","v":5036.83},{"$f":"'Rate Base'!AE153","v":5036.83},null,{"$f":"((F155/2)+SUM(G155:Q155)+(R155/2))/12","v":5036.8300000000008},{"$f":"+R155","v":5036.83},{"$f":"V156","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,{"$f":"AB156","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,null,{"$f":"SUM(AI153:AI154)","v":0.96948163976598623},{"$f":"((U155/2)+SUM(V155:AF155)+(AG155/2))/12","v":5036.8300000000008},{"$f":"AG155","v":5036.83},{"$f":"AL156","v":5036.83},{"$f":"AM156","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,null,null,{"$f":"((AK155/2)+SUM(AL155:AV155)+(AW155/2))/12","v":5036.8300000000008}]
[141,null,null,"Total",null,{"$f":"SUM(F155)","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,{"$f":"+R155","v":5036.83},null,{"$f":"SUM(T155)","v":5036.8300000000008},{"$f":"+R156","v":5036.83},{"$f":"IF($R156-$F156=0,U156+$AH156/12,U156+((G156-F156)/($R156-$F156))*$AH156)","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,{"$f":"IF($R156-$F156=0,AA156+$AH156/12,AA156+((M156-L156)/($R156-$F156))*$AH156)","v":5036.83},{"$f":"IF($R156-$F156=0,AB156+$AH156/12,AB156+((N156-M156)/($R156-$F156))*$AH156)","v":5036.83},{"$f":"IF($R156-$F156=0,AC156+$AH156/12,AC156+((O156-N156)/($R156-$F156))*$AH156)","v":5036.83},{"$f":"IF($R156-$F156=0,AD156+$AH156/12,AD156+((P156-O156)/($R156-$F156))*$AH156)","v":5036.83},{"$f":"IF($R156-$F156=0,AE156+$AH156/12,AE156+((Q156-P156)/($R156-$F156))*$AH156)","v":5036.83},{"$f":"IF($R156-$F156=0,AF156+$AH156/12,AF156+((R156-Q156)/($R156-$F156))*$AH156)","v":5036.83},null,null,{"$f":"SUM(AJ155)","v":5036.8300000000008},{"$f":"AG156","v":5036.83},{"$f":"IF($R156-$F156=0,AK156+$AX156/12,AK156+((G156-F156)/($R156-$F156))*$AX156)","v":5036.83},{"$f":"IF($R156-$F156=0,AL156+$AX156/12,AL156+((H156-G156)/($R156-$F156))*$AX156)","v":5036.83},{"$f":"IF($R156-$F156=0,AM156+$AX156/12,AM156+((I156-H156)/($R156-$F156))*$AX156)","v":5036.83},{"$f":"IF($R156-$F156=0,AN156+$AX156/12,AN156+((J156-I156)/($R156-$F156))*$AX156)","v":5036.83},{"$f":"IF($R156-$F156=0,AO156+$AX156/12,AO156+((K156-J156)/($R156-$F156))*$AX156)","v":5036.83},{"$f":"IF($R156-$F156=0,AP156+$AX156/12,AP156+((L156-K156)/($R156-$F156))*$AX156)","v":5036.83},{"$f":"IF($R156-$F156=0,AQ156+$AX156/12,AQ156+((M156-L156)/($R156-$F156))*$AX156)","v":5036.83},{"$f":"IF($R156-$F156=0,AR156+$AX156/12,AR156+((N156-M156)/($R156-$F156))*$AX156)","v":5036.83},{"$f":"IF($R156-$F156=0,AS156+$AX156/12,AS156+((O156-N156)/($R156-$F156))*$AX156)","v":5036.83},{"$f":"IF($R156-$F156=0,AT156+$AX156/12,AT156+((P156-O156)/($R156-$F156))*$AX156)","v":5036.83},{"$f":"IF($R156-$F156=0,AU156+$AX156/12,AU156+((Q156-P156)/($R156-$F156))*$AX156)","v":5036.83},{"$f":"IF($R156-$F156=0,AV156+$AX156/12,AV156+((R156-Q156)/($R156-$F156))*$AX156)","v":5036.83},null,null,null,{"$f":"SUM(BA155)","v":5036.8300000000008}]
[142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R156-O156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"230631852/240018123","v":0.96089349053029638}]
[143,"106","Completed Construction Not Classified - 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,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast"]
[144,null,null,"Production",null,{"$f":"'Rate Base'!S157","v":0},{"$f":"'Rate Base'!T157","v":0},{"$f":"'Rate Base'!U157","v":0},{"$f":"'Rate Base'!V157","v":0},{"$f":"'Rate Base'!W157","v":0},{"$f":"'Rate Base'!X157","v":0},{"$f":"'Rate Base'!Y157","v":0},{"$f":"'Rate Base'!Z157","v":0},{"$f":"'Rate Base'!AA157","v":0},{"$f":"'Rate Base'!AB157","v":0},{"$f":"'Rate Base'!AC157","v":0},{"$f":"'Rate Base'!AD157","v":0},{"$f":"'Rate Base'!AE157","v":0},null,{"$f":"((F159/2)+SUM(G159:Q159)+(R159/2))/12","v":0},{"$f":"+R159","v":0},{"$f":"U159","v":0},{"$f":"V159","v":0},{"$f":"W159","v":0},{"$f":"X159","v":0},{"$f":"Y159","v":0},{"$f":"Z159","v":0},{"$f":"AA159","v":0},{"$f":"AB159","v":0},{"$f":"AC159","v":0},{"$f":"AD159","v":0},{"$f":"AE159","v":0},{"$f":"AF159","v":0},null,null,{"$f":"((U159/2)+SUM(V159:AF159)+(AG159/2))/12","v":0},{"$f":"AG159","v":0},{"$f":"AK159","v":0},{"$f":"AL159","v":0},{"$f":"AM159","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK159/2)+SUM(AL159:AV159)+(AW159/2))/12","v":0}]
[145,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S158","v":-413881.06},{"$f":"'Rate Base'!T158","v":-493663.8},{"$f":"'Rate Base'!U158","v":-271884.72999999992},{"$f":"'Rate Base'!V158","v":-336930.26},{"$f":"'Rate Base'!W158","v":-182958.47},{"$f":"'Rate Base'!X158","v":531322.01},{"$f":"'Rate Base'!Y158","v":706027.32},{"$f":"'Rate Base'!Z158","v":1049625.18},{"$f":"'Rate Base'!AA158","v":909358.04},{"$f":"'Rate Base'!AB158","v":1120918.79},{"$f":"'Rate Base'!AC158","v":898256.46},{"$f":"'Rate Base'!AD158","v":743792.91},{"$f":"'Rate Base'!AE158","v":155755.46},null,{"$f":"((F160/2)+SUM(G160:Q160)+(R160/2))/12","v":378733.38750000001},155755.46,155755.46,155755.46,155755.46,155755.46,155755.46,155755.46,{"$f":"AA160","v":155755.46},155755.46,155755.46,155755.46,155755.46,155755.46,null,null,{"$f":"((U160/2)+SUM(V160:AF160)+(AG160/2))/12","v":155755.46},155755.46,{"$f":"AK160","v":155755.46},{"$f":"AL160","v":155755.46},155755.46,{"$f":"AN160","v":155755.46},155755.46,155755.46,155755.46,155755.46,155755.46,155755.46,155755.46,155755.46,null,null,null,{"$f":"((AK160/2)+SUM(AL160:AV160)+(AW160/2))/12","v":155755.46}]
[146,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S159","v":10306063.33},{"$f":"'Rate Base'!T159","v":12369201.34},{"$f":"'Rate Base'!U159","v":12309366.049999995},{"$f":"'Rate Base'!V159","v":16650132.92},{"$f":"'Rate Base'!W159","v":14160643.050000001},{"$f":"'Rate Base'!X159","v":13332013.890000001},{"$f":"'Rate Base'!Y159","v":16068195.1},{"$f":"'Rate Base'!Z159","v":10665637.689999999},{"$f":"'Rate Base'!AA159","v":13856961.85},{"$f":"'Rate Base'!AB159","v":10408845.210000001},{"$f":"'Rate Base'!AC159","v":9103425.8399999999},{"$f":"'Rate Base'!AD159","v":17405559.77},{"$f":"'Rate Base'!AE159","v":19167111.399999999},null,{"$f":"((F161/2)+SUM(G161:Q161)+(R161/2))/12","v":13422214.172916666},19167111.399999999,19167111.399999999,19167111.399999999,19167111.399999999,19167111.399999999,19167111.399999999,19167111.399999999,{"$f":"AA161","v":19167111.399999999},19167111.399999999,19167111.399999999,19167111.399999999,19167111.399999999,19167111.399999999,null,null,{"$f":"((U161/2)+SUM(V161:AF161)+(AG161/2))/12","v":19167111.400000002},19167111.399999999,{"$f":"AK161","v":19167111.399999999},19167111.399999999,19167111.399999999,{"$f":"AN161","v":19167111.399999999},19167111.399999999,19167111.399999999,19167111.399999999,19167111.399999999,19167111.399999999,19167111.399999999,19167111.399999999,19167111.399999999,null,null,null,{"$f":"((AK161/2)+SUM(AL161:AV161)+(AW161/2))/12","v":19167111.400000002}]
[147,null,null,"General",null,{"$f":"'Rate Base'!S160","v":1623165.72},{"$f":"'Rate Base'!T160","v":2357122.66},{"$f":"'Rate Base'!U160","v":1254689.3699999999},{"$f":"'Rate Base'!V160","v":1821920.46},{"$f":"'Rate Base'!W160","v":642262.87},{"$f":"'Rate Base'!X160","v":1089170.46},{"$f":"'Rate Base'!Y160","v":1696927.53},{"$f":"'Rate Base'!Z160","v":960586.87},{"$f":"'Rate Base'!AA160","v":1195212.94},{"$f":"'Rate Base'!AB160","v":708590.78},{"$f":"'Rate Base'!AC160","v":844986.55},{"$f":"'Rate Base'!AD160","v":871491.64},{"$f":"'Rate Base'!AE160","v":1995407.03},null,{"$f":"((F162/2)+SUM(G162:Q162)+(R162/2))/12","v":1271020.70875},1995407.03,1995407.03,1995407.03,1995407.03,1995407.03,1995407.03,1995407.03,{"$f":"AA162","v":1995407.03},1995407.03,1995407.03,1995407.03,1995407.03,1995407.03,null,null,{"$f":"((U162/2)+SUM(V162:AF162)+(AG162/2))/12","v":1995407.0300000003},1995407.03,{"$f":"AK162","v":1995407.03},1995407.03,1995407.03,{"$f":"AN162","v":1995407.03},1995407.03,1995407.03,1995407.03,1995407.03,1995407.03,1995407.03,1995407.03,1995407.03,null,null,null,{"$f":"((AK162/2)+SUM(AL162:AV162)+(AW162/2))/12","v":1995407.0300000003}]
[148,null,null,"Total",null,{"$f":"SUM(F159:F162)","v":11515347.99},14232660.199999999,13292170.689999994,18135123.120000001,14619947.449999999,14952506.359999999,18471149.949999999,12675849.739999998,15961532.83,12238354.779999999,10846668.850000001,19020844.32,21318273.890000001,null,{"$f":"SUM(T159:T162)","v":15071968.269166665},21318273.890000001,{"$f":"IF($R163-$F163=0,U163+$AH163/12,U163+((G163-F163)/($R163-$F163))*$AH163)","v":21318273.890000001},21318273.890000001,21318273.890000001,21318273.890000001,21318273.890000001,21318273.890000001,{"$f":"IF($R163-$F163=0,AA163+$AH163/12,AA163+((M163-L163)/($R163-$F163))*$AH163)","v":21318273.890000001},{"$f":"IF($R163-$F163=0,AB163+$AH163/12,AB163+((N163-M163)/($R163-$F163))*$AH163)","v":21318273.890000001},{"$f":"IF($R163-$F163=0,AC163+$AH163/12,AC163+((O163-N163)/($R163-$F163))*$AH163)","v":21318273.890000001},{"$f":"IF($R163-$F163=0,AD163+$AH163/12,AD163+((P163-O163)/($R163-$F163))*$AH163)","v":21318273.890000001},{"$f":"IF($R163-$F163=0,AE163+$AH163/12,AE163+((Q163-P163)/($R163-$F163))*$AH163)","v":21318273.890000001},{"$f":"IF($R163-$F163=0,AF163+$AH163/12,AF163+((R163-Q163)/($R163-$F163))*$AH163)","v":21318273.890000001},{"$f":"'101_106 PROJECTION'!N39","v":0},{"$f":"+AG163-U163","v":0},{"$f":"SUM(AJ159:AJ162)","v":21318273.890000004},21318273.890000001,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!$T$39","v":0},null,null,{"$f":"SUM(BA159:BA162)","v":21318273.890000004}]
[149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[150,"108","Accum Prov for Depreciation of Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG165","v":0}]
[151,null,null,"Production",null,{"$f":"'Rate Base'!S164","v":-68103276.200000003},{"$f":"'Rate Base'!T164","v":-68178210.200000003},{"$f":"'Rate Base'!U164","v":-68255444.099999994},{"$f":"'Rate Base'!V164","v":-68322385.689999998},{"$f":"'Rate Base'!W164","v":-68397973.480000004},{"$f":"'Rate Base'!X164","v":-68472533.730000004},{"$f":"'Rate Base'!Y164","v":-68538871.030000001},{"$f":"'Rate Base'!Z164","v":-68609618.290000007},{"$f":"'Rate Base'!AA164","v":-68698903.879999995},{"$f":"'Rate Base'!AB164","v":-68752717.280000001},{"$f":"'Rate Base'!AC164","v":-68801832.290000007},{"$f":"'Rate Base'!AD164","v":-68860077.489999995},{"$f":"'Rate Base'!AE164","v":-68927265.530000001},null,{"$f":"((F166/2)+SUM(G166:Q166)+(R166/2))/12","v":-68533653.193750009},-68927265.530000001,{"$f":"(U166/U170)*V170","v":-68807319.262263671},{"$f":"(V166/V170)*W170","v":-68656573.008944079},{"$f":"(W166/W170)*X170","v":-68567791.670553938},{"$f":"(X166/X170)*Y170","v":-68479488.692513674},{"$f":"(Y166/Y170)*Z170","v":-68352798.512471408},{"$f":"(Z166/Z170)*AA170","v":-68242188.128983095},{"$f":"(AA166/AA170)*AB170","v":-68111652.493397102},{"$f":"(AB166/AB170)*AC170","v":-72946168.546597004},{"$f":"(AC166/AC170)*AD170","v":-72791243.023803353},{"$f":"(AD166/AD170)*AE170","v":-72638014.689323664},{"$f":"(AE166/AE170)*AF170","v":-72401533.877011701},{"$f":"(AF166/AF170)*AG170","v":-72249743.288988605},null,null,{"$f":"((U166/2)+SUM(V166:AF166)+(AG166/2))/12","v":-70048606.359613076},{"$f":"AG166","v":-72249743.288988605},{"$f":"(AK166/AK170)*AL170","v":-72110263.553627267},{"$f":"(AL166/AL170)*AM170","v":-71934967.999071524},-71831728.458422333,-71729045.179975107,-71581723.273936138,-71453099.788534477,-71301306.187529877,-76923131.963574991,-76742976.53791824,-76564794.690775916,-76289802.548529208,-76113292.587466106,null,null,null,{"$f":"((AK166/2)+SUM(AL166:AV166)+(AW166/2))/12","v":-73553696.510010198}]
[152,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S165","v":-26926379.859999999},{"$f":"'Rate Base'!T165","v":-27052839.039999999},{"$f":"'Rate Base'!U165","v":-27146749.390000001},{"$f":"'Rate Base'!V165","v":-26825368.370000001},{"$f":"'Rate Base'!W165","v":-26906413.699999999},{"$f":"'Rate Base'!X165","v":-26753240.32},{"$f":"'Rate Base'!Y165","v":-27140496.739999998},{"$f":"'Rate Base'!Z165","v":-27283530.34},{"$f":"'Rate Base'!AA165","v":-21544141.780000001},{"$f":"'Rate Base'!AB165","v":-21766002.739999998},{"$f":"'Rate Base'!AC165","v":-21890644.920000002},{"$f":"'Rate Base'!AD165","v":-21345997.739999998},{"$f":"'Rate Base'!AE165","v":-21431368.719999999},null,{"$f":"((F167/2)+SUM(G167:Q167)+(R167/2))/12","v":-24986191.614166673},-21431368.719999999,{"$f":"(U167/U170)*V170","v":-21394074.150562506},{"$f":"(V167/V170)*W170","v":-21347203.024699479},{"$f":"(W167/W170)*X170","v":-21319598.482667178},{"$f":"(X167/X170)*Y170","v":-21292142.675927948},{"$f":"(Y167/Y170)*Z170","v":-21252751.240030825},{"$f":"(Z167/Z170)*AA170","v":-21218359.451896314},{"$f":"(AA167/AA170)*AB170","v":-21177772.358881209},{"$f":"(AB167/AB170)*AC170","v":-22680955.392796732},{"$f":"(AC167/AC170)*AD170","v":-22632784.817950927},{"$f":"(AD167/AD170)*AE170","v":-22585141.945288926},{"$f":"(AE167/AE170)*AF170","v":-22511613.604292184},{"$f":"(AF167/AF170)*AG170","v":-22464417.766257197},null,null,{"$f":"((U167/2)+SUM(V167:AF167)+(AG167/2))/12","v":-21780024.199010234},{"$f":"AG167","v":-22464417.766257197},{"$f":"(AK167/AK170)*AL170","v":-22421049.708428241},{"$f":"(AL167/AL170)*AM170","v":-22366545.534560703},-22334445.542705186,-22302518.507955443,-22256712.105154216,-22216719.551837344,-22169522.776984144,-23917501.899028145,-23861486.65855008,-23806085.057515208,-23720582.492597315,-23665700.726590659,null,null,null,{"$f":"((AK167/2)+SUM(AL167:AV167)+(AW167/2))/12","v":-22869852.423478331}]
[153,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S166","v":-577163302.67999995},{"$f":"'Rate Base'!T166","v":-578731448.25999999},{"$f":"'Rate Base'!U166","v":-581021514.09000003},{"$f":"'Rate Base'!V166","v":-584059561.69000006},{"$f":"'Rate Base'!W166","v":-584941289.07000005},{"$f":"'Rate Base'!X166","v":-587173838.05999994},{"$f":"'Rate Base'!Y166","v":-588606752.77999997},{"$f":"'Rate Base'!Z166","v":-590331682.46000004},{"$f":"'Rate Base'!AA166","v":-479795633.27999997},{"$f":"'Rate Base'!AB166","v":-482476885.25},{"$f":"'Rate Base'!AC166","v":-484584324.30000001},{"$f":"'Rate Base'!AD166","v":-487750623.95999998},{"$f":"'Rate Base'!AE166","v":-490365351.56999999},null,{"$f":"((F168/2)+SUM(G168:Q168)+(R168/2))/12","v":-546936490.02708328},-490365351.56999999,{"$f":"(U168/U170)*V170","v":-489512024.61301476},{"$f":"(V168/V170)*W170","v":-488439579.05843586},{"$f":"(W168/W170)*X170","v":-487807966.99784148},{"$f":"(X168/X170)*Y170","v":-487179758.10926241},{"$f":"(Y168/Y170)*Z170","v":-486278453.31791168},{"$f":"(Z168/Z170)*AA170","v":-485491544.11486292},{"$f":"(AA168/AA170)*AB170","v":-484562881.81636107},{"$f":"(AB168/AB170)*AC170","v":-518956806.27962542},{"$f":"(AC168/AC170)*AD170","v":-517854628.3843075},{"$f":"(AD168/AD170)*AE170","v":-516764524.6999402},{"$f":"(AE168/AE170)*AF170","v":-515082142.61532891},{"$f":"(AF168/AF170)*AG170","v":-514002267.40936178},null,null,{"$f":"((U168/2)+SUM(V168:AF168)+(AG168/2))/12","v":-498342843.29138106},{"$f":"AG168","v":-514002267.40936178},{"$f":"(AK168/AK170)*AL170","v":-513009974.60706592},{"$f":"(AL168/AL170)*AM170","v":-511762879.34545314},-511028408.11324781,-510297894.26580352,-509249810.35164738,-508334751.55518752,-507254854.91413617,-547249892.46478152,-545968222.89672124,-544700593.84680176,-542744232.78307867,-541488497.93785048,null,null,null,{"$f":"((AK168/2)+SUM(AL168:AV168)+(AW168/2))/12","v":-523278908.15146089}]
[154,null,null,"General",null,{"$f":"'Rate Base'!S167","v":-132818969.75},{"$f":"'Rate Base'!T167","v":-133741397.28},{"$f":"'Rate Base'!U167","v":-134663400.69999999},{"$f":"'Rate Base'!V167","v":-133872321.14},{"$f":"'Rate Base'!W167","v":-134815753.36000001},{"$f":"'Rate Base'!X167","v":-135505138.09999999},{"$f":"'Rate Base'!Y167","v":-136101069.75},{"$f":"'Rate Base'!Z167","v":-137091983.75999999},{"$f":"'Rate Base'!AA167","v":-144776600.27000001},{"$f":"'Rate Base'!AB167","v":-145296683.21000001},{"$f":"'Rate Base'!AC167","v":-146454406.06999999},{"$f":"'Rate Base'!AD167","v":-149081871.31999999},{"$f":"'Rate Base'!AE167","v":-149721236.30000001},null,{"$f":"((F169/2)+SUM(G169:Q169)+(R169/2))/12","v":-139389227.33208334},-149721236.30000001,{"$f":"(U169/U170)*V170","v":-149460693.48930001},{"$f":"(V169/V170)*W170","v":-149133248.0982627},{"$f":"(W169/W170)*X170","v":-148940400.58513516},{"$f":"(X169/X170)*Y170","v":-148748592.14852443},{"$f":"(Y169/Y170)*Z170","v":-148473400.46295348},{"$f":"(Z169/Z170)*AA170","v":-148233136.71193784},{"$f":"(AA169/AA170)*AB170","v":-147949592.07120878},{"$f":"(AB169/AB170)*AC170","v":-158450947.59186623},{"$f":"(AC169/AC170)*AD170","v":-158114424.14749727},{"$f":"(AD169/AD170)*AE170","v":-157781587.27230594},{"$f":"(AE169/AE170)*AF170","v":-157267912.4687528},{"$f":"(AF169/AF170)*AG170","v":-156938198.61280954},null,null,{"$f":"((U169/2)+SUM(V169:AF169)+(AG169/2))/12","v":-152156971.04201245},{"$f":"AG169","v":-156938198.61280954},{"$f":"(AK169/AK170)*AL170","v":-156635225.93202028},{"$f":"(AL169/AL170)*AM170","v":-156254455.46413398},{"$f":"(AM169/AM170)*AN170","v":-156030202.38311899},{"$f":"(AN169/AN170)*AO170","v":-155807157.5941194},{"$f":"(AO169/AO170)*AP170","v":-155487150.4425717},{"$f":"(AP169/AP170)*AQ170","v":-155207759.3031804},{"$f":"(AQ169/AQ170)*AR170","v":-154878038.90255103},{"$f":"(AR169/AR170)*AS170","v":-167089559.249116},{"$f":"(AS169/AS170)*AT170","v":-166698232.35041958},{"$f":"(AT169/AT170)*AU170","v":-166311192.38538927},{"$f":"(AU169/AU170)*AV170","v":-165713864.70680842},{"$f":"(AV169/AV170)*AW170","v":-165330456.35038477},null,null,null,{"$f":"((AK169/2)+SUM(AL169:AV169)+(AW169/2))/12","v":-159770597.18291885}]
[155,null,null,"Total",null,{"$f":"SUM(F166:F169)","v":-805011928.49000001},-807703894.77999997,-811087108.27999997,-813079636.88999999,-815061429.61000001,-817904750.20999992,-820387190.29999995,-823316814.85000002,-714815279.20999992,-718292288.48000002,-721731207.57999992,-727038570.50999999,-730445222.11999989,null,{"$f":"SUM(T166:T169)","v":-779845562.16708326},-730445222.11999989,{"$f":"IF($R170-$F170=0,U170+$AH170/12,U170+((G170-F170)/($R170-$F170))*$AH170)","v":-729174111.51514077},-727576603.19034195,-726635757.73619759,-725699981.62622833,-724357403.53336728,-723185228.40768003,{"$f":"IF($R170-$F170=0,AA170+$AH170/12,AA170+((M170-L170)/($R170-$F170))*$AH170)","v":-721801898.73984802},{"$f":"IF($R170-$F170=0,AB170+$AH170/12,AB170+((N170-M170)/($R170-$F170))*$AH170)","v":-773034877.81088519},{"$f":"IF($R170-$F170=0,AC170+$AH170/12,AC170+((O170-N170)/($R170-$F170))*$AH170)","v":-771393080.37355888},{"$f":"IF($R170-$F170=0,AD170+$AH170/12,AD170+((P170-O170)/($R170-$F170))*$AH170)","v":-769769268.60685861},{"$f":"IF($R170-$F170=0,AE170+$AH170/12,AE170+((Q170-P170)/($R170-$F170))*$AH170)","v":-767263202.56538546},{"$f":"IF($R170-$F170=0,AF170+$AH170/12,AF170+((R170-Q170)/($R170-$F170))*$AH170)","v":-765654627.07741702},{"$f":"-(SUM(R170,R177)-AH171)","v":-35209404.95741713},{"$f":"AG170-U170","v":-35209404.95741713},{"$f":"SUM(AJ166:AJ169)","v":-742328444.89201689},{"$f":"AG170","v":-765654627.07741702},{"$f":"IF($R170-$F170=0,AK170+$AX170/12,AK170+((G170-F170)/($R170-$F170))*$AX170)","v":-764176513.80114162},{"$f":"IF($R170-$F170=0,AL170+$AX170/12,AL170+((H170-G170)/($R170-$F170))*$AX170)","v":-762318848.34321928},{"$f":"IF($R170-$F170=0,AM170+$AX170/12,AM170+((I170-H170)/($R170-$F170))*$AX170)","v":-761224784.49749422},{"$f":"IF($R170-$F170=0,AN170+$AX170/12,AN170+((J170-I170)/($R170-$F170))*$AX170)","v":-760136615.54785335},{"$f":"IF($R170-$F170=0,AO170+$AX170/12,AO170+((K170-J170)/($R170-$F170))*$AX170)","v":-758575396.17330933},{"$f":"IF($R170-$F170=0,AP170+$AX170/12,AP170+((L170-K170)/($R170-$F170))*$AX170)","v":-757212330.19873965},{"$f":"IF($R170-$F170=0,AQ170+$AX170/12,AQ170+((M170-L170)/($R170-$F170))*$AX170)","v":-755603722.78120112},{"$f":"IF($R170-$F170=0,AR170+$AX170/12,AR170+((N170-M170)/($R170-$F170))*$AX170)","v":-815180085.57650054},{"$f":"IF($R170-$F170=0,AS170+$AX170/12,AS170+((O170-N170)/($R170-$F170))*$AX170)","v":-813270918.443609},{"$f":"IF($R170-$F170=0,AT170+$AX170/12,AT170+((P170-O170)/($R170-$F170))*$AX170)","v":-811382665.9804821},{"$f":"IF($R170-$F170=0,AU170+$AX170/12,AU170+((Q170-P170)/($R170-$F170))*$AX170)","v":-808468482.53101361},{"$f":"IF($R170-$F170=0,AV170+$AX170/12,AV170+((R170-Q170)/($R170-$F170))*$AX170)","v":-806597947.60229206},{"$f":"-(SUM(AK170,AK177)-AX171)","v":-40943320.524875164},{"$f":"+AW170-AK170+AW177","v":-47146115.594875045},null,{"$f":"SUM(BA166:BA169)","v":-779473054.26786828}]
[156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$H$20","v":-771857422.14741707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$I$20","v":-812800742.67229223}]
[157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[158,null,null,"Production",null,{"$f":"'Rate Base'!S171","v":-6111692.4100000001},{"$f":"'Rate Base'!T171","v":-6113617.5899999999},{"$f":"'Rate Base'!U171","v":-6115658.5599999996},{"$f":"'Rate Base'!V171","v":-6117403.3499999996},{"$f":"'Rate Base'!W171","v":-6119373.4900000002},{"$f":"'Rate Base'!X171","v":-6121316.8599999994},{"$f":"'Rate Base'!Y171","v":-6123045.8700000001},{"$f":"'Rate Base'!Z171","v":-6124889.8499999996},{"$f":"'Rate Base'!AA171","v":-6127217.0199999996},{"$f":"'Rate Base'!AB171","v":-6128619.6299999999},{"$f":"'Rate Base'!AC171","v":-6129899.7799999993},{"$f":"'Rate Base'!AD171","v":-6131417.8899999997},{"$f":"'Rate Base'!AE171","v":-6133169.1100000003},null,{"$f":"((F173/2)+SUM(G173:Q173)+(R173/2))/12","v":-6122907.5541666672},{"$f":"+R173","v":-6133169.1100000003},{"$f":"(U173/U177)*V177","v":-6133169.1100000003},{"$f":"(V173/V177)*W177","v":-6133169.1100000003},{"$f":"(W173/W177)*X177","v":-6133169.1100000003},{"$f":"(X173/X177)*Y177","v":-6133169.1100000003},{"$f":"(Y173/Y177)*Z177","v":-6133169.1100000003},{"$f":"(Z173/Z177)*AA177","v":-6133169.1100000003},{"$f":"(AA173/AA177)*AB177","v":-6133169.1100000003},{"$f":"(AB173/AB177)*AC177","v":-6133169.1100000003},{"$f":"(AC173/AC177)*AD177","v":-6133169.1100000003},{"$f":"(AD173/AD177)*AE177","v":-6133169.1100000003},{"$f":"(AE173/AE177)*AF177","v":-6133169.1100000003},{"$f":"(AF173/AF177)*AG177","v":-6133169.1100000003},null,null,{"$f":"((U173/2)+SUM(V173:AF173)+(AG173/2))/12","v":-6133169.1100000022},{"$f":"AG173","v":-6133169.1100000003},{"$f":"(AK173/AK177)*AL177","v":-6133169.1100000003},{"$f":"(AL173/AL177)*AM177","v":-6133169.1100000003},-6133169.1100000003,-6133169.1100000003,-6133169.1100000003,-6133169.1100000003,-6133169.1100000003,-6133169.1100000003,-6133169.1100000003,-6133169.1100000003,-6133169.1100000003,-6133169.1100000003,null,{"$f":"+AW170+AW177","v":-812800742.67229211},null,{"$f":"((AK173/2)+SUM(AL173:AV173)+(AW173/2))/12","v":-6133169.1100000022}]
[159,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S172","v":-10883.08},{"$f":"'Rate Base'!T172","v":-10883.08},{"$f":"'Rate Base'!U172","v":-10883.08},{"$f":"'Rate Base'!V172","v":-10883.08},{"$f":"'Rate Base'!W172","v":-10883.08},{"$f":"'Rate Base'!X172","v":-10883.08},{"$f":"'Rate Base'!Y172","v":-10883.08},{"$f":"'Rate Base'!Z172","v":-10883.08},{"$f":"'Rate Base'!AA172","v":-10883.08},{"$f":"'Rate Base'!AB172","v":-10883.08},{"$f":"'Rate Base'!AC172","v":-10883.08},{"$f":"'Rate Base'!AD172","v":-10883.08},{"$f":"'Rate Base'!AE172","v":-10883.08},null,{"$f":"((F174/2)+SUM(G174:Q174)+(R174/2))/12","v":-10883.08},{"$f":"+R174","v":-10883.08},{"$f":"(U174/U177)*V177","v":-10883.08},{"$f":"(V174/V177)*W177","v":-10883.08},{"$f":"(W174/W177)*X177","v":-10883.08},{"$f":"(X174/X177)*Y177","v":-10883.08},{"$f":"(Y174/Y177)*Z177","v":-10883.08},{"$f":"(Z174/Z177)*AA177","v":-10883.08},{"$f":"(AA174/AA177)*AB177","v":-10883.08},{"$f":"(AB174/AB177)*AC177","v":-10883.08},{"$f":"(AC174/AC177)*AD177","v":-10883.08},{"$f":"(AD174/AD177)*AE177","v":-10883.08},{"$f":"(AE174/AE177)*AF177","v":-10883.08},{"$f":"(AF174/AF177)*AG177","v":-10883.08},null,null,{"$f":"((U174/2)+SUM(V174:AF174)+(AG174/2))/12","v":-10883.08},{"$f":"AG174","v":-10883.08},{"$f":"(AK174/AK177)*AL177","v":-10883.08},{"$f":"(AL174/AL177)*AM177","v":-10883.08},-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,null,null,{"$f":"((AK174/2)+SUM(AL174:AV174)+(AW174/2))/12","v":-10883.08}]
[160,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S173","v":-58742.89},{"$f":"'Rate Base'!T173","v":-58742.890000000007},{"$f":"'Rate Base'!U173","v":-58742.880000000005},{"$f":"'Rate Base'!V173","v":-58742.880000000005},{"$f":"'Rate Base'!W173","v":-58742.880000000005},{"$f":"'Rate Base'!X173","v":-58742.880000000005},{"$f":"'Rate Base'!Y173","v":-58742.890000000007},{"$f":"'Rate Base'!Z173","v":-58742.880000000005},{"$f":"'Rate Base'!AA173","v":-58742.880000000005},{"$f":"'Rate Base'!AB173","v":-58742.880000000005},{"$f":"'Rate Base'!AC173","v":-58742.880000000005},{"$f":"'Rate Base'!AD173","v":-58742.880000000005},{"$f":"'Rate Base'!AE173","v":-58742.880000000005},null,{"$f":"((F175/2)+SUM(G175:Q175)+(R175/2))/12","v":-58742.88208333333},{"$f":"+R175","v":-58742.880000000005},{"$f":"(U175/U177)*V177","v":-58742.880000000005},{"$f":"(V175/V177)*W177","v":-58742.880000000005},{"$f":"(W175/W177)*X177","v":-58742.880000000005},{"$f":"(X175/X177)*Y177","v":-58742.880000000005},{"$f":"(Y175/Y177)*Z177","v":-58742.880000000005},{"$f":"(Z175/Z177)*AA177","v":-58742.880000000005},{"$f":"(AA175/AA177)*AB177","v":-58742.880000000005},{"$f":"(AB175/AB177)*AC177","v":-58742.880000000005},{"$f":"(AC175/AC177)*AD177","v":-58742.880000000005},{"$f":"(AD175/AD177)*AE177","v":-58742.880000000005},{"$f":"(AE175/AE177)*AF177","v":-58742.880000000005},{"$f":"(AF175/AF177)*AG177","v":-58742.880000000005},null,null,{"$f":"((U175/2)+SUM(V175:AF175)+(AG175/2))/12","v":-58742.880000000005},{"$f":"AG175","v":-58742.880000000005},{"$f":"(AK175/AK177)*AL177","v":-58742.880000000005},{"$f":"(AL175/AL177)*AM177","v":-58742.880000000005},-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,null,null,null,{"$f":"((AK175/2)+SUM(AL175:AV175)+(AW175/2))/12","v":-58742.880000000005}]
[161,null,null,"General",null,{"$f":"'Rate Base'!S174","v":0},{"$f":"'Rate Base'!T174","v":0},{"$f":"'Rate Base'!U174","v":0},{"$f":"'Rate Base'!V174","v":0},{"$f":"'Rate Base'!W174","v":0},{"$f":"'Rate Base'!X174","v":0},{"$f":"'Rate Base'!Y174","v":0},{"$f":"'Rate Base'!Z174","v":0},{"$f":"'Rate Base'!AA174","v":0},{"$f":"'Rate Base'!AB174","v":0},{"$f":"'Rate Base'!AC174","v":0},{"$f":"'Rate Base'!AD174","v":0},{"$f":"'Rate Base'!AE174","v":0},null,{"$f":"((F176/2)+SUM(G176:Q176)+(R176/2))/12","v":0},{"$f":"+R176","v":0},{"$f":"(U176/U177)*V177","v":0},{"$f":"(V176/V177)*W177","v":0},{"$f":"(W176/W177)*X177","v":0},{"$f":"(X176/X177)*Y177","v":0},{"$f":"(Y176/Y177)*Z177","v":0},{"$f":"(Z176/Z177)*AA177","v":0},{"$f":"(AA176/AA177)*AB177","v":0},{"$f":"(AB176/AB177)*AC177","v":0},{"$f":"(AC176/AC177)*AD177","v":0},{"$f":"(AD176/AD177)*AE177","v":0},{"$f":"(AE176/AE177)*AF177","v":0},{"$f":"(AF176/AF177)*AG177","v":0},null,null,{"$f":"((U176/2)+SUM(V176:AF176)+(AG176/2))/12","v":0},{"$f":"AG176","v":0},{"$f":"(AK176/AK177)*AL177","v":0},{"$f":"(AL176/AL177)*AM177","v":0},{"$f":"(AM176/AM177)*AN177","v":0},{"$f":"(AN176/AN177)*AO177","v":0},{"$f":"(AO176/AO177)*AP177","v":0},{"$f":"(AP176/AP177)*AQ177","v":0},{"$f":"(AQ176/AQ177)*AR177","v":0},{"$f":"(AR176/AR177)*AS177","v":0},{"$f":"(AS176/AS177)*AT177","v":0},{"$f":"(AT176/AT177)*AU177","v":0},{"$f":"(AU176/AU177)*AV177","v":0},{"$f":"(AV176/AV177)*AW177","v":0},null,null,null,{"$f":"((AK176/2)+SUM(AL176:AV176)+(AW176/2))/12","v":0}]
[162,null,null,"Total",null,{"$f":"SUM(F173:F176)","v":-6181318.3799999999},-6183243.5599999996,-6185284.5199999996,-6187029.3099999996,-6188999.4500000002,-6190942.8199999994,-6192671.8399999999,-6194515.8099999996,-6196842.9799999995,-6198245.5899999999,-6199525.7399999993,-6201043.8499999996,-6202795.0700000003,null,{"$f":"SUM(T173:T176)","v":-6192533.5162500003},{"$f":"+R177","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,U177+$AH177/12,U177+((G177-F177)/($R177-$F177))*$AH177)","v":-6202795.0700000003},-6202795.0700000003,-6202795.0700000003,-6202795.0700000003,-6202795.0700000003,-6202795.0700000003,{"$f":"IF($R177-$F177=0,AA177+$AH177/12,AA177+((M177-L177)/($R177-$F177))*$AH177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AB177+$AH177/12,AB177+((N177-M177)/($R177-$F177))*$AH177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AC177+$AH177/12,AC177+((O177-N177)/($R177-$F177))*$AH177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AD177+$AH177/12,AD177+((P177-O177)/($R177-$F177))*$AH177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AE177+$AH177/12,AE177+((Q177-P177)/($R177-$F177))*$AH177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AF177+$AH177/12,AF177+((R177-Q177)/($R177-$F177))*$AH177)","v":-6202795.0700000003},0,{"$f":"+AG177-U177","v":0},{"$f":"SUM(AJ173:AJ176)","v":-6202795.0700000022},{"$f":"AG177","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AK177+$AX177/12,AK177+((G177-F177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AL177+$AX177/12,AL177+((H177-G177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AM177+$AX177/12,AM177+((I177-H177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AN177+$AX177/12,AN177+((J177-I177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AO177+$AX177/12,AO177+((K177-J177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AP177+$AX177/12,AP177+((L177-K177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AQ177+$AX177/12,AQ177+((M177-L177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AR177+$AX177/12,AR177+((N177-M177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AS177+$AX177/12,AS177+((O177-N177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AT177+$AX177/12,AT177+((P177-O177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AU177+$AX177/12,AU177+((Q177-P177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},{"$f":"IF($R177-$F177=0,AV177+$AX177/12,AV177+((R177-Q177)/($R177-$F177))*$AX177)","v":-6202795.0700000003},0,{"$f":"+AW177-AK177","v":0},null,{"$f":"SUM(BA173:BA176)","v":-6202795.0700000022}]
[163]
[164,"254","Other Regulatory Liabilities"]
[165,null,null,"Production",null,{"$f":"'Rate Base'!S178","v":0},{"$f":"'Rate Base'!T178","v":0},{"$f":"'Rate Base'!U178","v":0},{"$f":"'Rate Base'!V178","v":0},{"$f":"'Rate Base'!W178","v":0},{"$f":"'Rate Base'!X178","v":0},{"$f":"'Rate Base'!Y178","v":0},{"$f":"'Rate Base'!Z178","v":0},{"$f":"'Rate Base'!AA178","v":0},{"$f":"'Rate Base'!AB178","v":0},{"$f":"'Rate Base'!AC178","v":0},{"$f":"'Rate Base'!AD178","v":0},{"$f":"'Rate Base'!AE178","v":0},null,{"$f":"((F180/2)+SUM(G180:Q180)+(R180/2))/12","v":0},{"$f":"+R180","v":0},{"$f":"(U180/U184)*V184","v":0},{"$f":"(V180/V184)*W184","v":0},{"$f":"(W180/W184)*X184","v":0},{"$f":"(X180/X184)*Y184","v":0},{"$f":"(Y180/Y184)*Z184","v":0},{"$f":"(Z180/Z184)*AA184","v":0},{"$f":"(AA180/AA184)*AB184","v":0},{"$f":"(AB180/AB184)*AC184","v":0},{"$f":"(AC180/AC184)*AD184","v":0},{"$f":"(AD180/AD184)*AE184","v":0},{"$f":"(AE180/AE184)*AF184","v":0},{"$f":"(AF180/AF184)*AG184","v":0},null,null,{"$f":"((U180/2)+SUM(V180:AF180)+(AG180/2))/12","v":0},{"$f":"AG180","v":0},{"$f":"(AK180/AK184)*AL184","v":0},{"$f":"(AL180/AL184)*AM184","v":0},{"$f":"(AM180/AM184)*AN184","v":0},{"$f":"(AN180/AN184)*AO184","v":0},{"$f":"(AO180/AO184)*AP184","v":0},{"$f":"(AP180/AP184)*AQ184","v":0},{"$f":"(AQ180/AQ184)*AR184","v":0},{"$f":"(AR180/AR184)*AS184","v":0},{"$f":"(AS180/AS184)*AT184","v":0},{"$f":"(AT180/AT184)*AU184","v":0},{"$f":"(AU180/AU184)*AV184","v":0},{"$f":"(AV180/AV184)*AW184","v":0},null,null,null,{"$f":"((AK180/2)+SUM(AL180:AV180)+(AW180/2))/12","v":0}]
[166,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S179","v":-2184704.2999999998},{"$f":"'Rate Base'!T179","v":-2216968.2999999998},{"$f":"'Rate Base'!U179","v":-2239734.2599999998},{"$f":"'Rate Base'!V179","v":-2274176.2999999998},{"$f":"'Rate Base'!W179","v":-2293074.5499999998},{"$f":"'Rate Base'!X179","v":-2306546.6800000002},{"$f":"'Rate Base'!Y179","v":-2344574.69},{"$f":"'Rate Base'!Z179","v":-2351840.69},{"$f":"'Rate Base'!AA179","v":-5884730.96},{"$f":"'Rate Base'!AB179","v":-5743016.9299999997},{"$f":"'Rate Base'!AC179","v":-5689566.4800000004},{"$f":"'Rate Base'!AD179","v":-6231444.8899999997},{"$f":"'Rate Base'!AE179","v":-6216691.4100000001},null,{"$f":"((F181/2)+SUM(G181:Q181)+(R181/2))/12","v":-3648031.0487499996},{"$f":"+R181","v":-6216691.4100000001},{"$f":"(U181/U184)*V184","v":-6218648.4036347568},{"$f":"(V181/V184)*W184","v":-6220386.5744601395},{"$f":"(W181/W184)*X184","v":-6221474.6836043326},{"$f":"(X181/X184)*Y184","v":-6223286.4831931368},{"$f":"(Y181/Y184)*Z184","v":-6224886.3985959459},{"$f":"(Z181/Z184)*AA184","v":-6226634.2026699837},{"$f":"(AA181/AA184)*AB184","v":-6227189.780069178},{"$f":"(AB181/AB184)*AC184","v":-6446086.0161468089},{"$f":"(AC181/AC184)*AD184","v":-6444169.7282043295},{"$f":"(AD181/AD184)*AE184","v":-6442531.6382948523},{"$f":"(AE181/AE184)*AF184","v":-6440897.2378927367},{"$f":"(AF181/AF184)*AG184","v":-6439207.3021447267},null,null,{"$f":"((U181/2)+SUM(V181:AF181)+(AG181/2))/12","v":-6305345.0419032136},{"$f":"AG181","v":-6439207.3021447267},{"$f":"(AK181/AK184)*AL184","v":-6440976.2486143522},{"$f":"(AL181/AL184)*AM184","v":-6442547.3989188587},{"$f":"(AM181/AM184)*AN184","v":-6443530.951851787},{"$f":"(AN181/AN184)*AO184","v":-6445168.6559451297},{"$f":"(AO181/AO184)*AP184","v":-6446614.8357656635},{"$f":"(AP181/AP184)*AQ184","v":-6448194.6936617019},{"$f":"(AQ181/AQ184)*AR184","v":-6448696.8857288873},{"$f":"(AR181/AR184)*AS184","v":-6646559.4219920319},{"$f":"(AS181/AS184)*AT184","v":-6644827.2698120605},{"$f":"(AT181/AT184)*AU184","v":-6643346.5836663134},{"$f":"(AU181/AU184)*AV184","v":-6641869.2325038323},{"$f":"(AV181/AV184)*AW184","v":-6640341.6823768187},null,null,null,{"$f":"((AK181/2)+SUM(AL181:AV181)+(AW181/2))/12","v":-6519342.222560118}]
[167,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S180","v":-66995292.700000003},{"$f":"'Rate Base'!T180","v":-68029175.700000003},{"$f":"'Rate Base'!U180","v":-68953344.659999996},{"$f":"'Rate Base'!V180","v":-69511691.620000005},{"$f":"'Rate Base'!W180","v":-70479840.370000005},{"$f":"'Rate Base'!X180","v":-71337983.239999995},{"$f":"'Rate Base'!Y180","v":-72252138.230000004},{"$f":"'Rate Base'!Z180","v":-72547544.230000004},{"$f":"'Rate Base'!AA180","v":-188266735.96000001},{"$f":"'Rate Base'!AB180","v":-187364478.97},{"$f":"'Rate Base'!AC180","v":-186525517.40000001},{"$f":"'Rate Base'!AD180","v":-185093236.97},{"$f":"'Rate Base'!AE180","v":-184187333.43000001},null,{"$f":"((F182/2)+SUM(G182:Q182)+(R182/2))/12","v":-113829416.70125},{"$f":"+R182","v":-184187333.43000001},{"$f":"(U182/U184)*V184","v":-184245314.98567855},{"$f":"(V182/V184)*W184","v":-184296813.28730857},{"$f":"(W182/W184)*X184","v":-184329051.64506707},{"$f":"(X182/X184)*Y184","v":-184382731.41022876},{"$f":"(Y182/Y184)*Z184","v":-184430133.49798286},{"$f":"(Z182/Z184)*AA184","v":-184481917.2122649},{"$f":"(AA182/AA184)*AB184","v":-184498377.78798321},{"$f":"(AB182/AB184)*AC184","v":-190983807.31342956},{"$f":"(AC182/AC184)*AD184","v":-190927031.78076577},{"$f":"(AD182/AD184)*AE184","v":-190878498.66363856},{"$f":"(AE182/AE184)*AF184","v":-190830074.85876086},{"$f":"(AF182/AF184)*AG184","v":-190780005.65979865},null,null,{"$f":"((U182/2)+SUM(V182:AF182)+(AG182/2))/12","v":-186813951.83233401},{"$f":"AG182","v":-190780005.65979865},{"$f":"(AK182/AK184)*AL184","v":-190832415.77825761},{"$f":"(AL182/AL184)*AM184","v":-190878965.61737931},{"$f":"(AM182/AM184)*AN184","v":-190908106.19715974},{"$f":"(AN182/AN184)*AO184","v":-190956627.88337612},{"$f":"(AO182/AO184)*AP184","v":-190999475.11307389},{"$f":"(AP182/AP184)*AQ184","v":-191046282.93959743},{"$f":"(AQ182/AQ184)*AR184","v":-191061161.82156605},{"$f":"(AR182/AR184)*AS184","v":-196923407.59451577},{"$f":"(AS182/AS184)*AT184","v":-196872087.61253777},{"$f":"(AT182/AT184)*AU184","v":-196828218.03387517},{"$f":"(AU182/AU184)*AV184","v":-196784447.26366779},{"$f":"(AV182/AV184)*AW184","v":-196739189.2049965},null,null,null,{"$f":"((AK182/2)+SUM(AL182:AV182)+(AW182/2))/12","v":-193154232.77395037}]
[168,null,null,"General",null,{"$f":"'Rate Base'!S181","v":0},{"$f":"'Rate Base'!T181","v":0},{"$f":"'Rate Base'!U181","v":0},{"$f":"'Rate Base'!V181","v":0},{"$f":"'Rate Base'!W181","v":0},{"$f":"'Rate Base'!X181","v":0},{"$f":"'Rate Base'!Y181","v":0},{"$f":"'Rate Base'!Z181","v":0},{"$f":"'Rate Base'!AA181","v":0},{"$f":"'Rate Base'!AB181","v":0},{"$f":"'Rate Base'!AC181","v":0},{"$f":"'Rate Base'!AD181","v":0},{"$f":"'Rate Base'!AE181","v":0},null,{"$f":"((F183/2)+SUM(G183:Q183)+(R183/2))/12","v":0},{"$f":"+R183","v":0},{"$f":"(U183/U184)*V184","v":0},{"$f":"(V183/V184)*W184","v":0},{"$f":"(W183/W184)*X184","v":0},{"$f":"(X183/X184)*Y184","v":0},{"$f":"(Y183/Y184)*Z184","v":0},{"$f":"(Z183/Z184)*AA184","v":0},{"$f":"(AA183/AA184)*AB184","v":0},{"$f":"(AB183/AB184)*AC184","v":0},{"$f":"(AC183/AC184)*AD184","v":0},{"$f":"(AD183/AD184)*AE184","v":0},{"$f":"(AE183/AE184)*AF184","v":0},{"$f":"(AF183/AF184)*AG184","v":0},null,null,{"$f":"((U183/2)+SUM(V183:AF183)+(AG183/2))/12","v":0},{"$f":"AG183","v":0},{"$f":"(AK183/AK184)*AL184","v":0},{"$f":"(AL183/AL184)*AM184","v":0},{"$f":"(AM183/AM184)*AN184","v":0},{"$f":"(AN183/AN184)*AO184","v":0},{"$f":"(AO183/AO184)*AP184","v":0},{"$f":"(AP183/AP184)*AQ184","v":0},{"$f":"(AQ183/AQ184)*AR184","v":0},{"$f":"(AR183/AR184)*AS184","v":0},{"$f":"(AS183/AS184)*AT184","v":0},{"$f":"(AT183/AT184)*AU184","v":0},{"$f":"(AU183/AU184)*AV184","v":0},{"$f":"(AV183/AV184)*AW184","v":0},null,null,null,{"$f":"((AK183/2)+SUM(AL183:AV183)+(AW183/2))/12","v":0}]
[169,null,null,"Total",null,{"$f":"SUM(F180:F183)","v":-69179997},-70246144,-71193078.920000002,-71785867.920000002,-72772914.920000002,-73644529.920000002,-74596712.920000002,-74899384.920000002,-194151466.92000002,-193107495.90000001,-192215083.88,-191324681.85999998,-190404024.84,null,{"$f":"SUM(T180:T183)","v":-117477447.75},{"$f":"+R184","v":-190404024.84},{"$f":"IF($R184-$F184=0,U184+$AH184/12,U184+((G184-F184)/($R184-$F184))*$AH184)","v":-190463963.38931331},{"$f":"IF($R184-$F184=0,V184+$AH184/12,V184+((H184-G184)/($R184-$F184))*$AH184)","v":-190517199.86176872},-190550526.3286714,-190606017.89342189,-190655019.89657879,-190708551.41493487,{"$f":"IF($R184-$F184=0,AA184+$AH184/12,AA184+((M184-L184)/($R184-$F184))*$AH184)","v":-190725567.56805238},{"$f":"IF($R184-$F184=0,AB184+$AH184/12,AB184+((N184-M184)/($R184-$F184))*$AH184)","v":-197429893.32957634},{"$f":"IF($R184-$F184=0,AC184+$AH184/12,AC184+((O184-N184)/($R184-$F184))*$AH184)","v":-197371201.50897005},{"$f":"IF($R184-$F184=0,AD184+$AH184/12,AD184+((P184-O184)/($R184-$F184))*$AH184)","v":-197321030.30193335},{"$f":"IF($R184-$F184=0,AE184+$AH184/12,AE184+((Q184-P184)/($R184-$F184))*$AH184)","v":-197270972.09665355},{"$f":"IF($R184-$F184=0,AF184+$AH184/12,AF184+((R184-Q184)/($R184-$F184))*$AH184)","v":-197219212.96194333},{"$f":"-'108_111 Projection'!H18","v":-6815188.1219433025},{"$f":"+AG184-U184","v":-6815188.1219433248},{"$f":"SUM(AJ180:AJ183)","v":-193119296.87423724},{"$f":"AG184","v":-197219212.96194333},{"$f":"IF($R184-$F184=0,AK184+$AX184/12,AK184+((G184-F184)/($R184-$F184))*$AX184)","v":-197273392.02687189},{"$f":"IF($R184-$F184=0,AL184+$AX184/12,AL184+((H184-G184)/($R184-$F184))*$AX184)","v":-197321513.01629812},{"$f":"IF($R184-$F184=0,AM184+$AX184/12,AM184+((I184-H184)/($R184-$F184))*$AX184)","v":-197351637.14901146},{"$f":"IF($R184-$F184=0,AN184+$AX184/12,AN184+((J184-I184)/($R184-$F184))*$AX184)","v":-197401796.53932118},{"$f":"IF($R184-$F184=0,AO184+$AX184/12,AO184+((K184-J184)/($R184-$F184))*$AX184)","v":-197446089.94883949},{"$f":"IF($R184-$F184=0,AP184+$AX184/12,AP184+((L184-K184)/($R184-$F184))*$AX184)","v":-197494477.63325906},{"$f":"IF($R184-$F184=0,AQ184+$AX184/12,AQ184+((M184-L184)/($R184-$F184))*$AX184)","v":-197509858.70729485},{"$f":"IF($R184-$F184=0,AR184+$AX184/12,AR184+((N184-M184)/($R184-$F184))*$AX184)","v":-203569967.01650771},{"$f":"IF($R184-$F184=0,AS184+$AX184/12,AS184+((O184-N184)/($R184-$F184))*$AX184)","v":-203516914.88234976},{"$f":"IF($R184-$F184=0,AT184+$AX184/12,AT184+((P184-O184)/($R184-$F184))*$AX184)","v":-203471564.61754143},{"$f":"IF($R184-$F184=0,AU184+$AX184/12,AU184+((Q184-P184)/($R184-$F184))*$AX184)","v":-203426316.49617159},{"$f":"IF($R184-$F184=0,AV184+$AX184/12,AV184+((R184-Q184)/($R184-$F184))*$AX184)","v":-203379530.88737327},{"$f":"-'108_111 Projection'!I18","v":-6160317.9254298918},null,null,{"$f":"SUM(BA180:BA183)","v":-199673574.99651048}]
[170]
[171]
[172,"System Net Utility Plant"]
[173,null,null,"Production",null,{"$f":"F148+F159+F166+F173+F180","v":5753167.3899999969},{"$f":"G148+G159+G166+G173+G180","v":5676308.2099999972},5597033.3400000064,5528346.9600000028,5450789.0299999956,5374285.4099999964,5306219.0999999987,5233627.8599999938,5142015.1000000052,5086799.0899999989,5036403.9299999941,4976640.6200000057,4907701.3599999985,null,{"$f":"T148+T159+T166+T173+T180","v":5311575.2520833239},{"$f":"H148+H159+H166+H173","v":5597033.3400000064},{"$f":"V148+V159+V166+V173+V180","v":5027647.6277363291},5178393.8810559204,5267175.2194460621,5355478.1974863252,5482168.377528592,5592778.7610169044,{"$f":"AB148+AB159+AB166+AB173+AB180","v":5723314.3966028979},888798.34340299573,1043723.8661966464,1196952.200676336,1433433.0129882982,1585223.6010113945,null,{"$f":"+AG188-U188","v":-4011809.7389886118},{"$f":"AJ148+AJ159+AJ166+AJ173","v":3786360.5303869219},{"$f":"AG188","v":1585223.6010113945},{"$f":"AL148+AL159+AL166+AL173+AL180","v":1724703.3363727322},{"$f":"AM148+AM159+AM166+AM173+AM180","v":1899998.8909284761},2003238.4315776667,2105921.7100248924,2253243.6160638621,2381867.1014655223,2533660.7024701228,-3088165.073574991,-2908009.6479182402,-2729827.8007759163,-2454835.658529208,-2278325.6974661062,null,{"$f":"+AW188-AK188","v":-3863549.2984775007},null,{"$f":"BA148+BA159+BA166+BA173","v":281270.37998980004}]
[174,null,null,"Distribution - Wyoming",null,{"$f":"F149+F160+F167+F174+F181","v":43787852.294},{"$f":"G149+G160+G167+G174+G181","v":43480505.774000011},43623685.683999993,44738559.453999996,44554828.784000009,45186318.114000008,45095110.003999993,45448061.134000018,48085652.993999995,48273000.974000014,48593641.273999989,49377696.374000013,49438111.554000005,null,{"$f":"T149+T160+T167+T174+T181","v":46089170.207333311},{"$f":"H149+H160+H167+H174","v":45863419.943999991},{"$f":"V149+V160+V167+V174+V181","v":49515257.699775934},50035030.979980923,50358033.931217939,50661037.58225847,50851203.65489161,51033445.106053121,{"$f":"AB149+AB160+AB167+AB174+AB181","v":51375583.160574637},50207356.716120757,51857257.264410526,52658206.178956799,53012767.143097647,53556894.076168932,null,{"$f":"+AG189-U189","v":7693474.1321689412},{"$f":"AJ149+AJ160+AJ167+AJ174","v":57393901.894605115},53556894.076168932,{"$f":"AL149+AL160+AL167+AL174+AL181","v":53649860.094990343},{"$f":"AM149+AM160+AM167+AM174+AM181","v":54196045.249360785},54541239.922938071,54858456.134676687,55154303.733954802,55397849.59767504,55764376.21165631,54347723.58799661,55941324.138648808,56717021.714254618,57114047.218977302,57618966.052159518,null,{"$f":"+AW189-AK189","v":4062071.975990586},null,{"$f":"BA149+BA160+BA167+BA174","v":61791857.028334573}]
[175,null,null,"Distribution - Utah",null,{"$f":"F175+F168+F161+F155+F150+F182","v":1479447151.7759998},{"$f":"G175+G168+G161+G155+G150+G182","v":1479296244.9659994},1490690371.1659997,1498599736.1760001,1502338478.4359999,1508027208.2260001,1514527598.9560003,1514751221.4359996,1529904981.046,1580057488.7559993,1601795677.2760003,1616793234.7559996,1629007021.6459999,null,{"$f":"T175+T168+T161+T155+T150+T182","v":1532584110.658917},{"$f":"H175+H168+H161+H155+H150","v":1559643715.8259997},{"$f":"V175+V168+V161+V155+V150+V182","v":1629929514.5423484},1646013051.8537607,1653859605.5826581,1664251136.7423773,1670045066.9976578,1675184175.859014,{"$f":"AB175+AB168+AB161+AB155+AB150+AB182","v":1684367746.807863},1661836154.0963833,1719370811.0732834,1746907082.7504654,1757023686.100441,1770262523.7787704,null,{"$f":"+AG190-U190","v":210618807.95277071},{"$f":"AJ175+AJ168+AJ161+AJ155+AJ150","v":1870849185.5922203},1770262523.7787704,{"$f":"AL175+AL168+AL161+AL155+AL150+AL182","v":1771574115.6633797},{"$f":"AM175+AM168+AM161+AM155+AM150+AM182","v":1787887502.1053014},1796079106.1004748,1805164785.7201786,1814118635.6740384,1820939197.8099985,1830432688.9374659,1801795485.7761385,1856598627.2623179,1882755531.3411062,1893858779.5136807,1906087942.1039772,null,{"$f":"+AW190-AK190","v":135825418.32520676},null,{"$f":"BA175+BA168+BA161+BA155+BA150","v":2018102540.1777384}]
[176,null,null,"General",null,{"$f":"F176+F169+F162+F151+F183","v":108540732.51000002},{"$f":"G176+G169+G162+G151+G183","v":107600529.25},107065475.67000002,108620055.51999998,108737574.52999997,110076427.07999998,112721159.81999999,111818816.84000003,123281018.11999997,120387172.38999999,130684095.25,133815655.42000002,140651453.35999998,null,{"$f":"T176+T169+T162+T151+T183","v":116617006.06875002},{"$f":"H176+H169+H162+H151","v":107065475.67000002},{"$f":"V176+V169+V162+V151+V183","v":140802391.18045738},141837557.61268157,142275957.07485577,143332611.13815635,144391571.79507565,145886277.39314964,{"$f":"AB176+AB169+AB162+AB151+AB183","v":146714076.04286584},139182337.19777173,139447559.04870957,142220672.91035306,144742518.71216968,146060038.96808425,null,{"$f":"+AG191-U191","v":38994563.298084229},{"$f":"AJ176+AJ169+AJ162+AJ151","v":142849106.3558574},146060038.96808425,{"$f":"AL176+AL169+AL162+AL151+AL183","v":146508342.9299528},{"$f":"AM176+AM169+AM162+AM151+AM183","v":147310483.73719952},147921126.84113351,148496433.40546244,149314672.11010763,151392391.724713,152159807.29345518,141434189.36778376,141765925.16168204,143958529.66002473,145489498.64234447,145695678.58422723,null,{"$f":"+AW191-AK191","v":-364360.3838570118},null,{"$f":"BA176+BA169+BA162+BA151","v":146802438.3041679}]
[177]
[178]
[179,null,"System Net Utility Plant",null,null,{"$f":"SUM(F188:F191)","v":1637528903.9699998},1636053588.1999993,1646976565.8599997,1657486698.1100001,1661081670.7799997,1668664238.8299999,1677650087.8800004,1677251727.2699995,1706413667.26,1753804461.2099991,1786109817.7300003,1804963227.1699996,1824004287.9199998,null,{"$f":"SUM(T188:T191)","v":1700601862.1870837},{"$f":"SUM(H188:H191)","v":1646976565.8599997},{"$f":"SUM(V188:V191)","v":1825274811.050318},1843064034.3274791,1851760771.8081779,1863600263.6602786,1870770010.8251536,1877696677.1192336,{"$f":"SUM(AB188:AB191)","v":1888180720.4079063},1852114646.3536789,1911719351.2526002,1942982914.0404515,1956212404.9686966,1971464680.4240351,null,{"$f":"+AG194-U194","v":324488114.56403542},{"$f":"SUM(AJ188:AJ191)","v":2074878554.3730698},1971464680.4240351,{"$f":"SUM(X188:X191)","v":1851760771.8081779},{"$f":"SUM(Y188:Y191)","v":1863600263.6602786},{"$f":"SUM(Z188:Z191)","v":1870770010.8251536},{"$f":"SUM(AO188:AO191)","v":2010625596.9703426},{"$f":"SUM(AB188:AB191)","v":1888180720.4079063},{"$f":"SUM(AC188:AC191)","v":1852114646.3536789},{"$f":"SUM(AR188:AR191)","v":2040890533.1450474},1994489233.658344,2051397866.9147305,2080701254.9146094,2094007489.7164733,2107124261.0428979,null,{"$f":"+AW194-AK194","v":135659580.61886287},null,{"$f":"SUM(BA188:BA191)","v":2226978105.8902307}]
[180]
[181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799]
[182,"WORKING Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053]
[183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI196:AI197)","v":-13150989.435561255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY196:AY197)","v":-13150989.435561255}]
[184,154,"Plant Materials & Operating Supplies"]
[185,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S198","v":552071.37894496426},{"$f":"'Rate Base'!T198","v":602279.69014241779},{"$f":"'Rate Base'!U198","v":576113.84266036807},{"$f":"'Rate Base'!V198","v":605445.14710690768},{"$f":"'Rate Base'!W198","v":648259.81991263898},{"$f":"'Rate Base'!X198","v":632886.48022952373},{"$f":"'Rate Base'!Y198","v":540851.68831727398},{"$f":"'Rate Base'!Z198","v":645177.52829206339},{"$f":"'Rate Base'!AA198","v":579533.03596080793},{"$f":"'Rate Base'!AB198","v":595095.68413524143},{"$f":"'Rate Base'!AC198","v":642987.47457303025},{"$f":"'Rate Base'!AD198","v":693640.85111499904},{"$f":"'Rate Base'!AE198","v":888183.17501894746},null,{"$f":"((F200/2)+SUM(G200:Q200)+(R200/2))/12","v":623533.20995226898},{"$f":"+R200","v":888183.17501894746},{"$f":"G200","v":602279.69014241779},{"$f":"H200","v":576113.84266036807},{"$f":"I200","v":605445.14710690768},{"$f":"J200","v":648259.81991263898},{"$f":"K200","v":632886.48022952373},{"$f":"L200","v":540851.68831727398},{"$f":"M200","v":645177.52829206339},{"$f":"N200","v":579533.03596080793},{"$f":"O200","v":595095.68413524143},{"$f":"P200","v":642987.47457303025},{"$f":"Q200","v":693640.85111499904},{"$f":"R200","v":888183.17501894746},null,null,{"$f":"((U200/2)+SUM(V200:AF200)+(AG200/2))/12","v":637537.86812201829},{"$f":"AG200","v":888183.17501894746},{"$f":"V200","v":602279.69014241779},{"$f":"W200","v":576113.84266036807},605445.14710690768,648259.81991263898,632886.48022952373,540851.68831727398,645177.52829206339,579533.03596080793,595095.68413524143,642987.47457303025,693640.85111499904,888183.17501894746,null,null,null,{"$f":"((AK200/2)+SUM(AL200:AV200)+(AW200/2))/12","v":637537.86812201829}]
[186,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S199","v":16514042.941055037},{"$f":"'Rate Base'!T199","v":18015917.949857585},{"$f":"'Rate Base'!U199","v":17233222.18733963},{"$f":"'Rate Base'!V199","v":18110605.872893091},{"$f":"'Rate Base'!W199","v":19391315.890087359},{"$f":"'Rate Base'!X199","v":18931455.079770476},{"$f":"'Rate Base'!Y199","v":16178429.721682727},{"$f":"'Rate Base'!Z199","v":19299115.681707937},{"$f":"'Rate Base'!AA199","v":17335500.094039194},{"$f":"'Rate Base'!AB199","v":17801023.665864762},{"$f":"'Rate Base'!AC199","v":19233604.87542697},{"$f":"'Rate Base'!AD199","v":20748793.068884999},{"$f":"'Rate Base'!AE199","v":26568113.564981051},null,{"$f":"((F201/2)+SUM(G201:Q201)+(R201/2))/12","v":18651671.861714397},{"$f":"+R201","v":26568113.564981051},18015917.949857585,17233222.18733963,18110605.872893091,19391315.890087359,18931455.079770476,16178429.721682727,19299115.681707937,17335500.094039194,17801023.665864762,19233604.87542697,20748793.068884999,26568113.564981051,null,null,{"$f":"((U201/2)+SUM(V201:AF201)+(AG201/2))/12","v":19070591.471044648},{"$f":"AG201","v":26568113.564981051},{"$f":"V201","v":18015917.949857585},17233222.18733963,18110605.872893091,19391315.890087359,18931455.079770476,16178429.721682727,19299115.681707937,17335500.094039194,17801023.665864762,19233604.87542697,20748793.068884999,26568113.564981051,null,null,null,{"$f":"((AK201/2)+SUM(AL201:AV201)+(AW201/2))/12","v":19070591.471044648}]
[187,null,null,"Total",null,{"$f":"SUM(F200:F201)","v":17066114.32},18618197.640000004,17809336.029999997,18716051.02,20039575.709999997,19564341.559999999,16719281.410000002,19944293.210000001,17915033.130000003,18396119.350000001,19876592.350000001,21442433.919999998,27456296.739999998,null,{"$f":"SUM(T200:T201)","v":19275205.071666665},{"$f":"+R202","v":27456296.739999998},18618197.640000004,17809336.029999997,18716051.02,20039575.709999997,19564341.559999999,16719281.410000002,{"$f":"M202","v":19944293.210000001},17915033.130000003,18396119.350000001,19876592.350000001,21442433.919999998,27456296.739999998,0,{"$f":"+AG202-U202","v":0},{"$f":"SUM(AJ200:AJ201)","v":19708129.339166667},{"$f":"AG202","v":27456296.739999998},{"$f":"V202","v":18618197.640000004},17809336.029999997,18716051.02,20039575.709999997,19564341.559999999,16719281.410000002,19944293.210000001,17915033.130000003,18396119.350000001,19876592.350000001,21442433.919999998,27456296.739999998,0,{"$f":"+AW202-AK202","v":0},null,{"$f":"SUM(BA200:BA201)","v":19708129.339166667}]
[188]
[189,1641,"Gas Stored Underground"]
[190,null,null,"Production",null,{"$f":"'Rate Base'!S203","v":43864860.969999999},{"$f":"'Rate Base'!T203","v":31528328.539999999},{"$f":"'Rate Base'!U203","v":21185728.699999999},{"$f":"'Rate Base'!V203","v":7159514.9400000004},{"$f":"'Rate Base'!W203","v":3455713.05},{"$f":"'Rate Base'!X203","v":11147739.1},{"$f":"'Rate Base'!Y203","v":23044902.899999999},{"$f":"'Rate Base'!Z203","v":39135538.030000001},{"$f":"'Rate Base'!AA203","v":52516754.780000001},{"$f":"'Rate Base'!AB203","v":67227540.260000005},{"$f":"'Rate Base'!AC203","v":70093975.680000007},{"$f":"'Rate Base'!AD203","v":72768412.530000001},{"$f":"'Rate Base'!AE203","v":49333980.549999997},null,{"$f":"R205","v":49333980.549999997},{"$f":"+R205","v":49333980.549999997},{"$f":"V206","v":49333980.549999997},49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,{"$f":"AB206","v":49333980.549999997},49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,null,null,{"$f":"((U205/2)+SUM(V205:AF205)+(AG205/2))/12","v":49333980.550000004},{"$f":"AG205","v":49333980.549999997},{"$f":"AL206","v":49333980.549999997},{"$f":"AM206","v":49333980.549999997},49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,null,null,null,{"$f":"((AK205/2)+SUM(AL205:AV205)+(AW205/2))/12","v":49333980.550000004}]
[{"$f":"+A205+1","v":191},null,null,"Total",null,{"$f":"SUM(F205)","v":43864860.969999999},31528328.539999999,21185728.699999999,7159514.9400000004,3455713.05,11147739.1,23044902.899999999,39135538.030000001,52516754.780000001,67227540.260000005,70093975.680000007,{"$f":"SUM(Q204:Q205)","v":72768412.530000001},{"$f":"SUM(R204:R205)","v":49333980.549999997},null,{"$f":"+T205","v":49333980.549999997},{"$f":"+R206","v":49333980.549999997},{"$f":"IF($R206-$F206=0,U206+$AH206/12,U206+((G206-F206)/($R206-$F206))*$AH206)","v":49333980.549999997},49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,49333980.549999997,{"$f":"IF($R206-$F206=0,AA206+$AH206/12,AA206+((M206-L206)/($R206-$F206))*$AH206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AB206+$AH206/12,AB206+((N206-M206)/($R206-$F206))*$AH206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AC206+$AH206/12,AC206+((O206-N206)/($R206-$F206))*$AH206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AD206+$AH206/12,AD206+((P206-O206)/($R206-$F206))*$AH206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AE206+$AH206/12,AE206+((Q206-P206)/($R206-$F206))*$AH206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AF206+$AH206/12,AF206+((R206-Q206)/($R206-$F206))*$AH206)","v":49333980.549999997},0,{"$f":"+AG206-U206","v":0},{"$f":"+AJ205","v":49333980.550000004},{"$f":"AG206","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AK206+$AX206/12,AK206+((G206-F206)/($R206-$F206))*$AX206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AL206+$AX206/12,AL206+((H206-G206)/($R206-$F206))*$AX206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AM206+$AX206/12,AM206+((I206-H206)/($R206-$F206))*$AX206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AN206+$AX206/12,AN206+((J206-I206)/($R206-$F206))*$AX206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AO206+$AX206/12,AO206+((K206-J206)/($R206-$F206))*$AX206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AP206+$AX206/12,AP206+((L206-K206)/($R206-$F206))*$AX206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AQ206+$AX206/12,AQ206+((M206-L206)/($R206-$F206))*$AX206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AR206+$AX206/12,AR206+((N206-M206)/($R206-$F206))*$AX206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AS206+$AX206/12,AS206+((O206-N206)/($R206-$F206))*$AX206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AT206+$AX206/12,AT206+((P206-O206)/($R206-$F206))*$AX206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AU206+$AX206/12,AU206+((Q206-P206)/($R206-$F206))*$AX206)","v":49333980.549999997},{"$f":"IF($R206-$F206=0,AV206+$AX206/12,AV206+((R206-Q206)/($R206-$F206))*$AX206)","v":49333980.549999997},0,{"$f":"+AW206-AK206","v":0},null,{"$f":"+BA205","v":49333980.550000004}]
[192]
[193,165,"Prepayments"]
[194,null,null,"General",null,{"$f":"'Rate Base'!S207","v":3888116.7},{"$f":"'Rate Base'!T207","v":3428929.47},{"$f":"'Rate Base'!U207","v":3121161.91},{"$f":"'Rate Base'!V207","v":2755815.81},{"$f":"'Rate Base'!W207","v":1982815.74},{"$f":"'Rate Base'!X207","v":2970010.37},{"$f":"'Rate Base'!Y207","v":4211255.8099999996},{"$f":"'Rate Base'!Z207","v":3164459.11},{"$f":"'Rate Base'!AA207","v":3684501.12},{"$f":"'Rate Base'!AB207","v":3634648.64},{"$f":"'Rate Base'!AC207","v":2862506.09},{"$f":"'Rate Base'!AD207","v":3165148.13},{"$f":"'Rate Base'!AE207","v":3471463.42},null,{"$f":"((F209/2)+SUM(G209:Q209)+(R209/2))/12","v":3221753.521666667},{"$f":"+R209","v":3471463.42},{"$f":"G209","v":3428929.47},{"$f":"H209","v":3121161.91},{"$f":"I209","v":2755815.81},{"$f":"J209","v":1982815.74},{"$f":"K209","v":2970010.37},{"$f":"L209","v":4211255.8099999996},{"$f":"M209","v":3164459.11},{"$f":"N209","v":3684501.12},{"$f":"O209","v":3634648.64},{"$f":"P209","v":2862506.09},{"$f":"Q209","v":3165148.13},{"$f":"R209","v":3471463.42},null,null,{"$f":"((U209/2)+SUM(V209:AF209)+(AG209/2))/12","v":3204392.9683333337},{"$f":"AG209","v":3471463.42},{"$f":"V209","v":3428929.47},{"$f":"W209","v":3121161.91},2755815.81,1982815.74,2970010.37,4211255.8099999996,3164459.11,3684501.12,3634648.64,2862506.09,3165148.13,3471463.42,null,null,null,{"$f":"((AK209/2)+SUM(AL209:AV209)+(AW209/2))/12","v":3204392.9683333337}]
[195,null,null,"Total",null,{"$f":"SUM(F209)","v":3888116.7},3428929.47,3121161.91,2755815.81,1982815.74,2970010.37,4211255.8099999996,3164459.11,3684501.12,3634648.64,2862506.09,{"$f":"SUM(Q208:Q209)","v":3165148.13},{"$f":"SUM(R208:R209)","v":3471463.42},null,{"$f":"+T209","v":3221753.521666667},{"$f":"+R210","v":3471463.42},3428929.47,3121161.91,2755815.81,1982815.74,2970010.37,4211255.8099999996,3164459.11,3684501.12,3634648.64,2862506.09,3165148.13,3471463.42,{"$f":"0","v":0},null,{"$f":"+AJ209","v":3204392.9683333337},{"$f":"AG210","v":3471463.42},{"$f":"SUM(AL209)","v":3428929.47},{"$f":"SUM(AM209)","v":3121161.91},2755815.81,1982815.74,2970010.37,4211255.8099999996,3164459.11,3684501.12,3634648.64,2862506.09,3165148.13,3471463.42,0,{"$f":"+AW210-AK210","v":0},null,{"$f":"+BA209","v":3204392.9683333337}]
[196]
[197,"190008","Accum Deferred Income Tax Federal"]
[198,null,null,"Production",null,{"$f":"'Rate Base'!S211","v":0},{"$f":"'Rate Base'!T211","v":0},{"$f":"'Rate Base'!U211","v":0},{"$f":"'Rate Base'!V211","v":0},{"$f":"'Rate Base'!W211","v":0},{"$f":"'Rate Base'!X211","v":0},{"$f":"'Rate Base'!Y211","v":0},{"$f":"'Rate Base'!Z211","v":0},{"$f":"'Rate Base'!AA211","v":0},{"$f":"'Rate Base'!AB211","v":0},{"$f":"'Rate Base'!AC211","v":0},{"$f":"'Rate Base'!AD211","v":0},{"$f":"'Rate Base'!AE211","v":0},null,{"$f":"((F213/2)+SUM(G213:Q213)+(R213/2))/12","v":0},{"$f":"+R213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U213/2)+SUM(V213:AF213)+(AG213/2))/12","v":0},{"$f":"AG213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK213/2)+SUM(AL213:AV213)+(AW213/2))/12","v":0}]
[199,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S212","v":0},{"$f":"'Rate Base'!T212","v":0},{"$f":"'Rate Base'!U212","v":0},{"$f":"'Rate Base'!V212","v":0},{"$f":"'Rate Base'!W212","v":0},{"$f":"'Rate Base'!X212","v":0},{"$f":"'Rate Base'!Y212","v":0},{"$f":"'Rate Base'!Z212","v":0},{"$f":"'Rate Base'!AA212","v":0},{"$f":"'Rate Base'!AB212","v":0},{"$f":"'Rate Base'!AC212","v":0},{"$f":"'Rate Base'!AD212","v":0},{"$f":"'Rate Base'!AE212","v":0},null,{"$f":"((F214/2)+SUM(G214:Q214)+(R214/2))/12","v":0},{"$f":"+R214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U214/2)+SUM(V214:AF214)+(AG214/2))/12","v":0},{"$f":"AG214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK214/2)+SUM(AL214:AV214)+(AW214/2))/12","v":0}]
[200,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S213","v":0},{"$f":"'Rate Base'!T213","v":0},{"$f":"'Rate Base'!U213","v":0},{"$f":"'Rate Base'!V213","v":0},{"$f":"'Rate Base'!W213","v":0},{"$f":"'Rate Base'!X213","v":0},{"$f":"'Rate Base'!Y213","v":0},{"$f":"'Rate Base'!Z213","v":0},{"$f":"'Rate Base'!AA213","v":0},{"$f":"'Rate Base'!AB213","v":0},{"$f":"'Rate Base'!AC213","v":0},{"$f":"'Rate Base'!AD213","v":0},{"$f":"'Rate Base'!AE213","v":0},null,{"$f":"((F215/2)+SUM(G215:Q215)+(R215/2))/12","v":0},{"$f":"+R215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U215/2)+SUM(V215:AF215)+(AG215/2))/12","v":0},{"$f":"AG215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK215/2)+SUM(AL215:AV215)+(AW215/2))/12","v":0}]
[201,null,null,"General",null,{"$f":"'Rate Base'!S214","v":0},{"$f":"'Rate Base'!T214","v":0},{"$f":"'Rate Base'!U214","v":0},{"$f":"'Rate Base'!V214","v":0},{"$f":"'Rate Base'!W214","v":0},{"$f":"'Rate Base'!X214","v":0},{"$f":"'Rate Base'!Y214","v":0},{"$f":"'Rate Base'!Z214","v":0},{"$f":"'Rate Base'!AA214","v":0},{"$f":"'Rate Base'!AB214","v":0},{"$f":"'Rate Base'!AC214","v":0},{"$f":"'Rate Base'!AD214","v":0},{"$f":"'Rate Base'!AE214","v":0},null,{"$f":"((F216/2)+SUM(G216:Q216)+(R216/2))/12","v":0},{"$f":"+R216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U216/2)+SUM(V216:AF216)+(AG216/2))/12","v":0},{"$f":"AG216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK216/2)+SUM(AL216:AV216)+(AW216/2))/12","v":0}]
[202,null,null,"Total",null,{"$f":"SUM(F213:F216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T213:T216)","v":0},{"$f":"+R217","v":0},{"$f":"IF($R217-$F217=0,U217+$AH217/12,U217+((G217-F217)/($R217-$F217))*$AH217)","v":0},0,0,0,0,0,{"$f":"IF($R217-$F217=0,AA217+$AH217/12,AA217+((M217-L217)/($R217-$F217))*$AH217)","v":0},{"$f":"IF($R217-$F217=0,AB217+$AH217/12,AB217+((N217-M217)/($R217-$F217))*$AH217)","v":0},{"$f":"IF($R217-$F217=0,AC217+$AH217/12,AC217+((O217-N217)/($R217-$F217))*$AH217)","v":0},{"$f":"IF($R217-$F217=0,AD217+$AH217/12,AD217+((P217-O217)/($R217-$F217))*$AH217)","v":0},{"$f":"IF($R217-$F217=0,AE217+$AH217/12,AE217+((Q217-P217)/($R217-$F217))*$AH217)","v":0},{"$f":"IF($R217-$F217=0,AF217+$AH217/12,AF217+((R217-Q217)/($R217-$F217))*$AH217)","v":0},{"$f":"('190_255_282 FORECAST'!G18-'190_255_282 FORECAST'!D18)","v":0},{"$f":"+AG217-U217","v":0},{"$f":"SUM(AJ213:AJ216)","v":0},{"$f":"AG217","v":0},{"$f":"IF($R217-$F217=0,AK217+$AX217/12,AK217+((G217-F217)/($R217-$F217))*$AX217)","v":0},{"$f":"IF($R217-$F217=0,AL217+$AX217/12,AL217+((H217-G217)/($R217-$F217))*$AX217)","v":0},{"$f":"IF($R217-$F217=0,AM217+$AX217/12,AM217+((I217-H217)/($R217-$F217))*$AX217)","v":0},{"$f":"IF($R217-$F217=0,AN217+$AX217/12,AN217+((J217-I217)/($R217-$F217))*$AX217)","v":0},{"$f":"IF($R217-$F217=0,AO217+$AX217/12,AO217+((K217-J217)/($R217-$F217))*$AX217)","v":0},{"$f":"IF($R217-$F217=0,AP217+$AX217/12,AP217+((L217-K217)/($R217-$F217))*$AX217)","v":0},{"$f":"IF($R217-$F217=0,AQ217+$AX217/12,AQ217+((M217-L217)/($R217-$F217))*$AX217)","v":0},{"$f":"IF($R217-$F217=0,AR217+$AX217/12,AR217+((N217-M217)/($R217-$F217))*$AX217)","v":0},{"$f":"IF($R217-$F217=0,AS217+$AX217/12,AS217+((O217-N217)/($R217-$F217))*$AX217)","v":0},{"$f":"IF($R217-$F217=0,AT217+$AX217/12,AT217+((P217-O217)/($R217-$F217))*$AX217)","v":0},{"$f":"IF($R217-$F217=0,AU217+$AX217/12,AU217+((Q217-P217)/($R217-$F217))*$AX217)","v":0},{"$f":"IF($R217-$F217=0,AV217+$AX217/12,AV217+((R217-Q217)/($R217-$F217))*$AX217)","v":0},{"$f":"'190_255_282 FORECAST'!$G$18-'190_255_282 FORECAST'!$G$18","v":0},{"$f":"+AW217-AK217","v":0},null,{"$f":"SUM(BA213:BA216)","v":0}]
[203]
[204,"190009","Accum Deferred Income Tax State"]
[205,null,null,"Production",null,{"$f":"'Rate Base'!S218","v":0},{"$f":"'Rate Base'!T218","v":0},{"$f":"'Rate Base'!U218","v":0},{"$f":"'Rate Base'!V218","v":0},{"$f":"'Rate Base'!W218","v":0},{"$f":"'Rate Base'!X218","v":0},{"$f":"'Rate Base'!Y218","v":0},{"$f":"'Rate Base'!Z218","v":0},{"$f":"'Rate Base'!AA218","v":0},{"$f":"'Rate Base'!AB218","v":0},{"$f":"'Rate Base'!AC218","v":0},{"$f":"'Rate Base'!AD218","v":0},{"$f":"'Rate Base'!AE218","v":0},null,{"$f":"((F220/2)+SUM(G220:Q220)+(R220/2))/12","v":0},{"$f":"+R220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U220/2)+SUM(V220:AF220)+(AG220/2))/12","v":0},{"$f":"AG220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK220/2)+SUM(AL220:AV220)+(AW220/2))/12","v":0}]
[206,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S219","v":0},{"$f":"'Rate Base'!T219","v":0},{"$f":"'Rate Base'!U219","v":0},{"$f":"'Rate Base'!V219","v":0},{"$f":"'Rate Base'!W219","v":0},{"$f":"'Rate Base'!X219","v":0},{"$f":"'Rate Base'!Y219","v":0},{"$f":"'Rate Base'!Z219","v":0},{"$f":"'Rate Base'!AA219","v":0},{"$f":"'Rate Base'!AB219","v":0},{"$f":"'Rate Base'!AC219","v":0},{"$f":"'Rate Base'!AD219","v":0},{"$f":"'Rate Base'!AE219","v":0},null,{"$f":"((F221/2)+SUM(G221:Q221)+(R221/2))/12","v":0},{"$f":"+R221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U221/2)+SUM(V221:AF221)+(AG221/2))/12","v":0},{"$f":"AG221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK221/2)+SUM(AL221:AV221)+(AW221/2))/12","v":0}]
[207,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S220","v":0},{"$f":"'Rate Base'!T220","v":0},{"$f":"'Rate Base'!U220","v":0},{"$f":"'Rate Base'!V220","v":0},{"$f":"'Rate Base'!W220","v":0},{"$f":"'Rate Base'!X220","v":0},{"$f":"'Rate Base'!Y220","v":0},{"$f":"'Rate Base'!Z220","v":0},{"$f":"'Rate Base'!AA220","v":0},{"$f":"'Rate Base'!AB220","v":0},{"$f":"'Rate Base'!AC220","v":0},{"$f":"'Rate Base'!AD220","v":0},{"$f":"'Rate Base'!AE220","v":0},null,{"$f":"((F222/2)+SUM(G222:Q222)+(R222/2))/12","v":0},{"$f":"+R222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U222/2)+SUM(V222:AF222)+(AG222/2))/12","v":0},{"$f":"AG222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK222/2)+SUM(AL222:AV222)+(AW222/2))/12","v":0}]
[208,null,null,"General",null,{"$f":"'Rate Base'!S221","v":0},{"$f":"'Rate Base'!T221","v":0},{"$f":"'Rate Base'!U221","v":0},{"$f":"'Rate Base'!V221","v":0},{"$f":"'Rate Base'!W221","v":0},{"$f":"'Rate Base'!X221","v":0},{"$f":"'Rate Base'!Y221","v":0},{"$f":"'Rate Base'!Z221","v":0},{"$f":"'Rate Base'!AA221","v":0},{"$f":"'Rate Base'!AB221","v":0},{"$f":"'Rate Base'!AC221","v":0},{"$f":"'Rate Base'!AD221","v":0},{"$f":"'Rate Base'!AE221","v":0},null,{"$f":"((F223/2)+SUM(G223:Q223)+(R223/2))/12","v":0},{"$f":"+R223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U223/2)+SUM(V223:AF223)+(AG223/2))/12","v":0},{"$f":"AG223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK223/2)+SUM(AL223:AV223)+(AW223/2))/12","v":0}]
[209,null,null,"Total",null,{"$f":"SUM(F220:F223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T220:T223)","v":0},{"$f":"+R224","v":0},{"$f":"IF($R224-$F224=0,U224+$AH224/12,U224+((G224-F224)/($R224-$F224))*$AH224)","v":0},0,0,0,0,0,{"$f":"IF($R224-$F224=0,AA224+$AH224/12,AA224+((M224-L224)/($R224-$F224))*$AH224)","v":0},{"$f":"IF($R224-$F224=0,AB224+$AH224/12,AB224+((N224-M224)/($R224-$F224))*$AH224)","v":0},{"$f":"IF($R224-$F224=0,AC224+$AH224/12,AC224+((O224-N224)/($R224-$F224))*$AH224)","v":0},{"$f":"IF($R224-$F224=0,AD224+$AH224/12,AD224+((P224-O224)/($R224-$F224))*$AH224)","v":0},{"$f":"IF($R224-$F224=0,AE224+$AH224/12,AE224+((Q224-P224)/($R224-$F224))*$AH224)","v":0},{"$f":"IF($R224-$F224=0,AF224+$AH224/12,AF224+((R224-Q224)/($R224-$F224))*$AH224)","v":0},{"$f":"('190_255_282 FORECAST'!G25-'190_255_282 FORECAST'!D25)","v":0},{"$f":"+AG224-U224","v":0},{"$f":"SUM(AJ220:AJ223)","v":0},{"$f":"AG224","v":0},{"$f":"IF($R224-$F224=0,AK224+$AX224/12,AK224+((G224-F224)/($R224-$F224))*$AX224)","v":0},{"$f":"IF($R224-$F224=0,AL224+$AX224/12,AL224+((H224-G224)/($R224-$F224))*$AX224)","v":0},{"$f":"IF($R224-$F224=0,AM224+$AX224/12,AM224+((I224-H224)/($R224-$F224))*$AX224)","v":0},{"$f":"IF($R224-$F224=0,AN224+$AX224/12,AN224+((J224-I224)/($R224-$F224))*$AX224)","v":0},{"$f":"IF($R224-$F224=0,AO224+$AX224/12,AO224+((K224-J224)/($R224-$F224))*$AX224)","v":0},{"$f":"IF($R224-$F224=0,AP224+$AX224/12,AP224+((L224-K224)/($R224-$F224))*$AX224)","v":0},{"$f":"IF($R224-$F224=0,AQ224+$AX224/12,AQ224+((M224-L224)/($R224-$F224))*$AX224)","v":0},{"$f":"IF($R224-$F224=0,AR224+$AX224/12,AR224+((N224-M224)/($R224-$F224))*$AX224)","v":0},{"$f":"IF($R224-$F224=0,AS224+$AX224/12,AS224+((O224-N224)/($R224-$F224))*$AX224)","v":0},{"$f":"IF($R224-$F224=0,AT224+$AX224/12,AT224+((P224-O224)/($R224-$F224))*$AX224)","v":0},{"$f":"IF($R224-$F224=0,AU224+$AX224/12,AU224+((Q224-P224)/($R224-$F224))*$AX224)","v":0},{"$f":"IF($R224-$F224=0,AV224+$AX224/12,AV224+((R224-Q224)/($R224-$F224))*$AX224)","v":0},{"$f":"'190_255_282 FORECAST'!$H$25-'190_255_282 FORECAST'!$G$25","v":0},{"$f":"+AW224-AK224","v":0},null,{"$f":"SUM(BA220:BA223)","v":0}]
[210]
[211,2351,"Customer Deposits"]
[212,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S225","v":-239266.64},{"$f":"'Rate Base'!T225","v":-244024.2},{"$f":"'Rate Base'!U225","v":-239784.68},{"$f":"'Rate Base'!V225","v":-236990.37},{"$f":"'Rate Base'!W225","v":-236572.38},{"$f":"'Rate Base'!X225","v":-232691.82},{"$f":"'Rate Base'!Y225","v":-227810.51},{"$f":"'Rate Base'!Z225","v":-229779.82},{"$f":"'Rate Base'!AA225","v":-237150.03},{"$f":"'Rate Base'!AB225","v":-244763.01},{"$f":"'Rate Base'!AC225","v":-252050.08000000002},{"$f":"'Rate Base'!AD225","v":-259216.62},{"$f":"'Rate Base'!AE225","v":-265894.62},null,{"$f":"((F227/2)+SUM(G227:Q227)+(R227/2))/12","v":-241117.84583333335},{"$f":"+R227","v":-265894.62},{"$f":"G227","v":-244024.2},{"$f":"H227","v":-239784.68},{"$f":"I227","v":-236990.37},{"$f":"J227","v":-236572.38},{"$f":"K227","v":-232691.82},{"$f":"L227","v":-227810.51},{"$f":"M227","v":-229779.82},{"$f":"N227","v":-237150.03},{"$f":"O227","v":-244763.01},{"$f":"P227","v":-252050.08000000002},{"$f":"Q227","v":-259216.62},{"$f":"R227","v":-265894.62},null,null,{"$f":"((U227/2)+SUM(V227:AF227)+(AG227/2))/12","v":-242227.34500000006},{"$f":"AG227","v":-265894.62},{"$f":"V227","v":-244024.2},{"$f":"W227","v":-239784.68},-236990.37,-236572.38,-232691.82,-227810.51,-229779.82,-237150.03,-244763.01,-252050.08000000002,-259216.62,-265894.62,null,null,null,{"$f":"((AK227/2)+SUM(AL227:AV227)+(AW227/2))/12","v":-242227.34500000006}]
[213,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S226","v":-6186272.9700000007},{"$f":"'Rate Base'!T226","v":-6196334.1799999997},{"$f":"'Rate Base'!U226","v":-6180334.9199999999},{"$f":"'Rate Base'!V226","v":-6250245.1899999995},{"$f":"'Rate Base'!W226","v":-6250616.9699999997},{"$f":"'Rate Base'!X226","v":-6230787.6899999995},{"$f":"'Rate Base'!Y226","v":-6139705.0099999998},{"$f":"'Rate Base'!Z226","v":-6204606.5},{"$f":"'Rate Base'!AA226","v":-6384698.4100000001},{"$f":"'Rate Base'!AB226","v":-6337942.3799999999},{"$f":"'Rate Base'!AC226","v":-6323029.9100000001},{"$f":"'Rate Base'!AD226","v":-6404124.2699999996},{"$f":"'Rate Base'!AE226","v":-6457564.5700000003},null,{"$f":"((F228/2)+SUM(G228:Q228)+(R228/2))/12","v":-6268695.3499999987},{"$f":"+R228","v":-6457564.5700000003},-6196334.1799999997,-6180334.9199999999,-6250245.1899999995,-6250616.9699999997,-6230787.6899999995,-6139705.0099999998,-6204606.5,-6384698.4100000001,-6337942.3799999999,-6323029.9100000001,-6404124.2699999996,-6457564.5700000003,null,null,{"$f":"((U228/2)+SUM(V228:AF228)+(AG228/2))/12","v":-6279999.1666666651},{"$f":"AG228","v":-6457564.5700000003},{"$f":"V228","v":-6196334.1799999997},-6180334.9199999999,-6250245.1899999995,-6250616.9699999997,-6230787.6899999995,-6139705.0099999998,-6204606.5,-6384698.4100000001,-6337942.3799999999,-6323029.9100000001,-6404124.2699999996,-6457564.5700000003,null,null,null,{"$f":"((AK228/2)+SUM(AL228:AV228)+(AW228/2))/12","v":-6279999.1666666651}]
[214,null,null,"Total",null,{"$f":"SUM(F227:F228)","v":-6425539.6100000003},-6440358.3799999999,-6420119.5999999996,-6487235.5599999996,-6487189.3499999996,-6463479.5099999998,-6367515.5199999996,-6434386.3200000003,-6621848.4400000004,-6582705.3899999997,-6575079.9900000002,-6663340.8899999997,-6723459.1900000004,null,{"$f":"SUM(T227:T228)","v":-6509813.1958333319},{"$f":"+R229","v":-6723459.1900000004},{"$f":"SUM(V227:V228)","v":-6440358.3799999999},-6420119.5999999996,-6487235.5599999996,-6487189.3499999996,-6463479.5099999998,-6367515.5199999996,{"$f":"SUM(AB227:AB228)","v":-6434386.3200000003},-6621848.4400000004,-6582705.3899999997,-6575079.9900000002,-6663340.8899999997,-6723459.1900000004,{"$f":"0","v":0},null,{"$f":"SUM(AJ227:AJ228)","v":-6522226.5116666649},{"$f":"AG229","v":-6723459.1900000004},{"$f":"SUM(AL227:AL228)","v":-6440358.3799999999},{"$f":"SUM(AM227:AM228)","v":-6420119.5999999996},-6487235.5599999996,-6487189.3499999996,-6463479.5099999998,-6367515.5199999996,-6434386.3200000003,-6621848.4400000004,-6582705.3899999997,-6575079.9900000002,-6663340.8899999997,-6723459.1900000004,0,{"$f":"+AW229-AK229","v":0},null,{"$f":"SUM(BA227:BA228)","v":-6522226.5116666649}]
[215]
[216,252,"Misc Customer Credits"]
[217,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S230","v":-646556.32999999996},{"$f":"'Rate Base'!T230","v":-646556.32999999996},{"$f":"'Rate Base'!U230","v":-646556.32999999996},{"$f":"'Rate Base'!V230","v":-646556.32999999996},{"$f":"'Rate Base'!W230","v":-646556.32999999996},{"$f":"'Rate Base'!X230","v":-646556.32999999996},{"$f":"'Rate Base'!Y230","v":-646556.32999999996},{"$f":"'Rate Base'!Z230","v":-646556.32999999996},{"$f":"'Rate Base'!AA230","v":-646556.32999999996},{"$f":"'Rate Base'!AB230","v":-646556.32999999996},{"$f":"'Rate Base'!AC230","v":-588423.32999999996},{"$f":"'Rate Base'!AD230","v":-588423.32999999996},{"$f":"'Rate Base'!AE230","v":-510513.99},null,{"$f":"((F232/2)+SUM(G232:Q232)+(R232/2))/12","v":-631199.0658333333},{"$f":"+R232","v":-510513.99},{"$f":"(U232/U234)*V234","v":-483025.77925644681},{"$f":"(V232/V234)*W234","v":-481612.13842710125},{"$f":"(W232/W234)*X234","v":-501589.444248888},{"$f":"(X232/X234)*Y234","v":-473538.77964637423},{"$f":"(Y232/Y234)*Z234","v":-470609.4322908172},{"$f":"(Z232/Z234)*AA234","v":-480521.17872598395},{"$f":"(AA232/AA234)*AB234","v":-466557.95763266215},{"$f":"(AB232/AB234)*AC234","v":-464598.80495346838},{"$f":"(AC232/AC234)*AD234","v":-482151.01937832142},{"$f":"(AD232/AD234)*AE234","v":-451215.8073061732},{"$f":"(AE232/AE234)*AF234","v":-440651.25951368519},{"$f":"(AF232/AF234)*AG234","v":-369404.01811998268},null,null,{"$f":"((U232/2)+SUM(V232:AF232)+(AG232/2))/12","v":-469669.21711999289},{"$f":"AG232","v":-369404.01811998268},{"$f":"(AK232/AK234)*AL234","v":-340230.90749748296},{"$f":"(AL232/AL234)*AM234","v":-338730.61703915795},-359932.43908991379,-330162.39879452315,-327053.4960269818,-337572.78656622145,-322753.68475555041,-320674.4451000595,-339302.52889435162,-306471.13174265006,-295259.0261493742,-219644.65917156389,null,null,null,{"$f":"((AK232/2)+SUM(AL232:AV232)+(AW232/2))/12","v":-326055.65002517001}]
[218,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S231","v":-23880667.470000003},{"$f":"'Rate Base'!T231","v":-22944329.5},{"$f":"'Rate Base'!U231","v":-22896176.290000003},{"$f":"'Rate Base'!V231","v":-23576668.380000003},{"$f":"'Rate Base'!W231","v":-22621171.400000002},{"$f":"'Rate Base'!X231","v":-22521388.290000003},{"$f":"'Rate Base'!Y231","v":-22859014.650000002},{"$f":"'Rate Base'!Z231","v":-22383381.870000001},{"$f":"'Rate Base'!AA231","v":-22316646.75},{"$f":"'Rate Base'!AB231","v":-22914532.330000002},{"$f":"'Rate Base'!AC231","v":-21918911.270000003},{"$f":"'Rate Base'!AD231","v":-21559048.370000001},{"$f":"'Rate Base'!AE231","v":-19210044.66},null,{"$f":"((F233/2)+SUM(G233:Q233)+(R233/2))/12","v":-22504718.763750006},{"$f":"+R233","v":-19210044.66},{"$f":"(U233/U234)*V234","v":-18175695.423053235},{"$f":"(V233/V234)*W234","v":-18122501.771171283},{"$f":"(W233/W234)*X234","v":-18874224.436054576},{"$f":"(X233/X234)*Y234","v":-17818710.717895802},{"$f":"(Y233/Y234)*Z234","v":-17708482.801272199},{"$f":"(Z233/Z234)*AA234","v":-18081450.232934844},{"$f":"(AA233/AA234)*AB234","v":-17556030.546002921},{"$f":"(AB233/AB234)*AC234","v":-17482309.920906886},{"$f":"(AC233/AC234)*AD234","v":-18142779.231421418},{"$f":"(AD233/AD234)*AE234","v":-16978723.363975868},{"$f":"(AE233/AE234)*AF234","v":-16581191.780352863},{"$f":"(AF233/AF234)*AG234","v":-13900241.373734571},null,null,{"$f":"((U233/2)+SUM(V233:AF233)+(AG233/2))/12","v":-17673103.603492435},{"$f":"AG233","v":-13900241.373734571},{"$f":"(AK233/AK234)*AL234","v":-12802491.323967397},{"$f":"(AL233/AL234)*AM234","v":-12746037.147839149},{"$f":"(AM233/AM234)*AN234","v":-13543836.926976236},{"$f":"(AN233/AN234)*AO234","v":-12423625.111420594},{"$f":"(AO233/AO234)*AP234","v":-12306640.734541781},{"$f":"(AP233/AP234)*AQ234","v":-12702469.340630144},{"$f":"(AQ233/AQ234)*AR234","v":-12144843.862816935},{"$f":"(AR233/AR234)*AS234","v":-12066604.505182832},{"$f":"(AS233/AS234)*AT234","v":-12767557.522393143},{"$f":"(AT233/AT234)*AU234","v":-11532150.427017786},{"$f":"(AU233/AU234)*AV234","v":-11110252.000337128},{"$f":"(AV233/AV234)*AW234","v":-8264971.7630974678},null,null,null,{"$f":"((AK233/2)+SUM(AL233:AV233)+(AW233/2))/12","v":-12269092.955961594}]
[219,null,null,"Total",null,{"$f":"SUM(F232:F233)","v":-24527223.800000001},-23590885.829999998,-23542732.620000001,-24223224.710000001,-23267727.73,-23167944.620000001,-23505570.98,-23029938.199999999,-22963203.079999998,-23561088.66,-22507334.600000001,-22147471.699999999,-19720558.649999999,null,{"$f":"SUM(T232:T233)","v":-23135917.829583339},{"$f":"+R234","v":-19720558.649999999},{"$f":"IF($R234-$F234=0,U234+$AH234/12,U234+((G234-F234)/($R234-$F234))*$AH234)","v":-18658721.202309679},-18604113.90959838,-19375813.880303457,-18292249.497542169,-18179092.23356301,-18561971.41166082,{"$f":"IF($R234-$F234=0,AA234+$AH234/12,AA234+((M234-L234)/($R234-$F234))*$AH234)","v":-18022588.503635578},{"$f":"IF($R234-$F234=0,AB234+$AH234/12,AB234+((N234-M234)/($R234-$F234))*$AH234)","v":-17946908.72586035},{"$f":"IF($R234-$F234=0,AC234+$AH234/12,AC234+((O234-N234)/($R234-$F234))*$AH234)","v":-18624930.250799734},{"$f":"IF($R234-$F234=0,AD234+$AH234/12,AD234+((P234-O234)/($R234-$F234))*$AH234)","v":-17429939.171282038},{"$f":"IF($R234-$F234=0,AE234+$AH234/12,AE234+((Q234-P234)/($R234-$F234))*$AH234)","v":-17021843.039866544},{"$f":"IF($R234-$F234=0,AF234+$AH234/12,AF234+((R234-Q234)/($R234-$F234))*$AH234)","v":-14269645.391854551},{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!H12:H16)","v":5450913.2581454534},{"$f":"+AG234-U234","v":5450913.2581454478},{"$f":"SUM(AJ232:AJ233)","v":-18142772.820612427},{"$f":"AG234","v":-14269645.391854551},{"$f":"IF($R234-$F234=0,AK234+$AX234/12,AK234+((G234-F234)/($R234-$F234))*$AX234)","v":-13142722.231464876},{"$f":"IF($R234-$F234=0,AL234+$AX234/12,AL234+((H234-G234)/($R234-$F234))*$AX234)","v":-13084767.764878303},{"$f":"IF($R234-$F234=0,AM234+$AX234/12,AM234+((I234-H234)/($R234-$F234))*$AX234)","v":-13903769.366066145},{"$f":"IF($R234-$F234=0,AN234+$AX234/12,AN234+((J234-I234)/($R234-$F234))*$AX234)","v":-12753787.510215113},{"$f":"IF($R234-$F234=0,AO234+$AX234/12,AO234+((K234-J234)/($R234-$F234))*$AX234)","v":-12633694.230568759},{"$f":"IF($R234-$F234=0,AP234+$AX234/12,AP234+((L234-K234)/($R234-$F234))*$AX234)","v":-13040042.127196362},{"$f":"IF($R234-$F234=0,AQ234+$AX234/12,AQ234+((M234-L234)/($R234-$F234))*$AX234)","v":-12467597.547572482},{"$f":"IF($R234-$F234=0,AR234+$AX234/12,AR234+((N234-M234)/($R234-$F234))*$AX234)","v":-12387278.950282888},{"$f":"IF($R234-$F234=0,AS234+$AX234/12,AS234+((O234-N234)/($R234-$F234))*$AX234)","v":-13106860.051287491},{"$f":"IF($R234-$F234=0,AT234+$AX234/12,AT234+((P234-O234)/($R234-$F234))*$AX234)","v":-11838621.558760433},{"$f":"IF($R234-$F234=0,AU234+$AX234/12,AU234+((Q234-P234)/($R234-$F234))*$AX234)","v":-11405511.026486499},{"$f":"IF($R234-$F234=0,AV234+$AX234/12,AV234+((R234-Q234)/($R234-$F234))*$AX234)","v":-8484616.4222690295},{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!I12:I14)","v":5785028.9695855211},{"$f":"+AW234-AK234","v":5785028.9695855211},null,{"$f":"SUM(BA232:BA233)","v":-12595148.605986765}]
[220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PROJECTED ACC 252 (CONTR)'!H17","v":14269645.891854541}]
[221,2531,"Unclaimed Customer Deposits"]
[222,null,null,"General",null,{"$f":"'Rate Base'!S235","v":-63695.87},{"$f":"'Rate Base'!T235","v":-67735.95},{"$f":"'Rate Base'!U235","v":-68218.600000000006},{"$f":"'Rate Base'!V235","v":-68902.95},{"$f":"'Rate Base'!W235","v":-68006.600000000006},{"$f":"'Rate Base'!X235","v":-69540.09},{"$f":"'Rate Base'!Y235","v":-69108.95},{"$f":"'Rate Base'!Z235","v":-71615.25},{"$f":"'Rate Base'!AA235","v":-73509.680000000008},{"$f":"'Rate Base'!AB235","v":-73804.23},{"$f":"'Rate Base'!AC235","v":-43545.05},{"$f":"'Rate Base'!AD235","v":-42999.29},{"$f":"'Rate Base'!AE235","v":-43731.46},null,{"$f":"((F237/2)+SUM(G237:Q237)+(R237/2))/12","v":-64225.025416666671},{"$f":"+R237","v":-43731.46},{"$f":"G237","v":-67735.95},{"$f":"H237","v":-68218.600000000006},{"$f":"I237","v":-68902.95},{"$f":"J237","v":-68006.600000000006},{"$f":"K237","v":-69540.09},{"$f":"L237","v":-69108.95},{"$f":"M237","v":-71615.25},{"$f":"N237","v":-73509.680000000008},{"$f":"O237","v":-73804.23},{"$f":"P237","v":-43545.05},{"$f":"Q237","v":-42999.29},{"$f":"R237","v":-43731.46},null,null,{"$f":"((U237/2)+SUM(V237:AF237)+(AG237/2))/12","v":-63393.174999999996},{"$f":"AG237","v":-43731.46},{"$f":"V237","v":-67735.95},{"$f":"W237","v":-68218.600000000006},-68902.95,-68006.600000000006,-69540.09,-69108.95,-71615.25,-73509.680000000008,-73804.23,-43545.05,-42999.29,-43731.46,null,null,null,{"$f":"((AK237/2)+SUM(AL237:AV237)+(AW237/2))/12","v":-63393.174999999996}]
[223,null,null,"Total",null,{"$f":"SUM(F237)","v":-63695.87},-67735.95,-68218.600000000006,-68902.95,-68006.600000000006,-69540.09,-69108.95,-71615.25,-73509.680000000008,-73804.23,-43545.05,{"$f":"SUM(Q236:Q237)","v":-42999.29},{"$f":"SUM(R236:R237)","v":-43731.46},null,{"$f":"+T237","v":-64225.025416666671},{"$f":"+R238","v":-43731.46},{"$f":"SUM(V237)","v":-67735.95},-68218.600000000006,-68902.95,-68006.600000000006,-69540.09,-69108.95,{"$f":"SUM(AB237)","v":-71615.25},-73509.680000000008,-73804.23,-43545.05,-42999.29,-43731.46,{"$f":"0","v":0},{"$f":"+AG238-U238","v":0},{"$f":"+AJ237","v":-63393.174999999996},{"$f":"AG238","v":-43731.46},{"$f":"SUM(AL237)","v":-67735.95},{"$f":"SUM(AM237)","v":-68218.600000000006},-68902.95,-68006.600000000006,-69540.09,-69108.95,-71615.25,-73509.680000000008,-73804.23,-43545.05,-42999.29,-43731.46,0,{"$f":"+AW238-AK238","v":0},null,{"$f":"+BA237","v":-63393.174999999996}]
[224]
[225,255,"Deferred Investment Tax Credits"]
[226,null,null,"Production",null,{"$f":"'Rate Base'!S239","v":-1506.8700000000001},{"$f":"'Rate Base'!T239","v":-1475.03},{"$f":"'Rate Base'!U239","v":-1443.19},{"$f":"'Rate Base'!V239","v":-1411.3500000000001},{"$f":"'Rate Base'!W239","v":-1379.51},{"$f":"'Rate Base'!X239","v":-1347.67},{"$f":"'Rate Base'!Y239","v":-1315.83},{"$f":"'Rate Base'!Z239","v":-1283.99},{"$f":"'Rate Base'!AA239","v":-1252.1500000000001},{"$f":"'Rate Base'!AB239","v":-1220.31},{"$f":"'Rate Base'!AC239","v":-1188.47},{"$f":"'Rate Base'!AD239","v":-1156.6300000000001},{"$f":"'Rate Base'!AE239","v":-1124.79},null,{"$f":"((F241/2)+SUM(G241:Q241)+(R241/2))/12","v":-1315.8300000000002},{"$f":"+R241","v":-1124.79},{"$f":"(U241/U245)*V245","v":-1020.7131242736863},{"$f":"(V241/V245)*W245","v":-916.63624854737259},{"$f":"(W241/W245)*X245","v":-812.55937282105913},{"$f":"(X241/X245)*Y245","v":-708.48249709474612},{"$f":"(Y241/Y245)*Z245","v":-604.40562136843278},{"$f":"(Z241/Z245)*AA245","v":-500.32874564211943},{"$f":"(AA241/AA245)*AB245","v":-396.25186991580568},{"$f":"(AB241/AB245)*AC245","v":-292.17499418949228},{"$f":"(AC241/AC245)*AD245","v":-188.09811846317885},{"$f":"(AD241/AD245)*AE245","v":-84.021242736865247},{"$f":"(AE241/AE245)*AF245","v":20.055632989448206},{"$f":"(AF241/AF245)*AG245","v":124.1325087157618},{"$f":"('190_255_282 FORECAST'!G50-'190_255_282 FORECAST'!F50)","v":1248.922508715762},{"$f":"+AG241-U241","v":1248.9225087157618},{"$f":"((U241/2)+SUM(V241:AF241)+(AG241/2))/12","v":-500.32874564211903},{"$f":"AG241","v":124.1325087157618},{"$f":"(AK241/AK245)*AL245","v":191.40792982353753},{"$f":"(AL241/AL245)*AM245","v":258.68335093131327},325.95877203908879,393.23419314686413,460.50961425463959,527.7850353624151,595.06045647019084,662.33587757796636,729.61129868574187,796.88671979351761,864.16214090129313,931.43756200906876,{"$f":"'190_255_282 FORECAST'!H50-'190_255_282 FORECAST'!G50","v":807.3050532933064},null,null,{"$f":"((AK241/2)+SUM(AL241:AV241)+(AW241/2))/12","v":527.78503536241521}]
[227,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S240","v":-7047.7448669999994},{"$f":"'Rate Base'!T240","v":-6635.6427040000099},{"$f":"'Rate Base'!U240","v":-7429.2822449999958},{"$f":"'Rate Base'!V240","v":-6004.7193119999911},{"$f":"'Rate Base'!W240","v":-5734.2314750000069},{"$f":"'Rate Base'!X240","v":-5410.5220320000089},{"$f":"'Rate Base'!Y240","v":-5104.2418639999905},{"$f":"'Rate Base'!Z240","v":-4797.9616960000076},{"$f":"'Rate Base'!AA240","v":-4505.3756790000061},{"$f":"'Rate Base'!AB240","v":-4185.4013600000071},{"$f":"'Rate Base'!AC240","v":-3689.8957679999876},{"$f":"'Rate Base'!AD240","v":-3387.663288000002},{"$f":"'Rate Base'!AE240","v":-3207.2751887985778},null,{"$f":"((F242/2)+SUM(G242:Q242)+(R242/2))/12","v":-5167.7039542416087},-3207.2751887985778,{"$f":"(U242/U245)*V245","v":-2910.5058529717307},{"$f":"(V242/V245)*W245","v":-2613.7365171448841},{"$f":"(W242/W245)*X245","v":-2316.9671813180385},{"$f":"(X242/X245)*Y245","v":-2020.1978454911934},{"$f":"(Y242/Y245)*Z245","v":-1723.4285096643478},{"$f":"(Z242/Z245)*AA245","v":-1426.6591738375021},{"$f":"(AA242/AA245)*AB245","v":-1129.8898380106552},{"$f":"(AB242/AB245)*AC245","v":-833.12050218380944},{"$f":"(AC242/AC245)*AD245","v":-536.35116635696352},{"$f":"(AD242/AD245)*AE245","v":-239.5818305301172},{"$f":"(AE242/AE245)*AF245","v":57.187505296728681},{"$f":"(AF242/AF245)*AG245","v":353.95684112357497},{"$f":"('190_255_282 FORECAST'!G51-'190_255_282 FORECAST'!F51)","v":3561.2320299221533},3561.2320299221528,{"$f":"((U242/2)+SUM(V242:AF242)+(AG242/2))/12","v":-1426.6591738375012},353.95684112357497,{"$f":"(AK242/AK245)*AL245","v":545.78890660686091},{"$f":"(AL242/AL245)*AM245","v":737.62097209014689},929.45303757343208,1121.2851030567169,1313.117168540002,1504.9492340232873,1696.7812995065733,1888.6133649898586,2080.4454304731439,2272.2774959564299,2464.109561439715,2655.9416269230005,{"$f":"'190_255_282 FORECAST'!H51-'190_255_282 FORECAST'!G51","v":2301.9847857994246},null,null,{"$f":"((AK242/2)+SUM(AL242:AV242)+(AW242/2))/12","v":1504.949234023288}]
[228,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S241","v":-204596.24513300002},{"$f":"'Rate Base'!T241","v":-195670.53729599999},{"$f":"'Rate Base'!U241","v":-185539.08775499999},{"$f":"'Rate Base'!V241","v":-177625.840688},{"$f":"'Rate Base'!W241","v":-168558.51852499999},{"$f":"'Rate Base'!X241","v":-159544.41796799999},{"$f":"'Rate Base'!Y241","v":-150512.88813600002},{"$f":"'Rate Base'!Z241","v":-141481.35830399999},{"$f":"'Rate Base'!AA241","v":-132436.13432099999},{"$f":"'Rate Base'!AB241","v":-123418.29864000001},{"$f":"'Rate Base'!AC241","v":-114575.99423200001},{"$f":"'Rate Base'!AD241","v":-105540.41671200001},{"$f":"'Rate Base'!AE241","v":-96382.994811201424},null,{"$f":"((F243/2)+SUM(G243:Q243)+(R243/2))/12","v":-150449.42604575839},-96382.994811201424,{"$f":"(U243/U245)*V245","v":-87464.671414749333},{"$f":"(V243/V245)*W245","v":-78546.348018297242},{"$f":"(W243/W245)*X245","v":-69628.024621845179},{"$f":"(X243/X245)*Y245","v":-60709.701225393139},{"$f":"(Y243/Y245)*Z245","v":-51791.377828941077},{"$f":"(Z243/Z245)*AA245","v":-42873.054432489007},{"$f":"(AA243/AA245)*AB245","v":-33954.731036036908},{"$f":"(AB243/AB245)*AC245","v":-25036.407639584839},{"$f":"(AC243/AC245)*AD245","v":-16118.084243132771},{"$f":"(AD243/AD245)*AE245","v":-7199.7608466806923},{"$f":"(AE243/AE245)*AF245","v":1718.5625497713759},{"$f":"(AF243/AF245)*AG245","v":10636.885946223456},{"$f":"('190_255_282 FORECAST'!G52-'190_255_282 FORECAST'!F52)","v":107019.88075742489},107019.88075742488,{"$f":"((U243/2)+SUM(V243:AF243)+(AG243/2))/12","v":-42873.054432488985},10636.885946223456,{"$f":"(AK243/AK245)*AL245","v":16401.701212675092},{"$f":"(AL243/AL245)*AM245","v":22166.516479126731},27931.331745578347,33696.147012029949,39460.962278481566,45225.777544933182,50990.59281138482,56755.408077836437,62520.223344288061,68285.038610739692,74049.853877191315,79814.669143642954,{"$f":"'190_255_282 FORECAST'!H52-'190_255_282 FORECAST'!G52","v":69177.783197419471},null,null,{"$f":"((AK243/2)+SUM(AL243:AV243)+(AW243/2))/12","v":45225.777544933204}]
[229,null,null,"General",null,{"$f":"'Rate Base'!S242","v":-899.25},{"$f":"'Rate Base'!T242","v":-883.75},{"$f":"'Rate Base'!U242","v":-868.25},{"$f":"'Rate Base'!V242","v":-852.75},{"$f":"'Rate Base'!W242","v":-837.25},{"$f":"'Rate Base'!X242","v":-821.75},{"$f":"'Rate Base'!Y242","v":-806.25},{"$f":"'Rate Base'!Z242","v":-790.75},{"$f":"'Rate Base'!AA242","v":-775.25},{"$f":"'Rate Base'!AB242","v":-759.75},{"$f":"'Rate Base'!AC242","v":-744.25},{"$f":"'Rate Base'!AD242","v":-728.75},{"$f":"'Rate Base'!AE242","v":-713.25},null,{"$f":"((F244/2)+SUM(G244:Q244)+(R244/2))/12","v":-806.25},-713.25,{"$f":"(U244/U245)*V245","v":-647.25294133856698},{"$f":"(V244/V245)*W245","v":-581.25588267713397},{"$f":"(W244/W245)*X245","v":-515.25882401570118},{"$f":"(X244/X245)*Y245","v":-449.2617653542685},{"$f":"(Y244/Y245)*Z245","v":-383.26470669283566},{"$f":"(Z244/Z245)*AA245","v":-317.26764803140287},{"$f":"(AA244/AA245)*AB245","v":-251.27058936996985},{"$f":"(AB244/AB245)*AC245","v":-185.27353070853701},{"$f":"(AC244/AC245)*AD245","v":-119.27647204710415},{"$f":"(AD244/AD245)*AE245","v":-53.279413385671212},{"$f":"(AE244/AE245)*AF245","v":12.717645275761635},{"$f":"(AF244/AF245)*AG245","v":78.714703937194571},{"$f":"('190_255_282 FORECAST'!G53-'190_255_282 FORECAST'!F53)","v":791.96470393719471},791.9647039371946,{"$f":"((U244/2)+SUM(V244:AF244)+(AG244/2))/12","v":-317.26764803140276},78.714703937194571,{"$f":"(AK244/AK245)*AL245","v":121.3752842278453},{"$f":"(AL244/AL245)*AM245","v":164.03586451849603},{"$f":"(AM244/AM245)*AN245","v":206.69644480914661},{"$f":"(AN244/AN245)*AO245","v":249.35702509979708},{"$f":"(AO244/AO245)*AP245","v":292.01760539044767},{"$f":"(AP244/AP245)*AQ245","v":334.67818568109823},{"$f":"(AQ244/AQ245)*AR245","v":377.33876597174896},{"$f":"(AR244/AR245)*AS245","v":419.99934626239957},{"$f":"(AS244/AS245)*AT245","v":462.65992655305018},{"$f":"(AT244/AT245)*AU245","v":505.32050684370085},{"$f":"(AU244/AU245)*AV245","v":547.98108713435147},{"$f":"(AV244/AV245)*AW245","v":590.64166742500208},{"$f":"'190_255_282 FORECAST'!H53-'190_255_282 FORECAST'!G53","v":511.92696348780731},null,null,{"$f":"((AK244/2)+SUM(AL244:AV244)+(AW244/2))/12","v":334.6781856810984}]
[230,null,null,"Total",null,{"$f":"SUM(F241:F244)","v":-214050.11000000002},-204664.95999999999,-195279.80999999997,-185894.65999999997,-176509.51,-167124.36000000002,-157739.21000000002,-148354.06,-138968.91,-129583.76000000001,-120198.61,-110813.46,-101428.31,null,{"$f":"SUM(T241:T244)","v":-157739.21},-101428.31,{"$f":"IF($R245-$F245=0,U245+$AH245/12,U245+((G245-F245)/($R245-$F245))*$AH245)","v":-92043.143333333312},-82657.976666666626,-73272.809999999969,-63887.643333333341,-54502.476666666684,-45117.310000000027,{"$f":"IF($R245-$F245=0,AA245+$AH245/12,AA245+((M245-L245)/($R245-$F245))*$AH245)","v":-35732.143333333341},{"$f":"IF($R245-$F245=0,AB245+$AH245/12,AB245+((N245-M245)/($R245-$F245))*$AH245)","v":-26346.97666666668},{"$f":"IF($R245-$F245=0,AC245+$AH245/12,AC245+((O245-N245)/($R245-$F245))*$AH245)","v":-16961.810000000019},{"$f":"IF($R245-$F245=0,AD245+$AH245/12,AD245+((P245-O245)/($R245-$F245))*$AH245)","v":-7576.6433333333462},{"$f":"IF($R245-$F245=0,AE245+$AH245/12,AE245+((Q245-P245)/($R245-$F245))*$AH245)","v":1808.5233333333144},{"$f":"IF($R245-$F245=0,AF245+$AH245/12,AF245+((R245-Q245)/($R245-$F245))*$AH245)","v":11193.689999999988},{"$f":"('190_255_282 FORECAST'!G54-'190_255_282 FORECAST'!F54)","v":112622},{"$f":"+AG245-U245","v":112621.99999999999},{"$f":"SUM(AJ241:AJ244)","v":-45117.310000000012},11193.689999999988,{"$f":"IF($R245-$F245=0,AK245+$AX245/12,AK245+((G245-F245)/($R245-$F245))*$AX245)","v":17260.273333333338},{"$f":"IF($R245-$F245=0,AL245+$AX245/12,AL245+((H245-G245)/($R245-$F245))*$AX245)","v":23326.856666666688},{"$f":"IF($R245-$F245=0,AM245+$AX245/12,AM245+((I245-H245)/($R245-$F245))*$AX245)","v":29393.440000000017},{"$f":"IF($R245-$F245=0,AN245+$AX245/12,AN245+((J245-I245)/($R245-$F245))*$AX245)","v":35460.023333333331},{"$f":"IF($R245-$F245=0,AO245+$AX245/12,AO245+((K245-J245)/($R245-$F245))*$AX245)","v":41526.606666666659},{"$f":"IF($R245-$F245=0,AP245+$AX245/12,AP245+((L245-K245)/($R245-$F245))*$AX245)","v":47593.189999999988},{"$f":"IF($R245-$F245=0,AQ245+$AX245/12,AQ245+((M245-L245)/($R245-$F245))*$AX245)","v":53659.773333333338},{"$f":"IF($R245-$F245=0,AR245+$AX245/12,AR245+((N245-M245)/($R245-$F245))*$AX245)","v":59726.356666666667},{"$f":"IF($R245-$F245=0,AS245+$AX245/12,AS245+((O245-N245)/($R245-$F245))*$AX245)","v":65792.94},{"$f":"IF($R245-$F245=0,AT245+$AX245/12,AT245+((P245-O245)/($R245-$F245))*$AX245)","v":71859.523333333345},{"$f":"IF($R245-$F245=0,AU245+$AX245/12,AU245+((Q245-P245)/($R245-$F245))*$AX245)","v":77926.106666666674},{"$f":"IF($R245-$F245=0,AV245+$AX245/12,AV245+((R245-Q245)/($R245-$F245))*$AX245)","v":83992.690000000017},{"$f":"'190_255_282 FORECAST'!H54-'190_255_282 FORECAST'!G54","v":72799.000000000015},{"$f":"+AW245-AK245","v":72799.000000000029},null,{"$f":"SUM(BA241:BA244)","v":47593.19000000001}]
[231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[232,282000,"Accum Deferred Income Taxes - Federal"]
[233,null,null,"Production",null,{"$f":"'Rate Base'!S246","v":-1247543.3799999999},{"$f":"'Rate Base'!T246","v":-1175632.1000000001},{"$f":"'Rate Base'!U246","v":-1102083.78},{"$f":"'Rate Base'!V246","v":-1029516.94},{"$f":"'Rate Base'!W246","v":-957190.61},{"$f":"'Rate Base'!X246","v":-885237.62},{"$f":"'Rate Base'!Y246","v":-813385.1},{"$f":"'Rate Base'!Z246","v":-741679.42},{"$f":"'Rate Base'!AA246","v":-670309.82999999996},{"$f":"'Rate Base'!AB246","v":-603250.09},{"$f":"'Rate Base'!AC246","v":-536537.85},{"$f":"'Rate Base'!AD246","v":-470134.26},{"$f":"'Rate Base'!AE246","v":-501863.93},null,{"$f":"((F248/2)+SUM(G248:Q248)+(R248/2))/12","v":-821638.43791666662},{"$f":"+R248","v":-501863.93},{"$f":"(U248/U252)*V252","v":-508842.09043100162},{"$f":"(V248/V252)*W252","v":-515171.02093897434},{"$f":"(W248/W252)*X252","v":-522670.18703766743},{"$f":"(X248/X252)*Y252","v":-529481.1107588642},{"$f":"(Y248/Y252)*Z252","v":-536436.49723365507},{"$f":"(Z248/Z252)*AA252","v":-543513.09629163158},{"$f":"(AA248/AA252)*AB252","v":-550577.07880035997},{"$f":"(AB248/AB252)*AC252","v":-527188.68285141303},{"$f":"(AC248/AC252)*AD252","v":-532851.30046346236},{"$f":"(AD248/AD252)*AE252","v":-539059.10350045795},{"$f":"(AE248/AE252)*AF252","v":-545134.7303628074},{"$f":"(AF248/AF252)*AG252","v":-548097.0209665451},null,null,{"$f":"((U248/2)+SUM(V248:AF248)+(AG248/2))/12","v":-531325.44784613058},{"$f":"AG248","v":-548097.0209665451},{"$f":"(AK248/AK252)*AL252","v":-554763.44334380771},{"$f":"(AL248/AL252)*AM252","v":-560809.63909692434},-567973.79205463442,-574480.44875216414,-581125.11456294986,-587885.57798041776,-594633.98847261094,-572290.43136124825,-577700.08067156479,-583630.56012795726,-589434.76816695894,-592264.72321943636,null,null,null,{"$f":"((AK248/2)+SUM(AL248:AV248)+(AW248/2))/12","v":-576242.3930570191}]
[234,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S247","v":-12674816.449712997},{"$f":"'Rate Base'!T247","v":-12600926.692056019},{"$f":"'Rate Base'!U247","v":-14915464.203254994},{"$f":"'Rate Base'!V247","v":-12792807.626873981},{"$f":"'Rate Base'!W247","v":-12985206.071985016},{"$f":"'Rate Base'!X247","v":-13061802.86881602},{"$f":"'Rate Base'!Y247","v":-13179780.007031975},{"$f":"'Rate Base'!Z247","v":-13297545.273320019},{"$f":"'Rate Base'!AA247","v":-12866995.054669017},{"$f":"'Rate Base'!AB247","v":-12923073.929264022},{"$f":"'Rate Base'!AC247","v":-12391411.813871957},{"$f":"'Rate Base'!AD247","v":-12448102.026141006},{"$f":"'Rate Base'!AE247","v":-12933784.639236018},null,{"$f":"((F249/2)+SUM(G249:Q249)+(R249/2))/12","v":-13022284.675979881},{"$f":"+R249","v":-12933784.639236018},{"$f":"(U249/U252)*V252","v":-13113622.278080901},{"$f":"(V249/V252)*W252","v":-13276728.290076643},{"$f":"(W249/W252)*X252","v":-13469993.024791403},{"$f":"(X249/X252)*Y252","v":-13645520.723313635},{"$f":"(Y249/Y252)*Z252","v":-13824771.443220126},{"$f":"(Z249/Z252)*AA252","v":-14007145.992819831},{"$f":"(AA249/AA252)*AB252","v":-14189195.395061638},{"$f":"(AB249/AB252)*AC252","v":-13586441.424954917},{"$f":"(AC249/AC252)*AD252","v":-13732375.556321146},{"$f":"(AD249/AD252)*AE252","v":-13892359.932092676},{"$f":"(AE249/AE252)*AF252","v":-14048937.930009333},{"$f":"(AF249/AF252)*AG252","v":-14125280.592666073},null,null,{"$f":"((U249/2)+SUM(V249:AF249)+(AG249/2))/12","v":-13693052.050557777},{"$f":"AG249","v":-14125280.592666073},{"$f":"(AK249/AK252)*AL252","v":-14297084.275273224},{"$f":"(AL249/AL252)*AM252","v":-14452903.789454037},-14637534.734095881,-14805221.016007578,-14976463.999332557,-15150691.260301407,-15324607.899345756,-14748780.989942573,-14888195.7495437,-15041033.081559956,-15190616.210153738,-15263548.387581713,null,null,null,{"$f":"((AK249/2)+SUM(AL249:AV249)+(AW249/2))/12","v":-14850628.957927858}]
[235,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S248","v":-367950302.16028696},{"$f":"'Rate Base'!T248","v":-371573667.57794398},{"$f":"'Rate Base'!U248","v":-372499190.42674506},{"$f":"'Rate Base'!V248","v":-378424550.99312603},{"$f":"'Rate Base'!W248","v":-381701908.57801497},{"$f":"'Rate Base'!X248","v":-385163894.35118395},{"$f":"'Rate Base'!Y248","v":-388642781.18296802},{"$f":"'Rate Base'!Z248","v":-392115420.37667996},{"$f":"'Rate Base'!AA248","v":-378227079.55533099},{"$f":"'Rate Base'!AB248","v":-381073082.45073605},{"$f":"'Rate Base'!AC248","v":-384769223.24612802},{"$f":"'Rate Base'!AD248","v":-387812413.28385901},{"$f":"'Rate Base'!AE248","v":-388677872.77076399},null,{"$f":"((F250/2)+SUM(G250:Q250)+(R250/2))/12","v":-381693108.29068685},{"$f":"+R250","v":-388677872.77076399},{"$f":"(U250/U252)*V252","v":-394082239.15384883},{"$f":"(V250/V252)*W252","v":-398983797.32471168},{"$f":"(W250/W252)*X252","v":-404791666.25602674},{"$f":"(X250/X252)*Y252","v":-410066513.05276442},{"$f":"(Y250/Y252)*Z252","v":-415453241.72107154},{"$f":"(Z250/Z252)*AA252","v":-420933845.73321062},{"$f":"(AA250/AA252)*AB252","v":-426404678.62367648},{"$f":"(AB250/AB252)*AC252","v":-408291099.54068261},{"$f":"(AC250/AC252)*AD252","v":-412676619.27262586},{"$f":"(AD250/AD252)*AE252","v":-417484368.01639265},{"$f":"(AE250/AE252)*AF252","v":-422189750.45861542},{"$f":"(AF250/AF252)*AG252","v":-424483951.61865813},null,null,{"$f":"((U250/2)+SUM(V250:AF250)+(AG250/2))/12","v":-411494894.27902818},{"$f":"AG250","v":-424483951.61865813},{"$f":"(AK250/AK252)*AL252","v":-429646886.65681845},{"$f":"(AL250/AL252)*AM252","v":-434329475.62805015},-439877887.38939577,-444917088.9196701,-450063174.1794911,-455298941.05368346,-460525373.31529182,-443220989.1405285,-447410592.85715681,-452003563.18602926,-456498740.26264864,-458690451.68895859,null,null,null,{"$f":"((AK250/2)+SUM(AL250:AV250)+(AW250/2))/12","v":-446281659.52021438}]
[236,null,null,"General",null,{"$f":"'Rate Base'!S249","v":-11551557.289999999},{"$f":"'Rate Base'!T249","v":-11443690.369999999},{"$f":"'Rate Base'!U249","v":-11333367.890000001},{"$f":"'Rate Base'!V249","v":-11224517.640000001},{"$f":"'Rate Base'!W249","v":-11116028.140000001},{"$f":"'Rate Base'!X249","v":-11008098.66},{"$f":"'Rate Base'!Y249","v":-10900319.890000001},{"$f":"'Rate Base'!Z249","v":-10792761.359999999},{"$f":"'Rate Base'!AA249","v":-13888953.99},{"$f":"'Rate Base'!AB249","v":-13788364.390000001},{"$f":"'Rate Base'!AC249","v":-13688296.029999999},{"$f":"'Rate Base'!AD249","v":-13588690.640000001},{"$f":"'Rate Base'!AE249","v":-13636285.140000001},null,{"$f":"((F251/2)+SUM(G251:Q251)+(R251/2))/12","v":-12113917.517916666},{"$f":"+R251","v":-13636285.140000001},{"$f":"(U251/U252)*V252","v":-13825890.68784203},{"$f":"(V251/V252)*W252","v":-13997855.827950746},{"$f":"(W251/W252)*X252","v":-14201617.766438736},{"$f":"(X251/X252)*Y252","v":-14386679.278886998},{"$f":"(Y251/Y252)*Z252","v":-14575666.029198278},{"$f":"(Z251/Z252)*AA252","v":-14767946.280492732},{"$f":"(AA251/AA252)*AB252","v":-14959883.724000566},{"$f":"(AB251/AB252)*AC252","v":-14324391.079356702},{"$f":"(AC251/AC252)*AD252","v":-14478251.64549998},{"$f":"(AD251/AD252)*AE252","v":-14646925.597233135},{"$f":"(AE251/AE252)*AF252","v":-14812008.153174624},{"$f":"(AF251/AF252)*AG252","v":-14892497.379288383},null,null,{"$f":"((U251/2)+SUM(V251:AF251)+(AG251/2))/12","v":-14436792.277476562},{"$f":"AG251","v":-14892497.379288383},{"$f":"(AK251/AK252)*AL252","v":-15073632.605324708},{"$f":"(AL251/AL252)*AM252","v":-15237915.480369654},{"$f":"(AM251/AM252)*AN252","v":-15432574.683149796},{"$f":"(AN251/AN252)*AO252","v":-15609368.871238997},{"$f":"(AO251/AO252)*AP252","v":-15789912.943525454},{"$f":"(AP251/AP252)*AQ252","v":-15973603.384954728},{"$f":"(AQ251/AQ252)*AR252","v":-16156966.332981925},{"$f":"(AR251/AR252)*AS252","v":-15549863.296482736},{"$f":"(AS251/AS252)*AT252","v":-15696850.390181383},{"$f":"(AT251/AT252)*AU252","v":-15857989.105379105},{"$f":"(AU251/AU252)*AV252","v":-16015696.864595249},{"$f":"(AV251/AV252)*AW252","v":-16092590.36445081},null,null,null,{"$f":"((AK251/2)+SUM(AL251:AV251)+(AW251/2))/12","v":-15657243.152504446}]
[237,null,null,"Total",null,{"$f":"SUM(F248:F251)","v":-393424219.27999997},-396793916.74000001,-399850106.30000001,-403471393.19999999,-406760333.39999998,-410119033.5,-413536266.18000001,-416947406.43000001,-405653338.43000001,-408387770.86000007,-411385468.93999994,-414319340.20999998,-415749806.48000002,null,{"$f":"SUM(T248:T251)","v":-407650948.92250007},{"$f":"+R252","v":-415749806.48000002},{"$f":"IF($R252-$F252=0,U252+$AH252/12,U252+((G252-F252)/($R252-$F252))*$AH252)","v":-421530594.21020275},-426773552.463678,-432985947.23429447,-438628194.16572386,-444390115.69072354,-450252451.10281473,{"$f":"IF($R252-$F252=0,AA252+$AH252/12,AA252+((M252-L252)/($R252-$F252))*$AH252)","v":-456104334.82153898},{"$f":"IF($R252-$F252=0,AB252+$AH252/12,AB252+((N252-M252)/($R252-$F252))*$AH252)","v":-436729120.72784561},{"$f":"IF($R252-$F252=0,AC252+$AH252/12,AC252+((O252-N252)/($R252-$F252))*$AH252)","v":-441420097.77491045},{"$f":"IF($R252-$F252=0,AD252+$AH252/12,AD252+((P252-O252)/($R252-$F252))*$AH252)","v":-446562712.64921892},{"$f":"IF($R252-$F252=0,AE252+$AH252/12,AE252+((Q252-P252)/($R252-$F252))*$AH252)","v":-451595831.27216214},{"$f":"IF($R252-$F252=0,AF252+$AH252/12,AF252+((R252-Q252)/($R252-$F252))*$AH252)","v":-454049826.61157906},{"$f":"('190_255_282 FORECAST'!G32-'190_255_282 FORECAST'!D32)","v":-38300020.131578982},{"$f":"+AG252-U252","v":-38300020.131579041},{"$f":"SUM(AJ248:AJ251)","v":-440156064.05490863},{"$f":"AG252","v":-454049826.61157906},{"$f":"IF($R252-$F252=0,AK252+$AX252/12,AK252+((G252-F252)/($R252-$F252))*$AX252)","v":-459572366.9807601},{"$f":"IF($R252-$F252=0,AL252+$AX252/12,AL252+((H252-G252)/($R252-$F252))*$AX252)","v":-464581104.53697067},{"$f":"IF($R252-$F252=0,AM252+$AX252/12,AM252+((I252-H252)/($R252-$F252))*$AX252)","v":-470515970.59869599},{"$f":"IF($R252-$F252=0,AN252+$AX252/12,AN252+((J252-I252)/($R252-$F252))*$AX252)","v":-475906159.25566876},{"$f":"IF($R252-$F252=0,AO252+$AX252/12,AO252+((K252-J252)/($R252-$F252))*$AX252)","v":-481410676.23691201},{"$f":"IF($R252-$F252=0,AP252+$AX252/12,AP252+((L252-K252)/($R252-$F252))*$AX252)","v":-487011121.27691996},{"$f":"IF($R252-$F252=0,AQ252+$AX252/12,AQ252+((M252-L252)/($R252-$F252))*$AX252)","v":-492601581.53609204},{"$f":"IF($R252-$F252=0,AR252+$AX252/12,AR252+((N252-M252)/($R252-$F252))*$AX252)","v":-474091923.85831499},{"$f":"IF($R252-$F252=0,AS252+$AX252/12,AS252+((O252-N252)/($R252-$F252))*$AX252)","v":-478573339.07755339},{"$f":"IF($R252-$F252=0,AT252+$AX252/12,AT252+((P252-O252)/($R252-$F252))*$AX252)","v":-483486215.93309623},{"$f":"IF($R252-$F252=0,AU252+$AX252/12,AU252+((Q252-P252)/($R252-$F252))*$AX252)","v":-488294488.10556459},{"$f":"IF($R252-$F252=0,AV252+$AX252/12,AV252+((R252-Q252)/($R252-$F252))*$AX252)","v":-490638855.16421056},{"$f":"'190_255_282 FORECAST'!H32-'190_255_282 FORECAST'!$G$32","v":-36589028.552631497},{"$f":"+AW252-AK252","v":-36589028.552631497},null,{"$f":"SUM(BA248:BA251)","v":-477365774.02370369}]
[238]
[239,282100,"Accum Deferred Income Taxes - State"]
[{"$f":"+A254+1","v":240},null,null,"Production",null,{"$f":"'Rate Base'!S253","v":-700755.31},{"$f":"'Rate Base'!T253","v":-700755.31},{"$f":"'Rate Base'!U253","v":-700755.31},{"$f":"'Rate Base'!V253","v":-700755.31},{"$f":"'Rate Base'!W253","v":-700755.31},{"$f":"'Rate Base'!X253","v":-700755.31},{"$f":"'Rate Base'!Y253","v":-700755.31},{"$f":"'Rate Base'!Z253","v":-700755.31},{"$f":"'Rate Base'!AA253","v":-700755.31},{"$f":"'Rate Base'!AB253","v":-700755.31},{"$f":"'Rate Base'!AC253","v":-700755.31},{"$f":"'Rate Base'!AD253","v":-700755.31},{"$f":"'Rate Base'!AE253","v":-700755.31},null,{"$f":"((F255/2)+SUM(G255:Q255)+(R255/2))/12","v":-700755.31000000017},{"$f":"+R255","v":-700755.31},{"$f":"(U255/U259)*V259","v":-701164.81051163282},{"$f":"(V255/V259)*W259","v":-701561.72807507904},{"$f":"(W255/W259)*X259","v":-702032.03672998643},{"$f":"(X255/X259)*Y259","v":-702459.18240616389},{"$f":"(Y255/Y259)*Z259","v":-702895.38803413243},{"$f":"(Z255/Z259)*AA259","v":-703339.19548684848},{"$f":"(AA255/AA259)*AB259","v":-703782.21169268352},{"$f":"(AB255/AB259)*AC259","v":-735566.26419452764},{"$f":"(AC255/AC259)*AD259","v":-736156.99860648136},{"$f":"(AD255/AD259)*AE259","v":-736803.01182771544},{"$f":"(AE255/AE259)*AF259","v":-737434.39545913495},{"$f":"(AF255/AF259)*AG259","v":-739264.357429369},null,null,{"$f":"((U255/2)+SUM(V255:AF255)+(AG255/2))/12","v":-715267.08806158928},{"$f":"AG255","v":-739264.357429369},{"$f":"(AK255/AK259)*AL259","v":-739655.5641666234},{"$f":"(AL255/AL259)*AM259","v":-740034.75007859094},-740484.04845347023,-740892.11208602448,-741308.83093164722,-741732.81200276699,-742156.03717468318,-772520.18843395228,-773084.5327395621,-773701.68636287376,-774304.8639496821,-776053.07532265515,null,null,null,{"$f":"((AK255/2)+SUM(AL255:AV255)+(AW255/2))/12","v":-753127.84522965737}]
[241,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S254","v":0},{"$f":"'Rate Base'!T254","v":0},{"$f":"'Rate Base'!U254","v":0},{"$f":"'Rate Base'!V254","v":0},{"$f":"'Rate Base'!W254","v":0},{"$f":"'Rate Base'!X254","v":0},{"$f":"'Rate Base'!Y254","v":0},{"$f":"'Rate Base'!Z254","v":0},{"$f":"'Rate Base'!AA254","v":0},{"$f":"'Rate Base'!AB254","v":0},{"$f":"'Rate Base'!AC254","v":0},{"$f":"'Rate Base'!AD254","v":0},{"$f":"'Rate Base'!AE254","v":0},null,{"$f":"((F256/2)+SUM(G256:Q256)+(R256/2))/12","v":0},{"$f":"+R256","v":0},{"$f":"(U256/U259)*V259","v":0},{"$f":"(V256/V259)*W259","v":0},{"$f":"(W256/W259)*X259","v":0},{"$f":"(X256/X259)*Y259","v":0},{"$f":"(Y256/Y259)*Z259","v":0},{"$f":"(Z256/Z259)*AA259","v":0},{"$f":"(AA256/AA259)*AB259","v":0},{"$f":"(AB256/AB259)*AC259","v":0},{"$f":"(AC256/AC259)*AD259","v":0},{"$f":"(AD256/AD259)*AE259","v":0},{"$f":"(AE256/AE259)*AF259","v":0},{"$f":"(AF256/AF259)*AG259","v":0},null,null,{"$f":"((U256/2)+SUM(V256:AF256)+(AG256/2))/12","v":0},{"$f":"AG256","v":0},{"$f":"(AK256/AK259)*AL259","v":0},{"$f":"(AL256/AL259)*AM259","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK256/2)+SUM(AL256:AV256)+(AW256/2))/12","v":0}]
[242,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S255","v":-32686614.029999997},{"$f":"'Rate Base'!T255","v":-32956877.669999998},{"$f":"'Rate Base'!U255","v":-33218836.77},{"$f":"'Rate Base'!V255","v":-33529232.790000003},{"$f":"'Rate Base'!W255","v":-33811141.949999996},{"$f":"'Rate Base'!X255","v":-34099030.529999994},{"$f":"'Rate Base'!Y255","v":-34391936.189999998},{"$f":"'Rate Base'!Z255","v":-34684319.639999993},{"$f":"'Rate Base'!AA255","v":-55478231.439999998},{"$f":"'Rate Base'!AB255","v":-55868106.489999995},{"$f":"'Rate Base'!AC255","v":-56294464.649999999},{"$f":"'Rate Base'!AD255","v":-56711167.519999996},{"$f":"'Rate Base'!AE255","v":-57918912.489999995},null,{"$f":"((F257/2)+SUM(G257:Q257)+(R257/2))/12","v":-42195509.074999996},{"$f":"+R257","v":-57918912.489999995},{"$f":"(U257/U259)*V259","v":-57952758.575729787},{"$f":"(V257/V259)*W259","v":-57985564.654106818},{"$f":"(W257/W259)*X259","v":-58024436.661836416},{"$f":"(X257/X259)*Y259","v":-58059741.157836601},{"$f":"(Y257/Y259)*Z259","v":-58095794.478066102},{"$f":"(Z257/Z259)*AA259","v":-58132476.105232462},{"$f":"(AA257/AA259)*AB259","v":-58169092.334166087},{"$f":"(AB257/AB259)*AC259","v":-60796111.679095298},{"$f":"(AC257/AC259)*AD259","v":-60844937.131036267},{"$f":"(AD257/AD259)*AE259","v":-60898331.493796133},{"$f":"(AE257/AE259)*AF259","v":-60950516.689932302},{"$f":"(AF257/AF259)*AG259","v":-61101766.927642256},null,null,{"$f":"((U257/2)+SUM(V257:AF257)+(AG257/2))/12","v":-59118341.722471297},{"$f":"AG257","v":-61101766.927642256},{"$f":"(AK257/AK259)*AL259","v":-61134100.994123369},{"$f":"(AL257/AL259)*AM259","v":-61165441.513901509},-61202576.977429472,-61236304.302056178,-61270746.998398438,-61305789.933079317,-61340770.391087934,-63850431.887079641,-63897076.14076478,-63948085.196552701,-63997939.103284113,-64142432.480758838,null,null,null,{"$f":"((AK257/2)+SUM(AL257:AV257)+(AW257/2))/12","v":-62247613.595163174}]
[243,null,null,"General",null,{"$f":"'Rate Base'!S256","v":-935998.35},{"$f":"'Rate Base'!T256","v":-935998.35},{"$f":"'Rate Base'!U256","v":-935998.35},{"$f":"'Rate Base'!V256","v":-935998.35},{"$f":"'Rate Base'!W256","v":-935998.35},{"$f":"'Rate Base'!X256","v":-935998.35},{"$f":"'Rate Base'!Y256","v":-935998.35},{"$f":"'Rate Base'!Z256","v":-935998.35},{"$f":"'Rate Base'!AA256","v":-1119041.3500000001},{"$f":"'Rate Base'!AB256","v":-1119041.3500000001},{"$f":"'Rate Base'!AC256","v":-1119041.3500000001},{"$f":"'Rate Base'!AD256","v":-1119041.3500000001},{"$f":"'Rate Base'!AE256","v":-1119041.3500000001},null,{"$f":"((F258/2)+SUM(G258:Q258)+(R258/2))/12","v":-1004639.475},{"$f":"+R258","v":-1119041.3500000001},{"$f":"(U258/U259)*V259","v":-1119695.284403099},{"$f":"(V258/V259)*W259","v":-1120329.1250029474},{"$f":"(W258/W259)*X259","v":-1121080.1643808787},{"$f":"(X258/X259)*Y259","v":-1121762.2764780617},{"$f":"(Y258/Y259)*Z259","v":-1122458.8564794313},{"$f":"(Z258/Z259)*AA259","v":-1123167.5758911006},{"$f":"(AA258/AA259)*AB259","v":-1123875.0317547594},{"$f":"(AB258/AB259)*AC259","v":-1174631.2208446921},{"$f":"(AC258/AC259)*AD259","v":-1175574.5690068977},{"$f":"(AD258/AD259)*AE259","v":-1176606.1923094848},{"$f":"(AE258/AE259)*AF259","v":-1177614.453511632},{"$f":"(AF258/AF259)*AG259","v":-1180536.7333493964},null,null,{"$f":"((U258/2)+SUM(V258:AF258)+(AG258/2))/12","v":-1142215.3159781406},{"$f":"AG258","v":-1180536.7333493964},{"$f":"(AK258/AK259)*AL259","v":-1181161.4542885588},{"$f":"(AL258/AL259)*AM259","v":-1181766.9790826973},{"$f":"(AM258/AM259)*AN259","v":-1182484.4669886795},{"$f":"(AN258/AN259)*AO259","v":-1183136.1068289245},{"$f":"(AO258/AO259)*AP259","v":-1183801.5682430894},{"$f":"(AP258/AP259)*AQ259","v":-1184478.6267589934},{"$f":"(AQ258/AQ259)*AR259","v":-1185154.4781738545},{"$f":"(AR258/AR259)*AS259","v":-1233643.2164422476},{"$f":"(AS258/AS259)*AT259","v":-1234544.4220479741},{"$f":"(AT258/AT259)*AU259","v":-1235529.959244671},{"$f":"(AU258/AU259)*AV259","v":-1236493.1780050567},{"$f":"(AV258/AV259)*AW259","v":-1239284.9097079488},null,null,null,{"$f":"((AK258/2)+SUM(AL258:AV258)+(AW258/2))/12","v":-1202675.4398027849}]
[244,null,null,"Total",null,{"$f":"SUM(F255:F258)","v":-34323367.689999998},-34593631.329999998,-34855590.43,-35165986.450000003,-35447895.609999999,-35735784.189999998,-36028689.850000001,-36321073.299999997,-57298028.100000001,-57687903.149999999,-58114261.310000002,-58530964.18,-59738709.149999999,null,{"$f":"SUM(T255:T258)","v":-43900903.859999999},{"$f":"+R259","v":-59738709.149999999},{"$f":"IF($R259-$F259=0,U259+$AH259/12,U259+((G259-F259)/($R259-$F259))*$AH259)","v":-59773618.670644529},-59807455.507184856,-59847548.862947293,-59883962.61672084,-59921148.72257968,-59958982.876610428,{"$f":"IF($R259-$F259=0,AA259+$AH259/12,AA259+((M259-L259)/($R259-$F259))*$AH259)","v":-59996749.577613547},{"$f":"IF($R259-$F259=0,AB259+$AH259/12,AB259+((N259-M259)/($R259-$F259))*$AH259)","v":-62706309.16413454},{"$f":"IF($R259-$F259=0,AC259+$AH259/12,AC259+((O259-N259)/($R259-$F259))*$AH259)","v":-62756668.698649667},{"$f":"IF($R259-$F259=0,AD259+$AH259/12,AD259+((P259-O259)/($R259-$F259))*$AH259)","v":-62811740.697933353},{"$f":"IF($R259-$F259=0,AE259+$AH259/12,AE259+((Q259-P259)/($R259-$F259))*$AH259)","v":-62865565.538903087},{"$f":"IF($R259-$F259=0,AF259+$AH259/12,AF259+((R259-Q259)/($R259-$F259))*$AH259)","v":-63021568.018421039},{"$f":"('190_255_282 FORECAST'!G39-'190_255_282 FORECAST'!D39)","v":-3282858.8684210479},{"$f":"+AG259-U259","v":-3282858.8684210405},{"$f":"SUM(AJ255:AJ258)","v":-60975824.126511022},{"$f":"AG259","v":-63021568.018421039},{"$f":"IF($R259-$F259=0,AK259+$AX259/12,AK259+((G259-F259)/($R259-$F259))*$AX259)","v":-63054918.012578569},{"$f":"IF($R259-$F259=0,AL259+$AX259/12,AL259+((H259-G259)/($R259-$F259))*$AX259)","v":-63087243.243062817},{"$f":"IF($R259-$F259=0,AM259+$AX259/12,AM259+((I259-H259)/($R259-$F259))*$AX259)","v":-63125545.492871642},{"$f":"IF($R259-$F259=0,AN259+$AX259/12,AN259+((J259-I259)/($R259-$F259))*$AX259)","v":-63160332.520971149},{"$f":"IF($R259-$F259=0,AO259+$AX259/12,AO259+((K259-J259)/($R259-$F259))*$AX259)","v":-63195857.397573195},{"$f":"IF($R259-$F259=0,AP259+$AX259/12,AP259+((L259-K259)/($R259-$F259))*$AX259)","v":-63232001.371841095},{"$f":"IF($R259-$F259=0,AQ259+$AX259/12,AQ259+((M259-L259)/($R259-$F259))*$AX259)","v":-63268080.906436495},{"$f":"IF($R259-$F259=0,AR259+$AX259/12,AR259+((N259-M259)/($R259-$F259))*$AX259)","v":-65856595.291955866},{"$f":"IF($R259-$F259=0,AS259+$AX259/12,AS259+((O259-N259)/($R259-$F259))*$AX259)","v":-65904705.09555234},{"$f":"IF($R259-$F259=0,AT259+$AX259/12,AT259+((P259-O259)/($R259-$F259))*$AX259)","v":-65957316.84216027},{"$f":"IF($R259-$F259=0,AU259+$AX259/12,AU259+((Q259-P259)/($R259-$F259))*$AX259)","v":-66008737.145238876},{"$f":"IF($R259-$F259=0,AV259+$AX259/12,AV259+((R259-Q259)/($R259-$F259))*$AX259)","v":-66157770.465789467},{"$f":"'190_255_282 FORECAST'!$H$39-'190_255_282 FORECAST'!$G$39","v":-3136202.4473684281},{"$f":"+AW259-AK259","v":-3136202.4473684281},null,{"$f":"SUM(BA255:BA258)","v":-64203416.880195618}]
[245]
[246,"282_108_008","Accum Deferred IncomeTaxes - Sec 29 Cr","Deferred Fed & State Taxes-QRS Transf"]
[247,null,"General",null,null,0,{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"((F262/2)+SUM(G262:Q262)+(R262/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH259+AH252+AH224+AH217","v":-41582879.00000003},null,{"$f":"((U262/2)+SUM(V262:AF262)+(AG262/2))/12","v":0},{"$f":"AG262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AX259+AX252+AX224+AX217","v":-39725230.999999925},null,null,{"$f":"((AK262/2)+SUM(AL262:AV262)+(AW262/2))/12","v":0}]
[248,null,"Total",null,null,{"$f":"SUM(F262)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q261:Q262)","v":0},{"$f":"SUM(R261:R262)","v":0},null,{"$f":"+T262","v":0},null,{"$f":"IF($R263-$F263=0,U263+$AH263/12,U263+((G263-F263)/($R263-$F263))*$AH263)","v":0},{"$f":"IF($R263-$F263=0,V263+$AH263/12,V263+((H263-G263)/($R263-$F263))*$AH263)","v":0},{"$f":"IF($R263-$F263=0,W263+$AH263/12,W263+((I263-H263)/($R263-$F263))*$AH263)","v":0},{"$f":"IF($R263-$F263=0,X263+$AH263/12,X263+((J263-I263)/($R263-$F263))*$AH263)","v":0},{"$f":"IF($R263-$F263=0,Y263+$AH263/12,Y263+((K263-J263)/($R263-$F263))*$AH263)","v":0},{"$f":"IF($R263-$F263=0,Z263+$AH263/12,Z263+((L263-K263)/($R263-$F263))*$AH263)","v":0},{"$f":"IF($R263-$F263=0,AA263+$AH263/12,AA263+((M263-L263)/($R263-$F263))*$AH263)","v":0},{"$f":"IF($R263-$F263=0,AB263+$AH263/12,AB263+((N263-M263)/($R263-$F263))*$AH263)","v":0},{"$f":"IF($R263-$F263=0,AC263+$AH263/12,AC263+((O263-N263)/($R263-$F263))*$AH263)","v":0},{"$f":"IF($R263-$F263=0,AD263+$AH263/12,AD263+((P263-O263)/($R263-$F263))*$AH263)","v":0},{"$f":"IF($R263-$F263=0,AE263+$AH263/12,AE263+((Q263-P263)/($R263-$F263))*$AH263)","v":0},{"$f":"IF($R263-$F263=0,AF263+$AH263/12,AF263+((R263-Q263)/($R263-$F263))*$AH263)","v":0},null,null,{"$f":"+AJ262","v":0},{"$f":"AG263","v":0},{"$f":"IF($R263-$F263=0,AK263+$AX263/12,AK263+((G263-F263)/($R263-$F263))*$AX263)","v":0},{"$f":"IF($R263-$F263=0,AL263+$AX263/12,AL263+((H263-G263)/($R263-$F263))*$AX263)","v":0},{"$f":"IF($R263-$F263=0,AM263+$AX263/12,AM263+((I263-H263)/($R263-$F263))*$AX263)","v":0},{"$f":"IF($R263-$F263=0,AN263+$AX263/12,AN263+((J263-I263)/($R263-$F263))*$AX263)","v":0},{"$f":"IF($R263-$F263=0,AO263+$AX263/12,AO263+((K263-J263)/($R263-$F263))*$AX263)","v":0},{"$f":"IF($R263-$F263=0,AP263+$AX263/12,AP263+((L263-K263)/($R263-$F263))*$AX263)","v":0},{"$f":"IF($R263-$F263=0,AQ263+$AX263/12,AQ263+((M263-L263)/($R263-$F263))*$AX263)","v":0},{"$f":"IF($R263-$F263=0,AR263+$AX263/12,AR263+((N263-M263)/($R263-$F263))*$AX263)","v":0},{"$f":"IF($R263-$F263=0,AS263+$AX263/12,AS263+((O263-N263)/($R263-$F263))*$AX263)","v":0},{"$f":"IF($R263-$F263=0,AT263+$AX263/12,AT263+((P263-O263)/($R263-$F263))*$AX263)","v":0},{"$f":"IF($R263-$F263=0,AU263+$AX263/12,AU263+((Q263-P263)/($R263-$F263))*$AX263)","v":0},{"$f":"IF($R263-$F263=0,AV263+$AX263/12,AV263+((R263-Q263)/($R263-$F263))*$AX263)","v":0},null,null,null,{"$f":"+BA262","v":0}]
[249]
[250,"System Working Capital (W/O WC Cash)"]
[251,null,"Production",null,null,{"$f":"F205+F213+F220+F241+F248+F255","v":41915055.409999996},{"$f":"G205+G213+G220+G241+G248+G255","v":29650466.099999998},19381446.419999998,5427831.3399999999,1796387.62,9560398.5,21529446.66,37691819.309999995,51144437.490000002,65922314.549999997,68855494.050000012,71596366.329999998,48130236.519999996,null,{"$f":"T205+T213+T220+T241+T248+T255","v":47810270.97208333},{"$f":"H205+H213+H220+H241+H248+H255","v":19381446.419999998},{"$f":"V205+V213+V220+V241+V248+V255","v":48122952.935933083},48116331.164737396,48108465.766859524,48101331.774337873,48094044.259110846,48086627.929475874,{"$f":"AB205+AB213+AB220+AB241+AB248+AB255","v":48079225.007637039},48070933.427959867,48064784.152811594,48058034.413429089,48051431.479811035,48046743.304112799,null,{"$f":"AI205+AI213+AI220+AI241+AI248+AI255","v":1248.9225087157618},{"$f":"AJ205+AJ213+AJ220+AJ241+AJ248+AJ255","v":48086887.685346648},{"$f":"AG266","v":48046743.304112799},{"$f":"AL205+AL213+AL220+AL241+AL248+AL255","v":48039752.950419389},48033394.844175413,48025848.668263935,48019001.223354951,48012007.114119649,48004889.945052169,47997785.584809169,47989832.266082369,47983925.547887556,47977445.190228954,47971105.080024257,47966594.189019911,null,{"$f":"AY205+AY213+AY220+AY241+AY248+AY255","v":0},null,{"$f":"BA205+BA213+BA220+BA241+BA248+BA255","v":48005138.096748695}]
[252,null,"Distribution - Wyoming",null,null,{"$f":"F200+F214+F221+F227+F232+F242+F249+F256","v":-13015615.785635034},{"$f":"G200+G214+G221+G227+G232+G242+G249+G256","v":-12895863.174617602},-15233120.652839625,-13076913.899079073,-13225809.193547377,-13313575.060618496,-13518399.400578702,-13533501.856723957,-13175673.754387209,-13223482.98648878,-12592587.645066926,-12605488.788314007,-12825217.34940587,null,{"$f":"T200+T214+T221+T227+T232+T242+T249+T256","v":-13276236.081648519},{"$f":"H200+H214+H221+H227+H232+H242+H249+H256","v":-15233120.652839625},{"$f":"V200+V214+V221+V227+V232+V242+V249+V256","v":-13241303.073047902},-13424625.002360521,-13605444.659114702,-13709392.260892862,-13896909.643791083,-14176052.652402379,{"$f":"AB200+AB214+AB221+AB227+AB232+AB242+AB249+AB256","v":-14241485.534240248},-13709490.344449762,-13864730.252730584,-13952877.926656349,-14055107.770902723,-13872042.098925984,null,{"$f":"AI200+AI214+AI221+AI227+AI232+AI242+AI249+AI256","v":3561.2320299221528},{"$f":"AJ200+AJ214+AJ221+AJ227+AJ232+AJ242+AJ249+AJ256","v":-13768837.40372959},{"$f":"AG267","v":-13872042.098925984},{"$f":"AL200+AL214+AL221+AL227+AL232+AL242+AL249+AL256","v":-14278513.903721683},-14454567.622860737,-14628082.943041313,-14722574.689786406,-14902009.717961475,-15173717.919316331,-15230267.094509736,-14725183.815716835,-14875085.158872338,-14954294.54123362,-15048986.895626673,-14858248.550107406,null,{"$f":"AY200+AY214+AY221+AY227+AY232+AY242+AY249+AY256","v":0},null,{"$f":"BA200+BA214+BA221+BA227+BA232+BA242+BA249+BA256","v":-14779869.135596987}]
[253,null,"Distribution - Utah",null,null,-414394409.93436491,{"$f":"G201+G215+G222+G228+G233+G243+G250+G257","v":-415850961.51538241},-417746855.30716044,-423847717.32092094,-425162081.5264526,-429243190.19938147,-436005520.19942129,-436230094.06327599,-445203592.19561279,-448516058.28351128,-450186600.19493306,-451843500.791686,-445792663.92059416,null,{"$f":"T201+T215+T222+T228+T233+T243+T250+T257","v":-434160809.04376823},{"$f":"H201+H215+H222+H228+H233+H243+H250+H257","v":-417746855.30716044},{"$f":"V201+V215+V222+V228+V233+V243+V250+V257","v":-458478574.05418903},-464117522.83066845,-469899594.69564652,-472864975.70963484,-478608642.98846829,-487151920.41412771,-489069247.0531736,-475643755.86428523,-480217372.4334619,-482458047.66958433,-485375071.56746578,-479364774.03910768,null,{"$f":"AI201+AI215+AI222+AI228+AI233+AI243+AI250+AI257","v":107019.88075742488},{"$f":"AJ201+AJ215+AJ222+AJ228+AJ233+AJ243+AJ250+AJ257","v":-475538620.35504639},{"$f":"AG268","v":-479364774.03910768},-491747493.5038389,-497165900.50597209,-502736009.27916276,-505402623.26604748,-510900433.56038237,-519223249.83816522,-520865487.79467738,-508130468.44067395,-512549625.01110566,-514504938.80556202,-517188212.71350771,-510907492.26869023,null,{"$f":"AY201+AY215+AY222+AY228+AY233+AY243+AY250+AY257","v":0},null,{"$f":"BA201+BA215+BA222+BA228+BA233+BA243+BA250+BA257","v":-507962547.98941624}]
[254,null,"General",null,null,{"$f":"F209+F216+F223+F237+F244+F251+F258+F262","v":-8664034.0599999987},{"$f":"G209+G216+G223+G237+G244+G251+G258+G262","v":-9019378.9499999993},-9217291.1799999997,-9474455.8800000008,-10138054.6,-9044448.4800000004,-7694977.6300000008,-8636706.5999999996,-11397779.15,-11347321.08,-11989120.589999998,-11586311.9,-11328307.779999999,null,{"$f":"T209+T216+T223+T237+T244+T251+T258+T262","v":-9961834.7466666661},{"$f":"H209+H216+H223+H237+H244+H251+H258+H262","v":-9217291.1799999997},{"$f":"V209+V216+V223+V237+V244+V251+V258+V262","v":-11585039.705186468},-12065822.898836371,-12636300.329643629,-13594081.677130414,-12798037.870384401,-11749284.264031865,{"$f":"AB209+AB216+AB223+AB237+AB244+AB251+AB258+AB262","v":-12991166.166344697},-11888216.133732103,-12093101.080978924,-13004624.028956007,-12867461.049040981,-12645223.437933842,null,{"$f":"AI209+AI216+AI223+AI237+AI244+AI251+AI258+AI262","v":791.9647039371946},{"$f":"AJ209+AJ216+AJ223+AJ237+AJ244+AJ251+AJ258+AJ262","v":-12438325.067769401},{"$f":"AG269","v":-12645223.437933842},{"$f":"AL209+AL216+AL223+AL237+AL244+AL251+AL258+AL262","v":-12893479.164329039},-13366575.113587832,-13927939.593693666,-14877446.481042821,-14072952.214163154,-13015600.473528041,-14248899.612389809,-13172095.073578721,-13370087.742302803,-14274052.704116931,-14129493.221513173,-13903552.672491334,null,{"$f":"AY209+AY216+AY223+AY237+AY244+AY251+AY258+AY262","v":0},null,{"$f":"BA209+BA216+BA223+BA237+BA244+BA251+BA258+BA262","v":-13718584.120788217}]
[{"$f":"+A269+1","v":255}]
[256]
[257,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+F263+F259+F252+F245+F238+F234+F229+F224+F217+F210+F202+F206","v":-394159004.37},{"$f":"+G263+G259+G252+G245+G238+G234+G229+G224+G217+G210+G202+G206","v":-408115737.5399999},-422815820.72000009,-440971255.75999999,-446729557.70000005,-442040815.23999995,-435689450.56999999,-420708483.21000004,-418632607.61000001,-407164547.80000007,-405912814.38,-404438935.14999998,-421815952.52999991,null,{"$f":"+T263+T259+T252+T245+T238+T234+T229+T224+T217+T210+T202+T206","v":-409588608.9000001},{"$f":"+H263+H259+H252+H245+H238+H234+H229+H224+H217+H210+H202+H206","v":-422815820.72000009},{"$f":"+V263+V259+V252+V245+V238+V234+V229+V224+V217+V210+V202+V206","v":-435181963.89649022},-441491639.56712794,-448032873.9175452,-452067117.87332022,-457209546.24353284,-464990629.40108591,{"$f":"+AB263+AB259+AB252+AB245+AB238+AB234+AB229+AB224+AB217+AB210+AB202+AB206","v":-468222673.74612141},-453170528.91450721,-458110419.6143598,-461357515.21176767,-464246208.9075985,-457835296.27185464,null,{"$f":"+AI263+AI259+AI252+AI245+AI238+AI234+AI229+AI224+AI217+AI210+AI202+AI206","v":-36019343.741854638},{"$f":"+AJ263+AJ259+AJ252+AJ245+AJ238+AJ234+AJ229+AJ224+AJ217+AJ210+AJ202+AJ206","v":-453658895.14119881},{"$f":"AG272","v":-457835296.27185464},{"$f":"+AL263+AL259+AL252+AL245+AL238+AL234+AL229+AL224+AL217+AL210+AL202+AL206","v":-470879733.62147015},-476953648.39824516,-483266183.14763373,-486983643.21352184,-491863388.37838739,-499407678.2859574,-502346868.91676766,-488037915.06388706,-492810872.36439317,-495755840.8606835,-498395587.75062329,-491702699.30226904,null,{"$f":"+AY263+AY259+AY252+AY245+AY238+AY234+AY229+AY224+AY217+AY210+AY202+AY206","v":-33867403.030414402},null,{"$f":"+BA263+BA259+BA252+BA245+BA238+BA234+BA229+BA224+BA217+BA210+BA202+BA206","v":-488455863.14905256}]
[258]
[259,"RATE BASE (W/O Working Cap. Cash)"]
[260,null,"Production",null,null,{"$f":"F188+F266","v":47668222.799999997},35326774.309999995,24978479.760000005,10956178.300000003,7247176.6499999957,14934683.909999996,26835665.759999998,42925447.169999987,56286452.590000004,71009113.640000001,73891897.980000004,76573006.950000003,53037937.879999995,null,{"$f":"T188+T266","v":53121846.224166654},{"$f":"H188+H266","v":24978479.760000005},{"$f":"V188+V266","v":53150600.563669413},53294725.045793317,53375640.986305587,53456809.971824199,53576212.636639439,53679406.690492779,{"$f":"AB188+AB266","v":53802539.404239938},48959731.771362863,49108508.019008242,49254986.614105426,49484864.492799334,49631966.905124195,null,{"$f":"AI188+AI266","v":-4010560.8164798962},51873248.215733573,{"$f":"AG275","v":49631966.905124195},{"$f":"AL188+AL266","v":49764456.286792122},49933393.73510389,50029087.099841602,50124922.933379844,50265250.730183512,50386757.046517693,50531446.287279293,44901667.192507379,45075915.899969317,45247617.389453039,45516269.42149505,45688268.491553806,null,{"$f":"AY188+AY266","v":-3863549.2984775007},null,{"$f":"BA188+BA266","v":48286408.476738498}]
[261,null,"Distribution - Wyoming",null,null,30772236.508364968,30584642.599382408,28390565.03116037,31661645.554920923,31329019.590452634,31872743.05338151,31576710.603421293,31914559.277276061,34909979.239612788,35049517.987511232,36001053.628933065,36772207.585686006,36612894.204594135,null,{"$f":"T189+T267","v":32812934.12568479},{"$f":"H189+H267","v":28390565.03116037},{"$f":"V189+V267","v":36273954.626728028},36610405.9776204,36752589.272103235,36951645.32136561,36954294.011100531,36857392.453650743,37134097.626334392,36497866.371670991,37992527.01167994,38705328.252300449,38957659.372194923,39684851.977242947,null,7697035.3641988635,43625064.490875527,{"$f":"AG276","v":39684851.977242947},39371346.19126866,39741477.626500048,39913156.979896754,40135881.444890283,40252294.015993327,40224131.678358711,40534109.117146574,39622539.772279777,41066238.979776472,41762727.173020996,42065060.323350631,42760717.502052113,null,{"$f":"AY189+AY267","v":4062071.975990586},null,{"$f":"BA189+BA267","v":47011987.892737582}]
[262,null,"Distribution - Utah",null,null,1065052741.8416349,1063445283.450617,1072943515.8588393,1074752018.8550792,1077176396.9095473,1078784018.0266185,1078522078.7565789,1078521127.3727236,1084701388.8503871,1131541430.4724879,1151609077.0810671,1164949733.9643135,1183214357.7254057,null,{"$f":"T190+T268","v":1098423301.6151488},{"$f":"H190+H268","v":1072943515.8588393},{"$f":"V190+V268","v":1171450940.4881594},1181895529.0230923,1183960010.8870115,1191386161.0327425,1191436424.0091896,1188032255.4448862,1195298499.7546895,1186192398.2320981,1239153438.6398215,1264449035.0808811,1271648614.5329752,1290897749.7396626,null,210725827.83352813,1395310565.237174,{"$f":"AG277","v":1290897749.7396626},1279826622.1595407,1290721601.5993292,1293343096.821312,1299762162.4541311,1303218202.113656,1301715947.9718332,1309567201.1427884,1293665017.3354645,1344049002.2512121,1368250592.5355442,1376670566.800173,1395180449.8352871,null,{"$f":"AY190+AY268","v":135825418.32520676},null,{"$f":"BA190+BA268","v":1510139992.1883221}]
[263,null,"General",null,null,99876698.450000018,98581150.299999997,97848184.49000001,99145599.639999986,98599519.929999977,101031978.59999998,105026182.19,103182110.24000004,111883238.96999997,109039851.30999999,118694974.66,122229343.52000001,129323145.57999998,null,{"$f":"T191+T269","v":106655171.32208335},{"$f":"H191+H269","v":97848184.49000001},{"$f":"V191+V269","v":129217351.47527091},129771734.71384519,129639656.74521214,129738529.46102594,131593533.92469126,134136993.12911779,133722909.87652114,127294121.06403962,127354457.96773064,129216048.88139705,131875057.6631287,133414815.5301504,null,38995355.262788169,130410781.28808799,{"$f":"AG278","v":133414815.5301504},133614863.76562376,133943908.62361169,133993187.24743983,133618986.92441963,135241719.89594448,138376791.25118497,137910907.68106538,128262094.29420504,128395837.41937923,129684476.95590781,131360005.42083131,131792125.91173589,null,{"$f":"AY191+AY269","v":-364360.3838570118},null,{"$f":"BA191+BA269","v":133083854.18337968}]
[264]
[265]
[266,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"F194+F272","v":1243369899.5999999},1227937850.6599994,1224160745.1399996,1216515442.3500001,1214352113.0799997,1226623423.5899999,1241960637.3100004,1256543244.0599995,1287781059.6500001,1346639913.4099989,1380197003.3500004,1400524292.0199995,1402188335.3899999,null,{"$f":"T194+T272","v":1291013253.2870836},{"$f":"H194+H272","v":1224160745.1399996},{"$f":"V194+V272","v":1390092847.1538277},1401572394.7603512,1403727897.8906326,1411533145.7869582,1413560464.5816207,1412706047.7181478,{"$f":"AB194+AB272","v":1419958046.6617849},1398944117.4391718,1453608931.6382403,1481625398.8286839,1491966196.0610981,1513629384.1521804,null,{"$f":"AI194+AI272","v":288468770.82218075},{"$f":"AJ194+AJ272","v":1621219659.2318709},{"$f":"AG281","v":1513629384.1521804},{"$f":"AL194+AL272","v":1380881038.1867077},1386646615.2620335,1387503827.6775198,1523641953.7568207,1396317332.0295188,1352706968.0677216,1538543664.2282798,1506451318.5944569,1558586994.5503373,1584945414.053926,1595611901.9658501,1615421561.740629,null,{"$f":"AY194+AY272","v":101792177.58844846},null,{"$f":"BA194+BA272","v":1738522242.741178}]

{"sheet":"101_106 PROJECTION","index":9,"n_rows":245,"n_cols":20,"rows_kept":245,"cut":false,"hidden":false,"merged":[[0,9,0,13],[0,15,0,19],[0,6,0,7]]}
[null,null,null,null,null,null,"2016 Actual",null,null,"2017 Forecast",null,null,null,null,null,"2018 Forecast"]
[null,null,null,null,null,null,null,"Capital Expenditures",null,"Year End ",null,"2016-12-01","Capital Expenditures",null,null,"Year End ",null,"2017-12-01","Capital Expenditures"]
[null,"FERC ACCOUNT",null,null,null,null,"Retirements","Remaining in 106/107",null,"Capital Increase","Retirements","106/107 to close","Remaining in 107","2017 Net Additions",null,"Capital Increase","Retirements","106/107 to close","Remaining in 107","2017 Net Additions"]
[null,null,null,null,null,null,null,"at year-end",null,"2017-12-31",null,null,"at year-end",null,null,"2018-12-31",null,null,"at year-end"]
["101","Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,{"$f":"-Q54","v":-0.23733056508237318},null,null,null,null,null,{"$f":"-Q54","v":-0.23733056508237318}]
[null,"302","Franchises & Consents",null,null,null,0,null,null,null,null,{"$f":"-H6","v":0},{"$f":"$M$5*J6","v":0},{"$f":"SUM(J6:M6)","v":0},null,null,null,{"$f":"-M6","v":0},{"$f":"$S$5*P6","v":0},{"$f":"SUM(P6:S6)","v":0}]
[null,"325","Land & Land Rights",null,null,null,0,null,null,null,null,{"$f":"-H7","v":0},0,0,null,null,null,0,0,0]
[null,"326...9","Structures",null,null,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"330","Gas Wells - Construction",null,null,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"331","Gas Wells - Equipment",null,null,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,0,null,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"336","Purification Equipment",null,null,null,0,null,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"337","Other Equipment",null,null,null,0,null,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"374","Land & Land Rights",null,null,null,-55786.39,null,null,0,null,0,0,0,null,0,null,0,0,{"$f":"SUM(P14:S14)","v":0}]
[null,"375","Structures & Improvements",null,null,null,-44699.13,null,null,0,null,0,0,0,null,0,null,0,{"$f":"$S$5*P15","v":0},{"$f":"SUM(P15:S15)","v":0}]
[null,"376","Mains",null,null,null,-2570722.2400000002,-43968636.669999979,null,{"$f":"G63","v":134817444},{"$f":"G16","v":-2570722.2400000002},43968636.669999979,{"$f":"$M$5*J16","v":-31996300.167481203},144219058.26251876,null,{"$f":"H63","v":133686739.17171961},{"$f":"K16","v":-2570722.2400000002},31996300.167481203,-31727949.35164405,131384367.74755676]
[null,"377","Compressor Station Equipment",null,null,null,0,-1716822.3800000001,null,{"$f":"G64","v":250000},{"$f":"G17","v":0},1716822.3800000001,-59332.641270593296,1907489.7387294068,null,{"$f":"H64","v":506082.6997828437},{"$f":"K17","v":0},59332.641270593296,-120108.89311787531,445306.44793556165]
[null,"378","Measuring & Regulation Station Equip",null,null,null,-1093618.2,-2734886.7199999997,null,{"$f":"G65","v":8000000},-1093618.2,2734886.7199999997,{"$f":"$M$5*J18","v":-1898644.5206589855},7742623.9993410138,null,{"$f":"H65","v":8198539.736482068},-1093618.2,1898644.5206589855,-1945764.0685095801,7057801.988631472]
[null,"380","Services",null,null,null,-231609.63,-295795.86,null,{"$f":"G66","v":24305531},-231609.63,295795.86,-5768445.4068571394,18601271.82314286,null,{"$f":"H66","v":23391871.143050723},-231609.63,5768445.4068571394,-5551605.9967142865,23377100.923193578]
[null,"381...2","Meters & Meter Installation",null,null,null,-12436178.6,null,null,{"$f":"G67","v":22270417},-12436178.6,0,-5285450.6512300903,4548787.7487699101,null,{"$f":"H67","v":25921758.315957166},-12436178.6,5285450.6512300903,-6152025.549054821,12619004.818132438]
[null,"383...4","House Regulators & Reg Installations",null,null,null,-126881.41,null,null,0,-126881.41,0,0,-126881.41,null,0,-126881.41,0,0,-126881.41]
[null,"387","Other Equipment",null,null,null,-32912.5,null,null,0,-32912.5,0,0,-32912.5,null,0,-32912.5,0,0,-32912.5]
[null,"388","Other Equipment",null,null,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"389","Land & Land Rights",null,null,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"390","Structures & Improvements",null,null,null,-1653,-1739683.5099999998,null,{"$f":"G68","v":3000000},-1653,1739683.5099999998,-711991.69524711953,4026038.8147528805,null,{"$f":"H68","v":2530413.4989142185},-1653,711991.69524711953,-600544.46558937663,{"$f":"SUM(P25:S25)","v":2640207.7285719612}]
[null,"391","Office Furniture & Equipment",null,null,null,-1512921.5,-3314475.8500000006,null,{"$f":"G69","v":7150000},{"$f":"-K77","v":-7470063.5000000009},3314475.8500000006,-1696913.5403389682,1297498.8096610315,null,{"$f":"H69","v":5313868.3477198593},{"$f":"-L77","v":-7470063.5000000009},1696913.5403389682,-1261143.3777376909,-1720424.9896788644]
[null,"392","Transportation Equipment",null,null,null,-669398.25,null,null,{"$f":"G70","v":5200000},{"$f":"G27","v":-669398.25},0,-1234118.9384283405,3296482.8115716595,null,{"$f":"H70","v":5060826.997828437},{"$f":"K27","v":-669398.25},1234118.9384283405,-1201088.9311787533,4424458.7550780242]
[null,"393","Stores Equipment",null,null,null,0,null,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"394","Tools, Shop & Garage Equipment",null,null,null,-394631.85000000003,-1571044.7799999996,null,{"$f":"G71","v":2500000},{"$f":"-K78","v":-709882.07},1571044.7799999996,-593326.41270593298,{"$f":"SUM(J29:M29)","v":2767836.2972940672},null,{"$f":"H71","v":2530413.4989142185},{"$f":"-L78","v":-709882.07},593326.41270593298,-600544.46558937663,1813313.3760307753]
[null,"395","Laboratory Equipment",null,null,null,-15127.53,null,null,0,{"$f":"-K79","v":0},0,0,{"$f":"SUM(J30:M30)","v":0},null,0,null,0,0,0]
[null,"396","Power Operated Equipment",null,null,null,-63576.37,null,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"397","Communication Equipment",null,null,null,-30812.510000000002,-156695.04000000001,null,{"$f":"G72","v":1650000},{"$f":"-K80","v":-171162.38},156695.04000000001,-391595.43238591577,1243937.2276140843,null,{"$f":"H72","v":860340.58963083429},{"$f":"-L80","v":-171162.38},391595.43238591577,-204185.11830038804,876588.52371636196]
[null,"398","Miscellaneous Equipment",null,null,null,0,null,null,0,{"$f":"-K81","v":-6246.04},0,0,-6246.04,null,0,{"$f":"-L81","v":-6246.04},0,0,-6246.04]
[null,"399","Communication Equipment",null,null,null,0,null,null,0,null,0,0,0,null,0,null,0,0,0]
[null,null,"Distribution Plant",null,null,null,null,null,null,0,null,0,0,0,null,0,null,0,0,0]
[]
[null,101,"Total",null,null,null,{"$f":"SUM(G6:G35)","v":-19280529.110000007},{"$f":"SUM(H6:H35)","v":-55498040.80999998},null,{"$f":"SUM(J6:J35)","v":209143392},{"$f":"SUM(K6:K35)","v":-25520327.82},{"$f":"SUM(L6:L35)","v":55498040.80999998},{"$f":"SUM(M6:M35)","v":-49636119.406604297},{"$f":"SUM(N6:N35)","v":189484985.58339569},null,{"$f":"SUM(P6:P35)","v":208000853.99999994},{"$f":"SUM(Q6:Q35)","v":-25520327.82},{"$f":"SUM(R6:R35)","v":49636119.406604297},{"$f":"SUM(S6:S35)","v":-49364960.217436202},{"$f":"SUM(T6:T35)","v":182751685.36916807}]
[]
[null,106,"Total"]
[]
[null,"101+106","Total",null,null,null,{"$f":"+G37+G39","v":-19280529.110000007},{"$f":"+H37+H39","v":-55498040.80999998},null,{"$f":"+J37+J39","v":209143392},{"$f":"+K37+K39","v":-25520327.82},{"$f":"+L37+L39","v":55498040.80999998},{"$f":"+M37+M39","v":-49636119.406604297},{"$f":"+N37+N39","v":189484985.58339569},null,{"$f":"+P37+P39","v":208000853.99999994},{"$f":"+Q37+Q39","v":-25520327.82},{"$f":"+R37+R39","v":49636119.406604297},{"$f":"+S37+S39","v":-49364960.217436202},{"$f":"+T37+T39","v":182751685.36916807}]
[]
[]
[]
[null,null,null,null,null,null,"2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31"]
[null,null,null,null,null,"106 ending balance",14586483.15,15485360.779999999,8680079.7400000002,6970161.3600000003,6794533.7799999993,17136519.609999999,15816237.02,23040961.870000001,12818757.051999994,11515347.991999999,21318273.891999997]
[null,null,null,null,null,"107 ending balance",16554697.27,18027343.98,15258470.32,33384980.149999999,48333755.229999997,42312755.259999998,52938209.880000003,50389832,41595797.219999999,51063053.230000004,55498040.810000002]
[null,null,null,null,null,"Total CWIP",31141180.420000002,33512704.759999998,23938550.060000002,40355141.509999998,55128289.009999998,59449274.869999997,68754446.900000006,73430793.870000005,54414554.271999992,62578401.222000003,{"$f":"SUM(Q46:Q47)","v":76816314.701999992}]
[]
[null,null,null,null,null,"Capital Expenditures",70478254.540000007,97255854,129887544.86,122246150.95,87625334.38000001,110860251.42,127666264.75,161188934.65000001,177296274.90000001,161541240.49000001,233842787.13]
[]
[]
[null,null,null,null,null,"% of capital expenditures remaining in 106 at Y/E",null,{"$f":"H46/H50","v":0.15922291711098438},6.6827652715707814E-2,5.7017430044491724E-2,7.7540745813699435E-2,0.15457767225402888,0.1238873640657682,0.14294381881752824,{"$f":"O46/O50","v":7.2301333230098186E-2},{"$f":"P46/P50","v":7.1284261264001128E-2},{"$f":"Q46/Q50","v":9.1164983763850502E-2}]
[null,null,null,null,null,"% of capital expenditures remaining in 107 at Y/E",null,{"$f":"H47/H50","v":0.18535998851030602},0.11747446867554873,0.27309637064691561,0.55159567232455442,0.38167652263114449,0.41466091283915318,{"$f":"N47/N50","v":0.31261346884272617},{"$f":"O47/O50","v":0.23461179454255979},{"$f":"P47/P50","v":0.31609917736864845},{"$f":"Q47/Q50","v":0.23733056508237318}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Row Labels","Sum of 2017","Sum of 2018"]
[null,null,null,null,null,376,134817444,133686739.17171961]
[null,null,null,null,null,377,250000,506082.6997828437]
[null,null,null,null,null,378,8000000,8198539.736482068]
[null,null,null,null,null,380,24305531,23391871.143050723]
[null,null,null,null,null,381,22270417,25921758.315957166]
[null,null,null,null,null,390,3000000,2530413.4989142185]
[null,null,null,null,null,391,7150000,5313868.3477198593]
[null,null,null,null,null,392,5200000,5060826.997828437]
[null,null,null,null,null,394,2500000,2530413.4989142185]
[null,null,null,null,null,397,1650000,860340.58963083429]
[null,null,null,null,null,"Grand Total",{"$f":"SUM(G63:G72)","v":209143392},{"$f":"SUM(H63:H72)","v":208000853.99999994}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,2017,2018]
[null,null,null,null,null,null,null,null,null,391,{"$f":"482034.78+5951539.65+602168.02+434321.05","v":7470063.5000000009},{"$f":"482034.78+5951539.65+602168.02+434321.05","v":7470063.5000000009}]
[null,null,null,null,null,null,null,null,null,394,{"$f":"680346.25+29535.82","v":709882.07},{"$f":"680346.25+29535.82","v":709882.07}]
[null,null,null,null,null,null,null,null,null,395]
[null,null,null,null,null,null,null,null,null,397,{"$f":"57282.07+2106.01+111774.3","v":171162.38},{"$f":"57282.07+2106.01+111774.3","v":171162.38}]
[null,null,null,null,null,null,null,null,null,398,6246.04,6246.04]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K77:K81)","v":8357353.9900000012},{"$f":"SUM(L77:L81)","v":8357353.9900000012}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,2014]
[null,null,null,null,null,"Unit","Activity","Sum Amount","Project","Descr"]
[null,null,null,null,null,"01","022",1073350.1200000001,"01041323","WH0030-INST FL REG STA, ST GEO"]
[null,null,null,null,null,"01","023",42321277.729999997,"01042033","FL6-REPL FL 3300S/UTCo, SLCo"]
[null,null,null,null,null,"01","023",8083984.2800000003,"01041178","FL36-REPL FL, WEST JORDAN"]
[null,null,null,null,null,"01","023",3908398.6,"01042032","FL24-REPL HP PIPE, DRAPER"]
[null,null,null,null,null,"01","023",1930688.2,"01043299","FL99-INST 8.6 MLS 12\" PIPE"]
[null,null,null,null,null,"01","023",1921868.41,"01041777","FL18-REPL 3000' OF 8\" ARO,LAYT"]
[null,null,null,null,null,"01","023",1371790.33,"01041845","FL104-MITIGATION FOR AC, SPRIN"]
[null,null,null,null,null,"01","023",1074169.07,"01040147","FL71-AC MODELING & MITIGATION"]
[null,null,null,null,null,"01","023",1060920.94,"01041810","FL71-INST 2-12\" PIG RECEI WASH"]
[null,null,null,null,null,"01","023",1039717.24,"01042610","FL81-UPGRADE PIPELINE, WASH CO"]
[null,null,null,null,null,"01","024",1108035.22,"01007591","CENTRAL COMPRESSOR-CENTRAL, UT"]
[null,null,null,null,null,"01","025",4045140.1,"01041034","INSTALL IHP MAINS UTAH"]
[null,null,null,null,null,"01","025",2158501.63,"01041043","NEW REINFORCEMENTS UTAH"]
[null,null,null,null,null,"01","026",5109013.5199999996,"01041037","INSTALL SERVICE LINES UTAH"]
[null,null,null,null,null,"01","027",1688074.02,"01041060","INSTALL LARGE METERS UTAH"]
[null,null,null,null,null,"01","027",1650763.61,"01041057","INSTALL METERS UTAH"]
[null,null,null,null,null,"01","043",1021496.36,"01042198","CLICKSOFTWARE V8.1.8"]
[null,null,null,null,null,"01","052",10213141.26,"01041040","REPLACE IHP MAINS UTAH"]
[null,null,null,null,null,"01","052",3200459.07,"01042424","SLIHP-REPL BL SL,3rd8th 1000 E"]
[null,null,null,null,null,"01","052",3181885.33,"01042813","SPRIHP-REPL BL PROVO 800W 400S"]
[null,null,null,null,null,"01","052",2914833.65,"01042719","IHP REPL 45,000' MAIN VERNAL"]
[null,null,null,null,null,"01","052",1090074.83,"01042423","SLIHP-REPL BL SL,10TH 1ST 400S"]
[null,null,null,null,null,"01","053",5877097.04,"01041051","REPLACE SERVICE LINES UTAH"]
[null,null,null,null,null,"01","053",1804863.03,"01042776","EUIHP- REPL 225 SL'S, MOAB"]
[null,null,null,null,null,"01","053",1075565.5900000001,"01041068","REPLACE CONTINENTAL RISERS UT"]
[null,null,null,null,null,"01","054",5973126.5700000003,"01041063","REPLACE METERS UTAH"]
[null,null,null,null,null,"01","054",3296609.6,"01041069","REPLACE TRANSPONDERS UTAH"]
[null,null,null,null,null,null,null,{"$f":"SUM(H95:H121)","v":119194845.34999999},2014]
[]
[]
[null,null,null,null,null,2015]
[null,null,null,null,null,"Unit","Activity","Sum Amount","Project","Descr"]
[null,null,null,null,null,"01","023",30791229.780000001,"01042032","FL24-REPL HP PIPE, DRAPER"]
[null,null,null,null,null,"01","023",14850333.07,"01042033","FL6-REPL FL 3300S/UTCo, SLCo"]
[null,null,null,null,null,"01","023",8756670.9800000004,"01043299","FL99-INST 8.6 MLS 12\" PIPE"]
[null,null,null,null,null,"01","023",6430996.4199999999,"01042841","FL26-REPL  4,100' OF 24IN,LEHI"]
[null,null,null,null,null,"01","023",3987599.12,"01043499","FL19-INST 5500 FT OF 20\""]
[null,null,null,null,null,"01","023",3010878.34,"01043827","FL118-INST 8\" TAPLINE RIVERTON"]
[null,null,null,null,null,"01","023",2753846.3,"01043882","FL51 RELOC 7500' 12\" WEBER CO"]
[null,null,null,null,null,"01","023",2743882.33,"01043366","FL115-INST 11,000' OF 8\" FBE S"]
[null,null,null,null,null,"01","023",1605253.94,"01043848","FL119 REPL 4842' OF4\" WITH 8\""]
[null,null,null,null,null,"01","023",1190092.93,"01043923","FL72 AC MITIGATION CEDAR CITY"]
[null,null,null,null,null,"01","025",6358476.4299999997,"01041034","INSTALL IHP MAINS UTAH"]
[null,null,null,null,null,"01","025",5039632.3099999996,"01041043","NEW REINFORCEMENTS UTAH"]
[null,null,null,null,null,"01","025",1775900.69,"01044580","INSTALL NEW IHP MAINS UTAH"]
[null,null,null,null,null,"01","026",7037674.8899999997,"01041037","INSTALL SERVICE LINES UTAH"]
[null,null,null,null,null,"01","027",4517385.82,"01041057","INSTALL METERS UTAH"]
[null,null,null,null,null,"01","027",3225734.9,"01041060","INSTALL LARGE METERS UTAH"]
[null,null,null,null,null,"01","030",1059792.46,"01043496","PURCH LAND BLUFFDALE SRV CTR"]
[null,null,null,null,null,"01","031",2066719.46,"01043964","BLUFFDALE OFFICE"]
[null,null,null,null,null,"01","031",1854308.37,"01044001","BLDG 1078 REMODEL"]
[null,null,null,null,null,"01","043",1050643.1399999999,"01043595","SUNGARD GMS REPLACEMENT"]
[null,null,null,null,null,"01","052",17503671.109999999,"01041040","REPLACE IHP MAINS UTAH"]
[null,null,null,null,null,"01","052",3419033.43,"01043252","SLIHP-REPL BL SL,100-800S 200W"]
[null,null,null,null,null,"01","052",2144505.35,"01041041","REPLACE IHP MAINS WYOMING"]
[null,null,null,null,null,"01","052",2129848.0699999998,"01043697","NOIHP REPL BL,56th62nd HARRIS"]
[null,null,null,null,null,"01","052",2112357.9700000002,"01043534","IHP- REPL 50,500' STL, MOAB"]
[null,null,null,null,null,"01","052",2027098.02,"01043518","NOIHP REPL BL,19th30th HARRIS"]
[null,null,null,null,null,"01","052",1880900.4,"01043691","EAIHP- REPL 68,000' STL, VERNA"]
[null,null,null,null,null,"01","052",1023166.01,"01041071","IHP CATHODIC PROTECTION UTAH"]
[null,null,null,null,null,"01","053",7984687.4000000004,"01041051","REPLACE SERVICE LINES UTAH"]
[null,null,null,null,null,"01","053",1140872.8600000001,"01041068","REPLACE CONTINENTAL RISERS UT"]
[null,null,null,null,null,"01","053",1064670.71,"01043542","IHP- REPL 300 SL, MOAB 2015"]
[null,null,null,null,null,"01","054",6172439.0199999996,"01041063","REPLACE METERS UTAH"]
[null,null,null,null,null,"01","054",5055580.07,"01041069","REPLACE TRANSPONDERS UTAH"]
[null,null,null,null,null,"01","070",6673368.9699999997,"01043627","IHP-PURCH 158 MI OF MAIN-EM"]
[null,null,null,null,null,"01","070",2896413.35,"01043629","IHP-PURCH 6300 SERVICES -EM"]
[null,null,null,null,null,"01","070",2877928.72,"01043624","FL116-PURCH 7.6 MLS OF 6\" EAGL"]
[null,null,null,null,null,"01","070",1439347.58,"01043628","IHP-PURCH 6350 METERS - EM"]
[null,null,null,null,null,null,null,{"$f":"SUM(H127:H163)","v":177652940.72000003}]
[null,null,null,null,null,2016]
[null,null,null,null,"Line","Account","Capital additions over $1 million","Activity Type","Cost"]
[null,null,null,null,1,378,"Expand Hunter Park & Promontory Tap","022-Distribution Measure & Regulat",6100000]
[null,null,null,null,2,376,"Feeder Line Replacement - FL 6, 11/13, 21, 24, 51, 89","023-Feeder Lines",62600000]
[null,null,null,null,3,376,"Install AC Mitigation @ FL 26, 72, 85, 14","023-Feeder Lines",6100000]
[null,null,null,null,4,376,"FL 36-Inst 6\" Tie to FL 34","023-Feeder Lines",3200000]
[null,null,null,null,5,376,"FL 16-East Heber","023-Feeder Lines",2800000]
[null,null,null,null,6,376,"Tapline for WG0003","023-Feeder Lines",2600000]
[null,null,null,null,7,376,"Tapline for NL0001","023-Feeder Lines",2200000]
[null,null,null,null,8,390,"West Central Office Building","031-Offices, Buildings, Residences",7000000]
[null,null,null,null,9,390,"Tooele Office Building","031-Offices, Buildings, Residences",2200000]
[null,null,null,null,10,391,"New DOT Compliance System","043-Computer System Software",1050000]
[null,null,null,null,11,376,"Salt Lake City Belt Line Replacement","052-Mains - Other",8290000]
[null,null,null,null,12,376,"Salt Lake City - Rocket Tubing Replacement","052-Mains - Other",2400000]
[null,null,null,null,13,376,"Eastern Utah System Replacement","052-Mains - Other",1654000]
[null,null,null,null,14,381,"Transponder Replacements","054-Meters - Replacements",11490668]
[null,null,null,null,15,397,"SMR Radio Upgrade","057-Telecom Non-Construction",4166800]
[null,null,null,null,16,null,"Total capital additions over $1 million",null,{"$f":"SUM(I167:I181)","v":123851468}]
[]
[null,null,null,null,null,null,"All other capital additions"]
[null,null,null,null,17,378,"022-Distribution Measure & Regulat","022-Distribution Measure & Regulat",7220000]
[null,null,null,null,18,376,"023-Feeder Lines","023-Feeder Lines",9500000]
[null,null,null,null,19,377,"024-Distribution Compressors","024-Distribution Compressors",250000]
[null,null,null,null,20,376,"025-Distribution Mains","025-Distribution Mains",11840790]
[null,null,null,null,21,380,"026-Distribution Services","026-Distribution Services",9576105]
[null,null,null,null,22,381,"027-Meters","027-Meters",9101875]
[null,null,null,null,23,376,"052-Mains - Other","052-Mains - Other",23769750]
[null,null,null,null,24,380,"053-Services - Other","053-Services - Other",12836900]
[null,null,null,null,25,381,"054-Meters - Conversions","054-Meters - Replacements",7806300]
[null,null,null,null,26,null,"Total Distribution",null,{"$f":"SUM(I185:I193)","v":91901720}]
[]
[null,null,null,null,27,389,"030-Land","030-Land"]
[null,null,null,null,28,390,"031-Offices, Buildings, Residences","031-Offices, Buildings, Residences",4388213]
[null,null,null,null,29,391,"032-Furniture / Office Equipment","032-Furniture / Office Equipment",877108]
[null,null,null,null,30,392,"033-Transportation Equipment","033-Transportation Equipment",5771000]
[null,null,null,null,31,394,"036-Tools / Work Equipment","036-Tools / Work Equipment",3121160]
[null,null,null,null,32,397,"038-Communication & Telemetering","038-Communication & Telemetering",27593]
[null,null,null,null,33,394,"042-Filling Stations and Plants","042-Filling Stations and Plants",327000]
[null,null,null,null,34,391,"043-Computer System Software","043-Computer System Software",4065920]
[null,null,null,null,35,391,"044-Computer Equipment","044-Computer Equipment",1318178.02]
[null,null,null,null,36,397,"057-Telecom Non-Construction","057-Telecom Non-Construction",1750640]
[null,null,null,null,37,null,"Total General",null,{"$f":"SUM(I197:I205)","v":21646812.02}]
[]
[null,null,null,null,38,376,"079-Construction Overhead",null,0]
[null,null,null,null,39,376,"080-Retirement Projects",null,1600000]
[null,null,null,null,40,376,"085-Prior Year Corrections",null,1000000]
[null,null,null,null,41,376,"086-Accounts Receivable Projects",null,0]
[null,null,null,null,42,376,"099-Misc - Accounting purposes",null,0]
[null,null,null,null,43,null,"Total Other",null,{"$f":"SUM(I208:I212)","v":2600000}]
[]
[null,null,null,null,44,null,"Total non-specified additions",null,{"$f":"+I213+I206+I194","v":116148532.02}]
[]
[]
[null,null,null,null,45,null,"Grand Total of all Capital Additions",null,{"$f":"+I215+I182","v":240000000.01999998}]
[]
[null,null,null,null,null,2017]
[]
[null,null,null,null,null,"Asset Class","Cost"]
[null,null,null,null,1,"022-Distribution Measure & Regulat",8000000]
[null,null,null,null,2,"023-Feeder Lines",85163900]
[null,null,null,null,3,"024-Distribution Compressor Plants",250000]
[null,null,null,null,4,"025-Distribution Mains",12053544]
[null,null,null,null,5,"026-Distribution Services",10805531]
[null,null,null,null,6,"027-Meters",10270417]
[null,null,null,null,7,"030-Land",0]
[null,null,null,null,8,"031-Offices, Buildings, Residences",3000000]
[null,null,null,null,9,"032-Furniture",600000]
[null,null,null,null,10,"033-Transportation Equipment",5200000]
[null,null,null,null,11,"036-Tools / Work Equipment",2000000]
[null,null,null,null,12,"038-Communication & Telemetering",50000]
[null,null,null,null,13,"042-Filling Stations and Plants",500000]
[null,null,null,null,14,"043-Computer System Software",4500000]
[null,null,null,null,15,"044-Computer Equipment",2049999.9999999998]
[null,null,null,null,16,"052-Mains - Other",{"$f":"34000000+1100000","v":35100000}]
[null,null,null,null,17,"053-Services - Other",13500000]
[null,null,null,null,18,"054-Meters - Conversions",12000000]
[null,null,null,null,19,"057-Telecom Non Construction",1600000]
[null,null,null,null,20,"080-Retirement Projects",500000]
[null,null,null,null,21,"085-UDOT Accounts Receivable",1000000]
[null,null,null,null,22,"086-Accounts Receivable Projects",1000000]
[null,null,null,null,23,"Grand Total",209143392]

{"sheet":"108_111 Projection","index":10,"n_rows":171,"n_cols":50,"rows_kept":171,"cut":false,"hidden":false,"merged":[[2,2,2,6],[6,20,6,22]]}
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Base Year-12 Months","Test Year-12 Months"]
[null,null,"Actual",null,null,null,null,"Forecast"]
[null,null,"2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31",null,null,null,null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,"PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET UTILITY PLANT",null,null,null,null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",null,2017,2018]
[null,"Accumulated Depreciation"]
[1,"Beginning Balance",-748558295.84999967,-761775981.16999972,-744286183.31999981,-779292414.04999983,{"$f":"F20","v":-811193246.86999977},{"$f":"G20","v":-736648017.28999972},{"$f":"H20","v":-771857422.14741707},null,null,null,null,null,null,"Intangible Plant"]
[{"$f":"A7+1","v":2},"Retirements",32344584.890000001,15194515.880000001,12409574.74,20536384.940000001,19280529.110000007,{"$f":"-'101_106 PROJECTION'!K41","v":25520327.82},{"$f":"-'101_106 PROJECTION'!Q41","v":25520327.82},null,null,null,null,null,"101","Gas Plant In Service",null,null,null,"Depreciation Rates"]
[{"$f":"A8+1","v":3},"Intercompany Transfers",3960240.3699999996,-111102.34,-81234.81,-747647.04999999993,-8195805.5499999998,null,null,null,null,null,null,null,null,null,"Intangible Plant",null,"Nondepreciable Plant","2012 Study"]
[4,"Adjustments",0,0,null,-3853095.71,null,null,null,null,null,null,null,1,null,"302","Franchises & Consents"]
[5,"Gain on Disposition of Assets",0,55,133901.13,5218.1900000000005,148372.64000000001,null,null,null,null,null,null,{"$f":"N10+1","v":2},null,null,"Distribution - Wyoming",null,null,null,{"$f":"'RB FORECAST'!V17*($T11/12)","v":0},{"$f":"'RB FORECAST'!W17*($T11/12)","v":0},{"$f":"'RB FORECAST'!X17*($T11/12)","v":0},{"$f":"'RB FORECAST'!Y17*($T11/12)","v":0},{"$f":"'RB FORECAST'!Z17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AA17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AB17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AC17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AD17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AE17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AF17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AG17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AL17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AM17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AN17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AO17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AP17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AQ17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AR17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AS17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AT17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AU17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AV17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AW17*($T11/12)","v":0},null,{"$f":"SUM(U11:AF11)","v":0},{"$f":"SUM(AG11:AR11)","v":0},{"$f":"AU11-AT11","v":0}]
[6,"Loss on Disposition of Assets",-5799.62,0,-5947.2,-18036.330000000002,0,null,null,null,null,null,null,{"$f":"N11+1","v":3},null,null,"Distribution - Utah",null,null,null,{"$f":"'RB FORECAST'!V18*($T12/12)","v":0},{"$f":"'RB FORECAST'!W18*($T12/12)","v":0},{"$f":"'RB FORECAST'!X18*($T12/12)","v":0},{"$f":"'RB FORECAST'!Y18*($T12/12)","v":0},{"$f":"'RB FORECAST'!Z18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AA18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AB18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AC18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AD18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AE18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AF18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AG18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AL18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AM18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AN18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AO18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AP18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AQ18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AR18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AS18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AT18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AU18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AV18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AW18*($T12/12)","v":0},null,{"$f":"SUM(U12:AF12)","v":0},{"$f":"SUM(AG12:AR12)","v":0},{"$f":"AU12-AT12","v":0}]
[7,"Proceeds",-421207.22,-266592.27,-860654.6,-445427.23,-471928.96,{"$f":"H8*G28","v":-868820.00455265865},{"$f":"I8*H28","v":-697669.51779141475},null,null,null,null,4]
[8,"Dismantling",2253248.81,3901140.06,3397062.02,3921990.63,4492517.87,{"$f":"H8*G29","v":5771690.9316171519},{"$f":"I8*H29","v":5541042.8976341384},null,null,null,null,5,null,null,"Total Intangible Plant",null,null,0,{"$f":"SUM(U11:U12)","v":0},0,0,{"$f":"SUM(X11:X12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AG11:AG12)","v":0},{"$f":"SUM(AH11:AH12)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[9,"Depreciation and Amoritization Expense",-47168965.620000005,-49683324.720000006,-53526546.050000004,-55107902.289999999,-60986810.549999997,{"$f":"SUM(U166:AF166)","v":-66761479.657462612},{"$f":"SUM(AG166:AR166)","v":-71423379.100494653},null,null,null,null,6]
[10,"Amount Charged to Clearing",-4179786.9299999997,-4234763.76,-4472430.96,-4682399.97,-5163454.8199999994,{"$f":"SUM(U167:AF167)","v":-5686312.0689626429},{"$f":"SUM(AG167:AR167)","v":-6043960.549653287},null,null,null,null,7,null,null,"Production & Gathering Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"325","Land & Land Rights"]
[{"$f":"A16+1","v":11},"Adjustment (Moved to 254)",null,52689870,8000045,8490082,125441809.84,{"$f":"SUM(U169:AF169)","v":6815188.1219433025},{"$f":"SUM(AG169:AR169)","v":6160317.9254298918},null,null,null,null,9,null,"326...9","Structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"330","Gas Wells - Construction"]
[{"$f":"A18+1","v":12},"Ending 108/111 Balance",-761775981.16999972,{"$f":"SUM(D7:D19)","v":-744286183.31999981},-779292414.04999983,{"$f":"SUM(F7:F19)","v":-811193246.86999977},-736648017.28999972,{"$f":"SUM(H7:H19)","v":-771857422.14741707},-812800742.67229223,null,null,null,null,11,null,"331","Gas Wells - Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt"]
[13,"Ending 254 Balance",null,{"$f":"-D18","v":-52689870},{"$f":"D22-E18","v":-60689915},{"$f":"E22-F18","v":-69179997},{"$f":"F22-G18","v":-194621806.84},{"$f":"G22-H18","v":-201436994.9619433},{"$f":"H22-I18","v":-207597312.88737318},null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[14,"Total Depreciation EXPENSE 403 & 404",-51348752.550000004,{"$f":"SUM(D15:D16)","v":-53918088.480000004},-57998977.010000005,-59790302.259999998,-66150265.369999997,{"$f":"SUM(H15:H16)","v":-72447791.72642526},-77467339.650147945,null,null,null,null,15,null,"336","Purification Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"337","Other Equipment"]
[null,"Budget",null,null,{"$f":"+E20-E18","v":-787292459.04999983},{"$f":"+F20-F18","v":-819683328.86999977},-862089827.12999976,-778672610.26936042,-818961060.59772217,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,"Total Production & Gathering Plant",null,null,null,{"$f":"'RB FORECAST'!V31*($T27/12)","v":0},{"$f":"'RB FORECAST'!W31*($T27/12)","v":0},{"$f":"'RB FORECAST'!X31*($T27/12)","v":0},{"$f":"'RB FORECAST'!Y31*($T27/12)","v":0},{"$f":"'RB FORECAST'!Z31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AA31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AB31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AC31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AD31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AE31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AF31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AG31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AL31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AM31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AN31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AO31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AP31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AQ31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AR31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AS31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AT31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AU31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AV31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AW31*($T27/12)","v":0}]
[null,"Proceeds (3yr avg%)",null,null,{"$f":"AVERAGE(C13:E13)/AVERAGE(C8:E8)","v":-2.5829663071400184E-2},{"$f":"AVERAGE(D13:F13)/AVERAGE(D8:F8)","v":-3.2668437145783775E-2},{"$f":"AVERAGE(E13:G13)/AVERAGE(E8:G8)","v":-3.404423370579801E-2},{"$f":"AVERAGE(F13:H13)/AVERAGE(F8:H8)","v":-2.7337796078178073E-2},{"$f":"AVERAGE(G13:I13)/AVERAGE(G8:I8)","v":-2.8987260234464025E-2},null,null,null,null,19]
[null,"Dismantling (3yr avg %)",null,null,{"$f":"AVERAGE(C14:E14)/AVERAGE(C8:E8)","v":0.1593271379015993},{"$f":"AVERAGE(D14:F14)/AVERAGE(D8:F8)","v":0.23307191255341225},{"$f":"AVERAGE(E14:G14)/AVERAGE(E8:G8)","v":0.22616053258900309},{"$f":"AVERAGE(F14:H14)/AVERAGE(F8:H8)","v":0.21712271631917218},{"$f":"AVERAGE(G14:I14)/AVERAGE(G8:I8)","v":0.22475804063086818},null,null,null,null,20,null,null,"Distribution Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,"374","Land & Land Rights"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,"Wyoming",{"$f":"S33*('RB FORECAST'!R35/'RB FORECAST'!R37)","v":135.05810629105153},{"$f":"T33","v":1.3299999999999999E-2},{"$f":"('RB FORECAST'!V35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!W35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!X35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!Y35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!Z35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AA35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AB35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AC35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AD35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AE35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AF35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AG35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AL35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AM35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AN35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AO35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AP35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AQ35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AR35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AS35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AT35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AU35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AV35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},{"$f":"('RB FORECAST'!AW35-$S31)*($T31/12)*'RB FORECAST'!$R$39","v":101.56401824131567},null,{"$f":"SUM(U31:AF31)","v":1218.7682188957881},{"$f":"SUM(AG31:AR31)","v":1218.7682188957881},{"$f":"AU31-AT31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,"Utah",{"$f":"S33*('RB FORECAST'!R36/'RB FORECAST'!R37)","v":6235.8918937089493},{"$f":"T33","v":1.3299999999999999E-2},{"$f":"('RB FORECAST'!V36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!W36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!X36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!Y36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!Z36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AA36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AB36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AC36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AD36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AE36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AF36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AG36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AL36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AM36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AN36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AO36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AP36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AQ36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AR36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AS36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AT36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AU36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AV36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},{"$f":"('RB FORECAST'!AW36-$S32)*($T32/12)*'RB FORECAST'!$R$39","v":4689.4055857607655},null,{"$f":"SUM(U32:AF32)","v":56272.8670291292},{"$f":"SUM(AG32:AR32)","v":56272.8670291292},0]
[null,"December only Depreciation EXPENSE 403 & 404",null,null,null,null,null,{"$f":"H4","v":"2017-12-31"},{"$f":"I4","v":"2018-12-31"},null,null,null,null,24,null,null,null,"Total",6370.9500000000007,1.3299999999999999E-2,{"$f":"SUM(U31:U32)","v":4790.9696040020808},{"$f":"SUM(V31:V32)","v":4790.9696040020808},4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,{"$f":"SUM(AG31:AG32)","v":4790.9696040020808},4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,4790.9696040020808,null,57491.635248024955,57491.635248024955,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,"Depreciation and Amoritization Expense",null,null,null,null,null,{"$f":"-AF154","v":-5787087.9685780555},{"$f":"-AR154","v":-6149900.1645491067},null,null,null,null,26,null,"375","Structures & Improvements"]
[null,null,null,null,null,null,null,{"$f":"+H35*12","v":-69445055.622936666},{"$f":"+I35*12","v":-73798801.974589288},null,null,null,null,27,null,null,null,"Wyoming",{"$f":"S38*('RB FORECAST'!R40/'RB FORECAST'!R42)","v":43654.390711261964},{"$f":"T38","v":2.1399999999999999E-2},{"$f":"('RB FORECAST'!V40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!W40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!X40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!Y40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!Z40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AA40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AB40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AC40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AD40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AE40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AF40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AG40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AL40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AM40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AN40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AO40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AP40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AQ40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AR40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AS40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AT40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AU40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AV40-$S36)*($T36/12)","v":1675.0936300649159},{"$f":"('RB FORECAST'!AW40-$S36)*($T36/12)","v":1675.0936300649159},null,{"$f":"SUM(U36:AF36)","v":20101.123560778989},{"$f":"SUM(AG36:AR36)","v":20101.123560778989},{"$f":"AU36-AT36","v":0}]
[null,null,null,null,null,null,null,{"$f":"H36+G36","v":-69445055.622936666},{"$f":"I36-H36","v":-4353746.3516526222},null,null,null,null,28,null,null,null,"Utah",{"$f":"S38*('RB FORECAST'!R41/'RB FORECAST'!R42)","v":698023.99928873801},{"$f":"T38","v":2.1399999999999999E-2},{"$f":"('RB FORECAST'!V41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!W41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!X41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!Y41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!Z41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AA41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AB41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AC41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AD41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AE41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AF41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AG41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AL41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AM41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AN41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AO41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AP41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AQ41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AR41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AS41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AT41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AU41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AV41-$S37)*($T37/12)","v":26784.374625101747},{"$f":"('RB FORECAST'!AW41-$S37)*($T37/12)","v":26784.374625101747},null,321412.49550122098,321412.49550122098,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,"Total",741678.39,2.1399999999999999E-2,{"$f":"SUM(U36:U37)","v":28459.468255166663},{"$f":"SUM(V36:V37)","v":28459.468255166663},28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,{"$f":"SUM(AG36:AG37)","v":28459.468255166663},28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,28459.468255166663,null,341513.61906199995,341513.61906199995,0]
[null,null,"Historical 12 Months","% DEVELOPMENT",null,null,null,null,null,null,null,null,null,30]
[null,"Account","December 2015",null,null,null,null,null,null,null,null,null,null,31,null,"376","Mains"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,"Dist - Wy - Mains - SD"]
[null,"403 Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,"Dist - Wy - Mains - LD"]
[null,"Production",{"$f":"HIST_403_PROD","v":823989.33000000007},{"$f":"+C43/$C$47","v":1.3515702741695773E-2},null,null,null,{"$f":"-SUM(U148:AF148)","v":-845466.02000000014},{"$f":"-SUM(AG148:AR148)","v":-845466.02000000014},null,null,null,null,34,null,null,null,"Dist - Wy - Mains - Feeders"]
[null,"Distribution - Wyoming",{"$f":"HIST_403_WY","v":1705485.5},{"$f":"+C44/$C$47","v":2.7974676623873741E-2},null,null,null,{"$f":"-SUM(U149:AF149)","v":-1989607.0560779781},{"$f":"-SUM(AG149:AR149)","v":-2131180.9275660869},null,null,null,null,35,null,null,null,"Wyoming",{"$f":"S49*('RB FORECAST'!R48/'RB FORECAST'!R53)","v":11159.609756321013},{"$f":"T49","v":2.1409999999999998E-2},{"$f":"('RB FORECAST'!V48-$S44)*($T44/12)","v":69591.739538920825},{"$f":"('RB FORECAST'!W48-$S44)*($T44/12)","v":70173.041035535804},{"$f":"('RB FORECAST'!X48-$S44)*($T44/12)","v":70357.380777768325},{"$f":"('RB FORECAST'!Y48-$S44)*($T44/12)","v":70635.142040332663},{"$f":"('RB FORECAST'!Z48-$S44)*($T44/12)","v":70767.268964757968},{"$f":"('RB FORECAST'!AA48-$S44)*($T44/12)","v":70884.879869817349},{"$f":"('RB FORECAST'!AB48-$S44)*($T44/12)","v":71140.421121204476},{"$f":"('RB FORECAST'!AC48-$S44)*($T44/12)","v":71931.599871598024},{"$f":"('RB FORECAST'!AD48-$S44)*($T44/12)","v":74489.99484817592},{"$f":"('RB FORECAST'!AE48-$S44)*($T44/12)","v":75679.1296562731},{"$f":"('RB FORECAST'!AF48-$S44)*($T44/12)","v":75973.861932879154},{"$f":"('RB FORECAST'!AG48-$S44)*($T44/12)","v":76399.911842948262},{"$f":"('RB FORECAST'!AL48-$S44)*($T44/12)","v":76354.365996726425},{"$f":"('RB FORECAST'!AM48-$S44)*($T44/12)","v":76883.934907545728},{"$f":"('RB FORECAST'!AN48-$S44)*($T44/12)","v":77051.869442521565},{"$f":"('RB FORECAST'!AO48-$S44)*($T44/12)","v":77304.911504412928},{"$f":"('RB FORECAST'!AP48-$S44)*($T44/12)","v":77425.279870682862},{"$f":"('RB FORECAST'!AQ48-$S44)*($T44/12)","v":77532.424062217644},{"$f":"('RB FORECAST'!AR48-$S44)*($T44/12)","v":77765.223569795911},{"$f":"('RB FORECAST'!AS48-$S44)*($T44/12)","v":78485.991831273132},{"$f":"('RB FORECAST'!AT48-$S44)*($T44/12)","v":80816.703947242961},{"$f":"('RB FORECAST'!AU48-$S44)*($T44/12)","v":81900.012400443869},{"$f":"('RB FORECAST'!AV48-$S44)*($T44/12)","v":82168.51515093472},{"$f":"('RB FORECAST'!AW48-$S44)*($T44/12)","v":82556.648999107827},null,{"$f":"SUM(U44:AF44)","v":868024.37150021188},{"$f":"SUM(AG44:AR44)","v":946245.8816829056},{"$f":"AU44-AT44","v":78221.510182693717}]
[null,"Distribution - Utah",{"$f":"HIST_403_UT","v":51700165.599999994},{"$f":"+C45/$C$47","v":0.84802562910134449},null,null,null,{"$f":"-SUM(U150:AF150)","v":-55474041.151136599},{"$f":"-SUM(AG150:AR150)","v":-59644834.859000936},null,null,null,null,36,null,null,null,"Dist - Ut - Mains - SD"]
[null,"General",{"$f":"HIST_403_GEN","v":6735693.4299999988},{"$f":"+C46/$C$47","v":0.11048399153308597},null,null,null,{"$f":"-SUM(U151:AF151)+SUM(U153:AF153)","v":-8452365.430248037},{"$f":"-SUM(AG151:AR151)+SUM(AG153:AR153)","v":-8801897.2939276211},null,null,null,null,37,null,null,null,"Dist - Ut - Mains - LD"]
[null,"Total Depreciation Expense",{"$f":"SUM(C43:C46)","v":60965333.859999992},{"$f":"SUM(D43:D46)","v":1},null,null,null,{"$f":"SUM(H43:H46)","v":-66761479.657462612},{"$f":"SUM(I43:I46)","v":-71423379.100494638},null,null,null,null,38,null,null,null,"Dist - Ut - Mains - Feeders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,"Utah",{"$f":"S49*('RB FORECAST'!R52/'RB FORECAST'!R53)","v":413731.37024367903},{"$f":"T49","v":2.1409999999999998E-2},{"$f":"('RB FORECAST'!V52-$S48)*($T48/12)","v":2580044.1400534129},{"$f":"('RB FORECAST'!W52-$S48)*($T48/12)","v":2601595.3116419171},{"$f":"('RB FORECAST'!X52-$S48)*($T48/12)","v":2608429.5232146862},{"$f":"('RB FORECAST'!Y52-$S48)*($T48/12)","v":2618727.244216647},{"$f":"('RB FORECAST'!Z52-$S48)*($T48/12)","v":2623625.7177907433},{"$f":"('RB FORECAST'!AA52-$S48)*($T48/12)","v":2627986.0244652899},{"$f":"('RB FORECAST'!AB52-$S48)*($T48/12)","v":2637459.9607765749},{"$f":"('RB FORECAST'!AC52-$S48)*($T48/12)","v":2666792.1216366435},{"$f":"('RB FORECAST'!AD52-$S48)*($T48/12)","v":2761642.0565713816},{"$f":"('RB FORECAST'!AE52-$S48)*($T48/12)","v":2805728.0402483493},{"$f":"('RB FORECAST'!AF52-$S48)*($T48/12)","v":2816654.9446220617},{"$f":"('RB FORECAST'!AG52-$S48)*($T48/12)","v":2832450.3189168698},{"$f":"('RB FORECAST'!AL52-$S48)*($T48/12)","v":2830761.7522216416},{"$f":"('RB FORECAST'!AM52-$S48)*($T48/12)","v":2850394.9899329888},{"$f":"('RB FORECAST'!AN52-$S48)*($T48/12)","v":2856620.9948546602},{"$f":"('RB FORECAST'!AO52-$S48)*($T48/12)","v":2866002.2762149964},{"$f":"('RB FORECAST'!AP52-$S48)*($T48/12)","v":2870464.8130060034},{"$f":"('RB FORECAST'!AQ52-$S48)*($T48/12)","v":2874437.076745085},{"$f":"('RB FORECAST'!AR52-$S48)*($T48/12)","v":2883067.8856501952},{"$f":"('RB FORECAST'!AS52-$S48)*($T48/12)","v":2909789.6480559297},{"$f":"('RB FORECAST'!AT52-$S48)*($T48/12)","v":2996198.4686544775},{"$f":"('RB FORECAST'!AU52-$S48)*($T48/12)","v":3036361.0460676798},{"$f":"('RB FORECAST'!AV52-$S48)*($T48/12)","v":3046315.5169945732},{"$f":"('RB FORECAST'!AW52-$S48)*($T48/12)","v":3060705.1912169768},null,{"$f":"SUM(U48:AF48)","v":32181135.40415458},{"$f":"SUM(AG48:AR48)","v":35081119.659615211},{"$f":"AU48-AT48","v":2899984.2554606311}]
[null,null,null,null,null,null,null,{"$f":"H47-H15","v":0},null,null,null,null,null,40,null,null,null,"Total",424890.98000000004,2.1409999999999998E-2,{"$f":"SUM(U48,U44)","v":2649635.8795923339},2671768.3526774528,2678786.9039924545,{"$f":"SUM(X48,X44)","v":2689362.3862569798},2694392.9867555015,2698870.9043351072,2708600.3818977792,2738723.7215082417,2836132.0514195575,2881407.1699046222,2892628.806554941,2908850.2307598181,{"$f":"SUM(AG48,AG44)","v":2907116.1182183679},{"$f":"SUM(AH48,AH44)","v":2927278.9248405346},2933672.8642971818,2943307.1877194094,2947890.0928766862,2951969.5008073025,2960833.1092199911,2988275.639887203,3077015.1726017203,3118261.0584681234,3128484.0321455081,3143261.8402160848,null,33049159.775654789,36027365.541298106,2978205.7656433173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,"377","Compressor Station Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,null,"Wyoming",null,{"$f":"T54","v":3.1800000000000002E-2},{"$f":"('RB FORECAST'!V56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!W56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!X56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!Y56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!Z56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AA56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AB56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AC56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AD56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AE56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AF56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AG56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AL56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AM56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AN56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AO56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AP56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AQ56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AR56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AS56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AT56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AU56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AV56-$S52)*($T52/12)","v":0},{"$f":"('RB FORECAST'!AW56-$S52)*($T52/12)","v":0},null,{"$f":"SUM(U52:AF52)","v":0},{"$f":"SUM(AG52:AR52)","v":0},{"$f":"AU52-AT52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,null,null,"Utah",null,{"$f":"T54","v":3.1800000000000002E-2},{"$f":"('RB FORECAST'!V57-$S53)*($T53/12)","v":48492.449507500001},{"$f":"('RB FORECAST'!W57-$S53)*($T53/12)","v":48492.449507500001},{"$f":"('RB FORECAST'!X57-$S53)*($T53/12)","v":48949.957923984832},{"$f":"('RB FORECAST'!Y57-$S53)*($T53/12)","v":53468.901138409565},{"$f":"('RB FORECAST'!Z57-$S53)*($T53/12)","v":53547.297315132935},{"$f":"('RB FORECAST'!AA57-$S53)*($T53/12)","v":53547.297315132935},{"$f":"('RB FORECAST'!AB57-$S53)*($T53/12)","v":53547.297315132935},{"$f":"('RB FORECAST'!AC57-$S53)*($T53/12)","v":53547.297315132935},{"$f":"('RB FORECAST'!AD57-$S53)*($T53/12)","v":53547.297315132935},{"$f":"('RB FORECAST'!AE57-$S53)*($T53/12)","v":53547.297315132935},{"$f":"('RB FORECAST'!AF57-$S53)*($T53/12)","v":53547.297315132935},{"$f":"('RB FORECAST'!AG57-$S53)*($T53/12)","v":53547.297315132935},{"$f":"('RB FORECAST'!AL57-$S53)*($T53/12)","v":53547.297315132935},{"$f":"('RB FORECAST'!AM57-$S53)*($T53/12)","v":53547.297315132935},{"$f":"('RB FORECAST'!AN57-$S53)*($T53/12)","v":53654.103366934389},{"$f":"('RB FORECAST'!AO57-$S53)*($T53/12)","v":54709.057692706236},{"$f":"('RB FORECAST'!AP57-$S53)*($T53/12)","v":54727.359402162176},{"$f":"('RB FORECAST'!AQ57-$S53)*($T53/12)","v":54727.359402162176},{"$f":"('RB FORECAST'!AR57-$S53)*($T53/12)","v":54727.359402162176},{"$f":"('RB FORECAST'!AS57-$S53)*($T53/12)","v":54727.359402162176},{"$f":"('RB FORECAST'!AT57-$S53)*($T53/12)","v":54727.359402162176},{"$f":"('RB FORECAST'!AU57-$S53)*($T53/12)","v":54727.359402162176},{"$f":"('RB FORECAST'!AV57-$S53)*($T53/12)","v":54727.359402162176},{"$f":"('RB FORECAST'!AW57-$S53)*($T53/12)","v":54727.359402162176},null,627782.13659845782,653276.63090720389,25494.494308746071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,null,null,"Total",null,3.1800000000000002E-2,{"$f":"SUM(U52:U53)","v":48492.449507500001},48492.449507500001,48949.957923984832,{"$f":"SUM(X52:X53)","v":53468.901138409565},53547.297315132935,53547.297315132935,53547.297315132935,53547.297315132935,53547.297315132935,53547.297315132935,53547.297315132935,53547.297315132935,{"$f":"SUM(AG52:AG53)","v":53547.297315132935},{"$f":"SUM(AH52:AH53)","v":53547.297315132935},53654.103366934389,54709.057692706236,54727.359402162176,54727.359402162176,54727.359402162176,54727.359402162176,54727.359402162176,54727.359402162176,54727.359402162176,54727.359402162176,null,627782.13659845782,653276.63090720389,25494.494308746071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,"378","Measuring & Regulation Station Equip"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,"Wyoming",null,{"$f":"T59","v":3.39E-2},{"$f":"('RB FORECAST'!V61-$S57)*($T57/12)","v":21037.813500585104},{"$f":"('RB FORECAST'!W61-$S57)*($T57/12)","v":21076.908521814923},{"$f":"('RB FORECAST'!X61-$S57)*($T57/12)","v":21337.632903102029},{"$f":"('RB FORECAST'!Y61-$S57)*($T57/12)","v":21361.605455809055},{"$f":"('RB FORECAST'!Z61-$S57)*($T57/12)","v":21383.015668063716},{"$f":"('RB FORECAST'!AA61-$S57)*($T57/12)","v":21390.189276453508},{"$f":"('RB FORECAST'!AB61-$S57)*($T57/12)","v":21475.370056593551},{"$f":"('RB FORECAST'!AC61-$S57)*($T57/12)","v":21594.032213587871},{"$f":"('RB FORECAST'!AD61-$S57)*($T57/12)","v":21744.306686105334},{"$f":"('RB FORECAST'!AE61-$S57)*($T57/12)","v":21775.603949588454},{"$f":"('RB FORECAST'!AF61-$S57)*($T57/12)","v":21859.566275187539},{"$f":"('RB FORECAST'!AG61-$S57)*($T57/12)","v":22558.775884706509},{"$f":"('RB FORECAST'!AL61-$S57)*($T57/12)","v":22639.099497266892},{"$f":"('RB FORECAST'!AM61-$S57)*($T57/12)","v":22674.736629924362},{"$f":"('RB FORECAST'!AN61-$S57)*($T57/12)","v":22912.400380209725},{"$f":"('RB FORECAST'!AO61-$S57)*($T57/12)","v":22934.252601134136},{"$f":"('RB FORECAST'!AP61-$S57)*($T57/12)","v":22953.76911628983},{"$f":"('RB FORECAST'!AQ61-$S57)*($T57/12)","v":22960.308231138162},{"$f":"('RB FORECAST'!AR61-$S57)*($T57/12)","v":23037.954915197308},{"$f":"('RB FORECAST'!AS61-$S57)*($T57/12)","v":23146.121604898508},{"$f":"('RB FORECAST'!AT61-$S57)*($T57/12)","v":23283.10455422739},{"$f":"('RB FORECAST'!AU61-$S57)*($T57/12)","v":23311.633627635667},{"$f":"('RB FORECAST'!AV61-$S57)*($T57/12)","v":23388.169627399286},{"$f":"('RB FORECAST'!AW61-$S57)*($T57/12)","v":24025.535328349404},null,{"$f":"SUM(U57:AF57)","v":258594.82039159758},{"$f":"SUM(AG57:AR57)","v":277267.08611367067},{"$f":"AU57-AT57","v":18672.265722073091}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,null,null,"Utah",null,{"$f":"T59","v":3.39E-2},{"$f":"('RB FORECAST'!V62-$S58)*($T58/12)","v":264938.21437330148},{"$f":"('RB FORECAST'!W62-$S58)*($T58/12)","v":265430.55475435994},{"$f":"('RB FORECAST'!X62-$S58)*($T58/12)","v":268713.96878499904},{"$f":"('RB FORECAST'!Y62-$S58)*($T58/12)","v":269015.86542972369},{"$f":"('RB FORECAST'!Z62-$S58)*($T58/12)","v":269285.49342143227},{"$f":"('RB FORECAST'!AA62-$S58)*($T58/12)","v":269375.83375063771},{"$f":"('RB FORECAST'!AB62-$S58)*($T58/12)","v":270448.55187263264},{"$f":"('RB FORECAST'!AC62-$S58)*($T58/12)","v":271942.91534281382},{"$f":"('RB FORECAST'!AD62-$S58)*($T58/12)","v":273835.38626967894},{"$f":"('RB FORECAST'!AE62-$S58)*($T58/12)","v":274229.52614080947},{"$f":"('RB FORECAST'!AF62-$S58)*($T58/12)","v":275286.89974183659},{"$f":"('RB FORECAST'!AG62-$S58)*($T58/12)","v":284092.34643968171},{"$f":"('RB FORECAST'!AL62-$S58)*($T58/12)","v":285103.89616575802},{"$f":"('RB FORECAST'!AM62-$S58)*($T58/12)","v":285552.68987197621},{"$f":"('RB FORECAST'!AN62-$S58)*($T58/12)","v":288545.69147930178},{"$f":"('RB FORECAST'!AO62-$S58)*($T58/12)","v":288820.88587588881},{"$f":"('RB FORECAST'!AP62-$S58)*($T58/12)","v":289066.66572729754},{"$f":"('RB FORECAST'!AQ62-$S58)*($T58/12)","v":289149.01560702489},{"$f":"('RB FORECAST'!AR62-$S58)*($T58/12)","v":290126.85362360708},{"$f":"('RB FORECAST'!AS62-$S58)*($T58/12)","v":291489.04316974554},{"$f":"('RB FORECAST'!AT62-$S58)*($T58/12)","v":293214.12824067136},{"$f":"('RB FORECAST'!AU62-$S58)*($T58/12)","v":293573.40710614395},{"$f":"('RB FORECAST'!AV62-$S58)*($T58/12)","v":294537.25779871159},{"$f":"('RB FORECAST'!AW62-$S58)*($T58/12)","v":302563.8776139227},null,3256595.5563219078,3491743.4122800501,235147.85595814232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,"Total",null,3.39E-2,{"$f":"SUM(U57:U58)","v":285976.02787388657},286507.46327617485,290051.60168810107,{"$f":"SUM(X57:X58)","v":290377.47088553273},290668.50908949599,290766.02302709123,291923.9219292262,293536.94755640172,295579.69295578427,296005.1300903979,297146.46601702413,306651.12232438824,{"$f":"SUM(AG57:AG58)","v":307742.99566302489},{"$f":"SUM(AH57:AH58)","v":308227.4265019006},311458.09185951151,311755.13847702293,312020.4348435874,312109.32383816305,313164.80853880441,314635.16477464407,316497.23279489874,316885.04073377961,317925.42742611089,326589.41294227209,null,3515190.376713505,3769010.4983937205,253820.12168021547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,"380","Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,"Wyoming",{"$f":"S64*('RB FORECAST'!R66/'RB FORECAST'!R68)","v":24476.690066659037},{"$f":"T64","v":3.4090000000000002E-2},{"$f":"('RB FORECAST'!V66-$S62)*($T62/12)","v":52774.53688335952},{"$f":"('RB FORECAST'!W66-$S62)*($T62/12)","v":53149.335823353031},{"$f":"('RB FORECAST'!X66-$S62)*($T62/12)","v":53422.572597997721},{"$f":"('RB FORECAST'!Y66-$S62)*($T62/12)","v":53755.996209335157},{"$f":"('RB FORECAST'!Z66-$S62)*($T62/12)","v":53795.538573690101},{"$f":"('RB FORECAST'!AA66-$S62)*($T62/12)","v":53950.951320758599},{"$f":"('RB FORECAST'!AB66-$S62)*($T62/12)","v":54318.249820932011},{"$f":"('RB FORECAST'!AC66-$S62)*($T62/12)","v":54511.940857262998},{"$f":"('RB FORECAST'!AD66-$S62)*($T62/12)","v":54760.549527592972},{"$f":"('RB FORECAST'!AE66-$S62)*($T62/12)","v":54956.305901706248},{"$f":"('RB FORECAST'!AF66-$S62)*($T62/12)","v":55155.257804142828},{"$f":"('RB FORECAST'!AG66-$S62)*($T62/12)","v":55168.200231669136},{"$f":"('RB FORECAST'!AL66-$S62)*($T62/12)","v":55314.562039328797},{"$f":"('RB FORECAST'!AM66-$S62)*($T62/12)","v":55785.589651281291},{"$f":"('RB FORECAST'!AN66-$S62)*($T62/12)","v":56128.979270955024},{"$f":"('RB FORECAST'!AO66-$S62)*($T62/12)","v":56548.008544142314},{"$f":"('RB FORECAST'!AP66-$S62)*($T62/12)","v":56597.703309696837},{"$f":"('RB FORECAST'!AQ66-$S62)*($T62/12)","v":56793.017883211694},{"$f":"('RB FORECAST'!AR66-$S62)*($T62/12)","v":57254.619336549353},{"$f":"('RB FORECAST'!AS66-$S62)*($T62/12)","v":57498.040052470184},{"$f":"('RB FORECAST'!AT66-$S62)*($T62/12)","v":57810.478364857736},{"$f":"('RB FORECAST'!AU66-$S62)*($T62/12)","v":58056.494688769053},{"$f":"('RB FORECAST'!AV66-$S62)*($T62/12)","v":58306.526984750824},{"$f":"('RB FORECAST'!AW66-$S62)*($T62/12)","v":58322.792347536226},null,{"$f":"SUM(U62:AF62)","v":649719.43555180018},{"$f":"SUM(AG62:AR62)","v":684416.81247354939},{"$f":"AU62-AT62","v":34697.376921749208}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,null,null,"Utah",{"$f":"S64*('RB FORECAST'!R67/'RB FORECAST'!R68)","v":490806.38993334101},{"$f":"T64","v":3.4090000000000002E-2},{"$f":"('RB FORECAST'!V67-$S63)*($T63/12)","v":1058234.5839075765},{"$f":"('RB FORECAST'!W67-$S63)*($T63/12)","v":1065750.0492008035},{"$f":"('RB FORECAST'!X67-$S63)*($T63/12)","v":1071228.990781351},{"$f":"('RB FORECAST'!Y67-$S63)*($T63/12)","v":1077914.7983212345},{"$f":"('RB FORECAST'!Z67-$S63)*($T63/12)","v":1078707.7014893354},{"$f":"('RB FORECAST'!AA67-$S63)*($T63/12)","v":1081824.0366282202},{"$f":"('RB FORECAST'!AB67-$S63)*($T63/12)","v":1089189.1031632416},{"$f":"('RB FORECAST'!AC67-$S63)*($T63/12)","v":1093072.9942467648},{"$f":"('RB FORECAST'!AD67-$S63)*($T63/12)","v":1098058.0932801098},{"$f":"('RB FORECAST'!AE67-$S63)*($T63/12)","v":1101983.3985000281},{"$f":"('RB FORECAST'!AF67-$S63)*($T63/12)","v":1105972.780427868},{"$f":"('RB FORECAST'!AG67-$S63)*($T63/12)","v":1106232.3018792514},{"$f":"('RB FORECAST'!AL67-$S63)*($T63/12)","v":1109167.1476548002},{"$f":"('RB FORECAST'!AM67-$S63)*($T63/12)","v":1118612.1894946783},{"$f":"('RB FORECAST'!AN67-$S63)*($T63/12)","v":1125497.8353525808},{"$f":"('RB FORECAST'!AO67-$S63)*($T63/12)","v":1133900.2069268972},{"$f":"('RB FORECAST'!AP67-$S63)*($T63/12)","v":1134896.6859611939},{"$f":"('RB FORECAST'!AQ67-$S63)*($T63/12)","v":1138813.1321991095},{"$f":"('RB FORECAST'!AR67-$S63)*($T63/12)","v":1148069.1607831884},{"$f":"('RB FORECAST'!AS67-$S63)*($T63/12)","v":1152950.2309969598},{"$f":"('RB FORECAST'!AT67-$S63)*($T63/12)","v":1159215.2414931578},{"$f":"('RB FORECAST'!AU67-$S63)*($T63/12)","v":1164148.3588172218},{"$f":"('RB FORECAST'!AV67-$S63)*($T63/12)","v":1169162.0043805456},{"$f":"('RB FORECAST'!AW67-$S63)*($T63/12)","v":1169488.15730269},null,13028168.831825785,13723920.351363024,695751.5195372384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,null,null,"Total",515283.08,3.4090000000000002E-2,{"$f":"SUM(U62:U63)","v":1111009.1207909361},1118899.3850241564,1124651.5633793487,{"$f":"SUM(X62:X63)","v":1131670.7945305696},1132503.2400630254,1135774.9879489788,1143507.3529841737,1147584.9351040279,1152818.6428077028,1156939.7044017343,1161128.0382320108,1161400.5021109206,{"$f":"SUM(AG62:AG63)","v":1164481.7096941289},{"$f":"SUM(AH62:AH63)","v":1174397.7791459595},1181626.8146235358,1190448.2154710395,1191494.3892708907,1195606.1500823211,1205323.7801197378,1210448.2710494301,1217025.7198580157,1222204.8535059909,1227468.5313652963,1227810.9496502262,null,13677888.267377585,14408337.16383657,730448.89645898528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,"381...2","Meters & Meter Installation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,null,null,"Wyoming",{"$f":"S69*('RB FORECAST'!R71/'RB FORECAST'!R73)","v":53304.95983505826},{"$f":"T69","v":3.7100000000000001E-2},{"$f":"('RB FORECAST'!V71-$S67)*($T67/12)","v":29762.363172140227},{"$f":"('RB FORECAST'!W71-$S67)*($T67/12)","v":29787.619269604405},{"$f":"('RB FORECAST'!X71-$S67)*($T67/12)","v":29805.406723359079},{"$f":"('RB FORECAST'!Y71-$S67)*($T67/12)","v":29794.896562594244},{"$f":"('RB FORECAST'!Z71-$S67)*($T67/12)","v":29973.87056844596},{"$f":"('RB FORECAST'!AA71-$S67)*($T67/12)","v":30056.728600082519},{"$f":"('RB FORECAST'!AB71-$S67)*($T67/12)","v":30056.549542832436},{"$f":"('RB FORECAST'!AC71-$S67)*($T67/12)","v":30058.257745617851},{"$f":"('RB FORECAST'!AD71-$S67)*($T67/12)","v":30138.190503217647},{"$f":"('RB FORECAST'!AE71-$S67)*($T67/12)","v":30155.125791256407},{"$f":"('RB FORECAST'!AF71-$S67)*($T67/12)","v":30207.028981652664},{"$f":"('RB FORECAST'!AG71-$S67)*($T67/12)","v":30199.801625765951},{"$f":"('RB FORECAST'!AL71-$S67)*($T67/12)","v":30195.588088947017},{"$f":"('RB FORECAST'!AM71-$S67)*($T67/12)","v":30265.65221002496},{"$f":"('RB FORECAST'!AN71-$S67)*($T67/12)","v":30314.997217316894},{"$f":"('RB FORECAST'!AO71-$S67)*($T67/12)","v":30285.840488831},{"$f":"('RB FORECAST'!AP71-$S67)*($T67/12)","v":30782.340648191919},{"$f":"('RB FORECAST'!AQ71-$S67)*($T67/12)","v":31012.200988614579},{"$f":"('RB FORECAST'!AR71-$S67)*($T67/12)","v":31011.704257523499},{"$f":"('RB FORECAST'!AS71-$S67)*($T67/12)","v":31016.443062754686},{"$f":"('RB FORECAST'!AT71-$S67)*($T67/12)","v":31238.1882636714},{"$f":"('RB FORECAST'!AU71-$S67)*($T67/12)","v":31285.169238199265},{"$f":"('RB FORECAST'!AV71-$S67)*($T67/12)","v":31429.156305932629},{"$f":"('RB FORECAST'!AW71-$S67)*($T67/12)","v":31409.106559979668},null,{"$f":"SUM(U67:AF67)","v":359995.8390865695},{"$f":"SUM(AG67:AR67)","v":370246.38732998748},{"$f":"AU67-AT67","v":10250.548243417987}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,null,null,"Utah",{"$f":"S69*('RB FORECAST'!R72/'RB FORECAST'!R73)","v":1666382.6621649417},{"$f":"T69","v":3.7100000000000001E-2},{"$f":"('RB FORECAST'!V72-$S68)*($T68/12)","v":930410.34321335854},{"$f":"('RB FORECAST'!W72-$S68)*($T68/12)","v":931199.88180523599},{"$f":"('RB FORECAST'!X72-$S68)*($T68/12)","v":931755.94084050332},{"$f":"('RB FORECAST'!Y72-$S68)*($T68/12)","v":931427.37948844},{"$f":"('RB FORECAST'!Z72-$S68)*($T68/12)","v":937022.34065626271},{"$f":"('RB FORECAST'!AA72-$S68)*($T68/12)","v":939612.59094005462},{"$f":"('RB FORECAST'!AB72-$S68)*($T68/12)","v":939606.99337656342},{"$f":"('RB FORECAST'!AC72-$S68)*($T68/12)","v":939660.39402659447},{"$f":"('RB FORECAST'!AD72-$S68)*($T68/12)","v":942159.19642351021},{"$f":"('RB FORECAST'!AE72-$S68)*($T68/12)","v":942688.6156455467},{"$f":"('RB FORECAST'!AF72-$S68)*($T68/12)","v":944311.17716430582},{"$f":"('RB FORECAST'!AG72-$S68)*($T68/12)","v":944085.24058016483},{"$f":"('RB FORECAST'!AL72-$S68)*($T68/12)","v":943953.51991621195},{"$f":"('RB FORECAST'!AM72-$S68)*($T68/12)","v":946143.81584674795},{"$f":"('RB FORECAST'!AN72-$S68)*($T68/12)","v":947686.40522060951},{"$f":"('RB FORECAST'!AO72-$S68)*($T68/12)","v":946774.92780866346},{"$f":"('RB FORECAST'!AP72-$S68)*($T68/12)","v":962296.171232939},{"$f":"('RB FORECAST'!AQ72-$S68)*($T68/12)","v":969481.9056783804},{"$f":"('RB FORECAST'!AR72-$S68)*($T68/12)","v":969466.37721572898},{"$f":"('RB FORECAST'!AS72-$S68)*($T68/12)","v":969614.5184562637},{"$f":"('RB FORECAST'!AT72-$S68)*($T68/12)","v":976546.56304215745},{"$f":"('RB FORECAST'!AU72-$S68)*($T68/12)","v":978015.24966432352},{"$f":"('RB FORECAST'!AV72-$S68)*($T68/12)","v":982516.47345267807},{"$f":"('RB FORECAST'!AW72-$S68)*($T68/12)","v":981889.69220867741},null,11253940.094160538,11574385.619743381,320445.52558284253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,"Total",1719687.622,3.7100000000000001E-2,{"$f":"SUM(U67:U68)","v":960172.70638549875},960987.50107484043,961561.34756386245,{"$f":"SUM(X67:X68)","v":961222.27605103422},966996.21122470871,969669.31954013719,969663.54291939584,969718.65177221235,972297.38692672784,972843.74143680313,974518.20614595851,974285.0422059308,{"$f":"SUM(AG67:AG68)","v":974149.10800515895},{"$f":"SUM(AH67:AH68)","v":976409.46805677295},978001.40243792639,977060.76829749451,993078.51188113086,1000494.106666995,1000478.0814732525,1000630.9615190184,1007784.7513058288,1009300.4189025228,1013945.6297586107,1013298.798768657,null,11613935.933247112,11944632.007073369,330696.07382625714]
[null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,"383...4","House Regulators & Reg Installations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,null,null,"Wyoming",{"$f":"S74*('RB FORECAST'!R76/'RB FORECAST'!R78)","v":8254.6242017088862},{"$f":"T74","v":3.1019999999999999E-2},{"$f":"('RB FORECAST'!V76-$S72)*($T72/12)","v":1982.5371841423002},{"$f":"('RB FORECAST'!W76-$S72)*($T72/12)","v":1969.3235393421226},{"$f":"('RB FORECAST'!X76-$S72)*($T72/12)","v":1967.961342992638},{"$f":"('RB FORECAST'!Y76-$S72)*($T72/12)","v":1965.9765475651454},{"$f":"('RB FORECAST'!Z76-$S72)*($T72/12)","v":1963.2452466051302},{"$f":"('RB FORECAST'!AA76-$S72)*($T72/12)","v":1962.3065150958719},{"$f":"('RB FORECAST'!AB76-$S72)*($T72/12)","v":1960.9961393756955},{"$f":"('RB FORECAST'!AC76-$S72)*($T72/12)","v":1960.1449520096687},{"$f":"('RB FORECAST'!AD76-$S72)*($T72/12)","v":1959.5890219864918},{"$f":"('RB FORECAST'!AE76-$S72)*($T72/12)","v":1958.7036054876969},{"$f":"('RB FORECAST'!AF76-$S72)*($T72/12)","v":1952.6717773098376},{"$f":"('RB FORECAST'!AG76-$S72)*($T72/12)","v":1970.0436518488646},{"$f":"('RB FORECAST'!AL76-$S72)*($T72/12)","v":1965.6587347487693},{"$f":"('RB FORECAST'!AM76-$S72)*($T72/12)","v":1953.6462289888325},{"$f":"('RB FORECAST'!AN76-$S72)*($T72/12)","v":1952.4078582181785},{"$f":"('RB FORECAST'!AO76-$S72)*($T72/12)","v":1950.6034835081264},{"$f":"('RB FORECAST'!AP76-$S72)*($T72/12)","v":1948.1204616764917},{"$f":"('RB FORECAST'!AQ76-$S72)*($T72/12)","v":1947.2670621919035},{"$f":"('RB FORECAST'!AR76-$S72)*($T72/12)","v":1946.0758014819073},{"$f":"('RB FORECAST'!AS76-$S72)*($T72/12)","v":1945.3019882538536},{"$f":"('RB FORECAST'!AT76-$S72)*($T72/12)","v":1944.7965930577116},{"$f":"('RB FORECAST'!AU76-$S72)*($T72/12)","v":1943.9916621735717},{"$f":"('RB FORECAST'!AV76-$S72)*($T72/12)","v":1938.5081357260835},{"$f":"('RB FORECAST'!AW76-$S72)*($T72/12)","v":1954.3008822480847},null,{"$f":"SUM(U72:AF72)","v":23573.499523761464},{"$f":"SUM(AG72:AR72)","v":23390.678892273514},{"$f":"AU72-AT72","v":-182.82063148794987}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,null,null,"Utah",{"$f":"S74*('RB FORECAST'!R77/'RB FORECAST'!R78)","v":148090.98579829111},{"$f":"T74","v":3.1019999999999999E-2},{"$f":"('RB FORECAST'!V77-$S73)*($T73/12)","v":35567.444235755844},{"$f":"('RB FORECAST'!W77-$S73)*($T73/12)","v":35330.386601558312},{"$f":"('RB FORECAST'!X77-$S73)*($T73/12)","v":35305.948299424068},{"$f":"('RB FORECAST'!Y77-$S73)*($T73/12)","v":35270.34034147433},{"$f":"('RB FORECAST'!Z77-$S73)*($T73/12)","v":35221.339800468879},{"$f":"('RB FORECAST'!AA77-$S73)*($T73/12)","v":35204.498612886135},{"$f":"('RB FORECAST'!AB77-$S73)*($T73/12)","v":35180.989991848379},{"$f":"('RB FORECAST'!AC77-$S73)*($T73/12)","v":35165.719378304544},{"$f":"('RB FORECAST'!AD77-$S73)*($T73/12)","v":35155.745789785506},{"$f":"('RB FORECAST'!AE77-$S73)*($T73/12)","v":35139.861093045292},{"$f":"('RB FORECAST'!AF77-$S73)*($T73/12)","v":35031.647883188904},{"$f":"('RB FORECAST'!AG77-$S73)*($T73/12)","v":35343.305684051134},{"$f":"('RB FORECAST'!AL77-$S73)*($T73/12)","v":35264.638662981604},{"$f":"('RB FORECAST'!AM77-$S73)*($T73/12)","v":35049.129903718109},{"$f":"('RB FORECAST'!AN77-$S73)*($T73/12)","v":35026.913077884659},{"$f":"('RB FORECAST'!AO77-$S73)*($T73/12)","v":34994.54193378026},{"$f":"('RB FORECAST'!AP77-$S73)*($T73/12)","v":34949.995611401428},{"$f":"('RB FORECAST'!AQ77-$S73)*($T73/12)","v":34934.685311639238},{"$f":"('RB FORECAST'!AR77-$S73)*($T73/12)","v":34913.313657572951},{"$f":"('RB FORECAST'!AS77-$S73)*($T73/12)","v":34899.431164443522},{"$f":"('RB FORECAST'!AT77-$S73)*($T73/12)","v":34890.364189256587},{"$f":"('RB FORECAST'!AU77-$S73)*($T73/12)","v":34875.923433963682},{"$f":"('RB FORECAST'!AV77-$S73)*($T73/12)","v":34777.546958255516},{"$f":"('RB FORECAST'!AW77-$S73)*($T73/12)","v":35060.874623301905},null,422917.22771179129,419637.35852819943,-3279.869183591858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,null,null,"Total",156345.60999999999,3.1019999999999999E-2,{"$f":"SUM(U72:U73)","v":37549.981419898148},37299.710140900432,37273.909642416707,{"$f":"SUM(X72:X73)","v":37236.316889039474},37184.585047074012,37166.805127982007,37141.986131224076,37125.864330314216,37115.334811771994,37098.564698532988,36984.319660498739,37313.349335899999,{"$f":"SUM(AG72:AG73)","v":37230.297397730377},{"$f":"SUM(AH72:AH73)","v":37002.776132706938},36979.320936102835,36945.145417288382,36898.116073077923,36881.95237383114,36859.389459054859,36844.733152697372,36835.160782314299,36819.915096137251,36716.055093981602,37015.175505549989,null,446490.7272355528,443028.037420473,-3462.6898150797933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N75+1","v":67},null,"387","Other Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,null,null,"Wyoming",{"$f":"S79*('RB FORECAST'!R81/'RB FORECAST'!R83)","v":2086.7433013547557},{"$f":"T79","v":8.6139999999999994E-2},{"$f":"('RB FORECAST'!V81-$S77)*($T77/12)","v":480.16371780177508},{"$f":"('RB FORECAST'!W81-$S77)*($T77/12)","v":480.16371780177508},{"$f":"('RB FORECAST'!X81-$S77)*($T77/12)","v":476.33479828290535},{"$f":"('RB FORECAST'!Y81-$S77)*($T77/12)","v":476.2747745328553},{"$f":"('RB FORECAST'!Z81-$S77)*($T77/12)","v":476.19296600336622},{"$f":"('RB FORECAST'!AA81-$S77)*($T77/12)","v":476.15605642208021},{"$f":"('RB FORECAST'!AB81-$S77)*($T77/12)","v":476.14981643372482},{"$f":"('RB FORECAST'!AC81-$S77)*($T77/12)","v":476.1483917914868},{"$f":"('RB FORECAST'!AD81-$S77)*($T77/12)","v":472.72760575061096},{"$f":"('RB FORECAST'!AE81-$S77)*($T77/12)","v":473.10714709479026},{"$f":"('RB FORECAST'!AF81-$S77)*($T77/12)","v":473.07963860701028},{"$f":"('RB FORECAST'!AG81-$S77)*($T77/12)","v":473.07963860701028},{"$f":"('RB FORECAST'!AL81-$S77)*($T77/12)","v":473.07963860701028},{"$f":"('RB FORECAST'!AM81-$S77)*($T77/12)","v":473.07963860701028},{"$f":"('RB FORECAST'!AN81-$S77)*($T77/12)","v":469.25071908814056},{"$f":"('RB FORECAST'!AO81-$S77)*($T77/12)","v":469.19069533809051},{"$f":"('RB FORECAST'!AP81-$S77)*($T77/12)","v":469.10888680860143},{"$f":"('RB FORECAST'!AQ81-$S77)*($T77/12)","v":469.07197722731541},{"$f":"('RB FORECAST'!AR81-$S77)*($T77/12)","v":469.06573723896003},{"$f":"('RB FORECAST'!AS81-$S77)*($T77/12)","v":469.06431259672189},{"$f":"('RB FORECAST'!AT81-$S77)*($T77/12)","v":465.64352655584605},{"$f":"('RB FORECAST'!AU81-$S77)*($T77/12)","v":466.02306790002535},{"$f":"('RB FORECAST'!AV81-$S77)*($T77/12)","v":465.99555941224537},{"$f":"('RB FORECAST'!AW81-$S77)*($T77/12)","v":465.99555941224537},null,{"$f":"SUM(U77:AF77)","v":5709.5782691293907},{"$f":"SUM(AG77:AR77)","v":5624.5693187922125},{"$f":"AU77-AT77","v":-85.008950337178248}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,null,null,"Utah",{"$f":"S79*('RB FORECAST'!R82/'RB FORECAST'!R83)","v":67506.986698645254},{"$f":"T79","v":8.6139999999999994E-2},{"$f":"('RB FORECAST'!V82-$S78)*($T78/12)","v":15533.489763581558},{"$f":"('RB FORECAST'!W82-$S78)*($T78/12)","v":15533.489763581558},{"$f":"('RB FORECAST'!X82-$S78)*($T78/12)","v":15409.622674197486},{"$f":"('RB FORECAST'!Y82-$S78)*($T78/12)","v":15407.680881695456},{"$f":"('RB FORECAST'!Z82-$S78)*($T78/12)","v":15405.034342799911},{"$f":"('RB FORECAST'!AA82-$S78)*($T78/12)","v":15403.84030297177},{"$f":"('RB FORECAST'!AB82-$S78)*($T78/12)","v":15403.638436833931},{"$f":"('RB FORECAST'!AC82-$S78)*($T78/12)","v":15403.592349083439},{"$f":"('RB FORECAST'!AD82-$S78)*($T78/12)","v":15292.928542178972},{"$f":"('RB FORECAST'!AE82-$S78)*($T78/12)","v":15305.206857607836},{"$f":"('RB FORECAST'!AF82-$S78)*($T78/12)","v":15304.316946942992},{"$f":"('RB FORECAST'!AG82-$S78)*($T78/12)","v":15304.316946942992},{"$f":"('RB FORECAST'!AL82-$S78)*($T78/12)","v":15304.316946942992},{"$f":"('RB FORECAST'!AM82-$S78)*($T78/12)","v":15304.316946942992},{"$f":"('RB FORECAST'!AN82-$S78)*($T78/12)","v":15180.44985755892},{"$f":"('RB FORECAST'!AO82-$S78)*($T78/12)","v":15178.508065056896},{"$f":"('RB FORECAST'!AP82-$S78)*($T78/12)","v":15175.861526161347},{"$f":"('RB FORECAST'!AQ82-$S78)*($T78/12)","v":15174.667486333203},{"$f":"('RB FORECAST'!AR82-$S78)*($T78/12)","v":15174.46562019536},{"$f":"('RB FORECAST'!AS82-$S78)*($T78/12)","v":15174.419532444868},{"$f":"('RB FORECAST'!AT82-$S78)*($T78/12)","v":15063.755725540401},{"$f":"('RB FORECAST'!AU82-$S78)*($T78/12)","v":15076.034040969265},{"$f":"('RB FORECAST'!AV82-$S78)*($T78/12)","v":15075.144130304421},{"$f":"('RB FORECAST'!AW82-$S78)*($T78/12)","v":15075.144130304421},null,184707.15780841792,181957.0840087551,-2750.0737996628159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,null,null,"Total",69593.73000000001,8.6139999999999994E-2,{"$f":"SUM(U77:U78)","v":16013.653481383333},16013.653481383333,15885.957472480392,{"$f":"SUM(X77:X78)","v":15883.955656228312},15881.227308803276,15879.99635939385,15879.788253267656,15879.740740874926,15765.656147929583,15778.314004702626,15777.396585550003,15777.396585550003,{"$f":"SUM(AG77:AG78)","v":15777.396585550003},{"$f":"SUM(AH77:AH78)","v":15777.396585550003},15649.700576647061,15647.698760394987,15644.970412969948,15643.739463560518,15643.53135743432,15643.48384504159,15529.399252096247,15542.05710886929,15541.139689716667,15541.139689716667,null,190416.73607754734,187581.65332754725,-2835.0827500000887]
[null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,"Reserve Variance (Distribution)",null,null,null,-6056221,{"$f":"$T$81/12","v":-504685.08333333331},-504685.08333333331,-504685.08333333331,{"$f":"$T$81/12","v":-504685.08333333331},-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,{"$f":"$T$81/12","v":-504685.08333333331},-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,null,{"$f":"SUM(U81:AF81)","v":-6056220.9999999991},{"$f":"SUM(AG81:AR81)","v":-6056220.9999999991},{"$f":"AU81-AT81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,null,"Total Distribution Plant",null,null,null,{"$f":"SUM(U81,U79,U74,U69,U64,U59,U54,U49,U38,U33)","v":4637415.1735772723},4668533.8697082447,4685726.5961884847,{"$f":"SUM(X81,X79,X74,X69,X64,X59,X54,X49,X38,X33)","v":4707787.4559336295},{"$f":"SUM(Y81,Y79,Y74,Y69,Y64,Y59,Y54,Y49,Y38,Y33)","v":4719739.4113295777},4730240.6881796597,4748829.6259560352,4784682.5128530413,4891821.4169104425,4942185.2763777617,4960295.8850369519,4986390.2951634768,4988610.2774049304,5021206.4231043933,5039607.6526236758,5058438.5663611917,5080319.2292863419,5095997.4871601714,5115595.4140962726,5149770.9681560332,5253980.1505228719,5302306.0577434218,5323373.5294072228,5346810.0307005048,null,{"$f":"SUM(U83:AF83)","v":57463648.207214572},{"$f":"SUM(AG83:AR83)","v":61776015.78656704},{"$f":"AU83-AT83","v":4312367.5793524683}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,76,"General Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,"389","Land & Land Rights"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,null,null,"Distribution - Wyoming",null,0,{"$f":"'RB FORECAST'!V89*($T87/12)","v":0},{"$f":"'RB FORECAST'!W89*($T87/12)","v":0},{"$f":"'RB FORECAST'!X89*($T87/12)","v":0},{"$f":"'RB FORECAST'!Y89*($T87/12)","v":0},{"$f":"'RB FORECAST'!Z89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AA89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AB89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AC89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AD89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AE89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AF89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AG89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AL89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AM89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AN89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AO89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AP89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AQ89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AR89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AS89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AT89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AU89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AV89*($T87/12)","v":0},{"$f":"'RB FORECAST'!AW89*($T87/12)","v":0},null,{"$f":"SUM(U87:AF87)","v":0},{"$f":"SUM(AG87:AR87)","v":0},{"$f":"AU87-AT87","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,null,null,"Distribution - Utah",null,0,{"$f":"'RB FORECAST'!V90*($T88/12)","v":0},{"$f":"'RB FORECAST'!W90*($T88/12)","v":0},{"$f":"'RB FORECAST'!X90*($T88/12)","v":0},{"$f":"'RB FORECAST'!Y90*($T88/12)","v":0},{"$f":"'RB FORECAST'!Z90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AA90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AB90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AC90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AD90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AE90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AF90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AG90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AL90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AM90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AN90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AO90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AP90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AQ90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AR90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AS90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AT90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AU90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AV90*($T88/12)","v":0},{"$f":"'RB FORECAST'!AW90*($T88/12)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,null,null,"Total",null,0,{"$f":"SUM(U87:U88)","v":0},0,0,{"$f":"SUM(X87:X88)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AG87:AG88)","v":0},{"$f":"SUM(AH87:AH88)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,"390","Structures & Improvements"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,null,null,"Distribution - Wyoming",{"$f":"S95*('RB FORECAST'!R94/'RB FORECAST'!R97)","v":31016.162669841342},{"$f":"T95","v":2.129E-2},{"$f":"('RB FORECAST'!V94-$S92)*($T92/12)","v":2796.2659237299231},{"$f":"('RB FORECAST'!W94-$S92)*($T92/12)","v":2799.7942104774575},{"$f":"('RB FORECAST'!X94-$S92)*($T92/12)","v":2799.6543109102067},{"$f":"('RB FORECAST'!Y94-$S92)*($T92/12)","v":2800.1071881207813},{"$f":"('RB FORECAST'!Z94-$S92)*($T92/12)","v":2802.8031434684676},{"$f":"('RB FORECAST'!AA94-$S92)*($T92/12)","v":2803.1879747909984},{"$f":"('RB FORECAST'!AB94-$S92)*($T92/12)","v":2804.0142737844048},{"$f":"('RB FORECAST'!AC94-$S92)*($T92/12)","v":2828.9710290084881},{"$f":"('RB FORECAST'!AD94-$S92)*($T92/12)","v":2826.2404347304596},{"$f":"('RB FORECAST'!AE94-$S92)*($T92/12)","v":2883.405635341061},{"$f":"('RB FORECAST'!AF94-$S92)*($T92/12)","v":2902.1180110676005},{"$f":"('RB FORECAST'!AG94-$S92)*($T92/12)","v":2918.1548211377003},{"$f":"('RB FORECAST'!AL94-$S92)*($T92/12)","v":2918.1548211377003},{"$f":"('RB FORECAST'!AM94-$S92)*($T92/12)","v":2920.4686115326972},{"$f":"('RB FORECAST'!AN94-$S92)*($T92/12)","v":2920.3768677776875},{"$f":"('RB FORECAST'!AO94-$S92)*($T92/12)","v":2920.673856944079},{"$f":"('RB FORECAST'!AP94-$S92)*($T92/12)","v":2922.4418185739478},{"$f":"('RB FORECAST'!AQ94-$S92)*($T92/12)","v":2922.6941844051512},{"$f":"('RB FORECAST'!AR94-$S92)*($T92/12)","v":2923.2360572208108},{"$f":"('RB FORECAST'!AS94-$S92)*($T92/12)","v":2939.6022725144271},{"$f":"('RB FORECAST'!AT94-$S92)*($T92/12)","v":2937.8115952636199},{"$f":"('RB FORECAST'!AU94-$S92)*($T92/12)","v":2975.2995608302763},{"$f":"('RB FORECAST'!AV94-$S92)*($T92/12)","v":2987.5708183333372},{"$f":"('RB FORECAST'!AW94-$S92)*($T92/12)","v":2998.0874854190015},null,{"$f":"SUM(U92:AF92)","v":33964.716956567543},{"$f":"SUM(AG92:AR92)","v":35286.417949952745},{"$f":"AU92-AT92","v":1321.7009933852023},null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,"Distribution - Utah",{"$f":"S95*'RB FORECAST'!R95/'RB FORECAST'!R97","v":803723.04695980251},{"$f":"T95","v":2.129E-2},{"$f":"('RB FORECAST'!V95-$S93)*($T93/12)","v":72459.749204093823},{"$f":"('RB FORECAST'!W95-$S93)*($T93/12)","v":72551.177837785945},{"$f":"('RB FORECAST'!X95-$S93)*($T93/12)","v":72547.552614780259},{"$f":"('RB FORECAST'!Y95-$S93)*($T93/12)","v":72559.288039805484},{"$f":"('RB FORECAST'!Z95-$S93)*($T93/12)","v":72629.148437094947},{"$f":"('RB FORECAST'!AA95-$S93)*($T93/12)","v":72639.120586338628},{"$f":"('RB FORECAST'!AB95-$S93)*($T93/12)","v":72660.532504755174},{"$f":"('RB FORECAST'!AC95-$S93)*($T93/12)","v":73307.237887508192},{"$f":"('RB FORECAST'!AD95-$S93)*($T93/12)","v":73236.47989025015},{"$f":"('RB FORECAST'!AE95-$S93)*($T93/12)","v":74717.803989039952},{"$f":"('RB FORECAST'!AF95-$S93)*($T93/12)","v":75202.698519510493},{"$f":"('RB FORECAST'!AG95-$S93)*($T93/12)","v":75618.261011565308},{"$f":"('RB FORECAST'!AL95-$S93)*($T93/12)","v":75618.261011565308},{"$f":"('RB FORECAST'!AM95-$S93)*($T93/12)","v":75678.218353357996},{"$f":"('RB FORECAST'!AN95-$S93)*($T93/12)","v":75675.840993814811},{"$f":"('RB FORECAST'!AO95-$S93)*($T93/12)","v":75683.536885800771},{"$f":"('RB FORECAST'!AP95-$S93)*($T93/12)","v":75729.350145267832},{"$f":"('RB FORECAST'!AQ95-$S93)*($T93/12)","v":75735.889711008524},{"$f":"('RB FORECAST'!AR95-$S93)*($T93/12)","v":75749.931282659483},{"$f":"('RB FORECAST'!AS95-$S93)*($T93/12)","v":76174.029665267459},{"$f":"('RB FORECAST'!AT95-$S93)*($T93/12)","v":76127.627775018802},{"$f":"('RB FORECAST'!AU95-$S93)*($T93/12)","v":77099.054905779063},{"$f":"('RB FORECAST'!AV95-$S93)*($T93/12)","v":77417.040485599951},{"$f":"('RB FORECAST'!AW95-$S93)*($T93/12)","v":77689.55929471011},null,880129.05052252836,914378.3405098503,34249.289987321943]
[null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,null,null,"General",{"$f":"S95*'RB FORECAST'!R96/'RB FORECAST'!R97","v":982852.32037035574},{"$f":"T95","v":2.129E-2},{"$f":"('RB FORECAST'!V96-$S94)*($T94/12)","v":88609.170669034604},{"$f":"('RB FORECAST'!W96-$S94)*($T94/12)","v":88720.976402505243},{"$f":"('RB FORECAST'!X96-$S94)*($T94/12)","v":88716.543210180491},{"$f":"('RB FORECAST'!Y96-$S94)*($T94/12)","v":88730.894160747586},{"$f":"('RB FORECAST'!Z96-$S94)*($T94/12)","v":88816.324650563314},{"$f":"('RB FORECAST'!AA96-$S94)*($T94/12)","v":88828.519336357494},{"$f":"('RB FORECAST'!AB96-$S94)*($T94/12)","v":88854.703422752529},{"$f":"('RB FORECAST'!AC96-$S94)*($T94/12)","v":89645.54286482044},{"$f":"('RB FORECAST'!AD96-$S94)*($T94/12)","v":89559.014723002329},{"$f":"('RB FORECAST'!AE96-$S94)*($T94/12)","v":91370.488007516586},{"$f":"('RB FORECAST'!AF96-$S94)*($T94/12)","v":91963.453104399887},{"$f":"('RB FORECAST'!AG96-$S94)*($T94/12)","v":92471.633827996076},{"$f":"('RB FORECAST'!AL96-$S94)*($T94/12)","v":92471.633827996076},{"$f":"('RB FORECAST'!AM96-$S94)*($T94/12)","v":92544.954124990269},{"$f":"('RB FORECAST'!AN96-$S94)*($T94/12)","v":92542.04691291989},{"$f":"('RB FORECAST'!AO96-$S94)*($T94/12)","v":92551.458022038059},{"$f":"('RB FORECAST'!AP96-$S94)*($T94/12)","v":92607.481883169399},{"$f":"('RB FORECAST'!AQ96-$S94)*($T94/12)","v":92615.478950550721},{"$f":"('RB FORECAST'!AR96-$S94)*($T94/12)","v":92632.65002873617},{"$f":"('RB FORECAST'!AS96-$S94)*($T94/12)","v":93151.269074175085},{"$f":"('RB FORECAST'!AT96-$S94)*($T94/12)","v":93094.525391543415},{"$f":"('RB FORECAST'!AU96-$S94)*($T94/12)","v":94282.458738919697},{"$f":"('RB FORECAST'!AV96-$S94)*($T94/12)","v":94671.31515675351},{"$f":"('RB FORECAST'!AW96-$S94)*($T94/12)","v":95004.571425678063},null,1076287.2643798764,1118169.8435374703,41882.579157593893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,null,null,"Total",1817591.5299999998,2.129E-2,{"$f":"SUM(U92:U94)","v":163865.18579685834},164071.94845076866,164063.75013587094,{"$f":"SUM(X92:X94)","v":164090.28938867385},164248.27623112674,164270.82789748712,164319.2502012921,165781.75178133714,165621.73504798295,168971.69763189758,170068.26963497797,171008.04966069909,{"$f":"SUM(AG92:AG94)","v":171008.04966069909},171143.64108988096,171138.26477451238,171155.66876478289,171259.27384701118,171274.06284596439,171305.81736861647,172264.90101195697,172159.96476182583,174356.81320552903,175075.92646068678,175692.21820580718,null,1990381.0318589727,2067834.6019972733,77453.570138300536]
[null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,"391","Office Furniture & Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,null,null,"Distribution - Wyoming",{"$f":"S101*('RB FORECAST'!R100/'RB FORECAST'!R103)","v":58022.684387092399},{"$f":"T99","v":0.11763},{"$f":"('RB FORECAST'!V100-$S98)*($T98/12)","v":1202.5640498312857},{"$f":"('RB FORECAST'!W100-$S98)*($T98/12)","v":1203.0700969937191},{"$f":"('RB FORECAST'!X100-$S98)*($T98/12)","v":1202.4876056755343},{"$f":"('RB FORECAST'!Y100-$S98)*($T98/12)","v":1207.4982834290593},{"$f":"('RB FORECAST'!Z100-$S98)*($T98/12)","v":1209.4026805552758},{"$f":"('RB FORECAST'!AA100-$S98)*($T98/12)","v":1210.1898402655861},{"$f":"('RB FORECAST'!AB100-$S98)*($T98/12)","v":1210.8559195232413},{"$f":"('RB FORECAST'!AC100-$S98)*($T98/12)","v":1218.6118808254203},{"$f":"('RB FORECAST'!AD100-$S98)*($T98/12)","v":1219.628812822026},{"$f":"('RB FORECAST'!AE100-$S98)*($T98/12)","v":1219.7003705085478},{"$f":"('RB FORECAST'!AF100-$S98)*($T98/12)","v":1224.4681643096601},{"$f":"('RB FORECAST'!AG100-$S98)*($T98/12)","v":1235.154388356289},{"$f":"('RB FORECAST'!AL100-$S98)*($T98/12)","v":1238.5204482368545},{"$f":"('RB FORECAST'!AM100-$S98)*($T98/12)","v":1237.8494524889406},{"$f":"('RB FORECAST'!AN100-$S98)*($T98/12)","v":1238.6218097447736},{"$f":"('RB FORECAST'!AO100-$S98)*($T98/12)","v":1231.9778766958916},{"$f":"('RB FORECAST'!AP100-$S98)*($T98/12)","v":1229.4527318696917},{"$f":"('RB FORECAST'!AQ100-$S98)*($T98/12)","v":1228.4089935429956},{"$f":"('RB FORECAST'!AR100-$S98)*($T98/12)","v":1227.5258024437483},{"$f":"('RB FORECAST'!AS100-$S98)*($T98/12)","v":1217.2417470412331},{"$f":"('RB FORECAST'!AT100-$S98)*($T98/12)","v":1215.8933410105399},{"$f":"('RB FORECAST'!AU100-$S98)*($T98/12)","v":1215.7984587407611},{"$f":"('RB FORECAST'!AV100-$S98)*($T98/12)","v":1209.4765788746729},{"$f":"('RB FORECAST'!AW100-$S98)*($T98/12)","v":1195.3071270353059},null,{"$f":"SUM(U98:AF98)","v":14563.632093095643},{"$f":"SUM(AG98:AR98)","v":14686.07436772541},{"$f":"AU98-AT98","v":122.44227462976778},null,"2016 Investment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,null,null,"Distribution - Utah",{"$f":"'RB FORECAST'!R101*('RB FORECAST'!R101/'RB FORECAST'!R103)","v":2720352.5344989053},{"$f":"T100","v":0.11763},{"$f":"('RB FORECAST'!V101-$S99)*($T99/12)","v":114622.30685380218},{"$f":"('RB FORECAST'!W101-$S99)*($T99/12)","v":114662.67122357967},{"$f":"('RB FORECAST'!X101-$S99)*($T99/12)","v":114616.20935855045},{"$f":"('RB FORECAST'!Y101-$S99)*($T99/12)","v":115015.88129566133},{"$f":"('RB FORECAST'!Z101-$S99)*($T99/12)","v":115167.78371802882},{"$f":"('RB FORECAST'!AA101-$S99)*($T99/12)","v":115230.57076235912},{"$f":"('RB FORECAST'!AB101-$S99)*($T99/12)","v":115283.69993974218},{"$f":"('RB FORECAST'!AC101-$S99)*($T99/12)","v":115902.34680355582},{"$f":"('RB FORECAST'!AD101-$S99)*($T99/12)","v":115983.461415388},{"$f":"('RB FORECAST'!AE101-$S99)*($T99/12)","v":115989.1691460772},{"$f":"('RB FORECAST'!AF101-$S99)*($T99/12)","v":116369.4676761304},{"$f":"('RB FORECAST'!AG101-$S99)*($T99/12)","v":117221.84415596139},{"$f":"('RB FORECAST'!AL101-$S99)*($T99/12)","v":117490.33471533736},{"$f":"('RB FORECAST'!AM101-$S99)*($T99/12)","v":117436.813378793},{"$f":"('RB FORECAST'!AN101-$S99)*($T99/12)","v":117498.41971944486},{"$f":"('RB FORECAST'!AO101-$S99)*($T99/12)","v":116968.47272977591},{"$f":"('RB FORECAST'!AP101-$S99)*($T99/12)","v":116767.05695853365},{"$f":"('RB FORECAST'!AQ101-$S99)*($T99/12)","v":116683.80416532136},{"$f":"('RB FORECAST'!AR101-$S99)*($T99/12)","v":116613.35726874597},{"$f":"('RB FORECAST'!AS101-$S99)*($T99/12)","v":115793.05938764848},{"$f":"('RB FORECAST'!AT101-$S99)*($T99/12)","v":115685.50506529755},{"$f":"('RB FORECAST'!AU101-$S99)*($T99/12)","v":115677.93687144728},{"$f":"('RB FORECAST'!AV101-$S99)*($T99/12)","v":115173.67814706927},{"$f":"('RB FORECAST'!AW101-$S99)*($T99/12)","v":114043.46532097898},null,1386065.4123488367,1395831.9037283936,9766.4913795569446,null,{"$f":"'RB FORECAST'!T103","v":69844852.803749993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,null,null,"General",{"$f":"S101*('RB FORECAST'!R102/'RB FORECAST'!R103)","v":19870662.186308891},{"$f":"T101","v":0.11763},{"$f":"('RB FORECAST'!V102-$S100)*($T100/12)","v":411834.51341511542},{"$f":"('RB FORECAST'!W102-$S100)*($T100/12)","v":412007.81619007775},{"$f":"('RB FORECAST'!X102-$S100)*($T100/12)","v":411808.33406800131},{"$f":"('RB FORECAST'!Y102-$S100)*($T100/12)","v":413524.3092252434},{"$f":"('RB FORECAST'!Z102-$S100)*($T100/12)","v":414176.49607877072},{"$f":"('RB FORECAST'!AA102-$S100)*($T100/12)","v":414446.06969218538},{"$f":"('RB FORECAST'!AB102-$S100)*($T100/12)","v":414674.17764785798},{"$f":"('RB FORECAST'!AC102-$S100)*($T100/12)","v":417330.31271974667},{"$f":"('RB FORECAST'!AD102-$S100)*($T100/12)","v":417678.57499655185},{"$f":"('RB FORECAST'!AE102-$S100)*($T100/12)","v":417703.08090541721},{"$f":"('RB FORECAST'!AF102-$S100)*($T100/12)","v":419335.87712980143},{"$f":"('RB FORECAST'!AG102-$S100)*($T100/12)","v":422995.52077298675},{"$f":"('RB FORECAST'!AL102-$S100)*($T100/12)","v":424148.27403650997},{"$f":"('RB FORECAST'!AM102-$S100)*($T100/12)","v":423918.48236147669},{"$f":"('RB FORECAST'!AN102-$S100)*($T100/12)","v":424182.98667181522},{"$f":"('RB FORECAST'!AO102-$S100)*($T100/12)","v":421907.68089102721},{"$f":"('RB FORECAST'!AP102-$S100)*($T100/12)","v":421042.91049401875},{"$f":"('RB FORECAST'!AQ102-$S100)*($T100/12)","v":420685.46802268602},{"$f":"('RB FORECAST'!AR102-$S100)*($T100/12)","v":420383.00714614306},{"$f":"('RB FORECAST'!AS102-$S100)*($T100/12)","v":416861.09165796335},{"$f":"('RB FORECAST'!AT102-$S100)*($T100/12)","v":416399.31156266236},{"$f":"('RB FORECAST'!AU102-$S100)*($T100/12)","v":416366.817831113},{"$f":"('RB FORECAST'!AV102-$S100)*($T100/12)","v":414201.80356939079},{"$f":"('RB FORECAST'!AW102-$S100)*($T100/12)","v":409349.280907963},null,4987515.0828417558,5029447.1151527688,41932.032311012968,null,{"$f":"AX99*T98","v":8215850.0353051117}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,92,null,null,null,"Total",24556809.009999998,0.11763,{"$f":"SUM(U98:U100)","v":527659.38431874884},527873.55751065118,527627.03103222733,{"$f":"SUM(X98:X100)","v":529747.6888043338},530553.68247735477,530886.83029481012,531168.73350712343,534451.27140412794,534881.66522476193,534911.95042200293,536929.81297024153,541452.51931730448,{"$f":"SUM(AG98:AG100)","v":542877.12920008413},{"$f":"SUM(AH98:AH100)","v":542593.14519275865},542920.02820100484,540108.13149749907,539039.42018442205,538597.68118155038,538223.89021733275,533871.39279265306,533300.70996897039,533260.55316130107,530584.95829533471,524588.05335597729,null,6388144.1272836886,6439965.0932488879,51820.965965199284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,"392","Transportation Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,"Distribution - Wyoming",{"$f":"S107*('RB FORECAST'!R106/'RB FORECAST'!R109)","v":133365.99446834557},{"$f":"T105","v":8.0140000000000003E-2},{"$f":"('RB FORECAST'!V106-$S104)*($T104/12)","v":18326.660331775565},{"$f":"('RB FORECAST'!W106-$S104)*($T104/12)","v":18326.723137449066},{"$f":"('RB FORECAST'!X106-$S104)*($T104/12)","v":18417.760908464687},{"$f":"('RB FORECAST'!Y106-$S104)*($T104/12)","v":18528.733550596178},{"$f":"('RB FORECAST'!Z106-$S104)*($T104/12)","v":18605.163536453929},{"$f":"('RB FORECAST'!AA106-$S104)*($T104/12)","v":19145.922442759307},{"$f":"('RB FORECAST'!AB106-$S104)*($T104/12)","v":19217.448652229017},{"$f":"('RB FORECAST'!AC106-$S104)*($T104/12)","v":19287.281348943932},{"$f":"('RB FORECAST'!AD106-$S104)*($T104/12)","v":19331.250417150477},{"$f":"('RB FORECAST'!AE106-$S104)*($T104/12)","v":19440.214616632144},{"$f":"('RB FORECAST'!AF106-$S104)*($T104/12)","v":19453.209245485847},{"$f":"('RB FORECAST'!AG106-$S104)*($T104/12)","v":19499.766112739053},{"$f":"('RB FORECAST'!AL106-$S104)*($T104/12)","v":19499.766112739053},{"$f":"('RB FORECAST'!AM106-$S104)*($T104/12)","v":19499.850408980801},{"$f":"('RB FORECAST'!AN106-$S104)*($T104/12)","v":19622.03908279974},{"$f":"('RB FORECAST'!AO106-$S104)*($T104/12)","v":19770.983853975038},{"$f":"('RB FORECAST'!AP106-$S104)*($T104/12)","v":19873.566315164211},{"$f":"('RB FORECAST'!AQ106-$S104)*($T104/12)","v":20599.35971805732},{"$f":"('RB FORECAST'!AR106-$S104)*($T104/12)","v":20695.360450290751},{"$f":"('RB FORECAST'!AS106-$S104)*($T104/12)","v":20789.088191047176},{"$f":"('RB FORECAST'!AT106-$S104)*($T104/12)","v":20848.102401009441},{"$f":"('RB FORECAST'!AU106-$S104)*($T104/12)","v":20994.351489490768},{"$f":"('RB FORECAST'!AV106-$S104)*($T104/12)","v":21011.792563109877},{"$f":"('RB FORECAST'!AW106-$S104)*($T104/12)","v":21074.28005377853},null,{"$f":"SUM(U104:AF104)","v":227580.13430067917},{"$f":"SUM(AG104:AR104)","v":244278.54064044272},{"$f":"AU104-AT104","v":16698.406339763547}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,"Distribution - Utah",{"$f":"S107*('RB FORECAST'!R107/'RB FORECAST'!R109)","v":2369438.0055316538},{"$f":"T106","v":8.0140000000000003E-2},{"$f":"('RB FORECAST'!V107-$S105)*($T105/12)","v":325599.3829437911},{"$f":"('RB FORECAST'!W107-$S105)*($T105/12)","v":325600.49877658155},{"$f":"('RB FORECAST'!X107-$S105)*($T105/12)","v":327217.91523602617},{"$f":"('RB FORECAST'!Y107-$S105)*($T105/12)","v":329189.50324756413},{"$f":"('RB FORECAST'!Z107-$S105)*($T105/12)","v":330547.39147068677},{"$f":"('RB FORECAST'!AA107-$S105)*($T105/12)","v":340154.74835005839},{"$f":"('RB FORECAST'!AB107-$S105)*($T105/12)","v":341425.51395852369},{"$f":"('RB FORECAST'!AC107-$S105)*($T105/12)","v":342666.19188609213},{"$f":"('RB FORECAST'!AD107-$S105)*($T105/12)","v":343447.36539056542},{"$f":"('RB FORECAST'!AE107-$S105)*($T105/12)","v":345383.27054032584},{"$f":"('RB FORECAST'!AF107-$S105)*($T105/12)","v":345614.13874324737},{"$f":"('RB FORECAST'!AG107-$S105)*($T105/12)","v":346441.28820610698},{"$f":"('RB FORECAST'!AL107-$S105)*($T105/12)","v":346441.28820610698},{"$f":"('RB FORECAST'!AM107-$S105)*($T105/12)","v":346442.78584963828},{"$f":"('RB FORECAST'!AN107-$S105)*($T105/12)","v":348613.6427367049},{"$f":"('RB FORECAST'!AO107-$S105)*($T105/12)","v":351259.86003486131},{"$f":"('RB FORECAST'!AP107-$S105)*($T105/12)","v":353082.38445880881},{"$f":"('RB FORECAST'!AQ107-$S105)*($T105/12)","v":365977.14432495489},{"$f":"('RB FORECAST'!AR107-$S105)*($T105/12)","v":367682.73490236967},{"$f":"('RB FORECAST'!AS107-$S105)*($T105/12)","v":369347.94252899301},{"$f":"('RB FORECAST'!AT107-$S105)*($T105/12)","v":370396.41453648213},{"$f":"('RB FORECAST'!AU107-$S105)*($T105/12)","v":372994.73916866019},{"$f":"('RB FORECAST'!AV107-$S105)*($T105/12)","v":373304.60483460547},{"$f":"('RB FORECAST'!AW107-$S105)*($T105/12)","v":374414.7846510635},null,4043287.2087495695,4339958.3262332492,296671.11748367967]
[null,null,null,null,null,null,null,null,null,null,null,null,null,97,null,null,null,"General",{"$f":"S107*'RB FORECAST'!R108/'RB FORECAST'!R109","v":0},{"$f":"T107","v":8.0140000000000003E-2},{"$f":"('RB FORECAST'!V108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!W108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!X108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!Y108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!Z108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AA108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AB108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AC108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AD108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AE108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AF108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AG108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AL108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AM108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AN108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AO108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AP108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AQ108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AR108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AS108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AT108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AU108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AV108-$S106)*($T106/12)","v":0},{"$f":"('RB FORECAST'!AW108-$S106)*($T106/12)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,null,null,"Total",2502803.9999999995,8.0140000000000003E-2,{"$f":"SUM(U104:U106)","v":343926.04327556666},343927.22191403061,345635.67614449083,{"$f":"SUM(X104:X106)","v":347718.2367981603},349152.55500714068,359300.67079281772,360642.96261075273,361953.47323503607,362778.61580771592,364823.48515695799,365067.34798873321,365941.05431884603,{"$f":"SUM(AG104:AG106)","v":365941.05431884603},{"$f":"SUM(AH104:AH106)","v":365942.63625861908},368235.68181950465,371030.84388883633,372955.95077397302,386576.50404301222,388378.0953526604,390137.0307200402,391244.5169374916,393989.09065815096,394316.39739771537,395489.06470484205,null,4270867.3430502489,4584236.8668736918,313369.52382344287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,"393","Stores Equipment",null,null,{"$f":"T110","v":0.05},{"$f":"('RB FORECAST'!V111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!W111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!X111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!Y111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!Z111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AA111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AB111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AC111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AD111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AE111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AF111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AG111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AL111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AM111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AN111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AO111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AP111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AQ111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AR111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AS111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AT111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AU111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AV111-$S109)*($T109/12)","v":0},{"$f":"('RB FORECAST'!AW111-$S109)*($T109/12)","v":0},null,{"$f":"SUM(U109:AF109)","v":0},{"$f":"SUM(AG109:AR109)","v":0},{"$f":"AU109-AT109","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,null,"Distribution - Wyoming",{"$f":"S112*('RB FORECAST'!R112/'RB FORECAST'!R114)","v":1621.1365661624261},{"$f":"T111","v":0.05},{"$f":"('RB FORECAST'!V112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!W112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!X112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!Y112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!Z112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AA112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AB112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AC112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AD112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AE112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AF112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AG112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AL112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AM112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AN112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AO112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AP112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AQ112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AR112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AS112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AT112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AU112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AV112-$S110)*($T110/12)","v":44.794805974323225},{"$f":"('RB FORECAST'!AW112-$S110)*($T110/12)","v":44.794805974323225},null,537.53767169187881,537.53767169187881,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,102,null,null,null,"Distribution - Utah",{"$f":"S112*'RB FORECAST'!R113/'RB FORECAST'!R114","v":5899.9334338375729},{"$f":"T112","v":0.05},{"$f":"('RB FORECAST'!V113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!W113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!X113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!Y113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!Z113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AA113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AB113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AC113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AD113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AE113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AF113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AG113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AL113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AM113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AN113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AO113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AP113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AQ113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AR113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AS113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AT113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AU113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AV113-$S111)*($T111/12)","v":163.02536069234347},{"$f":"('RB FORECAST'!AW113-$S111)*($T111/12)","v":163.02536069234347},null,1956.3043283081213,1956.3043283081213,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,null,null,"Total",7521.07,0.05,{"$f":"SUM(U109:U111)","v":207.82016666666669},207.82016666666669,207.82016666666669,{"$f":"SUM(X109:X111)","v":207.82016666666669},207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,{"$f":"SUM(AG109:AG111)","v":207.82016666666669},{"$f":"SUM(AH109:AH111)","v":207.82016666666669},207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,207.82016666666669,null,2493.8420000000006,2493.8420000000006,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,105,null,"394","Tools, Shop & Garage Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,106,null,null,null,"Distribution - Wyoming",{"$f":"S118*('RB FORECAST'!R117/'RB FORECAST'!R120)","v":75670.401650357278},{"$f":"T116","v":7.6829999999999996E-2},{"$f":"('RB FORECAST'!V117-$S115)*($T115/12)","v":16253.055224083588},{"$f":"('RB FORECAST'!W117-$S115)*($T115/12)","v":16547.87612952674},{"$f":"('RB FORECAST'!X117-$S115)*($T115/12)","v":16558.90773186554},{"$f":"('RB FORECAST'!Y117-$S115)*($T115/12)","v":16730.431423647391},{"$f":"('RB FORECAST'!Z117-$S115)*($T115/12)","v":16942.140514849754},{"$f":"('RB FORECAST'!AA117-$S115)*($T115/12)","v":16776.156174115476},{"$f":"('RB FORECAST'!AB117-$S115)*($T115/12)","v":16929.295387300841},{"$f":"('RB FORECAST'!AC117-$S115)*($T115/12)","v":17053.346711974442},{"$f":"('RB FORECAST'!AD117-$S115)*($T115/12)","v":17089.528904133484},{"$f":"('RB FORECAST'!AE117-$S115)*($T115/12)","v":17204.122242152134},{"$f":"('RB FORECAST'!AF117-$S115)*($T115/12)","v":17804.61441652519},{"$f":"('RB FORECAST'!AG117-$S115)*($T115/12)","v":17728.850824915171},{"$f":"('RB FORECAST'!AL117-$S115)*($T115/12)","v":17728.850824915171},{"$f":"('RB FORECAST'!AM117-$S115)*($T115/12)","v":17921.999058391339},{"$f":"('RB FORECAST'!AN117-$S115)*($T115/12)","v":17929.226274863486},{"$f":"('RB FORECAST'!AO117-$S115)*($T115/12)","v":18041.597878963872},{"$f":"('RB FORECAST'!AP117-$S115)*($T115/12)","v":18180.296445522836},{"$f":"('RB FORECAST'!AQ117-$S115)*($T115/12)","v":18071.553878067032},{"$f":"('RB FORECAST'!AR117-$S115)*($T115/12)","v":18171.881120662747},{"$f":"('RB FORECAST'!AS117-$S115)*($T115/12)","v":18253.151796448339},{"$f":"('RB FORECAST'!AT117-$S115)*($T115/12)","v":18276.856107675212},{"$f":"('RB FORECAST'!AU117-$S115)*($T115/12)","v":18351.930501647275},{"$f":"('RB FORECAST'!AV117-$S115)*($T115/12)","v":18745.335448701768},{"$f":"('RB FORECAST'!AW117-$S115)*($T115/12)","v":18695.699878051546},null,{"$f":"SUM(U115:AF115)","v":203618.32568508975},{"$f":"SUM(AG115:AR115)","v":218368.37921391064},{"$f":"AU115-AT115","v":14750.053528820892}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,107,null,null,null,"Distribution - Utah",{"$f":"S118*('RB FORECAST'!R118/'RB FORECAST'!R120)","v":832965.33834964281},{"$f":"T117","v":7.6829999999999996E-2},{"$f":"('RB FORECAST'!V118-$S116)*($T116/12)","v":178910.52972731637},{"$f":"('RB FORECAST'!W118-$S116)*($T116/12)","v":182155.86198271668},{"$f":"('RB FORECAST'!X118-$S116)*($T116/12)","v":182277.29575568825},{"$f":"('RB FORECAST'!Y118-$S116)*($T116/12)","v":184165.39581653124},{"$f":"('RB FORECAST'!Z118-$S116)*($T116/12)","v":186495.84908411},{"$f":"('RB FORECAST'!AA118-$S116)*($T116/12)","v":184668.72514231686},{"$f":"('RB FORECAST'!AB118-$S116)*($T116/12)","v":186354.45237176845},{"$f":"('RB FORECAST'!AC118-$S116)*($T116/12)","v":187719.98567641398},{"$f":"('RB FORECAST'!AD118-$S116)*($T116/12)","v":188118.27234169754},{"$f":"('RB FORECAST'!AE118-$S116)*($T116/12)","v":189379.69393446727},{"$f":"('RB FORECAST'!AF118-$S116)*($T116/12)","v":195989.7971755488},{"$f":"('RB FORECAST'!AG118-$S116)*($T116/12)","v":195155.80601991012},{"$f":"('RB FORECAST'!AL118-$S116)*($T116/12)","v":195155.80601991012},{"$f":"('RB FORECAST'!AM118-$S116)*($T116/12)","v":197281.94490830271},{"$f":"('RB FORECAST'!AN118-$S116)*($T116/12)","v":197361.50072778764},{"$f":"('RB FORECAST'!AO118-$S116)*($T116/12)","v":198598.46589764187},{"$f":"('RB FORECAST'!AP118-$S116)*($T116/12)","v":200125.23324527958},{"$f":"('RB FORECAST'!AQ118-$S116)*($T116/12)","v":198928.21581814394},{"$f":"('RB FORECAST'!AR118-$S116)*($T116/12)","v":200032.59895543143},{"$f":"('RB FORECAST'!AS118-$S116)*($T116/12)","v":200927.21104255161},{"$f":"('RB FORECAST'!AT118-$S116)*($T116/12)","v":201188.14357615536},{"$f":"('RB FORECAST'!AU118-$S116)*($T116/12)","v":202014.54817574078},{"$f":"('RB FORECAST'!AV118-$S116)*($T116/12)","v":206345.07474471294},{"$f":"('RB FORECAST'!AW118-$S116)*($T116/12)","v":205798.69585681069},null,2241391.665028485,2403757.4389684685,162365.77393998345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,108,null,null,null,"General",{"$f":"S118*'RB FORECAST'!R119/'RB FORECAST'!R120","v":0},{"$f":"T118","v":7.6829999999999996E-2},{"$f":"('RB FORECAST'!V119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!W119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!X119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!Y119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!Z119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AA119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AB119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AC119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AD119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AE119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AF119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AG119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AL119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AM119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AN119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AO119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AP119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AQ119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AR119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AS119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AT119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AU119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AV119-$S117)*($T117/12)","v":0},{"$f":"('RB FORECAST'!AW119-$S117)*($T117/12)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,null,null,"Total",908635.74000000011,7.6829999999999996E-2,{"$f":"SUM(U115:U117)","v":195163.58495139997},198703.73811224342,198836.20348755378,{"$f":"SUM(X115:X117)","v":200895.82724017862},203437.98959895974,201444.88131643235,203283.74775906929,204773.33238838843,205207.80124583101,206583.81617661941,213794.41159207397,212884.65684482528,{"$f":"SUM(AG115:AG117)","v":212884.65684482528},{"$f":"SUM(AH115:AH117)","v":215203.94396669406},215290.72700265114,216640.06377660573,218305.52969080242,216999.76969621098,218204.48007609419,219180.36283899995,219464.99968383057,220366.47867738805,225090.41019341472,224494.39573486225,null,2445009.9907135754,2622125.8181823795,177115.82746880408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,"395","Laboratory Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,null,null,"Distribution - Wyoming",{"$f":"S124*('RB FORECAST'!R123/'RB FORECAST'!R126)","v":0},0,{"$f":"'RB FORECAST'!V123*($T121/12)","v":0},{"$f":"'RB FORECAST'!W123*($T121/12)","v":0},{"$f":"'RB FORECAST'!X123*($T121/12)","v":0},{"$f":"'RB FORECAST'!Y123*($T121/12)","v":0},{"$f":"'RB FORECAST'!Z123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AA123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AB123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AC123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AD123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AE123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AF123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AG123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AL123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AM123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AN123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AO123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AP123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AQ123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AR123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AS123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AT123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AU123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AV123*($T121/12)","v":0},{"$f":"'RB FORECAST'!AW123*($T121/12)","v":0},null,{"$f":"SUM(U121:AF121)","v":0},{"$f":"SUM(AG121:AR121)","v":0},{"$f":"AU121-AT121","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,113,null,null,null,"Distribution - Utah",{"$f":"S124*('RB FORECAST'!R124/'RB FORECAST'!R126)","v":61117.83},0,{"$f":"'RB FORECAST'!V124*($T122/12)","v":0},{"$f":"'RB FORECAST'!W124*($T122/12)","v":0},{"$f":"'RB FORECAST'!X124*($T122/12)","v":0},{"$f":"'RB FORECAST'!Y124*($T122/12)","v":0},{"$f":"'RB FORECAST'!Z124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AA124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AB124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AC124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AD124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AE124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AF124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AG124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AL124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AM124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AN124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AO124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AP124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AQ124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AR124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AS124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AT124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AU124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AV124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AW124*($T122/12)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,null,null,"General",{"$f":"S124*'RB FORECAST'!R125/'RB FORECAST'!R126","v":0},0,{"$f":"'RB FORECAST'!V125*($T123/12)","v":0},{"$f":"'RB FORECAST'!W125*($T123/12)","v":0},{"$f":"'RB FORECAST'!X125*($T123/12)","v":0},{"$f":"'RB FORECAST'!Y125*($T123/12)","v":0},{"$f":"'RB FORECAST'!Z125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AA125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AB125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AC125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AD125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AE125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AF125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AG125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AL125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AM125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AN125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AO125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AP125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AQ125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AR125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AS125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AT125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AU125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AV125*($T123/12)","v":0},{"$f":"'RB FORECAST'!AW125*($T123/12)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,null,null,"Total",61117.83,0,{"$f":"SUM(U121:U123)","v":0},0,0,{"$f":"SUM(X121:X123)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AG121:AG123)","v":0},{"$f":"SUM(AH121:AH123)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,"396","Power Operated Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,null,null,"Distribution - Wyoming",null,{"$f":"T128","v":6.5610000000000002E-2},{"$f":"('RB FORECAST'!V129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!W129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!X129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!Y129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!Z129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AA129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AB129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AC129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AD129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AE129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AF129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AG129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AL129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AM129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AN129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AO129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AP129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AQ129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AR129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AS129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AT129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AU129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AV129-$S127)*($T127/12)","v":5328.3246234750004},{"$f":"('RB FORECAST'!AW129-$S127)*($T127/12)","v":5328.3246234750004},null,{"$f":"SUM(U127:AF127)","v":63939.89548169999},{"$f":"SUM(AG127:AR127)","v":63939.89548169999},{"$f":"AU127-AT127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,null,null,"Distribution - Utah",null,{"$f":"T129","v":6.5610000000000002E-2},{"$f":"('RB FORECAST'!V130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!W130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!X130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!Y130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!Z130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AA130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AB130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AC130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AD130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AE130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AF130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AG130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AL130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AM130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AN130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AO130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AP130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AQ130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AR130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AS130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AT130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AU130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AV130-$S128)*($T128/12)","v":61687.694396024999},{"$f":"('RB FORECAST'!AW130-$S128)*($T128/12)","v":61687.694396024999},null,740252.33275230008,740252.33275230008,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,"General",null,{"$f":"T130","v":6.5610000000000002E-2},{"$f":"('RB FORECAST'!V131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!W131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!X131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!Y131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!Z131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AA131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AB131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AC131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AD131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AE131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AF131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AG131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AL131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AM131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AN131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AO131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AP131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AQ131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AR131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AS131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AT131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AU131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AV131-$S129)*($T129/12)","v":0},{"$f":"('RB FORECAST'!AW131-$S129)*($T129/12)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,121,null,null,null,"Total",null,6.5610000000000002E-2,{"$f":"SUM(U127:U129)","v":67016.019019500003},67016.019019500003,67016.019019500003,{"$f":"SUM(X127:X129)","v":67016.019019500003},67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,{"$f":"SUM(AG127:AG129)","v":67016.019019500003},{"$f":"SUM(AH127:AH129)","v":67016.019019500003},67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,67016.019019500003,null,804192.22823400004,804192.22823400004,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,123,null,"397","Communication Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,null,null,"Distribution - Wyoming",{"$f":"S135*('RB FORECAST'!R135/'RB FORECAST'!R137)","v":19916.373586707985},{"$f":"T134","v":8.0769999999999995E-2},{"$f":"('RB FORECAST'!V135-$S133)*($T133/12)","v":201.20437284180031},{"$f":"('RB FORECAST'!W135-$S133)*($T133/12)","v":201.55022589858964},{"$f":"('RB FORECAST'!X135-$S133)*($T133/12)","v":201.52490109955679},{"$f":"('RB FORECAST'!Y135-$S133)*($T133/12)","v":201.52531723041815},{"$f":"('RB FORECAST'!Z135-$S133)*($T133/12)","v":201.53954971106049},{"$f":"('RB FORECAST'!AA135-$S133)*($T133/12)","v":201.53954971106049},{"$f":"('RB FORECAST'!AB135-$S133)*($T133/12)","v":201.53954971106049},{"$f":"('RB FORECAST'!AC135-$S133)*($T133/12)","v":230.99430604634966},{"$f":"('RB FORECAST'!AD135-$S133)*($T133/12)","v":226.38006427364141},{"$f":"('RB FORECAST'!AE135-$S133)*($T133/12)","v":226.97454703235218},{"$f":"('RB FORECAST'!AF135-$S133)*($T133/12)","v":227.48569389337561},{"$f":"('RB FORECAST'!AG135-$S133)*($T133/12)","v":227.72501362887738},{"$f":"('RB FORECAST'!AL135-$S133)*($T133/12)","v":227.72501362887738},{"$f":"('RB FORECAST'!AM135-$S133)*($T133/12)","v":227.96873237428002},{"$f":"('RB FORECAST'!AN135-$S133)*($T133/12)","v":227.95088627424798},{"$f":"('RB FORECAST'!AO135-$S133)*($T133/12)","v":227.95117951696912},{"$f":"('RB FORECAST'!AP135-$S133)*($T133/12)","v":227.96120898543273},{"$f":"('RB FORECAST'!AQ135-$S133)*($T133/12)","v":227.96120898543273},{"$f":"('RB FORECAST'!AR135-$S133)*($T133/12)","v":227.96120898543273},{"$f":"('RB FORECAST'!AS135-$S133)*($T133/12)","v":248.71764331282992},{"$f":"('RB FORECAST'!AT135-$S133)*($T133/12)","v":245.46603921752777},{"$f":"('RB FORECAST'!AU135-$S133)*($T133/12)","v":245.88496450753829},{"$f":"('RB FORECAST'!AV135-$S133)*($T133/12)","v":246.24516393107851},{"$f":"('RB FORECAST'!AW135-$S133)*($T133/12)","v":246.41380984743395},null,{"$f":"SUM(U133:AF133)","v":2549.9830910781429},{"$f":"SUM(AG133:AR133)","v":2828.2070595670812},{"$f":"AU133-AT133","v":278.22396848893823}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,125,null,null,null,"Distribution - Utah",{"$f":"S135*'RB FORECAST'!R136/'RB FORECAST'!R137","v":6267808.8264132906},{"$f":"T135","v":8.0769999999999995E-2},{"$f":"('RB FORECAST'!V136-$S134)*($T134/12)","v":63320.289636083195},{"$f":"('RB FORECAST'!W136-$S134)*($T134/12)","v":63429.131782096811},{"$f":"('RB FORECAST'!X136-$S134)*($T134/12)","v":63421.161907550406},{"$f":"('RB FORECAST'!Y136-$S134)*($T134/12)","v":63421.292866566342},{"$f":"('RB FORECAST'!Z136-$S134)*($T134/12)","v":63425.771918307546},{"$f":"('RB FORECAST'!AA136-$S134)*($T134/12)","v":63425.771918307546},{"$f":"('RB FORECAST'!AB136-$S134)*($T134/12)","v":63425.771918307546},{"$f":"('RB FORECAST'!AC136-$S134)*($T134/12)","v":72695.37016793013},{"$f":"('RB FORECAST'!AD136-$S134)*($T134/12)","v":71243.239076681304},{"$f":"('RB FORECAST'!AE136-$S134)*($T134/12)","v":71430.32656356621},{"$f":"('RB FORECAST'!AF136-$S134)*($T134/12)","v":71591.187715982756},{"$f":"('RB FORECAST'!AG136-$S134)*($T134/12)","v":71666.503151495286},{"$f":"('RB FORECAST'!AL136-$S134)*($T134/12)","v":71666.503151495286},{"$f":"('RB FORECAST'!AM136-$S134)*($T134/12)","v":71743.202983266703},{"$f":"('RB FORECAST'!AN136-$S134)*($T134/12)","v":71737.586702631525},{"$f":"('RB FORECAST'!AO136-$S134)*($T134/12)","v":71737.6789879719},{"$f":"('RB FORECAST'!AP136-$S134)*($T134/12)","v":71740.835325177904},{"$f":"('RB FORECAST'!AQ136-$S134)*($T134/12)","v":71740.835325177904},{"$f":"('RB FORECAST'!AR136-$S134)*($T134/12)","v":71740.835325177904},{"$f":"('RB FORECAST'!AS136-$S134)*($T134/12)","v":78273.016583765755},{"$f":"('RB FORECAST'!AT136-$S134)*($T134/12)","v":77249.716194274268},{"$f":"('RB FORECAST'!AU136-$S134)*($T134/12)","v":77381.554634585918},{"$f":"('RB FORECAST'!AV136-$S134)*($T134/12)","v":77494.911673019902},{"$f":"('RB FORECAST'!AW136-$S134)*($T134/12)","v":77547.985610324293},null,802495.81862287503,890054.6624968691,87558.843873994076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,null,null,"Total",6287725.1999999993,8.0769999999999995E-2,{"$f":"SUM(U133:U134)","v":63521.494008924994},63630.682007995398,63622.68680864996,{"$f":"SUM(X133:X134)","v":63622.818183796757},63627.311468018605,63627.311468018605,63627.311468018605,72926.364473976486,71469.61914095495,71657.301110598564,71818.673409876137,71894.228165124165,{"$f":"SUM(AG133:AG134)","v":71894.228165124165},{"$f":"SUM(AH133:AH134)","v":71971.171715640987},71965.537588905776,71965.630167488867,71968.796534163339,71968.796534163339,71968.796534163339,78521.734227078588,77495.182233491796,77627.439599093457,77741.156836950977,77794.399420171729,null,805045.80171395338,892882.86955643632,87837.067842482938]
[null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,"398","Miscellaneous Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,null,null,"Distribution - Wyoming",null,{"$f":"T139","v":6.6699999999999995E-2},{"$f":"('RB FORECAST'!V140-$S138)*($T138/12)","v":21.476955333333333},{"$f":"('RB FORECAST'!W140-$S138)*($T138/12)","v":21.476955333333333},{"$f":"('RB FORECAST'!X140-$S138)*($T138/12)","v":21.476955333333333},{"$f":"('RB FORECAST'!Y140-$S138)*($T138/12)","v":21.476955333333333},{"$f":"('RB FORECAST'!Z140-$S138)*($T138/12)","v":21.476955333333333},{"$f":"('RB FORECAST'!AA140-$S138)*($T138/12)","v":21.44356703729645},{"$f":"('RB FORECAST'!AB140-$S138)*($T138/12)","v":21.44356703729645},{"$f":"('RB FORECAST'!AC140-$S138)*($T138/12)","v":21.441437833515259},{"$f":"('RB FORECAST'!AD140-$S138)*($T138/12)","v":21.441355960048234},{"$f":"('RB FORECAST'!AE140-$S138)*($T138/12)","v":21.441437833515259},{"$f":"('RB FORECAST'!AF140-$S138)*($T138/12)","v":21.280696805172699},{"$f":"('RB FORECAST'!AG140-$S138)*($T138/12)","v":21.069533568464614},{"$f":"('RB FORECAST'!AL140-$S138)*($T138/12)","v":21.069533568464614},{"$f":"('RB FORECAST'!AM140-$S138)*($T138/12)","v":21.069533568464614},{"$f":"('RB FORECAST'!AN140-$S138)*($T138/12)","v":21.069533568464614},{"$f":"('RB FORECAST'!AO140-$S138)*($T138/12)","v":21.069533568464614},{"$f":"('RB FORECAST'!AP140-$S138)*($T138/12)","v":21.069533568464614},{"$f":"('RB FORECAST'!AQ140-$S138)*($T138/12)","v":21.036145272427731},{"$f":"('RB FORECAST'!AR140-$S138)*($T138/12)","v":21.036145272427731},{"$f":"('RB FORECAST'!AS140-$S138)*($T138/12)","v":21.034016068646544},{"$f":"('RB FORECAST'!AT140-$S138)*($T138/12)","v":21.033934195179516},{"$f":"('RB FORECAST'!AU140-$S138)*($T138/12)","v":21.034016068646544},{"$f":"('RB FORECAST'!AV140-$S138)*($T138/12)","v":20.873275040303984},{"$f":"('RB FORECAST'!AW140-$S138)*($T138/12)","v":20.662111803595899},null,{"$f":"SUM(U138:AF138)","v":256.94637274197567},{"$f":"SUM(AG138:AR138)","v":252.057311563551},{"$f":"AU138-AT138","v":-4.8890611784246687}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,null,null,"Distribution - Utah",null,{"$f":"T140","v":6.6699999999999995E-2},{"$f":"('RB FORECAST'!V141-$S139)*($T139/12)","v":1808.6357548333333},{"$f":"('RB FORECAST'!W141-$S139)*($T139/12)","v":1808.6357548333333},{"$f":"('RB FORECAST'!X141-$S139)*($T139/12)","v":1808.6357548333333},{"$f":"('RB FORECAST'!Y141-$S139)*($T139/12)","v":1808.6357548333333},{"$f":"('RB FORECAST'!Z141-$S139)*($T139/12)","v":1808.6357548333333},{"$f":"('RB FORECAST'!AA141-$S139)*($T139/12)","v":1805.8240310546125},{"$f":"('RB FORECAST'!AB141-$S139)*($T139/12)","v":1805.8240310546125},{"$f":"('RB FORECAST'!AC141-$S139)*($T139/12)","v":1805.6447247223964},{"$f":"('RB FORECAST'!AD141-$S139)*($T139/12)","v":1805.6378299238768},{"$f":"('RB FORECAST'!AE141-$S139)*($T139/12)","v":1805.6447247223964},{"$f":"('RB FORECAST'!AF141-$S139)*($T139/12)","v":1792.1082635892012},{"$f":"('RB FORECAST'!AG141-$S139)*($T139/12)","v":1774.3256042648688},{"$f":"('RB FORECAST'!AL141-$S139)*($T139/12)","v":1774.3256042648688},{"$f":"('RB FORECAST'!AM141-$S139)*($T139/12)","v":1774.3256042648688},{"$f":"('RB FORECAST'!AN141-$S139)*($T139/12)","v":1774.3256042648688},{"$f":"('RB FORECAST'!AO141-$S139)*($T139/12)","v":1774.3256042648688},{"$f":"('RB FORECAST'!AP141-$S139)*($T139/12)","v":1774.3256042648688},{"$f":"('RB FORECAST'!AQ141-$S139)*($T139/12)","v":1771.5138804861479},{"$f":"('RB FORECAST'!AR141-$S139)*($T139/12)","v":1771.5138804861479},{"$f":"('RB FORECAST'!AS141-$S139)*($T139/12)","v":1771.334574153932},{"$f":"('RB FORECAST'!AT141-$S139)*($T139/12)","v":1771.3276793554126},{"$f":"('RB FORECAST'!AU141-$S139)*($T139/12)","v":1771.334574153932},{"$f":"('RB FORECAST'!AV141-$S139)*($T139/12)","v":1757.7981130207368},{"$f":"('RB FORECAST'!AW141-$S139)*($T139/12)","v":1740.0154536964044},null,21638.187983498632,21226.466176677055,-411.72180682157705]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N139+1","v":131},null,null,null,"General",null,{"$f":"T141","v":6.6699999999999995E-2},{"$f":"('RB FORECAST'!V142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!W142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!X142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!Y142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!Z142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AA142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AB142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AC142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AD142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AE142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AF142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AG142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AL142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AM142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AN142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AO142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AP142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AQ142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AR142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AS142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AT142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AU142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AV142-$S140)*($T140/12)","v":0},{"$f":"('RB FORECAST'!AW142-$S140)*($T140/12)","v":0},null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,132,null,null,null,"Total",null,6.6699999999999995E-2,{"$f":"SUM(U138:U140)","v":1830.1127101666666},1830.1127101666666,1830.1127101666666,{"$f":"SUM(X138:X140)","v":1830.1127101666666},1830.1127101666666,1827.2675980919089,1827.2675980919089,1827.0861625559116,1827.079185883925,1827.0861625559116,1813.388960394374,1795.3951378333334,{"$f":"SUM(AG138:AG140)","v":1795.3951378333334},{"$f":"SUM(AH138:AH140)","v":1795.3951378333334},1795.3951378333334,1795.3951378333334,1795.3951378333334,1792.5500257585757,1792.5500257585757,1792.3685902225784,1792.361613550592,1792.3685902225784,1778.6713880610407,1760.6775655000004,null,21895.134356240607,21478.523488240611,-416.61086799999612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,"Reserve Variance (General)",null,null,null,-2589352,{"$f":"$T$143/12","v":-215779.33333333334},-215779.33333333334,-215779.33333333334,{"$f":"$T$143/12","v":-215779.33333333334},-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,{"$f":"$T$143/12","v":-215779.33333333334},-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,null,{"$f":"SUM(U143:AF143)","v":-2589352},{"$f":"SUM(AG143:AR143)","v":-2589352},{"$f":"AU143-AT143","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,null,"Total General Plant",null,null,null,{"$f":"SUM(U143,U141,U135,U130,U124,U118,U112,U107,U101,U95,U89)","v":1147410.3109144988},1151481.7665586893,1153059.9661717927,{"$f":"SUM(X143,X141,X135,X130,X124,X118,X112,X107,X101,X95,X89)","v":1159349.4789781433},{"$f":"SUM(Y143,Y141,Y135,Y130,Y124,Y118,Y112,Y107,Y101,Y95,Y89)","v":1164294.4333456005},1172802.2952204912,1176313.7789971814,1193157.7852982553,1193231.021505964,1200219.8425134658,1210936.4104091306,1216420.4092974658,1217845.0191802452,1220094.4392142603,1222790.1403772454,1224140.2390858794,1226768.8720210388,1238653.8701794932,1241318.1354274591,1247212.2960337847,1246902.241051994,1252837.2497445184,1256032.026424997,1251263.3148399941,null,{"$f":"SUM(U145:AF145)","v":14138677.49921068},{"$f":"SUM(AG145:AR145)","v":14845857.843580909},{"$f":"AU145-AT145","v":707180.34437022917}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Total Depreciation expense"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,139,null,null,"Production",null,null,null,{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":70455.501666666663},null,{"$f":"SUM(U148:AF148)","v":845466.02000000014},{"$f":"SUM(AG148:AR148)","v":845466.02000000014},{"$f":"AU148-AT148","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,140,null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(U77,U72,U67,U62,U57,U52,U44,U36,U31,U11)+U81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":160961.61330985875},{"$f":"SUM(V77,V72,V67,V62,V57,V52,V44,V36,V31,V11)+V81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":161968.85122036107},{"$f":"SUM(W77,W72,W67,W62,W57,W52,W44,W36,W31,W11)+W81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":162699.7484564117},{"$f":"SUM(X77,X72,X67,X62,X57,X52,X44,X36,X31,X11)+X81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":163322.3509030781},{"$f":"SUM(Y77,Y72,Y67,Y62,Y57,Y52,Y44,Y36,Y31,Y11)+Y81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":163691.59130047524},{"$f":"SUM(Z77,Z72,Z67,Z62,Z57,Z52,Z44,Z36,Z31,Z11)+Z81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":164053.67095153892},{"$f":"SUM(AA77,AA72,AA67,AA62,AA57,AA52,AA44,AA36,AA31,AA11)+AA81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":164760.19581028089},{"$f":"SUM(AB77,AB72,AB67,AB62,AB57,AB52,AB44,AB36,AB31,AB11)+AB81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":165864.58334477688},{"$f":"SUM(AC77,AC72,AC67,AC62,AC57,AC52,AC44,AC36,AC31,AC11)+AC81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":168897.81750573797},{"$f":"SUM(AD77,AD72,AD67,AD62,AD57,AD52,AD44,AD36,AD31,AD11)+AD81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":170330.43536431569},{"$f":"SUM(AE77,AE72,AE67,AE62,AE57,AE52,AE44,AE36,AE31,AE11)+AE81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":170953.92572268803},{"$f":"SUM(AF77,AF72,AF67,AF62,AF57,AF52,AF44,AF36,AF31,AF11)+AF81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":172102.27218845475},{"$f":"SUM(AG77,AG72,AG67,AG62,AG57,AG52,AG44,AG36,AG31,AG11)+AG81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":172274.81330853392},{"$f":"SUM(AH77,AH72,AH67,AH62,AH57,AH52,AH44,AH36,AH31,AH11)+AH81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":173369.09857928118},{"$f":"SUM(AI77,AI72,AI67,AI62,AI57,AI52,AI44,AI36,AI31,AI11)+AI81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":174162.36420121853},{"$f":"SUM(AJ77,AJ72,AJ67,AJ62,AJ57,AJ52,AJ44,AJ36,AJ31,AJ11)+AJ81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":174825.26663027558},{"$f":"SUM(AK77,AK72,AK67,AK62,AK57,AK52,AK44,AK36,AK31,AK11)+AK81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":175508.78160625554},{"$f":"SUM(AL77,AL72,AL67,AL62,AL57,AL52,AL44,AL36,AL31,AL11)+AL81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":176046.7495175103},{"$f":"SUM(AM77,AM72,AM67,AM62,AM57,AM52,AM44,AM36,AM31,AM11)+AM81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":176817.10293069592},{"$f":"SUM(AN77,AN72,AN67,AN62,AN57,AN52,AN44,AN36,AN31,AN11)+AN81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":177893.42216515608},{"$f":"SUM(AO77,AO72,AO67,AO62,AO57,AO52,AO44,AO36,AO31,AO11)+AO81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":180891.37456252205},{"$f":"SUM(AP77,AP72,AP67,AP62,AP57,AP52,AP44,AP36,AP31,AP11)+AP81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":182295.78399803044},{"$f":"SUM(AQ77,AQ72,AQ67,AQ62,AQ57,AQ52,AQ44,AQ36,AQ31,AQ11)+AQ81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":183029.33107706479},{"$f":"SUM(AR77,AR72,AR67,AR62,AR57,AR52,AR44,AR36,AR31,AR11)+AR81*('RB FORECAST'!$U$149/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":184066.83898954245},null,1989607.0560779781,2131180.9275660869,141573.87148810877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,141,null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(U78,U73,U68,U63,U58,U53,U48,U37,U32,U12)+U81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4476453.560267414},{"$f":"SUM(V78,V73,V68,V63,V58,V53,V48,V37,V32,V12)+V81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4506565.0184878828},{"$f":"SUM(W78,W73,W68,W63,W58,W53,W48,W37,W32,W12)+W81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4523026.8477320727},{"$f":"SUM(X78,X73,X68,X63,X58,X53,X48,X37,X32,X12)+X81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4544465.1050305516},{"$f":"SUM(Y78,Y73,Y68,Y63,Y58,Y53,Y48,Y37,Y32,Y12)+Y81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4556047.8200291023},{"$f":"SUM(Z78,Z73,Z68,Z63,Z58,Z53,Z48,Z37,Z32,Z12)+Z81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4566187.01722812},{"$f":"SUM(AA78,AA73,AA68,AA63,AA58,AA53,AA48,AA37,AA32,AA12)+AA81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4584069.4301457545},{"$f":"SUM(AB78,AB73,AB68,AB63,AB58,AB53,AB48,AB37,AB32,AB12)+AB81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4618817.9295082642},{"$f":"SUM(AC78,AC73,AC68,AC63,AC58,AC53,AC48,AC37,AC32,AC12)+AC81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4722923.5994047048},{"$f":"SUM(AD78,AD73,AD68,AD63,AD58,AD53,AD48,AD37,AD32,AD12)+AD81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4771854.8410134465},{"$f":"SUM(AE78,AE73,AE68,AE63,AE58,AE53,AE48,AE37,AE32,AE12)+AE81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4789341.9593142634},{"$f":"SUM(AF78,AF73,AF68,AF63,AF58,AF53,AF48,AF37,AF32,AF12)+AF81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4814288.022975021},{"$f":"SUM(AG78,AG73,AG68,AG63,AG58,AG53,AG48,AG37,AG32,AG12)+AG81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4816335.4640963962},{"$f":"SUM(AH78,AH73,AH68,AH63,AH58,AH53,AH48,AH37,AH32,AH12)+AH81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4847837.3245251114},{"$f":"SUM(AI78,AI73,AI68,AI63,AI58,AI53,AI48,AI37,AI32,AI12)+AI81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4865445.2884224569},{"$f":"SUM(AJ78,AJ73,AJ68,AJ63,AJ58,AJ53,AJ48,AJ37,AJ32,AJ12)+AJ81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4883613.2997309156},{"$f":"SUM(AK78,AK73,AK68,AK63,AK58,AK53,AK48,AK37,AK32,AK12)+AK81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4904810.4476800859},{"$f":"SUM(AL78,AL73,AL68,AL63,AL58,AL53,AL48,AL37,AL32,AL12)+AL81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4919950.7376426617},{"$f":"SUM(AM78,AM73,AM68,AM63,AM58,AM53,AM48,AM37,AM32,AM12)+AM81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4938778.3111655768},{"$f":"SUM(AN78,AN73,AN68,AN63,AN58,AN53,AN48,AN37,AN32,AN12)+AN81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":4971877.5459908759},{"$f":"SUM(AO78,AO73,AO68,AO63,AO58,AO53,AO48,AO37,AO32,AO12)+AO81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":5073088.7759603504},{"$f":"SUM(AP78,AP73,AP68,AP63,AP58,AP53,AP48,AP37,AP32,AP12)+AP81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":5120010.2737453906},{"$f":"SUM(AQ78,AQ73,AQ68,AQ63,AQ58,AQ53,AQ48,AQ37,AQ32,AQ12)+AQ81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":5140344.1983301574},{"$f":"SUM(AR78,AR73,AR68,AR63,AR58,AR53,AR48,AR37,AR32,AR12)+AR81*('RB FORECAST'!$U$150/('RB FORECAST'!$U$149+'RB FORECAST'!$U$150))","v":5162743.191710962},null,55474041.151136599,59644834.859000936,{"$f":"AU150-AT150","v":4170793.7078643367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,142,null,null,"General",null,null,null,{"$f":"U145","v":1147410.3109144988},1151481.7665586893,1153059.9661717927,{"$f":"X145","v":1159349.4789781433},{"$f":"Y145","v":1164294.4333456005},1172802.2952204912,1176313.7789971814,1193157.7852982553,1193231.021505964,1200219.8425134658,1210936.4104091306,1216420.4092974658,1217845.0191802452,1220094.4392142603,1222790.1403772454,1224140.2390858794,1226768.8720210388,1238653.8701794932,1241318.1354274591,1247212.2960337847,1246902.241051994,1252837.2497445184,1256032.026424997,1251263.3148399941,null,14138677.49921068,14845857.843580909,707180.34437022917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,143,null,null,"Total (including amortization of reserve variance)",null,null,null,{"$f":"SUM(U148:U151)","v":5855280.986158438},5890471.1379335998,5909242.0640269434,{"$f":"SUM(X148:X151)","v":5937592.4365784395},{"$f":"SUM(Y148:Y151)","v":5954489.3463418446},5973498.4850668171,5995598.9066198841,6048295.7998179626,6155507.9400830735,6212860.6205578949,6241687.797112748,6273266.2061276082,6276910.7982518412,6311756.3639853196,6332853.2946675867,6353034.3071137369,6377543.602974047,6405106.8590063313,6427369.0511903986,6467438.765856483,6571337.8932415331,6625598.8091546064,6649861.0574988853,6668528.8472071644,null,72447791.72642526,77467339.65014793,5019547.9237226695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,144,null,null,null,"Clearing",null,null,{"$f":"U130+U107+U118*0.25","v":459732.95853291667},460619.17546159145,462360.7460358793,{"$f":"X130+X107+X118*0.25","v":464958.21262770495},{"$f":"Y130+Y107+Y118*0.25","v":467028.0714263806},476677.91014142579,478479.91857002006,480162.82535163319,481096.58513867366,483485.45822061284,485531.9699062517,486178.23754955234,486178.23754955234,486759.64126979257,489074.38258966745,492206.87885248777,494548.3522161736,507842.46548656496,509945.23439118394,511948.14044929016,513126.78587794927,516096.72934699798,517605.01896556903,518628.6826580576,null,5686312.0689626429,6043960.549653287,357648.48069064412]
[null,null,null,null,null,null,null,null,null,null,null,null,null,145,null,null,null,"Depreciation Expense",null,null,{"$f":"U152-U153","v":5395548.0276255216},5429851.9624720085,5446881.3179910639,{"$f":"X152-X153","v":5472634.2239507344},{"$f":"Y152-Y153","v":5487461.2749154642},5496820.574925391,5517118.9880498638,5568132.9744663294,5674411.3549443996,5729375.1623372817,5756155.8272064961,5787087.9685780555,5790732.5607022885,5824996.7227155268,5843778.9120779196,5860827.4282612493,5882995.2507578731,5897264.3935197666,5917423.816799215,5955490.6254071929,6058211.1073635835,6109502.0798076084,6132256.038533316,6149900.1645491067,null,null,{"$f":"AU152-AU153","v":71423379.100494638}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,null,null,null,2015,2016,{"$f":"U5","v":"2017-01-01"},"2017-02-01","2017-03-01",{"$f":"X5","v":"2017-04-01"},"2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,149,null,null,null,"Beginning Balance",{"$f":"F7","v":-779292414.04999983},{"$f":"G7","v":-811193246.86999977},{"$f":"T171","v":-736648017.28999972},{"$f":"U171","v":-743260554.20242298},{"$f":"V171","v":-749726495.23914146},{"$f":"W171","v":-753769873.22637939},-755809430.99242997,-758379536.31183767,-761406206.45697641,-764571102.06701291,-767661481.33929527,-770793932.9750005,-773980699.16639531,-777210243.33200932,-780469407.05217946,-783727486.94427407,-787015133.56670713,-790320983.48168349,-793644387.86564565,-796988886.30694628,-800358749.65908563,-803747769.38464987,-807170994.14280868,-810682292.61532378,-814239949.96894729,-817818364.03055918]
[null,null,null,null,null,null,null,null,null,null,null,null,null,150,null,null,null,"Retirements",20536384.940000001,19280529.110000007,{"$f":"($H8-SUM(R159:T159))/9","v":-1588509.5811111124},-1412008.5165432112,1026701.8675171462,{"$f":"($H8-SUM(U159:W159))/9","v":3054904.8944596862},2538969.9527295977,2099972.3450326193,1980720.0697531221,2100073.9391649622,2148840.1628943663,2143410.405354172,2125333.7013985002,2122527.0611503292,{"$f":"$I8/12","v":2126693.9849999999},2126693.9849999999,2126693.9849999999,2126693.9849999999,2126693.9849999999,2126693.9849999999,2126693.9849999999,2126693.9849999999,2126693.9849999999,2126693.9849999999,2126693.9849999999,2126693.9849999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,151,null,null,null,"Intercompany Transfers",-747647.04999999993,-8195805.5499999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,152,null,null,null,"Adjustments",-3853095.71,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,153,null,null,null,"Gain on Disposition of Assets",5218.1900000000005,148372.64000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,154,null,null,null,"Loss on Disposition of Assets",-18036.330000000002,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,155,null,null,null,"Proceeds",-445427.23,-471928.96,{"$f":"($H13-SUM(R164:T164))/9","v":5392.909494149033},4793.6973281324736,-45230.850152771127,{"$f":"($H13-SUM(U164:W164))/9","v":-92641.751246907676},{"$f":"$H13/12","v":-72401.667046054892},-72401.667046054892,-72401.667046054892,-72401.667046054892,-72401.667046054892,-72401.667046054892,-72401.667046054892,-72401.667046054892,{"$f":"$I13/12","v":-58139.126482617896},-58139.126482617896,-58139.126482617896,-58139.126482617896,-58139.126482617896,-58139.126482617896,-58139.126482617896,-58139.126482617896,-58139.126482617896,-58139.126482617896,-58139.126482617896,-58139.126482617896]
[null,null,null,null,null,null,null,null,null,null,null,null,null,156,null,null,null,"Dismantling",3921990.63,4492517.87,{"$f":"($H14-SUM(R165:T165))/9","v":-293646.39648698311},-261019.0190995406,203759.83080040835,{"$f":"($H14-SUM(U165:W165))/9","v":680288.50182258524},480974.24430142931,480974.24430142931,480974.24430142931,480974.24430142931,480974.24430142931,480974.24430142931,480974.24430142931,480974.24430142931,{"$f":"$I14/12","v":461753.57480284484},461753.57480284484,461753.57480284484,461753.57480284484,461753.57480284484,461753.57480284484,461753.57480284484,461753.57480284484,461753.57480284484,461753.57480284484,461753.57480284484,461753.57480284484]
[null,null,null,null,null,null,null,null,null,null,null,null,null,157,null,null,null,"Depreciation and Amoritization Expense",-55107902.289999999,-60986810.549999997,{"$f":"-U154","v":-5395548.0276255216},-5429851.9624720085,-5446881.3179910639,{"$f":"-X154","v":-5472634.2239507344},{"$f":"-Y154","v":-5487461.2749154642},-5496820.574925391,-5517118.9880498638,-5568132.9744663294,-5674411.3549443996,-5729375.1623372817,-5756155.8272064961,-5787087.9685780555,-5790732.5607022885,-5824996.7227155268,-5843778.9120779196,-5860827.4282612493,-5882995.2507578731,-5897264.3935197666,-5917423.816799215,-5955490.6254071929,-6058211.1073635835,-6109502.0798076084,-6132256.038533316,-6149900.1645491067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,158,null,null,null,"Amount Charged to Clearing",-4682399.97,-5163454.8199999994,{"$f":"-U153","v":-459732.95853291667},-460619.17546159145,-462360.7460358793,{"$f":"-X153","v":-464958.21262770495},-467028.0714263806,-476677.91014142579,-478479.91857002006,-480162.82535163319,-481096.58513867366,-483485.45822061284,-485531.9699062517,-486178.23754955234,-486178.23754955234,-486759.64126979257,-489074.38258966745,-492206.87885248777,-494548.3522161736,-507842.46548656496,-509945.23439118394,-511948.14044929016,-513126.78587794927,-516096.72934699798,-517605.01896556903,-518628.6826580576]
[null,null,null,null,null,null,null,null,null,null,null,null,null,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,160,null,null,null,"Adjustment (Moved to 254)",{"$f":"F18","v":8490082},{"$f":"G18","v":125441809.84},{"$f":"((SUM($S$169/$S$166))*U166)-SUM(U164:U165)","v":1119507.1418392004},{"$f":"((SUM($S$169/$S$166))*V166)-SUM(V164:V165)","v":1092763.93952993},680633.22862418671,255483.02549238002,436841.49694920622,438283.41764015763,441410.64957487641,449270.01111514086,465643.56422804447,474111.44655356079,478237.35284477903,483002.84755183826,488522.47283697303,493801.3082319916,496694.94637098454,499321.48983135982,502736.72835318488,504935.07354659587,508040.89230584633,513905.57437738078,529730.98740616767,537633.02221086633,541138.56256675324,543856.86739178712]
[null,null,null,null,null,null,null,null,null,null,null,null,null,161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,162,null,null,null,"Ending 108/111 Balance",{"$f":"F20","v":-811193246.86999977},{"$f":"G20","v":-736648017.28999972},{"$f":"SUM(U158:U169)","v":-743260554.20242298},-749726495.23914146,-753769873.22637939,{"$f":"SUM(X158:X169)","v":-755809430.99242997},{"$f":"SUM(Y158:Y169)","v":-758379536.31183767},-761406206.45697641,-764571102.06701291,-767661481.33929527,-770793932.9750005,-773980699.16639531,-777210243.33200932,{"$f":"SUM(AF158:AF169)","v":-780469407.05217946},{"$f":"SUM(AG158:AG169)","v":-783727486.94427407},-787015133.56670713,-790320983.48168349,-793644387.86564565,-796988886.30694628,-800358749.65908563,-803747769.38464987,-807170994.14280868,-810682292.61532378,-814239949.96894729,-817818364.03055918,-821412727.57705426]

{"sheet":"PROJECTED ACC 252 (CONTR)","index":11,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,1,4,5]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[null,"Contributions in Aid of Construction"]
[]
[]
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[]
[1,"Beginning balance",27867003.799999997,{"$f":"+C17","v":24439159.129999995},{"$f":"+D17","v":29131278.079999994},{"$f":"+E17","v":31556631.579999994},24527224.149999995,19720559.149999995,14269645.891854541,{"$f":"+I17","v":8484616.9222690202},{"$f":"+J17","v":4000000}]
[2,"Contributions Received",11250553.210000001,13841326,3757777,0,null,0,0,0,0,"1/"]
[3,"Refunds",-4911523.6000000006,-3232317,-3883690,-4431816,-1924893,{"$f":"ROUND(AVERAGE($C$13:$G$13)/1000000,0)*1000000","v":-4000000},{"$f":"ROUND(AVERAGE($C$13:$G$13)/1000000,0)*1000000","v":-4000000},{"$f":"ROUND(AVERAGE($C$13:$G$13)/1000000,0)*1000000","v":-4000000},-4000000,"2/"]
[4,"Cancellation of expired agreements",-10051302.98,-4385546,150537,-1016987,-2825320,{"$f":"-SUM($G$17,$H$13:$K$13)*C12/SUM($C$12:$G$12)","v":-1450913.2581454534},{"$f":"-SUM($G$17,$H$13:$K$13)*D12/SUM($C$12:$G$12)","v":-1785028.9695855209},-484616.92226902035,0,"3/"]
[5,"Cust advances for indust/reimbursable projects",284428.69999999995,-1531344.05,2400729.5,{"$f":"820124.57-2400730+1","v":-1580604.4300000002},-56452]
[]
[{"$f":"+A15+1","v":6},"Contributions for Mains - Ending Balance",24439159.129999995,{"$f":"SUM(D11:D15)","v":29131278.079999994},{"$f":"SUM(E11:E15)","v":31556631.579999994},24527224.149999995,19720559.149999995,{"$f":"SUM(H11:H15)","v":14269645.891854541},8484616.9222690202,{"$f":"SUM(J11:J15)","v":4000000},0]
[]
[null,"Actuals from Questar Gas financial records."]
["1/","Change in mains and services policy in 2014 ended contributions in this account"]
["2/","Average of actual five years (rounded)"]
["3/","Amortizes the 2016 ending balance less refunds based on the prior five-year Contributions Received balances (rounded)"]

{"sheet":"190_255_282 FORECAST","index":12,"n_rows":103,"n_cols":32,"rows_kept":103,"cut":false,"hidden":false,"merged":[[0,0,0,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Co.",null,null,null,null,null,null,null,null,null,null,null,"%,ATF,FACCOUNT,UTREE_NODE","%,ATF,FDESCR,UDESCR",null,"%,SBAL","%,SBAL,FPRODUCT,V080,V090,V600,V620,V621,V630,V632,V633,V640,V641,V643,V650,V653,V656,V660,V662,V666,V670,V671,V680,V689,V690,V691,V695,V771,V774,V776,V777,V779,V781,V784,V787,V810,V820,V830,V840,V841,V850,V860,V870,V871,V872,V877,V879,V883,V886,V898,V899,V990,V,V,V040","%,SBAL,FPRODUCT,V060","%,SBAL,FOPERATING_UNIT,TQRSOPUNITTYPE,NCENTRAL,NNORTHERN,NSALT_LAKE,NSOUTHERN,NUTAH,NIDAHO,NSYSTEM_WIDE","%,SBAL,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,"Projected Deferral  Tax Account Balances"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,"QUESTAR GAS COMPANY",null,null,null,null,null,null,null,null,"thru  Dec. 31, 2018",null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company",null,null,null,"Page 2"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,"TAX ANALYSIS FOR UTAH RATE CASE",null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation between accounts 282000 and 2821000",null,null,null,null,null,null,null,"Balance Sheet",null,null,null,{"$f":"AI4&\" \"&AI3","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,"(Dr.) / Cr.","Estimated","Estimated","Estimated","Estimated"]
[null,null,null,null,null,null,null,null,null,null,null,"Balance","Change","Balance","Change","Balance",null,2017,null,null,2018,null,null,null,null,null,null,null,null,null,"Utah","Wyoming"]
[null,null,null,null,null,null,null,null,null,null,null,"2016-12-31","Jan - Dec 17","2017-12-31","Jan - Dec 18","2018-12-31",null,"Acct. 282000","Acct. 282100",null,"Acct. 282000","Acct. 282100",null,null,null,"Assets And Other Debits",null,"Total","General","Production","Distribution","Distribution"]
["WYOMING 282 ADJUSTMENT DETAIL"]
[null,null,null,"YE","HIST SPREAD",null,"2016 CASE","2017 CASE",null,null,"Acct. 190008  Beg. Balance",null,null,null,null,null,null,{"$f":"0.35/0.38","v":0.92105263157894735},{"$f":"0.03/0.38","v":7.8947368421052627E-2},{"$f":"+N11+N12","v":475488515.63},{"$f":"0.35/0.38","v":0.92105263157894735},{"$f":"0.03/0.38","v":7.8947368421052627E-2},{"$f":"+P11+P12","v":475488515.63},null,"101","General Plant in Service",null,2729733019.2299995,288377282.63,79968136,2284446301.296,76941299.30399999]
[null,null,null,null,null,null,null,null,null,null,"Acct. 190009  Beg. Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,"101","General Plant in Service - ARC",null,75471543.260000005,52300,0,75412023.260000005,7220]
[null,null,null,"12/31/2015",null,null,null,null,null,null,"Acct. 282000  Beg. Balance",{"$f":"AB94","v":415749806.48000002},null,{"$f":"+L11","v":415749806.48000002},null,{"$f":"+N11","v":415749806.48000002},null,{"$f":"+N11","v":415749806.48000002},{"$f":"+N12","v":59738709.149999999},{"$f":"+S11+R11","v":475488515.63},{"$f":"+P11","v":415749806.48000002},{"$f":"+P12","v":59738709.149999999},{"$f":"+V11+U11","v":475488515.63},null,"105","Gas Plant Held for Future Use",null,5036.83,0,0,5036.83,0]
[null,null,null,null,null,null,null,null,null,null,"Acct. 282100  Beg. Balance",{"$f":"AB95","v":59738709.149999999},null,{"$f":"+L12","v":59738709.149999999},null,{"$f":"+N12","v":59738709.149999999},null,null,null,null,null,null,null,null,"106","Completed Construction Not Classified - Gas",null,21318273.890000001,1995407.03,0,19167111.399999999,155755.46]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L9:L12)","v":475488515.63},{"$f":"SUM(M11:M12)","v":0},{"$f":"SUM(N9:N12)","v":475488515.63},null,{"$f":"SUM(P9:P12)","v":475488515.63},null,null,null,null,null,null,null,null,"107","Construction Work in Progress - Gas",null,55498040.810000002,6896423.4500000002,0,48564324.920000002,37292.44]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$211","v":0},{"$f":"IF($D$180=0,0,+D14/$D$180)","v":0},null,{"$f":"+E14*$G$18","v":0},{"$f":"+E14*H18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108","Accum Prov for Depreciation of Gas Plant in Service",null,-730445222.22000003,-149721236.30000001,-68927265.530000001,-490365351.56999999,-21431368.719999999]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$212","v":0},{"$f":"IF($D$180=0,0,+D15/$D$180)","v":0},null,0,{"$f":"+E15*H18","v":0},null,null,"Deferred Tax (Tax Depr. over / (under) Book Depr.)",null,{"$f":"+M47","v":43937199},{"$f":"+M15","v":43937199},{"$f":"+N47","v":38050411},{"$f":"SUM(N15:O15)","v":81987610},null,{"$f":"+N15*$R$9","v":40468472.763157897},{"$f":"+N15*$S$9","v":3468726.2368421052},{"$f":"+R15+S15","v":43937199},{"$f":"+P15*$U$9","v":75514903.947368413},{"$f":"+P15*$V$9","v":6472706.0526315784},{"$f":"+U15+V15","v":81987609.999999985},null,"111","Accum Prov for Amortization of Gas Plant in Service",null,-6202795.0700000003,0,-6133169.1100000003,-58742.880000000005,-10883.08]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$213","v":0},{"$f":"IF($D$180=0,0,+D16/$D$180)","v":0},null,0,{"$f":"+E16*H18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"114","Gas Plant Acquisition Adjustments",null,6644450.1500000004,0,0,6644450.1500000004,0]
[null,"General",null,{"$f":"+'Rate Base'!$AE$214","v":0},{"$f":"IF($D$180=0,0,+D17/$D$180)","v":0},null,0,{"$f":"+E17*H18","v":0},null,null,"  Timing Differences - ",null,null,null,null,null,null,null,null,null,null,null,null,null,"115","Accum Prov for Amortization of Gas Plant Acquisition Adjustments",null,-992000.05,0,0,-992000.05,0]
[null,"Total",null,{"$f":"SUM(D14:D17)","v":0},{"$f":"SUM(E14:E17)","v":0},null,{"$f":"-N9","v":0},{"$f":"-P9","v":0},null,null,"    Est. Bad Debt Expense",null,38000,{"$f":"+M18","v":38000},45600,{"$f":"+N18+O18","v":83600},null,{"$f":"+N18*$R$9","v":35000},{"$f":"+N18*$S$9","v":3000},{"$f":"+R18+S18","v":38000},{"$f":"+P18*$U$9","v":77000},{"$f":"+P18*$V$9","v":6600},{"$f":"+U18+V18","v":83600}]
[null,null,null,null,null,null,null,null,null,null,"    Est. Repairs Expense",null,7600000,{"$f":"+M19","v":7600000},7600000,{"$f":"+N19+O19","v":15200000},null,7000000,600000,7600000,14000000,1200000,15200000,null,"128","Other Funds or Investments",null,0,0,0,0,0]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,"    Est. Contribution in Aid Constr. ",null,-10683320,-10683320,-6737780,-17421100,null,-9839900,-843420,-10683320,-16045750,-1375350,-17421100]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$218","v":0},{"$f":"IF($D$180=0,0,+D21/$D$180)","v":0},null,{"$f":"+E21*$G$25","v":0},{"$f":"+E21*H25","v":0},null,null,"    Est.  Developed Software",null,950000,950000,1026000,1976000,null,875000,75000,950000,1820000,156000,1976000,null,"131","Cash",null,7487503.54,7487503.54,0,0,0]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$219","v":0},{"$f":"IF($D$180=0,0,+D22/$D$180)","v":0},null,0,{"$f":"+E22*H25","v":0},null,null,"    Est.  Stock based comp.",null,-57000,-57000,-57000,-114000,null,-52500,-4500,-57000,-105000,-9000,-114000,null,"134","Other Special Deposits",null,0,0,0,0,0]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$220","v":0},{"$f":"IF($D$180=0,0,+D23/$D$180)","v":0},null,0,{"$f":"+E23*H25","v":0},null,null,"    Est.  Amort. of  Loss on Debt. Reacq.",null,-202000,-202000,-202000,-404000,null,-186052.63157894736,-15947.36842105263,-202000,-372105.26315789472,-31894.73684210526,-404000,null,"135","Working Funds",null,72266.5,0,0,69575,2691.5]
[null,"General",null,{"$f":"+'Rate Base'!$AE$221","v":0},{"$f":"IF($D$180=0,0,+D24/$D$180)","v":0},null,0,{"$f":"+E24*H25","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,"136","Temporary Cash Investments",null,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D21:D24)","v":0},{"$f":"SUM(E21:E24)","v":0},null,{"$f":"-N10","v":0},{"$f":"-P10","v":0},null,null,"Accts. 282000 - 282108  Ending Balance",null,null,{"$f":"SUM(N13:N24)","v":517071394.63},null,{"$f":"SUM(P13:P24)","v":556796625.63},null,null,null,null,null,null,null,null,"141","Notes Receivable",null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R11:R25)","v":454049826.611579},{"$f":"SUM(S11:S25)","v":63021568.018421046},{"$f":"SUM(T11:T25)","v":517071394.63},{"$f":"SUM(U11:U25)","v":490638855.1642105},66157770.465789475,556796625.63,null,"142","Customer A/R",null,163899803.65000001,0,0,160867902.82999998,3031900.8200000003]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,"Account 255000 (ITC)",214050,-112622,{"$f":"SUM(M27:M27)-D54","v":-11193.690000000002},-72799,{"$f":"SUM(N27:O27)","v":-83992.69},null,null,null,null,null,null,null,null,"143.1","Accts Rec - QEP Resources",null,1299951.71,1299951.71,0,0,0]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$246","v":-501863.93},{"$f":"+D28/$D$32","v":1.2071296779404335E-3},null,{"$f":"+E28*$G$32","v":-548097.0209665451},{"$f":"+E28*H32","v":-592264.72321943648},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15:N24)+N11+N12","v":517071394.63},null,null,{"$f":"SUM(P15:P24)+P12+P11","v":556796625.63},null,144,"Accum. Provision for Bad Debt",null,-1656564.17,0,null,{"$f":"AB28-AF28","v":-1669218.38},12654.210000000001]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$247","v":-12933784.639236018},{"$f":"+D29/$D$32","v":3.1109538567778525E-2},null,-14125280.592666069,{"$f":"+E29*H32","v":-15263548.387581708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"145","Notes Rec. from Affiliates",null,0,0,0,0,0]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$248","v":-388677872.77076399},{"$f":"+D30/$D$32","v":0.9348840738172699},null,-424483951.61865801,{"$f":"+E30*H32","v":-458690451.68895859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"146","Accounts Rec. from Affiliates",null,638318.25,638318.25,0,0,0]
[null,"General",null,{"$f":"+'Rate Base'!$AE$249","v":-13636285.140000001},{"$f":"+D31/$D$32","v":3.2799257937011175E-2},null,-14892497.379288381,{"$f":"+E31*H32","v":-16092590.364450807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"146.1","AR-Allocated to Affiliates",null,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D28:D31)","v":-415749806.48000002},{"$f":"SUM(E28:E31)","v":1},null,{"$f":"-R26","v":-454049826.611579},{"$f":"-U26","v":-490638855.1642105},{"$f":"+G32-D32","v":-38300020.131578982},{"$f":"+H32-G32","v":-36589028.552631497},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"154","Plant Materials and Operating Supplies",null,27456296.739999998,0,null,27456296.74000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Projected","Projected",null,null,null,null,null,null,null,null,null,null,"163","Stores Expense Undistributed",null,169832.68,0,0,169832.68,0]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,2017,2018,"Change",null,null,null,null,null,null,null,null,null,"164","Gas Stored Underground",null,49333980.549999997,0,49333980.549999997,0,0]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$253","v":-700755.31},{"$f":"+D35/$D$39","v":1.1730339004153056E-2},null,{"$f":"+E35*$G$39","v":-739264.35742936924},{"$f":"+E35*H39","v":-776053.07532265538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"165","Prepaid Expenses",null,3471463.42,3471463.4200000004,0,0,0]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$254","v":0},{"$f":"+D36/$D$39","v":0},null,0,{"$f":"+E36*H39","v":0},null,null,"         Estimated Tax Depreciation ",null,188072000,177600000,{"$f":"+N36-M36","v":-10472000},null,null,null,null,null,null,null,null,null,"171","Interest and Dividends Rec.",null,0,0,0,0,0]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$255","v":-57918912.489999995},{"$f":"+D37/$D$39","v":0.96953739567035813},null,-61101766.927642271,{"$f":"+E37*H39","v":-64142432.480758861},null,null,"         (Capital Forecast 2012 $156M +$16 CIAC-$5M Repairs, 2012 $176.7M + $12M CIAC-$5M Repairs)",null,null,null,null,null,null,null,null,null,null,null,null,null,"174","Misc. Current & Accrued Assets",null,311321.28000000003,311321.28000000003,0,0,0]
[null,"General",null,{"$f":"+'Rate Base'!$AE$256","v":-1119041.3500000001},{"$f":"+D38/$D$39","v":1.873226532548871E-2},null,-1180536.7333493968,{"$f":"+E38*H39","v":-1239284.9097079493},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,"176","Derivatives",null,114464.68000000001,114464.68000000001,0,0,0]
[null,"Total",null,{"$f":"SUM(D35:D38)","v":-59738709.149999999},{"$f":"SUM(E35:E38)","v":0.99999999999999989},null,{"$f":"-S26","v":-63021568.018421046},{"$f":"-V26","v":-66157770.465789475},{"$f":"+G39-D39","v":-3282858.8684210479},{"$f":"+H39-G39","v":-3136202.4473684281}]
[null,null,null,null,null,null,null,null,null,null,"Total Tax Depreciation",null,{"$f":"SUM(M36:M39)","v":188072000},{"$f":"SUM(N36:N39)","v":177600000},{"$f":"+N40-M40","v":-10472000},null,null,null,null,null,null,null,null,null,"181","Unamortized Debt Expense",null,3664540.83,3664540.83,0,0,0]
[null,"GRAND TOTAL",null,{"$f":"+D39+D32+D25+D18","v":-475488515.63},null,null,{"$f":"-N25","v":-517071394.63},{"$f":"-P25","v":-556796625.63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1823","Other Regulatory Assets",null,7396774.3700000001,{"$f":"7166178.34+3600","v":7169778.3399999999},0,226996.03,0]
[null,null,null,{"$f":"+D39+D32+D25+D18","v":-475488515.63},null,null,{"$f":"+G39+G32+G25+G18","v":-517071394.63000005},{"$f":"+H39+H32+H25+H18","v":-556796625.63},null,null,"Estimated Book Depr. (Forecast)",null,{"$f":"-'108_111 Projection'!H24","v":72447791.72642526},{"$f":"-'108_111 Projection'!I24","v":77467339.650147945},3998000,null,null,null,null,null,null,null,null,null,"182400","Reg Asset - DSM Programs - UT",null,883944.5,883944.5,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"182401","Reg Asset - DSM Programs - WY",null,174873.84,174873.84,0,0]
[null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+M40-M42","v":115624208.27357474},{"$f":"+N40-N42","v":100132660.34985206},{"$f":"+N44-M44","v":-15491547.923722684},null,null,null,null,null,null,null,null,null,"184","Clearing Accounts",null,-96302.57,-96302.57,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"186","Misc. Deferred Debits",null,-37649.340000000004,-37649.339999999997,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0.38,0.38,null,null,null,null,null,null,null,null,null,null,"189","Unamort Loss on Reacq Debt",null,3215372.38,3215372.38,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deferral - Accts. 2820 / 2821",null,{"$f":"ROUND(M44*M46,0)","v":43937199},{"$f":"ROUND(N44*N46,0)","v":38050411},{"$f":"+N47-M47","v":-5886788},null,null,null,null,null,null,null,null,null,"190","Accum Deferred Income Tax",null,143866.70000000001,143866.70000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190008,"Accum Deferred Taxes-Federal",null,0,null,null,{"$f":"+AI48","v":0},{"$f":"+AJ48","v":0}]
[255,"Deferred Investment Tax Credits",null,null,null,"2015 CASE",{"$f":"+G9","v":"2016 CASE"},{"$f":"+H9","v":"2017 CASE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190009,"Accum Deferred Taxes-State",null,0,null,null,0]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$239","v":-1124.79},null,{"$f":"+D50","v":-1124.79},{"$f":"+F50/$F$54*$G$55","v":124.13250871576193},{"$f":"+F50/$F$54*$H$55","v":931.4375620090683},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191000","Unrecovered Purchased Gas Costs - Utah",null,2061491.27,0,0,2061491.27,0]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$240","v":-3207.2751887985778},null,{"$f":"+D51","v":-3207.2751887985778},{"$f":"+F51/$F$54*$G$55","v":353.95684112357543},{"$f":"+F51/$F$54*$H$55","v":2655.9416269230001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191000","Unrecovered Purchased Gas Costs - Wyoming",null,1346870.99,0,0,0,1346870.99]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$241","v":-96382.994811201424},null,-96382.994811201424,10636.88594622347,79814.669143642939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191800","Utah/Idaho Low Income Credit/Charge",null,-84710.32,0,0,-84710.32,0]
[null,"General",null,{"$f":"+'Rate Base'!$AE$242","v":-713.25},null,-713.25,78.71470393719467,590.64166742500197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191900","Utah/Idaho CET Balancing",null,-2927384.12,0,0,-2927384.12,0]
[null,"Total",null,{"$f":"SUM(D50:D53)","v":-101428.31},null,{"$f":"SUM(F50:F53)","v":-101428.31},{"$f":"SUM(G50:G53)","v":11193.690000000002},{"$f":"SUM(H50:H53)","v":83992.690000000017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191901","Wyoming CET Balancing",null,56707.200000000004,0,0,0,56707.200000000004]
[null,"Check",null,null,null,null,{"$f":"-N27","v":11193.690000000002},{"$f":"-P27","v":83992.69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"192","Misc Dr-Fin Hedge Mark-to-Mrkt",null,0,0,0,0,0]
[null,"Change Year/Year",null,null,null,null,{"$f":"F54-G54","v":-112622},{"$f":"G54-H54","v":-72799.000000000015}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Assets and Other Debits",null,{"$f":"SUM(AB9:AB55)","v":2419427381.389998},{"$f":"SUM(AC9:AC55)","v":176041624.36999995},{"$f":"SUM(AD9:AD55)","v":54241681.909999996},{"$f":"SUM(AE9:AE55)","v":2128993935.0860004},{"$f":"SUM(AF9:AF55)","v":60150140.123999991}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liabilities and Other 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,"201","Common Stock Issued",null,22974065,22974065,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"204","Preferred Stock Issued",null,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,"207","Premium on Common Stock",null,272445462.82999998,272445462.82999998,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"214","Preferred Stock Expense",null,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,"216","Unappropriated Ret. Earnings",null,362076359.83999962,362076359.83999962,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"221","Bonds - Long Term",null,520000000,520000000,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"224","Long-Term Notes",null,100000000,100000000,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"225","Unamort Premium - LT Debt",null,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,"226","Unamort Disc - LT Debt",null,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,"230","Asset Retire Obligation",null,77823040.459999993,77823040.459999993,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"231","Notes Payable-Outside Companies",null,214500000,214500000,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"232","Accounts Payable - General",null,110805585.87,110803269.49000001,2316.38,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"233","Notes Payable to Affiliates",null,48000000,48000000,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"234","Accounts Payable to Affiliates",null,-31463389.989999998,-31463389.989999998,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"235","Customer Deposits",null,6723459.1900000004,0,0,6457564.5700000003,265894.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"236","Taxes Accrued",null,-1386439.1099999999,-1386439.1099999999,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"237","Interest Accrued",null,6916941.0099999998,6916940.5099999998,0,-10467.60999999999,10468.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"238","Dividends Declared",null,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,"241","Tax Collections Payable",null,14443389.630000001,14443389.630000001,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"242012","Miscellaneous Current & Accrued Liabilities",null,6660130.7199999997,6660130.7199999997,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"245","Derivative Liability",null,60365.04,60365.04,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"253003","Oth Def Credit - Retainage",null,242626.55000000002,242626.55000000002,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"242000","Miscellaneous Long Term Liabilities",null,71060.27,71060.27,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"252","Misc Customer Credits",null,19720558.649999999,0,0,{"$f":"22084250.74+AI87","v":22084250.739999998},510513.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,"Other Deferred Credits - 253-1 Uncl.",null,232489.46,188758,0,{"$f":"11587.08+AI88+28627.75","v":40214.83},970.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"255000","Accum Deferred Investment Tax Cr - Utility",null,101428.31,713.25,1124.79,{"$f":"+AJ89-AF89","v":0},{"$f":"AJ89*AJ12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"254001","Other Regulatory Liabilities",null,116265.34000000001,116265.34000000001,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25402","Oth Reg Liab-Plant Remov B Bal",null,190404024.84,0,0,184187333.43000001,6216691.4100000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25402","Oth Reg Liab-Plant ARO Offset",null,2108891,0,0,2040035.71,68855.289999999994]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282000","Deferred Taxes-Federal",null,415749806.48000002,13636285.140000001,501863.93,389081373.69880801,12530283.711192003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282100","Deferred Taxes-State",null,59738709.149999999,1119041.3500000001,700755.31,57918912.490000002,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282108","Deferred State Tax-QRS Transf",null,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,"282002","Deferred Taxes-Full Deferred",null,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,"282003","Deferred Taxes-Regulatory Asset Adjustment",null,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,"282006","Deferred Taxes-Federal Minimum Tax Carryover ",null,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,"282008","Deferred Fed Taxes-QRS Transf",null,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,"283","Deferred Taxes- Purchase Gas Adjustment",null,362550.85000000003,0,362550.85000000003,0,0]
[]
[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,"Total Liabilities and Other Credits",null,{"$f":"SUM(AB61:AB101)","v":2419427381.3899994},{"$f":"SUM(AC61:AC101)","v":1739227944.3199997},{"$f":"SUM(AD61:AD101)","v":1568611.2600000002},{"$f":"SUM(AE61:AE101)","v":661799217.85880804},{"$f":"SUM(AF61:AF101)","v":19603677.881192002}]

{"sheet":"Labor Forecast","index":13,"n_rows":44,"n_cols":23,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Labor Expense",null,null,null,null,null,null,null,2016,2017,2018]
[null,2012,2013,2014,2015,2016,2017,2018,"change","change","change"]
["Expense",30559774,{"$f":"28318280.87+217531","v":28535811.870000001},29082799.160000004,28665979,29202019.900000006,{"$f":"+V18","v":30078080.496999998},{"$f":"+V28","v":30980422.911910005},{"$f":"+(F3-E3)/E3","v":1.8699549734547911E-2},{"$f":"+(G3-F3)/F3","v":2.9999999999999707E-2},3.0000000000000245E-2]
["Early Retirement Expense",2438000]
["Incentive Accrual Expense",4750241,4940859.3100000005,5905888.2999999998,4238211,3823320.5599999996,{"$f":"+V19","v":3938020.1767999995},{"$f":"G5*1.03","v":4056160.7821039995},{"$f":"+(F5-E5)/E5","v":-9.7892823174683938E-2},{"$f":"+(G5-F5)/F5","v":2.9999999999999992E-2},2.9999999999999995E-2]
["Allocated Charges",251261,null,286679.22000000009]
["Other Expense",{"$f":"1277363+13941","v":1291304},1244028,1606263.58,1443456,1323277.8,{"$f":"+V20","v":1362976.1340000001},{"$f":"G7*1.03","v":1403865.4180200002},{"$f":"+(F7-E7)/E7","v":-8.3257265895184854E-2},{"$f":"+(G7-F7)/F7","v":3.0000000000000023E-2},{"$f":"+(H7-G7)/G7","v":3.00000000000001E-2}]
["Total Labor Expensed",{"$f":"SUM(B3:B7)","v":39290580},34720699.18,36881630.259999998,34347646,34348618.260000005,{"$f":"SUM(G3:G7)","v":35379076.807800002},36440449.112034008,2.8306452209428398E-5,{"$f":"+(G8-F8)/F8","v":2.9999999999999909E-2},3.0000000000000155E-2]
["Pension Expense",11799476.635693057,10228277,4685411.8531766962,5471473,3315140.7325836262,-4359178.3851114707,-4489953.7366648149,-0.39410452494536186,-2.3149301151128454,3.0000000000000009E-2]
["Other Labor Overhead Expense",{"$f":"26836883-B9","v":15037406.364306943},{"$f":"23975595-C9","v":13747318},15047469.006823305,{"$f":"21750070-E9","v":16278597},15522798.107416373,{"$f":"+V21-G9","v":14743462.501728166},{"$f":"+V31-H9","v":15185766.376780014},-4.6428994623039517E-2,-5.0205871408960823E-2,3.0000000000000245E-2]
["Affiliated Labor (560)",9641383,9565464,9324482.9000000004,10258925,11172449.23,{"$f":"+V22","v":13585821.433473334},{"$f":"+V32","v":13993396.076477533},8.9046779267808324E-2,0.2160110244218432,2.9999999999999961E-2]
["Affiliated Labor Overhead (561)",8645629,8577111,6665195.4100000001,8400814,8085639.080000001,{"$f":"+V23","v":6950345.7650708295},{"$f":"+V33","v":7158856.1380229536},-3.7517188215332349E-2,-0.14040860638181879,2.9999999999999888E-2]
["Total Labor/Labor Overhead Expensed",{"$f":"SUM(B8:B12)","v":84414475},76838869.180000007,72604189.430000007,74757455,72444645.410000011,{"$f":"SUM(G8:G12)","v":66299528.122960865},{"$f":"SUM(H8:H12)","v":68288513.966649696},-3.0937511048229085E-2,-8.4825003314750083E-2,3.0000000000000072E-2]
["Year-to-Year % change",null,{"$f":"C13/B13-1","v":-8.9742971451282405E-2},{"$f":"+(D13-C13+C4)/(C13-C4)","v":-5.5111166980867321E-2},{"$f":"+E13/D13-1","v":2.9657593961241346E-2},{"$f":"+F13/E13-1","v":-3.0937511048229061E-2},{"$f":"(G13-F13)/F13","v":-8.4825003314750083E-2},{"$f":"(H13-G13)/G13","v":3.0000000000000072E-2}]
[]
[null,null,null,null,null,null,null,null,"Q1 Forecast: 3 months actual/9 months forecast from MDR B.4"]
[null,null,null,null,null,null,null,null,2017,"jan","feb","mar","apr","may","jun","jul","aug","sep","oct","nov","dec","total"]
[null,null,null,null,null,null,null,null," 400",2726085.0452999999,2872071.2713000001,2498935.3755000001,2628242.9557000003,2669456.1809,2388002.4803000004,2223924.7781000002,2641359.7894000001,2303229.5559999999,2518857.7179000005,2396958.8761999998,2210956.4704000005,{"$f":"SUM(J18:U18)","v":30078080.496999998},"Q1 Forecast"]
[null,null,null,null,null,null,null,null," 402",566500,566500,-176945.25530000002,454916.67009999999,454916.67009999999,-45670.962200000002,454916.67009999999,454916.67009999999,-30416.0854,454916.67009999999,712416.6701000001,71052.459100000007,3938020.1767999995,"Budget"]
[null,null,null,null,null,null,null,null," 403",106552.573,169435.20599999998,146202.5466,131454.96539999999,141369.04500000001,130067.38030000002,133433.3688,174543.86180000001,69644.953799999988,53423.710400000004,53424.421100000007,53424.101799999997,1362976.1340000001,"Q1 Forecast"]
[null,null,null,null,null,null,null,null,"920",1717282.5608828294,1520429.8017196164,819051.99324029614,759921.25420694752,945703.34885138716,643332.43724124809,927289.29876436479,897931.29490349512,448485.31137932267,806401.2693829895,1245207.9573252986,-346752.41128109815,10384284.116616696,"Q1 Forecast"]
[null,null,null,null,null,null,null,null,"560",1047182.4979732735,1100062.1114627151,1196970.675161005,1082045.4854030069,1184028.0739826814,1129328.7851159642,986352.13016186259,825363.49431016587,1426092.6397531519,1104150.8147711209,1613791.7968038812,890452.92857450421,13585821.433473334,"Q1 Forecast"]
[null,null,null,null,null,null,null,null,"561",567842.49040041573,654491.30184143269,582670.10258992459,490291.80850156047,550887.12646295642,495092.65879590699,464284.04931507458,659207.7404258094,602455.64030800492,443878.94015944586,700533.7877210998,738710.11854919768,6950345.7650708295,"Q1 Forecast"]
[null,null,null,null,null,null,null,null,"Total ",{"$f":"SUM(J18:J23)","v":6731445.1675565187},{"$f":"SUM(K18:K23)","v":6882989.6923237648},5066885.4377912264,5546873.1393115148,5946360.4452970251,4740152.77955312,5190200.2952413019,5653322.8509394703,4819492.0158404792,5381629.1227135565,6722333.5092502795,3617843.6671426045,{"$f":"SUM(V18:V23)","v":66299528.122960865}]
[]
[]
[null,null,null,null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null," 400",{"$f":"+J18*1.03","v":2807867.596659},{"$f":"+K18*1.03","v":2958233.4094390003},2573903.4367650002,2707090.2443710002,2749539.8663270003,2459642.5547090005,2290642.5214430001,2720600.5830820003,2372326.4426799999,2594423.4494370008,2468867.642486,2277285.1645120005,{"$f":"SUM(J28:U28)","v":30980422.911910005},{"$f":"+V28/V18-1","v":3.0000000000000249E-2}]
[null,null,null,null,null,null,null,null," 402",{"$f":"+J19*1.03","v":583495},583495,-182253.61295900002,468564.17020300002,468564.17020300002,-47041.091066000001,468564.17020300002,468564.17020300002,-31328.567962000001,468564.17020300002,733789.17020300007,73184.032873000004,4056160.7821039995,3.0000000000000027E-2]
[null,null,null,null,null,null,null,null," 403",109749.15019,174518.26217999999,150588.62299800001,135398.61436199999,145610.11635000003,133969.40170900003,137436.36986400001,179780.17765400003,71734.302413999991,55026.421712000003,55027.153733000006,55026.824853999999,1403865.41802,3.0000000000000027E-2]
[null,null,null,null,null,null,null,null,"920",1768801.0377093144,1566042.695771205,843623.55303750501,782718.891833156,974074.44931692875,662632.41035848553,955107.97772729571,924869.23375060002,461939.87072070234,830593.30746447924,1282564.1960450576,-357154.98361953109,10695812.6401152,3.0000000000000249E-2]
[null,null,null,null,null,null,null,null,"560",1078597.9729124717,1133063.9748065965,1232879.7954158352,1114506.8499650971,1219548.9162021619,1163208.6486694431,1015942.6940667185,850124.39913947089,1468875.4189457465,1137275.3392142546,1662205.5507079978,917166.51643173932,13993396.076477533,3.0000000000000027E-2]
[null,null,null,null,null,null,null,null,"561",584877.76511242823,674126.04089667567,600150.20566762239,505000.56275660731,567413.74025684514,509945.4385597842,478212.57079452684,678983.97263858374,620529.30951724504,457195.30836422928,721549.80135273281,760871.42210567358,7158856.1380229536,2.9999999999999805E-2]
[null,null,null,null,null,null,null,null,"Total ",{"$f":"SUM(J28:J33)","v":6933388.5225832146},{"$f":"SUM(K28:K33)","v":7089479.3830934772},5218892.0009249635,5713279.3334908606,6124751.2586559365,4882357.3629397135,5345906.3040985409,5822922.5364676556,4964076.7763156937,5543077.9963949639,6924003.5145277884,3726378.9771568822,68288513.966649696,3.0000000000000027E-2]
[]
[]
[null,null,null,null,null,null,null,null,"2016 Forecast",null,null,null,6297853.5987408552,6330714.5987408552,6315891.5987408552,6325964.5987408552,6324603.5987408552,6329523.5987408552,6329184.5987408552,6318600.5987408552,6303792.5987408552,56876129.388667703]
[null,null,null,null,null,null,null,null,"2015 Actuals",null,null,null,5912014.5500000007,6399769.9199999999,5331666.290000001,5748951.8800000008,6192050.6800000006,5764473.6499999994,6511028.4800000004,7156988.5600000005,5417063.75,54434007.760000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V37/V38)-1","v":4.4863895369141815E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6325964.5987408552,6324603.5987408552,6329523.5987408552,6329184.5987408552,6318600.5987408552,6303792.5987408552,{"$f":"SUM(P42:U42)","v":37931669.592445128}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5748951.8800000008,6192050.6800000006,5764473.6499999994,6511028.4800000004,7156988.5600000005,5417063.75,{"$f":"SUM(P43:U43)","v":36790557}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V42/V43)-1","v":3.1016453282974865E-2}]

{"sheet":"ENERGY EFFICIENCY SERVICES ADJ","index":14,"n_rows":25,"n_cols":27,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Energy Efficiency Accounting Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,"DSM Accounting Adjustment"]
[null,null,null,null,"Energy Efficiency 2016","Energy Efficiency 2017","Energy Efficiency 2018",{"$f":"+'Control Panel'!B32","v":"Energy Efficiency 2018"},null,1]
[null,null,null,null,null,null,null,null,null,{"$f":"+J7+1","v":2},null,null,null,"Energy Efficiency 2016 (Booked)",null,null,null,null,"Energy Efficiency 2017 Forecast",null,null,null,null,"Energy Efficiency 2018 Forecast"]
[null,null,null,null,null,null,null,null,null,3,null,null,null,null,"Utah","Wyoming","Total",null,null,"Utah","Wyoming","Total 2016",null,null,"Utah","Wyoming","Total 2017"]
[null,null,null,null,null,null,null,null,null,4,null,null,null,"2016-01-25",4410350,10953.65,4421303.6500000004,null,"2016-01-01",4410350,10953.65,{"$f":"SUM(T10:U10)","v":4421303.6500000004},null,"2017-01-01",{"$f":"T10*(1+$G$22)","v":4485325.9499999993},{"$f":"U10*(1+$G$23)","v":11139.862049999998},{"$f":"SUM(Y10:Z10)","v":4496465.8120499989}]
["Revenue",null,null,null,null,null,null,null,null,5,null,null,null,"2016-02-25",3912490,11749.81,3924239.81,null,"2016-02-01",3912490,11749.81,{"$f":"SUM(T11:U11)","v":3924239.81},null,"2017-02-01",{"$f":"T11*(1+$G$22)","v":3979002.3299999996},{"$f":"U11*(1+$G$23)","v":11949.556769999999},{"$f":"SUM(Y11:Z11)","v":3990951.8867699997}]
[null,null,"Utah",null,{"$f":"-Revenue!F196","v":-23824333},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J12,FALSE)","v":0},null,6,null,null,null,"2016-03-27",3193079,10316.67,3203395.67,null,"2016-03-01",3193079,10316.67,3203395.67,null,"2017-03-01",3247361.3429999999,10492.053389999999,3257853.3963899999]
[null,null,"Wyoming",null,{"$f":"-Revenue!F320","v":-99392.87999999999},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J13,FALSE)","v":0},null,7,null,null,null,"2016-04-27",1693686,6242.73,1699928.73,null,"2016-04-01",1693686,6242.73,1699928.73,null,"2017-04-01",1722478.6619999998,6348.8564099999985,1728827.5184099998]
[null,null,"Total",null,{"$f":"SUM(E12:E13)","v":-23923725.879999999},null,null,{"$f":"HLOOKUP($H$7,Energy_Efficiency,J14,FALSE)","v":0},null,8,null,null,null,"2016-05-28",1064297,4026.24,1068323.24,null,"2016-05-01",1064297,4026.24,1068323.24,null,"2017-05-01",1082390.0489999999,{"$f":"U14*(1+$G$23)","v":4094.6860799999995},1086484.7350799998]
[null,null,null,null,null,null,null,null,null,9,null,null,null,"2016-06-28",734363,1929.59,736292.59,null,"2016-06-01",734363,1929.59,736292.59,null,"2017-06-01",746847.17099999997,1962.3930299999997,748809.56403000001]
[null,null,null,null,null,null,null,null,null,10,null,null,null,"2016-07-29",497558,1056.74,498614.74,null,"2016-07-01",{"$f":"O16*(1+$F$22)","v":506016.48599999998},{"$f":"P16*(1+$F$23)","v":1074.7045799999999},507091.19057999999,null,"2017-07-01",514618.7662619999,1092.9745578599998,515711.7408198599]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,11,null,null,null,"2016-08-29",515530,1178.58,516708.58,null,"2016-08-01",524294.00999999989,1198.6158599999999,525492.62585999991,null,"2017-08-01",533207.00816999981,1218.9923296199997,534426.00049961987]
[null,null,"Utah",null,{"$f":"+E12","v":-23824333},{"$f":"-T22","v":-23974206.155999999},{"$f":"-Y22","v":-24381767.660651997},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J18,FALSE)","v":-24381767.660651997},null,12,null,null,null,"2016-09-29",625082,2166.34,627248.34,null,"2016-09-01",635708.39399999997,2203.1677799999998,637911.56177999999,null,"2017-09-01",646515.43669799995,2240.6216322599994,648756.05833025998]
[null,null,"Wyoming",null,{"$f":"+E13","v":-99392.87999999999},{"$f":"-U22","v":-100313.84122999999},{"$f":"-Z22","v":-102019.17653090999},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J19,FALSE)","v":-102019.17653090999},null,13,null,null,null,"2016-10-30",1421168,4576.9399999999996,1425744.94,null,"2016-10-01",1445327.8559999999,4654.7479799999992,1449982.6039799999,null,"2017-10-01",1469898.4295519998,4733.8786956599988,1474632.3082476598]
[null,null,"Total",null,{"$f":"SUM(E18:E19)","v":-23923725.879999999},{"$f":"SUM(F18:F19)","v":-24074519.997230001},{"$f":"SUM(G18:G19)","v":-24483786.837182906},{"$f":"HLOOKUP($H$7,Energy_Efficiency,J20,FALSE)","v":-24483786.837182906},null,14,null,null,null,"2016-11-30",2257060,19326.84,2276386.84,null,"2016-11-01",2295430.0199999996,19655.396279999997,2315085.4162799995,null,"2017-11-01",2334452.3303399994,19989.538016759994,2354441.8683567592]
[null,null,null,null,null,null,null,null,null,15,null,null,null,"2016-12-31",3499670,25868.75,3525538.75,null,"2016-12-01",3559164.3899999997,26308.518749999999,3585472.9087499995,null,"2017-12-01",3619670.1846299991,26755.763568749997,3646425.9481987492]
[null,"Inflation Factors","Utah",null,null,{"$f":"'PROJECTED EXPENSES'!AU687","v":1.7000000000000001E-2},{"$f":"'PROJECTED EXPENSES'!AV687","v":1.7000000000000001E-2},null,null,16,null,null,null,null,23824333,99392.87999999999,23923725.880000003,null,null,{"$f":"SUM(T10:T21)","v":23974206.155999999},{"$f":"SUM(U10:U21)","v":100313.84122999999},{"$f":"SUM(V10:V21)","v":24074519.997230001},null,null,{"$f":"SUM(Y10:Y21)","v":24381767.660651997},{"$f":"SUM(Z10:Z21)","v":102019.17653090999},{"$f":"SUM(AA10:AA21)","v":24483786.837182906}]
[null,null,"Wyoming",null,null,{"$f":"'PROJECTED EXPENSES'!AU688","v":1.7000000000000001E-2},{"$f":"'PROJECTED EXPENSES'!AV688","v":1.7000000000000001E-2},null,null,17]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amounts were adjusted using the Global Insight Inflation factors of 1.7% for 2016 and 2017."]

{"sheet":"PIPELINE INTEGRITY","index":15,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Questar Gas Company"]
[null,"Pipeline Integrity",null,null,null,null,"Hot"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},"Historical","Pipeline Integrity 2016","Pipeline Integrity 2017",null,{"$f":"+'Control Panel'!B39","v":"Pipeline Integrity 2017"},null,1]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,{"$f":"+I4+1","v":2}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,{"$f":"+I5+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[null,"Projected Expenses for year Test Year",5000000,{"$f":"-D14","v":5060000},{"$f":"-E14","v":5130840},null,{"$f":"E9","v":5130840},null,6]
[null,"Forecasted Deferred Balance",null,null,null,null,null,null,7]
[null,"$6,000,000/3 years",1970481,{"$f":"-D15","v":1994126.7720000001},{"$f":"-E15","v":2022044.5468080002},null,{"$f":"E11","v":2022044.5468080002},null,8]
[null,"Forecasted Integrity Accrual",{"$f":"SUM(C9:C11)","v":6970481},{"$f":"SUM(D9:D11)","v":7054126.7719999999},{"$f":"SUM(E9:E11)","v":7152884.5468080007},null,{"$f":"SUM(G9:G11)","v":7152884.5468080007},null,9]
[null,null,null,null,null,null,null,null,10]
[null,"Current Allowed Expense",-5000000,{"$f":"C14*(1+$D20)","v":-5060000},{"$f":"D14*(1+$E20)","v":-5130840},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I14,FALSE)","v":-5130840},null,11]
[null,"Current Allowed Amortization",-1970481,{"$f":"C15*(1+$D20)","v":-1994126.7720000001},{"$f":"D15*(1+$E20)","v":-2022044.5468080002},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I15,FALSE)","v":-2022044.5468080002},null,12]
[null,"Total Current",{"$f":"SUM(C14:C15)","v":-6970481},{"$f":"SUM(D14:D15)","v":-7054126.7719999999},{"$f":"SUM(E14:E15)","v":-7152884.5468080007},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I16,FALSE)","v":-7152884.5468080007},null,13]
[null,null,null,null,null,null,null,null,14]
[null,"Pipeline Integrity",null,{"$f":"D12+D16","v":0},{"$f":"E12+E16","v":0},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I18,FALSE)","v":0},null,15]
[null,null,null,null,null,null,null,null,16]
[null,"Global Insight Inflation",null,{"$f":"'PROJECTED EXPENSES'!AU586","v":1.2E-2},{"$f":"'PROJECTED EXPENSES'!AV586","v":1.4E-2},null,null,null,17]
[null,null,null,null,null,null,null,null,18]

{"sheet":"Other Taxes","index":16,"n_rows":27,"n_cols":21,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Questar Gas Company"]
[null,null,{"$f":"+P3&R3","v":""}]
[null,"Taxes Other Than Income Taxes",{"$f":"+P4&R4","v":""}]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[null,null,null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Forecast",null,"Forecast"]
[null,null,null,"(A)",null,"(B)",null,"(C)",null,"(A)",null,"(B",null,"(C)",null,"(D)",null,"(E)"]
[null,null,null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Base Year      ",null,"Test Year",null,"Test Year",null,"Test Year"]
[null,null,null,"12 Months Ended",null,"12 Months Ended",null,"12 Months Ended",null,"12 Months Ended",null,"12 Months",null,"12 Months",null,"12 Months",null,"12 Months",null,2017,2018]
[null,null,null,"2011-12-31",null,"2012-12-31",null,"2013-12-31",null,"2014-12-31",null,"2015-12-31",null,"2016-12-31",null,"2017-12-31",null,"2018-12-31",null,"Increase","Increase"]
[]
[1,"Property taxes",null,9626942.4700000025,null,10761919.079999996,{"$f":"+(F15-D15)/D15","v":0.11789585463264886},13008224.09,{"$f":"+(H15-F15)/F15","v":0.20872717898191112},12559709.829999994,{"$f":"+(J15-H15)/H15","v":-3.4479284558512353E-2},14132639.639999995,{"$f":"+(L15-J15)/J15","v":0.12523615842166325},15429649.49,{"$f":"+(N15-L15)/L15","v":9.1774069320287685E-2},{"$f":"+N15*(1+T15)","v":17208688.076196998},"1/",{"$f":"+P15*(1+U15)","v":18961062.470091395},"2/",0.1153,{"$f":"AVERAGE(G15,I15,K15,M15,O15)","v":0.10183079535959971}]
[2,"Gross receipts taxes",null,2513016.8500000006,null,2493644.5199999996,{"$f":"+(F16-D16)/D16","v":-7.7087943123027615E-3},2319325.3199999994,{"$f":"+(H16-F16)/F16","v":-6.9905392930665278E-2},2458460.7899999991,5.9989630950090168E-2,2449640.0300000003,-3.5879197406271622E-3,2609189.2800000007,6.513171243368375E-2,{"$f":"+N16*(1+T16)","v":2632108.0001602271},"2/",{"$f":"+P16*(1+U16)","v":2655228.0348581946},"2/",{"$f":"AVERAGE(G16,I16,K16,M16,O16)","v":8.7838472800357455E-3},{"$f":"AVERAGE(G16,I16,K16,M16,O16)","v":8.7838472800357455E-3}]
[3,"Payroll taxes",null,2632454.4500000025,null,2711158.9899999993,2.9897778478179062E-2,2490737.8100000015,-8.1301458458545764E-2,2599112.29,4.3510994840520179E-2,2482230.4799999981,-4.4969896240997696E-2,2570740.6100000008,3.5657498654195381E-2,{"$f":"+N17*(1+T17)","v":2647862.8283000011},"3/",{"$f":"+P17*(1+U17)","v":2727298.7131490014},"3/",0.03,0.03]
[4,"Utility revenue franchise taxes",null,256663.75,null,217427.35999999996,-0.15287078911611027,243690.30000000022,0.12078949033829169,246580.72999999995,1.1861079411038226E-2,247142.66000000009,2.2788885408853263E-3,255378.97999999989,3.3326176872903283E-2,{"$f":"+N18*(1+T18)","v":256164.7732581883},"2/",{"$f":"+P18*(1+U18)","v":256952.98437803713},"2/",{"$f":"AVERAGE(G18,I18,K18,M18,O18)","v":3.0769692094016511E-3},{"$f":"AVERAGE(G18,I18,K18,M18,O18)","v":3.0769692094016511E-3}]
[5,"Other",null,null,null,null,null,null,null,null,null,16]
[]
[6,"Total taxes other than income taxes",null,{"$f":"SUM(D15:D20)","v":15029077.520000007},null,{"$f":"SUM(F15:F20)","v":16184149.949999996},{"$f":"+(F21-D21)/D21","v":7.6855843511544286E-2},{"$f":"SUM(H15:H20)","v":18061977.520000003},{"$f":"+(H21-F21)/F21","v":0.1160288044661875},{"$f":"SUM(J15:J20)","v":17863863.639999993},-1.0968559770414889E-2,{"$f":"SUM(L15:L20)","v":19311668.809999991},8.1046586515480065E-2,{"$f":"SUM(N15:N20)","v":20864958.359999999},8.0432694102318181E-2,{"$f":"SUM(P15:P20)","v":22744823.677915417},{"$f":"+(P21-N21)/N21","v":9.0096768250412046E-2},{"$f":"SUM(R15:R20)","v":24600542.202476624},8.1588608944155414E-2]
[]
[null,"Actual amounts for 2011 through 2016 are from Questar Gas financial records"]
[]
[null,"1/ Forecast amounts for 2017 reflect 2017 estimates being booked for the year."]
[null,"2/ Reflects the five-year average change of 2012-2016"]
[null,"3/ Reflects the projected increase in labor"]

{"sheet":"Taxes","index":17,"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$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR 2016"}]
[]
[]
[]
[null,null,"Imputed Tax Adjustment",null,null,null,null,null,null,"Calculation of Effective Income Tax Rate and Gross-Up Factors"]
[null,null,"A","B","C",null,null,null,null,"3 Factor","3 Factor","A",null,"B","C","D","E","F","G","H"]
[null,null,"System","Utah","Wyoming",{"$f":"'Control Panel'!F11","v":"Utah"},null,null,null,"Combined",null,null,null,"100% Sales","2XSales",null,null,null,"100% Sales"]
[null,null,"Total","Jurisdiction","Jurisdiction","Jurisdiction",null,null,null,"(Updated October 2015)",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-2,7.3999999999999996E-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$18","v":4.7530099999999999E-2},{"$f":"$L$18","v":4.7530099999999999E-2},{"$f":"$L$18","v":4.7530099999999999E-2},{"$f":"HLOOKUP($F$9,taxes,5)","v":4.7530099999999999E-2},"tS",null,3,null,"Ave Investment",2446044422.6700001,null,21521802,5824227,122836.66,0,250626.01,2282002956,136321975]
[null,"Weight of Debt in Capital Structure",{"$f":"'Capital Str'!$D$7","v":0.45235466861768786},{"$f":"'Capital Str'!$D$7","v":0.45235466861768786},{"$f":"'Capital Str'!$D$7","v":0.45235466861768786},{"$f":"HLOOKUP($F$9,taxes,6)","v":0.45235466861768786},"wD",null,4,null,"Gross Receipts",921835703,null,1535517,1865258,6969,0,290188,868114555,50023216]
[null,"Cost of Debt",{"$f":"'Capital Str'!$E$7","v":5.3004905287849721E-2},{"$f":"'Capital Str'!$E$7","v":5.3004905287849721E-2},{"$f":"'Capital Str'!$E$7","v":5.3004905287849721E-2},{"$f":"HLOOKUP($F$9,taxes,7)","v":5.3004905287849721E-2},"rD",null,5,null,"Wages",75055100,null,0,0,0,0,0,72403596,2651504]
[null,"Net Lead Lag Days",{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"HLOOKUP($F$9,taxes,8)","v":1.0149999999999999},"NLD",null,6,null,"% Average",{"$f":"SUM(N16:T16)","v":0.99831599999999987},null,1.6659999999999999E-3,1.6069999999999999E-3,1.9000000000000001E-5,0,1.3899999999999999E-4,0.94644399999999995,4.8440999999999998E-2]
[null,"Revenues",{"$f":"'ROR-Model'!I512","v":962194785.33320105},{"$f":"'ROR-Model'!M512","v":927373729.57426369},{"$f":"'ROR-Model'!N512-'ROR-Model'!N325","v":34651166.628937304},{"$f":"HLOOKUP($F$9,taxes,9)","v":927373729.57426369},"R"]
[null,"Gas Expenses",{"$f":"'ROR-Model'!I640","v":587956699.97779834},{"$f":"'ROR-Model'!M640","v":566259517.61106277},{"$f":"'ROR-Model'!N640","v":21697182.366735604},{"$f":"HLOOKUP($F$9,taxes,10)","v":566259517.61106277},"GAS",null,7,null,"Ave State Rate",{"$f":"SUM(N18:T18)","v":4.7530099999999999E-2},null,{"$f":"ROUND(N11*N16,7)","v":7.7100000000000004E-5},{"$f":"ROUND(O11*O16,7)","v":1.189E-4},1.3E-6,0,1.06E-5,4.7322200000000002E-2,0]
[null,"O&M Expenses",{"$f":"'ROR-Model'!I905","v":127495404.45295841},{"$f":"'ROR-Model'!Q905","v":121728120.68465911},{"$f":"'ROR-Model'!N905","v":5767283.7682992872},{"$f":"HLOOKUP($F$9,taxes,11)","v":121728120.68465911},"O&M"]
[null,"Depreciation ",{"$f":"'ROR-Model'!I917","v":71423379.100494638},{"$f":"'ROR-Model'!Q917","v":68976964.223513857},{"$f":"'ROR-Model'!W917","v":68976964.223513857},{"$f":"HLOOKUP($F$9,taxes,12)","v":68976964.223513857},"DEPR",null,8,"Federal Tax Rate ",null,0.35]
[null,"Amortization",{"$f":"'ROR-Model'!I924","v":0},{"$f":"'ROR-Model'!Q924","v":0},{"$f":"'ROR-Model'!W924","v":0},{"$f":"HLOOKUP($F$9,taxes,13)","v":0},"AMORT"]
[null,"Non-Income Taxes",{"$f":"'ROR-Model'!I934","v":24600542.202476621},{"$f":"'ROR-Model'!Q934","v":23624274.710323621},{"$f":"'ROR-Model'!W934","v":23624274.710323621},{"$f":"HLOOKUP($F$9,taxes,14)","v":23624274.710323621},"NIT"]
[null,"Rate Base excluding CWC",{"$f":"'ROR-Model'!I1231","v":1489496967.1607265},{"$f":"'ROR-Model'!Q1231","v":1441823740.1237772},{"$f":"'ROR-Model'!W1231","v":1441823740.1237772},{"$f":"HLOOKUP($F$9,taxes,15)","v":1441823740.1237772},"RB*",null,9,"Combined Federal & State Tax Rate",null,{"$f":"L20*(1-L18)+L18","v":0.38089456500000002},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$9,taxes,16)","v":0},"DIT",null,null,"(Updated Oct 2015)"]
[null,"Deferred Income Taxes - Credit",{"$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$23))","v":0.61523376062754154},null,{"$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$23)","v":1.6152337606275415},null,{"$f":"1/(1-Taxes!$L$20)","v":1.5384615384615383},"Gross-Up Factor = 1 / (1 - Tax Rate))"]
[null,"CWC* =",{"$f":"($C16/365)*(C18+C19+C22)","v":2057954.6200896762},{"$f":"($D16/365)*(D18+D19+D22)","v":1978866.0046606467},{"$f":"($D16/365)*(E18+E19+E22)","v":142068.69029599693},{"$f":"HLOOKUP($F$9,taxes,21)","v":1978866.0046606467},null,null,13,null,"Tax & Bad Debt Gross-Up Factor",{"$f":"1/(1-(Taxes!$L$23+('Control Panel'!$F$22*(1-Taxes!$L$23))))","v":1.6184958024360989},null,{"$f":"1/(1-(Taxes!$L$20+('Control Panel'!$F$22*(1-Taxes!$L$20))))","v":1.541568535096731},"Tax & Bad Debt Gross-Up Factor = 1 / (1 - (Tax Rate + (Bad Debt Rate * (1 - Tax Rate))))"]
[null,"IT* =",{"$f":"($C13+$C12*(1-$C13))*(C17-SUM(C18:C22)-$C15*$C14*C23)","v":43804804.754407868},{"$f":"($C13+$C12*(1-$C13))*(D17-SUM(D18:D22)-$C15*$C14*D23)","v":42741786.867949374},{"$f":"($C13+$C12*(1-$C13))*(E17-SUM(E18:E22)-$C15*$C14*E23)","v":-45701699.07823088},{"$f":"HLOOKUP($F$9,taxes,22)","v":42741786.867949374},null,null,14,null,"Tax & Bad Debt Factor",{"$f":"L29-1","v":0.61849580243609892},null,{"$f":"N29-1","v":0.54156853509673097}]
[null,"Solution:"]
[null,"CWC =",{"$f":"(C29+($C16/365)*C30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":2179712.6242832309},{"$f":"(D29+($C16/365)*D30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":2097670.0290075657},{"$f":"(E29+($C16/365)*E30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":14980.023378692435},{"$f":"HLOOKUP($F$9,taxes,24)","v":2097670.0290075657}]
[null,"SIT =",{"$f":"$C13*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32))","v":5463718.2425267128},{"$f":"$C13*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32))","v":5331162.5745604187},{"$f":"$C13*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32))","v":-5702924.1933914358},{"$f":"HLOOKUP($F$9,taxes,25)","v":5331162.5745604187}]
[null,"FIT =",{"$f":"$C12*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32)-C33)-C24-C25","v":38321179.817224413},{"$f":"$C12*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32)-D33)-D24-D25","v":37391466.870390691},{"$f":"$C12*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32)-E33)-E24-E25","v":-39998911.693126932},{"$f":"HLOOKUP($F$9,taxes,26)","v":37391466.870390691}]
[null,"IT =",{"$f":"C34+C33+C25+C24","v":43784898.059751123},{"$f":"D34+D33+D25+D24","v":42722629.44495111},{"$f":"E34+E33+E25+E24","v":-45701835.886518367},{"$f":"HLOOKUP($F$9,taxes,27)","v":42722629.44495111}]
[]
[]
[null,"Historically Adjusted Income Taxes",{"$f":"SUM('ROR-Model'!F936:G945)","v":41763768.080552332}]
[null,"Tax Adjustment",{"$f":"C35-C38","v":2021129.9791987911}]
[null,"RATE BASE METHOD"]
[null,"System Average Rate Base",{"$f":"'ROR-Model'!I1263","v":1491676679.7850099},{"$f":"'ROR-Model'!Q1263","v":1443921410.1527848},{"$f":"'ROR-Model'!T1263","v":47663659.123608522},{"$f":"HLOOKUP($F$9,taxes,33)","v":1443921410.1527848}]
[null,"Adj System Return On Rate Base",{"$f":"Report!I76","v":7.1687023728985111E-2},{"$f":"D43/D41","v":7.2069173687743904E-2},{"$f":"E43/E41","v":1.0384506031930789},{"$f":"HLOOKUP($F$9,taxes,34)","v":7.2069173687743904E-2}]
[null,"Allowed Return",{"$f":"+C41*C42","v":106933861.53972173},{"$f":"'ROR-Model'!W512-'ROR-Model'!W956","v":104062222.89975315},{"$f":"'ROR-Model'!T512-'ROR-Model'!T956","v":49496355.567300573},{"$f":"HLOOKUP($F$9,taxes,35)","v":104062222.89975315}]
[]
[null,"System Average Rate Base",{"$f":"C41","v":1491676679.7850099},{"$f":"D41","v":1443921410.1527848},{"$f":"E41","v":47663659.123608522},{"$f":"HLOOKUP($F$9,taxes,37)","v":1443921410.1527848}]
[null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.397701636659719E-2},{"$f":"+'Capital Str'!$F$12","v":2.397701636659719E-2},{"$f":"+'Capital Str'!$F$12","v":2.397701636659719E-2},{"$f":"HLOOKUP($F$9,taxes,38)","v":2.397701636659719E-2}]
[null,"Imputed Interest Cost",{"$f":"+C45*C46","v":35765956.164876536},{"$f":"+D45*D46","v":34620927.283313416},{"$f":"+E45*E46","v":1142832.3348986711},{"$f":"HLOOKUP($F$9,taxes,39)","v":34620927.283313416}]
[]
[null,"Taxable Return",{"$f":"+C43-C47","v":71167905.374845192},{"$f":"+D43-D47","v":69441295.61643973},{"$f":"+E43-E47","v":48353523.2324019},{"$f":"HLOOKUP($F$9,taxes,41)","v":69441295.61643973}]
[null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"$L$27","v":0.61523376062754154},{"$f":"$L$27","v":0.61523376062754154},{"$f":"$L$27","v":0.61523376062754154},{"$f":"HLOOKUP($F$9,taxes,42)","v":0.61523376062754154}]
[null,"Income Tax on Return",{"$f":"+C49*C50","v":43784898.059751034},{"$f":"+D49*D50","v":42722629.444951028},{"$f":"+E49*E50","v":29748719.937861819},{"$f":"HLOOKUP($F$9,taxes,43)","v":42722629.444951028}]
[null,"OPERATING INCOME METHOD"]
[null,"Total Utility Operating Revenue",{"$f":"C17","v":962194785.33320105},{"$f":"D17","v":927373729.57426369},34651166.628937304,{"$f":"HLOOKUP($F$9,taxes,45)","v":927373729.57426369}]
[null,"Gas Purchase Expenses",587956699.97779834,566259517.61106277,21697182.366735604,{"$f":"HLOOKUP($F$9,taxes,46)","v":566259517.61106277}]
[null,"O&M Expenses",127495404.45295841,{"$f":"D19","v":121728120.68465911},5767283.7682992872,{"$f":"HLOOKUP($F$9,taxes,47)","v":121728120.68465911}]
[null,"Depreciation",71423379.100494638,68976964.223513857,68976964.223513857,{"$f":"HLOOKUP($F$9,taxes,48)","v":68976964.223513857}]
[null,"Amortization",0,0,0,{"$f":"HLOOKUP($F$9,taxes,49)","v":0}]
[null,"Taxes Other Than Income",24600542.202476621,23624274.710323621,23624274.710323621,{"$f":"HLOOKUP($F$9,taxes,50)","v":23624274.710323621}]
[null,"Net Utility Income Before Tax",{"$f":"C53-SUM(C54:C58)","v":150718759.599473},{"$f":"D53-SUM(D54:D58)","v":146784852.34470439},{"$f":"E53-SUM(E54:E58)","v":-85414538.439935058},{"$f":"HLOOKUP($F$9,taxes,51)","v":146784852.34470439}]
[]
[null,"Rate Base",{"$f":"'ROR-Model'!I1263","v":1491676679.7850099},{"$f":"'ROR-Model'!M1263","v":1443921410.1527848},{"$f":"'ROR-Model'!T1263","v":47663659.123608522},{"$f":"HLOOKUP($F$9,taxes,53)","v":1443921410.1527848}]
[null,"Proposed Weighted Cost of Debt",{"$f":"C46","v":2.397701636659719E-2},{"$f":"D46","v":2.397701636659719E-2},{"$f":"E46","v":2.397701636659719E-2},{"$f":"HLOOKUP($F$9,taxes,54)","v":2.397701636659719E-2}]
[null,"Imputed Interest",{"$f":"C61*C62","v":35765956.164876536},{"$f":"D61*D62","v":34620927.283313416},{"$f":"E61*E62","v":1142832.3348986711},{"$f":"HLOOKUP($F$9,taxes,55)","v":34620927.283313416}]
[]
[null,"State Taxable Income",{"$f":"C59-C63","v":114952803.43459646},{"$f":"D59-D63","v":112163925.06139097},{"$f":"E59-E63","v":-86557370.774833724},{"$f":"HLOOKUP($F$9,taxes,57)","v":112163925.06139097}]
[null,"State Income Tax Rate",{"$f":"$L$18","v":4.7530099999999999E-2},{"$f":"$L$18","v":4.7530099999999999E-2},{"$f":"$L$18","v":4.7530099999999999E-2},{"$f":"HLOOKUP($F$9,taxes,58)","v":4.7530099999999999E-2}]
[null,"State Income Tax",{"$f":"C65*C66","v":5463718.2425267128},{"$f":"D65*D66","v":5331162.5745604187},{"$f":"E65*E66","v":-4114080.4886649242},{"$f":"HLOOKUP($F$9,taxes,59)","v":5331162.5745604187}]
[]
[null,"Federal Taxable Income",{"$f":"C65-C67-(C24+C25)/C12","v":109489085.19206975},{"$f":"D65-D67-(D24+D25)/D12","v":106832762.48683055},{"$f":"E65-E67-(E24+E25)/E12","v":-82443290.286168799},{"$f":"HLOOKUP($F$9,taxes,61)","v":106832762.48683055}]
[null,"Federal Income Tax Rate",{"$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":38321179.817224413},{"$f":"D69*D70","v":37391466.870390691},{"$f":"E69*E70","v":-28855151.600159079},{"$f":"HLOOKUP($F$9,taxes,63)","v":37391466.870390691}]
[]
[null,"Deferred Income Taxes",{"$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":43784898.059751123},{"$f":"D74+D73+D71+D67","v":42722629.44495111},{"$f":"E74+E73+E71+E67","v":-32969232.088824004},{"$f":"HLOOKUP($F$9,taxes,67)","v":42722629.44495111}]

{"sheet":"Und Stor","index":18,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":false,"merged":[[6,1,6,3]]}
["Underground Storage"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[null,"Account 164 - Underground Storage"]
[]
[null,"A",null,"B"]
[null,null,null,"Monthly"]
[null,"Month",null,"Balance"]
[1,{"$f":"'Rate Base'!S9","v":"2015-12-01"},null,{"$f":"'Rate Base'!S203","v":43864860.969999999}]
[2,{"$f":"'Rate Base'!T9","v":"2016-01-21"},null,{"$f":"'Rate Base'!T203","v":31528328.539999999}]
[3,{"$f":"'Rate Base'!U9","v":"2016-02-20"},null,{"$f":"'Rate Base'!U203","v":21185728.699999999}]
[4,{"$f":"'Rate Base'!V9","v":"2016-03-21"},null,{"$f":"'Rate Base'!V203","v":7159514.9400000004}]
[5,{"$f":"'Rate Base'!W9","v":"2016-04-20"},null,{"$f":"'Rate Base'!W203","v":3455713.05}]
[6,{"$f":"'Rate Base'!X9","v":"2016-05-20"},null,{"$f":"'Rate Base'!X203","v":11147739.1}]
[7,{"$f":"'Rate Base'!Y9","v":"2016-06-19"},null,{"$f":"'Rate Base'!Y203","v":23044902.899999999}]
[8,{"$f":"'Rate Base'!Z9","v":"2016-07-19"},null,{"$f":"'Rate Base'!Z203","v":39135538.030000001}]
[9,{"$f":"'Rate Base'!AA9","v":"2016-08-18"},null,{"$f":"'Rate Base'!AA203","v":52516754.780000001}]
[10,{"$f":"'Rate Base'!AB9","v":"2016-09-17"},null,{"$f":"'Rate Base'!AB203","v":67227540.260000005}]
[11,{"$f":"'Rate Base'!AC9","v":"2016-10-17"},null,{"$f":"'Rate Base'!AC203","v":70093975.680000007}]
[12,{"$f":"'Rate Base'!AD9","v":"2016-11-16"},null,{"$f":"'Rate Base'!AD203","v":72768412.530000001}]
[13,{"$f":"'Rate Base'!AE9","v":"2016-12-16"},null,{"$f":"'Rate Base'!AE204","v":49333980.549999997}]
[]
[15,"Adjustment",null,{"$f":"-D24","v":-49333980.549999997}]

{"sheet":"Wexpro","index":19,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Wexpro Plant Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[null,"Wexpro Plant Adjustment"]
[]
[null,null,null,null,null,"B","F","G"]
[null,null,null,null,null,"Production","Allocation","Adjustment"]
[null,null,null,"Acct # and Description",null,"Amount  \\1","Factor  \\2","Amount  \\3"]
[1,"ADDITIONS TO RATE BASE"]
[10,null,"101","Total Gas Plant In Service",{"$f":"+'Rate Base'!$Y$146","v":79968136},{"$f":"+'Rate Base'!$AP$146","v":79968136},6.3E-2,{"$f":"-(F12*G12)","v":-5037992.568}]
[11,null,"105","Gas Plant Held For Future Use",0,0,{"$f":"$G$12","v":6.3E-2},{"$f":"-ROUND(F13*G13,0)","v":0}]
[12,null,"106","Completed Construction Not Classified",0,0,6.3E-2,0]
[13,null,"154","Materials & Supplies",0,0,6.3E-2,0]
[14,null,"164.1","Gas Stored Underground",0,0,6.3E-2,0]
[15,null,"165","Prepayments",0,0,6.3E-2,0]
[16,null,null,"Working Capital - Cash",0,0,6.3E-2,0]
[17,"Total Additions To Rate Base",null,null,{"$f":"SUM(E11:E17)","v":79968136},{"$f":"SUM(F11:F17)","v":79968136},null,{"$f":"SUM(H12:H18)","v":-5037992.568}]
[]
[18,"DEDUCTIONS FROM RATE BASE"]
[19,null,"108","Accumulated Depreciation",{"$f":"+'Rate Base'!$Y$164","v":-68538871.030000001},{"$f":"+'Rate Base'!$AP$164","v":-73553696.510010198},{"$f":"$G$12","v":6.3E-2},{"$f":"-F22*G22","v":4633882.8801306421}]
[20,null,"111","Accumulated Amort & Depletion",{"$f":"+'Rate Base'!$Y$171","v":-6123045.8700000001},{"$f":"+'Rate Base'!$AP$171","v":-6133169.1100000022},6.3E-2,{"$f":"-F23*G23","v":386389.65393000015}]
[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":-74661916.900000006},{"$f":"SUM(F22:F29)","v":-79686865.620010197},null,{"$f":"SUM(H22:H29)","v":5020272.5340606421}]
[]
[]
[28,"TOTAL WEXPRO PLANT ADJUSTMENT",null,null,null,null,null,{"$f":"+H19+H30","v":-17720.033939357847}]
[]
[]
[]
[" \\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":20,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Reserve Accrual Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[null,null,null,null,null,null,null,"HOT"]
[null,null,null,"Reserve Accrual Dec 2016","Reserve Accrual Dec 2017","Reserve Accrual Dec 2018",null,{"$f":"+'Control Panel'!B38","v":"Reserve Accrual Dec 2018"},1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2}]
[null,"Reserve Accrual",null,null,null,null,null,null,{"$f":"+I7+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[1,"2012 Legal Payment",null,225475,{"$f":"255901.14+10850+612433.64","v":879184.78},879184.78,null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I11,FALSE)","v":879184.78},6]
[2,"2013 Legal Payment",null,337091.85,225475,225475,null,225475,7]
[3,"2014 Legal Payment",null,0,337091.85,337091.85,null,337091.85,8]
[4,"2015 Legal Payment",null,34800,0,0,null,0,9]
[5,"2016 Legal Payment",null,215113,34800,34800,null,34800,10]
[8,"Total",null,{"$f":"SUM(D11:D15)","v":812479.85},{"$f":"SUM(E11:E15)","v":1476551.63},1476551.63,null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I16,FALSE)","v":1476551.63},11]
[9,"5 Year Average",null,{"$f":"AVERAGE(D11:D15)","v":162495.97},{"$f":"E16/5","v":295310.326},295310.326,null,295310.326,12]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14]
[{"$f":"+A17+1","v":10},"Legal Accruals for 12 Months Ended Dec 2016",null,-525868,{"$f":"D20*(1+E28)","v":-532178.41599999997},{"$f":"E20*(1+F28)","v":-540161.09223999991},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I20,FALSE)","v":-540161.09223999991},15]
[null,null,null,null,null,null,null,null,16]
[{"$f":"+A20+1","v":11},"Adjustment (Accrual Less 5 Yr Average Actual Payments)",null,{"$f":"D17-D20","v":688363.97},{"$f":"E17-E20","v":827488.74199999997},{"$f":"F17-F20","v":835471.41823999991},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I22,FALSE)","v":835471.41823999991},17]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[{"$f":"+A22+1","v":12},"Utah Allocation",null,665613.80516686919,{"$f":"E22*'ROR-Model'!$M$2","v":800720.32581038121},{"$f":"F22*'ROR-Model'!$M$2","v":808444.77062189928},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I25,FALSE)","v":808444.77062189928},20]
[{"$f":"+A25+1","v":13},"Wyoming Allocation",null,22750.164833130752,{"$f":"E22*'ROR-Model'!$N$2","v":26768.416189618827},{"$f":"F22*'ROR-Model'!$N$2","v":27026.647618100669},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I26,FALSE)","v":27026.647618100669},21]
[null,null,null,{"$f":"SUM(D25:D26)","v":688363.97},{"$f":"SUM(E25:E26)","v":827488.74200000009},835471.41823999991,null,null,22]
[null,"921 Inflation:",null,null,{"$f":"'PROJECTED EXPENSES'!AU714","v":1.2E-2},{"$f":"'PROJECTED EXPENSES'!AV714","v":1.4999999999999999E-2},null,null,23]

{"sheet":"Donations","index":21,"n_rows":414,"n_cols":58,"rows_kept":414,"cut":false,"hidden":false,"merged":[[10,15,10,16],[6,15,6,16],[7,15,7,16],[8,15,8,16],[6,20,6,23],[7,20,7,23]]}
["Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,"CORP DUES AND DONATIONS",null,null,null,null,null,null,null,"QGC DUES AND DONATIONS",null,null,null,null,null,null,null,"Corp Government affairs",null,null,null,null,null,"QGC AGA DUES"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"Dominion Energy"},null,null,null,null,null,{"$f":"A2","v":"Dominion Energy"},null,null,null,null,null,null,null,null,"Account","Sum Amount","Line Descr","Unit","Date","Dept","Trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Account","Dept","Sum Amount","Line Descr","Date","Unit","Trans"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"921000",199,"ATD","07","2016-07-31","0363","628",null,"Account","Sum Amount","Line Descr","Unit","Date","Dept","Trans",null,"Account","Trans","Sum Amount","Line Descr","Date",null,"930200","4000",29716.87,"Prepaid AGA","2016-01-31","01","628"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,null,"921000",32.99,"D J","07","2016-01-31","0010","628",null,"870000",128,"ASME","01","2016-09-30","5060","628",null,"920000","400",10362.17,"Time and Labor Data","2016-01-31",null,"930200","4000",29716.83,"Prepaid AGA","2016-02-29","01","628"]
[null,null,null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.99,"D J","07","2016-01-31","1070","628",null,"870000",151,"ASME","01","2016-11-30","5060","628",null,"920000","400",15669.63,"Time and Labor Data","2016-02-29",null,"930200","4000",29716.83,"Prepaid AGA","2016-03-31","01","628"]
[null,null,null,null,null,null,null,"QGC Don & Membership DEC 2016","QGC Don & Membership DEC 2017","QGC Don & Membership DEC 2018",null,{"$f":"+'Control Panel'!F37","v":"QGC Don & Membership DEC 2018"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65.98,"D J","07","2016-03-31","1070","628",null,"870000",75,"IAPMO","01","2016-11-30","5060","628",null,"920000","400",16674.259999999998,"Time and Labor Data","2016-03-31",null,"930200","4000",29716.83,"Prepaid AGA","2016-04-30","01","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2},null,null,"Donations and Memberships Adjustment",null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,"921000",32.99,"D J","07","2016-05-31","1070","628",null,"870000",204,"ASHRAE","01","2016-10-31","5060","628",null,"920000","400",11454,"Time and Labor Data","2016-04-30",null,"930200","4000",29716.83,"Prepaid AGA","2016-05-31","01","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3},null,null,"Questar Corporation Allocated",null,null,null,null,"Questar Gas",null,null,null,null,null,null,null,null,"921000",65.98,"D J","07","2016-06-30","1070","628",null,"870000",135,"PAYPAL","01","2016-10-31","5060","628",null,"920000","400",16920.68,"Time and Labor Data","2016-05-31",null,"930200","4000",29716.83,"Prepaid AGA","2016-06-30","01","628"]
["Acc 921 Inflation Factor",null,null,null,null,null,null,null,{"$f":"+'PROJECTED EXPENSES'!AU714","v":1.2E-2},{"$f":"+'PROJECTED EXPENSES'!AV714","v":1.4999999999999999E-2},null,null,4,null,null,"A",null,"B",null,null,"A","B","C","D",null,null,null,null,null,"921000",32.99,"D J","07","2016-07-31","1070","628",null,"870000",90.82,"TECHSTREET","01","2016-10-31","5520","628",null,"920000","400",13015.91,"Time and Labor Data","2016-06-30",null,"930200","4000",29716.83,"Prepaid AGA","2016-07-31","01","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,"2016-12-31",null,null,null,null,null,null,null,null,null,null,null,"921000",75.88,"D J","07","2016-08-31","1070","628",null,"870000",240,"USPS PO 5777520497","01","2016-12-31","5910","628",null,"920000","400",15880.06,"Time and Labor Data","2016-07-31",null,"930200","4000",29716.83,"Prepaid AGA","2016-08-31","01","628"]
["Questar Corporation Allocated",null,null,null,null,null,null,{"$f":"R29","v":-202809.18609119995},{"$f":"H11*(1+$I$9)","v":-205242.89632429436},{"$f":"I11*(1+J9)","v":-208321.53976915876},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M11,FALSE)","v":-208321.53976915876},6,null,null,"Description",null,"Amount",null,null,"Account","Description","Amount","% Applicable to QGC",null,null,null,null,null,"921000",65.98,"D J","07","2016-10-31","1070","628",null,"870000",200,"SO UT HOME BUILDERS","01","2016-10-31","5390","628",null,"920000","400",13926.7,"Time and Labor Data","2016-08-31",null,"930200","4000",29716.83,"Prepaid AGA","2016-09-30","01","628"]
["Questar Gas",null,null,null,null,null,null,{"$f":"W28","v":-9819.380000000001},{"$f":"H12*(1+$I$9)","v":-9937.2125600000018},{"$f":"I12*(1+J9)","v":-10086.2707484},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M12,FALSE)","v":-10086.2707484},7,null,1,"Industry Associations",null,null,null,null,null,null,{"$f":"YEAR(R10)","v":2016},null,null,null,null,null,null,"921000",32.99,"D J","07","2016-11-30","1070","628",null,"870000",157,"IN *CEDAR CITY ROTARY","01","2016-02-29","5300","628",null,"920000","400",13796.87,"Time and Labor Data","2016-09-30",null,"930200","4000",29716.83,"Prepaid AGA","2016-10-31","01","628"]
["Total",null,null,null,null,null,null,{"$f":"SUM(H11:H12)","v":-212628.56609119996},{"$f":"SUM(I11:I12)","v":-215180.10888429437},{"$f":"SUM(J11:J12)","v":-218407.81051755877},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M13,FALSE)","v":-218407.81051755877},8,null,2,921000,"Tax Executives Institute ",{"$f":"SUMIF($AF$1:$AF$266,\"TAX EXECUTIVE INSTITUT\",$AE$1:$AE$4848)","v":0},null,1,"923000","Holland and Hart",{"$f":"SUMIF($AN$1:$AN$4850,\"Holland and Hart\",$AM$1:$AM$4848)","v":0},1,null,null,null,null,null,"921000",86.97,"D J","07","2016-11-30","1330","628",null,"870000",192,"IN *CEDAR CITY ROTARY","01","2016-05-31","5300","628",null,"920000","400",14806.25,"Time and Labor Data","2016-10-31",null,"930200","4000",29716.83,"Prepaid AGA","2016-11-30","01","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,9,null,3,921000,"Utah Taxpayers Association ",{"$f":"SUMIF($AF$1:$AF$5000,\"UTAH TAXPAYERS ASSOCIATION\",$AE$1:$AE$5000)","v":19360},null,2,923000,"NES Inc",{"$f":"SUMIF($AN$1:$AN$4848,\"JNES\",$AM$1:$AM$4848)","v":0},1,null,null,null,null,null,"921000",270,"IIA","07","2016-04-30","0040","628",null,"870000",157,"IN *CEDAR CITY ROTARY","01","2016-07-31","5300","628",null,"920000","400",14349.39,"Time and Labor Data","2016-11-30",null,"930200","4000",29716.83,"Prepaid AGA","2016-12-31","01","628"]
["Utah Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$M$2*H13","v":-205750.24900718202},{"$f":"'ROR-Model'!$M$2*I13","v":-208219.25199526822},{"$f":"'ROR-Model'!$M$2*J13","v":-211342.54077519724},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M15,FALSE)","v":-211342.54077519724},10,null,4,921000,"Wyoming Taxpayers Association ",{"$f":"SUMIF($AF$1:$AF$5000,\"WYOMING TAXPAYERS ASSOCIATION\",$AE$1:$AE$5000)","v":10359.94},null,3,921000,"Junior Achievement",{"$f":"SUMIF($AN$1:$AN$5000,\"JUNIOR ACHIEVEMENT OF UTAH INC\",$AM$1:$AM$5000)","v":250},1,null,null,null,null,null,"921000",195,"ACFE","07","2016-09-30","0040","628",null,"870000",157,"IN *CEDAR CITY ROTARY","01","2016-11-30","5300","628",null,"920000","400",13796.86,"Time and Labor Data","2016-12-31"]
["Wyoming Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$N$2*H13","v":-6878.3170840179409},{"$f":"'ROR-Model'!$N$2*I13","v":-6960.8568890261568},{"$f":"'ROR-Model'!$N$2*J13","v":-7065.2697423615482},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M16,FALSE)","v":-7065.2697423615482},11,null,5,921000,"Government Relations Dept - Labor & Overhead",{"$f":"SUMIF($AW$1:$AW$188,\"LABOR OVERHEAD\",$AV$1:$AV$188)+SUMIF($AW$1:$AW$188,\"Time and Labor Data\",$AV$1:$AV$188)","v":288693.46999999997},null,4,908,"Golf Tournament",9569.3799999999992,1,null,null,null,null,null,"921000",85,"ISC2","07","2016-05-31","1460","628",null,"870000",4.8600000000000003,"QGC ALLOCATED CHARGES","01","2016-11-30","1650","628",null,"921000","410",20,"IMG","2016-05-31",null,null,null,{"$f":"SUM(BB3:BB14)","v":356602.00000000012}]
["Total",null,null,null,null,null,null,{"$f":"SUM(H15:H16)","v":-212628.56609119996},{"$f":"SUM(I15:I16)","v":-215180.10888429437},{"$f":"SUM(J15:J16)","v":-218407.8105175588},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M17,FALSE)","v":-218407.8105175588},12,null,6,921000,"Government Relations Dept - A&G",{"$f":"AV136-R16","v":94537.989999999932},null,5,921000,"Utah Foundation",{"$f":"SUMIF($AN$1:$AN$4848,\"Utah Foundation\",$AM$1:$AM$4848)","v":0},1,null,null,null,null,null,"921000",40,"SHRM","07","2016-12-31","1465","628",null,"870000",77.81,"SHARED SERVICE CHARGE","01","2016-03-31","1600","628",null,"921000","410",1704.08,"DELTA","2016-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,13,null,7,930200,"AGA Expenses relating to Lobbying",{"$f":"BB16*$BB$19","v":22822.528000000009},null,6,null,null,null,null,null,null,null,null,null,"921000",255,"AICPA","07","2016-06-30","0112","628",null,"870000",149,"SHARED SERVICE CHARGE","01","2016-06-30","1600","628",null,"921000","410",836.2,"DELTA","2016-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,14,null,8,null,"Total",{"$f":"SUM(R13:R18)","v":435773.9279999999},null,7,null,null,null,null,null,null,null,null,null,"921000",255,"AICPA","07","2016-07-31","0040","628",null,"870000",560,"CACHE CHAMBER OF COMME","01","2016-04-30","5275","628",null,"921000","410",332.4,"DELTA","2016-12-31",null,"% Related to Lobbying",null,6.4000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,15,null,9,null,null,null,null,8,null,null,null,null,null,null,null,null,null,"921000",215,"ISACA","07","2016-01-31","0040","628",null,"870000",1500,"CACHE CHAMBER OF COMME","01","2016-09-30","5275","628",null,"921000","410",6.66,"GRAND CAB","2016-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,16,null,10,"ADJUSTMENT CALCULATION",null,null,null,9,null,null,null,null,null,null,null,null,null,"921000",215,"ISACA","07","2016-12-31","0170","628",null,"870000",375,"CEDAR CITY AREA CHAMBE","01","2016-02-29","5300","628",null,"921000","410",0,"SOUTHWEST","2016-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,17,null,11,null,null,"Allocated",null,10,null,null,null,null,null,null,null,null,null,"921000",85,"ISC 2","07","2016-01-31","0040","628",null,"870000",425,"INT'L CODE COUNCIL INC","01","2016-04-30","5060","628",null,"921000","410",80.459999999999994,"BUTCHER,REY","2016-02-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,18,null,12,"Company and Allocation Amounts",null,"Amount",null,11,null,"Total",{"$f":"SUM(W13:W22)","v":9819.3799999999992},null,null,null,null,null,null,"921000",85,"ISC 2","07","2016-12-31","0170","628",null,"870000",149,"PROJECT MANAGEMENT INS","01","2016-07-31","5163","628",null,"921000","410",26.46,"BUTCHER,REY","2016-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,19,null,13,null,null,null,null,12,null,"Adjustment",{"$f":"-W23","v":-9819.3799999999992},null,null,null,null,null,null,"921000",125,"NARUC","07","2016-08-31","1070","628",null,"870000",0,"PROJECT MANAGEMENT INS","01","2016-08-31","5163","628",null,"921000","410",100.98,"BUTCHER,REY","2016-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,20,null,14,"Allocated to QGC",null,null,null,13,null,null,null,null,null,null,null,null,null,"921000",9945.3700000000008,"PLATTS","07","2016-01-31","0066","628",null,"870000",0,"PROJECT MANAGEMENT INS","01","2016-09-30","5163","628",null,"921000","410",147.41999999999999,"BUTCHER,REY","2016-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,21,null,15,"     Percent to QGC",null,0.46539999999999998,null,14,null,"Utah Adjustment",-9494.8532622639341,null,null,null,null,null,null,"921000",0,"PLATTS","07","2016-01-31","1300","628",null,"870000",0,"PROJECT MANAGEMENT INS","01","2016-11-30","5163","628",null,"921000","410",139.86000000000001,"BUTCHER,REY","2016-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,22,null,16,"     Total to QGC",null,{"$f":"R19*R26","v":202809.18609119995},null,15,null,"Wyoming Adjustment",-324.52673773606631,null,null,null,null,null,null,"921000",-40.770000000000003,"REFUND","07","2016-03-31","1070","628",null,"870000",117,"ROCKET MINER NEWSPAPER","01","2016-08-31","3900","628",null,"921000","410",135,"BUTCHER,REY","2016-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,23,null,17,null,null,null,null,16,null,"Total",{"$f":"SUM(W26:W27)","v":-9819.380000000001},null,null,null,null,null,null,"921000",345,"WELCOA","07","2016-11-30","0363","628",null,"870000",1300,"USU PARTNERS IN BUSINE","01","2016-06-30","5275","628",null,"921000","410",142.56,"BUTCHER,REY","2016-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,24,null,18,"Total Adjustment",null,{"$f":"-R27","v":-202809.18609119995},null,null,null,null,null,null,null,null,null,null,null,"921000",-185,"Expense","07","2016-04-30","1070","628",null,"870000",100,"YOUNG AT HEART FOUNDATION","01","2016-02-29","5900","620",null,"921000","410",135.54,"BUTCHER,REY","2016-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",345.5,"ALTA CLUB","07","2016-01-31","0005","628",null,"874000",800,"INFRASTRUCT","01","2016-04-30","5066","628",null,"921000","410",112.32,"BUTCHER,REY","2016-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225.5,"ALTA CLUB","07","2016-02-29","0005","628",null,"874000",24.97,"APG NEWSPAPERS","01","2016-06-30","5900","628",null,"921000","410",139.32,"BUTCHER,REY","2016-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225.5,"ALTA CLUB","07","2016-03-31","0005","628",null,"874000",300,"TOWN OF OAK CITY","01","2016-10-31","5300","620",null,"921000","410",53.5,"TAXI CAB RECEIPT","2016-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",451,"ALTA CLUB","07","2016-06-30","0005","628",null,"874000",44.95,"EASYTESTMAKER.COM","01","2016-05-31","5056","628",null,"921000","410",53.9,"ENTERPRISE CAR RENTAL","2016-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",451,"ALTA CLUB","07","2016-07-31","0005","628",null,"874000",3700,"WASHINGTON COUNTY","01","2016-05-31","5361","620",null,"921000","410",702.5,"ENTERPRISE RENT-A-CAR","2016-02-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M34+1","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225.5,"ALTA CLUB","07","2016-08-31","0005","628",null,"874000",7400,"WASHINGTON COUNTY","01","2016-07-31","5140","620",null,"921000","410",836.2,"Intercompany Estimate","2016-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3329.1,"ALTA CLUB","07","2016-12-31","0005","628",null,"874000",-7400,"WASHINGTON COUNTY","01","2016-07-31","5361","620",null,"921000","410",-836.2,"Intercompany Estimate","2016-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",548,"BLR/HCPRO","07","2016-06-30","1070","628",null,"874000",59,"AMGAS SUBSCRIPTION","01","2016-10-31","5560","628",null,"921000","410",388.16,"HYATT HOTELS GRAND WA.","2016-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",105.5,"IDAHO.GOV","07","2016-06-30","0042","628",null,"874000",130,"NACE INTERNATIONAL","01","2016-12-31","5065","628",null,"921000","410",27,"SLC INTERNATIONAL AIRPORT","2016-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",11085.69,"OPTIV INC","07","2016-01-31","0170","628",null,"874000",495,"SO UT HOME BUILDERS","01","2016-12-31","5390","628",null,"921000","410",26,"SLC INTERNATIONAL AIRPORT","2016-05-31"]
[null,null,null,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,"921000",-11085.69,"OPTIV INC","07","2016-04-30","0170","628",null,"874000",5.35,"QGC ALLOCATED CHARGES","01","2016-11-30","1650","628",null,"921000","413",4000,"SALT LAKE CHAMBER OF C","2016-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",285,"RURALWATER","07","2016-03-31","1566","628",null,"874000",250,"UTAH STATE UNIVERSITY","01","2016-03-31","5275","628",null,"921000","413",2800,"SALT LAKE AREA CHAMBER OF COMM","2016-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",264,"ANIMOTO INC","07","2016-07-31","0600","628",null,"874000",-250,"UTAH STATE UNIVERSITY","01","2016-08-31","5275","628",null,"921000","414",88,"ARTICLE ONE","2016-03-31"]
[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,"921000",5154.5,"LEXIS-NEXIS","07","2016-01-31","1070","628",null,"874000",100,"VALLEY COMMUNITY CENTER","01","2016-03-31","5900","620",null,"921000","414",59.93,"FRIDABISTRO","2016-11-30"]
[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,"921000",215.95,"LEXIS-NEXIS","07","2016-07-31","1070","628",null,"874000",250,"GREEN RIVER CHAMBER OF COMMERC","01","2016-02-29","5910","628",null,"921000","414",39.51,"COPPER ONION","2016-06-30"]
[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,"921000",357.21,"LEXIS-NEXIS","07","2016-08-31","1070","628",null,"874000",-250,"GREEN RIVER CHAMBER OF COMMERC","01","2016-03-31","5910","628",null,"921000","414",40.590000000000003,"FRIDA BRISTO","2016-09-30"]
[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,"921000",971.65,"LEXIS-NEXIS","07","2016-09-30","1070","628",null,"874000",0,"NATIONAL ASSOCIATION OF FIRE I","01","2016-05-31","5057","628",null,"921000","414",36.159999999999997,"RIO GRANDE CAFE","2016-03-31"]
[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,"921000",310.06,"LEXIS-NEXIS","07","2016-10-31","1070","628",null,"874000",0,"RMGA      ROCKY MOUNTAIN GAS A","01","2016-07-31","5525","628",null,"921000","414",92.08,"TBONZ STEAKHOUSE","2016-05-31"]
[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,"921000",69.540000000000006,"LEXIS-NEXIS","07","2016-12-31","1070","628",null,"874000",500,"SWEETWATER COUNTY EVENTS COMPL","01","2016-03-31","5900","620",null,"921000","414",17.77,"BILLY GOAT TAVERN","2016-03-31"]
[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,"921000",175,"SALTLAKESHR","07","2016-08-31","1465","628",null,"874000",250,"WYOMING ASSOC NATURAL GAS UTLL","01","2016-03-31","5900","628",null,"921000","414",28.27,"JUDGE CAFE & GRILL","2016-02-29"]
[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,"921000",175,"SALTLAKESHR","07","2016-10-31","1465","628",null,"874000",0,"WYOMING ASSOC NATURAL GAS UTLL","01","2016-03-31","5960","628",null,"921000","414",175.21,"MARKET STREET GRILL","2016-02-29"]
[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,"921000",25.5,"LINKEDIN-288","07","2016-08-31","1566","628",null,"880000",151,"ASME","01","2016-11-30","5500","628",null,"921000","414",40.57,"MARKET STREET GRILL","2016-05-31"]
[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,"921000",445,"AICPA  *AICPA","07","2016-08-31","0040","628",null,"880000",72.66,"TECHSTREET","01","2016-04-30","5166","628",null,"921000","414",67.47,"MARKET STREET GRILL","2016-07-31"]
[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,"921000",48.08,"SAMS INTERNET","07","2016-09-30","1560","628",null,"880000",460,"NACE INTERNATIONAL","01","2016-02-29","5065","628",null,"921000","414",379.16,"PARADISE BAKERY & CA","2016-03-31"]
[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,"921000",2230.0500000000002,"SNL Financial","07","2016-01-31","0066","628",null,"880000",130,"NACE INTERNATIONAL","01","2016-05-31","5065","628",null,"921000","414",62.38,"CENTRAL MICHEL RICHARD","2016-03-31"]
[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,"921000",2230.0500000000002,"SNL Financial","07","2016-02-29","0066","628",null,"880000",130,"NACE INTERNATIONAL","01","2016-06-30","5065","628",null,"921000","414",57.69,"DESERT EDGE BREWERY PUB","2016-02-29"]
[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,"921000",2230.0500000000002,"SNL Financial","07","2016-03-31","0066","628",null,"880000",240,"NACE INTERNATIONAL","01","2016-07-31","5062","628",null,"921000","414",56.54,"DESERT EDGE BREWERY PUB","2016-03-31"]
[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,"921000",2230.0500000000002,"SNL Financial","07","2016-04-30","0066","628",null,"880000",130,"NACE INTERNATIONAL","01","2016-07-31","5065","628",null,"921000","414",26.65,"DESERT EDGE BREWERY PUB","2016-05-31"]
[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,"921000",2230.0500000000002,"SNL Financial","07","2016-05-31","0066","628",null,"880000",0,"NACE INTERNATIONAL","01","2016-09-30","5058","628",null,"921000","414",22.83,"DESERT EDGE BREWERY PUB","2016-07-31"]
[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,"921000",2230.0500000000002,"SNL Financial","07","2016-06-30","0066","628",null,"880000",130,"NACE INTERNATIONAL","01","2016-11-30","5065","628",null,"921000","414",57.88,"DESERET EDGE BREWERY PUB","2016-10-31"]
[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,"921000",2230.0500000000002,"SNL Financial","07","2016-07-31","0066","628",null,"880000",370,"NACE INTERNATIONAL","01","2016-12-31","5065","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2016-01-31"]
[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,"921000",81,"THE CHRONICLE","07","2016-08-31","0620","628",null,"880000",600,"ROCKY MOUNTAIN GAS","01","2016-12-31","5570","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2016-02-29"]
[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,"921000",10000,"GUIDESPARK INC","07","2016-01-31","0369","628",null,"880000",70,"QUESTAR PIPELINE A/F","01","2016-01-31","1730","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2016-03-31"]
[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,"921000",-10000,"GUIDESPARK INC","07","2016-02-29","0369","628",null,"880000",140,"QUESTAR PIPELINE A/F","01","2016-02-29","1730","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2016-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10725,"GUIDESPARK INC","07","2016-07-31","0362","628",null,"880000",59.24,"QGC ALLOCATED CHARGES","01","2016-01-31","1730","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2016-05-31"]
[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,"921000",10500,"GUIDESPARK INC","07","2016-12-31","0362","628",null,"880000",2.39,"QGC ALLOCATED CHARGES","01","2016-02-29","1730","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2016-06-30"]
[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,"921000",240,"SOCIETY OF CIC","07","2016-01-31","0450","628",null,"880000",0.01,"QGC ALLOCATED CHARGES","01","2016-11-30","1650","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2016-07-31"]
[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,"921000",38,"UTAH STATE BAR","07","2016-05-31","1070","628",null,"880000",250,"UTAH STATE UNIVERSITY","01","2016-08-31","5275","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2016-08-31"]
[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,"921000",493.07,"WWW.MEPS.CO.UK","07","2016-09-30","1550","628",null,"880000",200,"CHAMBER OF COMMERCE-VERNAL","01","2016-06-30","5400","628",null,"921000","414",146,"ROTARY CLUB OF SALT LAKE","2016-09-30"]
[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,"921000",1425,"THOMSON REUTERS","07","2016-01-31","1070","628",null,"880000",2425,"INTERNATIONAL RIGHT OF WAY","01","2016-01-31","1730","628",null,"921000","414",32.04,"UTAH'S ORIGINAL BREW PUB","2016-03-31"]
[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,"921000",4382.6000000000004,"THOMSON REUTERS","07","2016-02-29","1070","628",null,"880000",75,"THE ENTERPRISE INCORPORATED","01","2016-05-31","5510","628",null,"921000","414",470,"PROMONTORY CC IN PARK CITY","2016-09-30"]
[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,"921000",6416.04,"THOMSON REUTERS","07","2016-03-31","1070","628",null,"880000",360,"CHAMBER OF COMMERCE EVANSTON","01","2016-06-30","5900","628",null,"921000","414",24.49,"THE OLD YELLOWSTONE GARAGE","2016-02-29"]
[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,"921000",4389.4799999999996,"THOMSON REUTERS","07","2016-04-30","1070","628",null,"880000",275,"CHAMBER OF COMMERCE  - MOAB AR","01","2016-06-30","5460","628",null,"921000","414",36.85,"SAM ADAMS CONCOURSE B - AIRPOR","2016-05-31"]
[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,"921000",3360.31,"THOMSON REUTERS","07","2016-05-31","1070","628",null,"880000",6100,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2016-03-31","5200","628",null,"921000","414",59.93,"UTAH'S ORIGINAL BREW PUB - WAS","2016-09-30"]
[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,"921000",3578.05,"THOMSON REUTERS","07","2016-07-31","1070","628",null,"880000",550,"GREEN RIVER CHAMBER OF COMMERC","01","2016-03-31","5910","628",null,"921000","416",20,"EAGLEWOOD","2016-07-31"]
[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,"921000",3360.01,"THOMSON REUTERS","07","2016-08-31","1070","628",null,"880000",65,"NATIONAL ASSOCIATION OF FIRE I","01","2016-05-31","5057","628",null,"921000","416",40,"RED LEDGES","2016-07-31"]
[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,"921000",3360.31,"THOMSON REUTERS","07","2016-09-30","1070","628",null,"880000",600,"RMGA      ROCKY MOUNTAIN GAS A","01","2016-07-31","5525","628",null,"921000","416",58.85,"CAFFE NICHE","2016-07-31"]
[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,"921000",3950.15,"THOMSON REUTERS","07","2016-10-31","1070","628",null,"880001",0,"ENTERPRISE WIRELESS ALLIANCE I","01","2016-12-31","1123","628",null,"921000","461",2007.73,"Gifts","2016-12-31"]
[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,"921000",3360.31,"THOMSON REUTERS","07","2016-11-30","1070","628",null,"902000",24,"OGDEN CITY AIRPORT","01","2016-10-31","5541","628",null,"921000","461",189.47,"Rey Butcher","2016-11-30"]
[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,"921000",7565.41,"THOMSON REUTERS","07","2016-12-31","1070","628",null,"903001",14.59,"FAMILY DOLLAR","01","2016-08-31","5055","628",null,"921000","461",100.83,"SMITHS #4277","2016-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",20000,"UTAH FOUNDATION","07","2016-02-29","1070","628",null,"903001",14.59,"FAMILY DOLLAR","01","2016-09-30","5055","628",null,"921000","461",18.559999999999999,"WAL-MART #2207","2016-03-31"]
[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,"921000",236.64,"A M BEST COMPANY","07","2016-05-31","1070","628",null,"903001",-14.59,"FAMILY DOLLAR","01","2016-11-30","5055","628",null,"921000","461",1250,"THE SOFT EDGE INC","2016-03-31"]
[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,"921000",195,"ASIS INTL ONLINE","07","2016-11-30","1564","628",null,"921000",151,"ASME","01","2016-09-30","5162","628",null,"921000","461",0,"WESTERN NUT COMPANY","2016-02-29"]
[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,"921000",541.21,"MARSHALL & SWIFT","07","2016-06-30","0450","628",null,"921000",128,"ASME","01","2016-11-30","1643","628",null,"921000","461",2007.73,"WESTERN NUT COMPANY","2016-12-31"]
[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,"921000",0,"SURVEYMONKEY.COM","07","2016-07-31","0600","628",null,"921000",83,"ASME","01","2016-12-31","5162","628",null,"921000","461",80,"LEGISLATIVE PRINTING","2016-02-29"]
[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,"921000",478,"SAGE PUBLICATIONS","07","2016-05-31","0363","628",null,"921000",255,"AICPA","01","2016-07-31","4260","628",null,"921000","461",3379.54,"NICHOLAS & COMPANY INC","2016-12-31"]
[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,"921000",1425,"THOMSON COMPUMARK","07","2016-01-31","1070","628",null,"921000",540,"UACPA","01","2016-06-30","4260","628",null,"921000","628",81,"THE CHRONICLE","2016-08-31"]
[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,"921000",6055,"BNA COMMUNICATIONS","07","2016-04-30","1566","628",null,"921000",0,"PLATTS","01","2016-01-31","4250","628",null,"921000","628",2083.37,"Republican Governors","2016-01-31"]
[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,"921000",363.66,"INTERNATIONAL RISK","07","2016-01-31","0450","628",null,"921000",0,"PLATTS","01","2016-01-31","4260","628",null,"921000","628",2083.37,"Republican Governors","2016-02-29"]
[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,"921000",384.87,"INTERNATIONAL RISK","07","2016-09-30","0450","628",null,"921000",0,"PLATTS","01","2016-01-31","4261","628",null,"921000","628",2083.37,"Republican Governors","2016-03-31"]
[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,"921000",92.77,"USGPO PUBLICATN DC","07","2016-08-31","1070","628",null,"921000",0,"PLATTS","01","2016-01-31","4310","628",null,"921000","628",2083.37,"Republican Governors","2016-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",790,"UT ORACLE USRS GRP","07","2016-04-30","1496","628",null,"921000",0,"PLATTS","01","2016-01-31","5140","628",null,"921000","628",2083.37,"Republican Governors","2016-05-31"]
[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,"921000",56,"UTAH.GOV SUBSCRIBE","07","2016-01-31","1070","628",null,"921000",4479.3500000000004,"PLATTS","01","2016-02-29","4250","628",null,"921000","628",2083.37,"Republican Governors","2016-06-30"]
[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,"921000",20,"UTAH.GOV SUBSCRIBE","07","2016-08-31","1070","628",null,"921000",4479.3599999999997,"PLATTS","01","2016-03-31","4250","628",null,"921000","628",2083.37,"Republican Governors","2016-07-31"]
[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,"921000",150,"BOARD CERT SAFE PRO","07","2016-01-31","1566","628",null,"921000",4479.3599999999997,"PLATTS","01","2016-04-30","4250","628",null,"921000","628",2083.37,"Republican Governors","2016-08-31"]
[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,"921000",-150,"BOARD CERT SAFE PRO","07","2016-06-30","1566","628",null,"921000",4479.3599999999997,"PLATTS","01","2016-05-31","4250","628",null,"921000","628",2083.37,"Republican Governors","2016-09-30"]
[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,"921000",152,"BOARD CERT SAFE PRO","07","2016-12-31","1566","628",null,"921000",4479.3599999999997,"PLATTS","01","2016-06-30","4250","628",null,"921000","628",2083.37,"Republican Governors","2016-10-31"]
[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,"921000",28.99,"D J*WALL-ST-JOURNAL","07","2016-11-30","1330","628",null,"921000",4479.3599999999997,"PLATTS","01","2016-07-31","4250","628",null,"921000","628",2083.37,"Republican Governors","2016-11-30"]
[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,"921000",136,"USGOVT PRINT OFC 32","07","2016-08-31","0041","628",null,"921000",4479.3599999999997,"PLATTS","01","2016-08-31","4250","628",null,"921000","628",2083.37,"Republican Governors","2016-12-31"]
[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,"921000",136,"USGOVT PRINT OFC 32","07","2016-08-31","1300","628",null,"921000",4479.3599999999997,"PLATTS","01","2016-09-30","4250","628",null,"921000","628",300,"UTAH BUSINESS COALITION","2016-06-30"]
[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,"921000",136,"USGOVT PRINT OFC 32","07","2016-08-31","1566","628",null,"921000",4479.3599999999997,"PLATTS","01","2016-10-31","4250","628",null,"921000","628",0,"WORLD TRADE CENTER UTAH","2016-09-30"]
[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,"921000",-68,"USGOVT PRINT OFC 32","07","2016-09-30","0041","628",null,"921000",4479.3599999999997,"PLATTS","01","2016-11-30","4250","628",null,"921000","628",19360,"UTAH TAXPAYERS ASSOCIATION","2016-01-31"]
[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,"921000",-68,"USGOVT PRINT OFC 32","07","2016-09-30","1300","628",null,"921000",4479.3599999999997,"PLATTS","01","2016-12-31","4250","628",null,"921000","628",7500,"UTAH LEAGUE OF CITIES & TOWN","2016-12-31"]
[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,"921000",-68,"USGOVT PRINT OFC 32","07","2016-09-30","1566","628",null,"921000",25,"NCEES.ORG","01","2016-02-29","5162","628",null,"921000","628",10359.94,"WYOMING TAXPAYERS ASSOCIATION","2016-02-29"]
[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,"921000",1000,"UTAH SAFETY COUNCIL","07","2016-01-31","1566","628",null,"921000",3300,"Utah ARGC","01","2016-01-31","1496","628",null,"921000","628",-0.04,"Republican Governors - Correct","2016-12-31"]
[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,"921000",87.87,"JURIS PUBLISHING INC","07","2016-05-31","1070","628",null,"921000",3300,"Utah ARGC","01","2016-02-29","1496","628",null,"921000","628",0,"WESTERN GOVERNORS' ASSOCIATION","2016-07-31"]
[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,"921000",126,"LEGISLATIVE PRINTING","07","2016-06-30","1070","628",null,"921000",3300,"Utah ARGC","01","2016-03-31","1496","628",null,"921000","635",110,"UTNOTARY OR LOBBYIST R","2016-12-31"]
[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,"921000",43.3,"PACER SERVICE CENTER","07","2016-05-31","1070","628",null,"921000",3300,"Utah ARGC","01","2016-04-30","1496","628",null,"921000","850",484,"0620","2016-02-29"]
[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,"921000",72,"PACER SERVICE CENTER","07","2016-08-31","1070","628",null,"921000",5000,"NGVAMERICA","01","2016-08-31","5130","628",null,"921000","850",750.62,"CAR RENTAL*01*9992","2016-02-29"]
[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,"921000",70.599999999999994,"PACER SERVICE CENTER","07","2016-11-30","1070","628",null,"921000",4583.33,"CHAMBERWEST","01","2016-01-31","5140","628",null,"923000","505",1800,"HOLLAND & HART LLP","2016-12-31"]
[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,"921000",2083.37,"Republican Governors","07","2016-01-31","0620","628",null,"921000",5000,"CHAMBERWEST","01","2016-11-30","5140","628",null,"923000","546",4275,"MORRIS JACKSON","2016-06-30"]
[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,"921000",2083.37,"Republican Governors","07","2016-02-29","0620","628",null,"921000",169,"ASQ ECOMMERCE","01","2016-04-30","5163","628",null,"925000","920",197.2,"LABOR OVERHEAD","2016-01-31"]
[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,"921000",2083.37,"Republican Governors","07","2016-03-31","0620","628",null,"921000",2408.5,"Western Energy","01","2016-01-31","5000","628",null,"925000","920",232.93,"LABOR OVERHEAD","2016-02-29"]
[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,"921000",2083.37,"Republican Governors","07","2016-04-30","0620","628",null,"921000",2408.5,"Western Energy","01","2016-02-29","5000","628",null,"925000","920",357.01,"LABOR OVERHEAD","2016-03-31"]
[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,"921000",2083.37,"Republican Governors","07","2016-05-31","0620","628",null,"921000",2408.5,"Western Energy","01","2016-03-31","5000","628",null,"925000","920",166.19,"LABOR OVERHEAD","2016-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2083.37,"Republican Governors","07","2016-06-30","0620","628",null,"921000",2408.5,"Western Energy","01","2016-04-30","5000","628",null,"925000","920",600.86,"LABOR OVERHEAD","2016-05-31"]
[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,"921000",2083.37,"Republican Governors","07","2016-07-31","0620","628",null,"921000",2408.5,"Western Energy","01","2016-05-31","5000","628",null,"925000","920",239.38,"LABOR OVERHEAD","2016-06-30"]
[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,"921000",2083.37,"Republican Governors","07","2016-08-31","0620","628",null,"921000",2408.5,"Western Energy","01","2016-06-30","5000","628",null,"925000","920",426.62,"LABOR OVERHEAD","2016-07-31"]
[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,"921000",2083.37,"Republican Governors","07","2016-09-30","0620","628",null,"921000",2408.5,"Western Energy","01","2016-07-31","5000","628",null,"925000","920",296.76,"LABOR OVERHEAD","2016-08-31"]
[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,"921000",2083.37,"Republican Governors","07","2016-10-31","0620","628",null,"921000",2408.5,"Western Energy","01","2016-08-31","5000","628",null,"925000","920",287.08,"LABOR OVERHEAD","2016-09-30"]
[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,"921000",2083.37,"Republican Governors","07","2016-11-30","0620","628",null,"921000",2408.5,"Western Energy","01","2016-09-30","5000","628",null,"925000","920",356.53,"LABOR OVERHEAD","2016-10-31"]
[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,"921000",2083.37,"Republican Governors","07","2016-12-31","0620","628",null,"921000",2451.0100000000002,"Western Energy","01","2016-10-31","5000","628",null,"925000","920",54.41,"LABOR OVERHEAD","2016-11-30"]
[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,"921000",40,"SHRM*MEMBER600467263","07","2016-08-31","1465","628",null,"921000",2450.54,"Western Energy","01","2016-11-30","5000","628",null,"925000","920",258.52999999999997,"LABOR OVERHEAD","2016-12-31"]
[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,"921000",40,"SHRM*MEMBER600467274","07","2016-10-31","1465","628",null,"921000",2450.54,"Western Energy","01","2016-12-31","5000","628",null,"926000","920",7588.75,"LABOR OVERHEAD","2016-01-31"]
[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,"921000",35,"UTAH INTERACTIVE LLC","07","2016-01-31","1070","628",null,"921000",250,"LEANCONSTRUCTION","01","2016-08-31","5163","628",null,"926000","920",12163.16,"LABOR OVERHEAD","2016-02-29"]
[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,"921000",133,"UTAH INTERACTIVE LLC","07","2016-03-31","1070","628",null,"921000",250,"LEANCONSTRUCTION","01","2016-09-30","5163","628",null,"926000","920",9184.93,"LABOR OVERHEAD","2016-03-31"]
[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,"921000",34,"UTAH INTERACTIVE LLC","07","2016-04-30","1070","628",null,"921000",-250,"LEANCONSTRUCTION","01","2016-11-30","5163","628",null,"926000","920",6362.72,"LABOR OVERHEAD","2016-04-30"]
[null,null,null,null,null,null,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,"UTAH INTERACTIVE LLC","07","2016-05-31","1070","628",null,"921000",300,"SURVEYMONKEY.COM","01","2016-08-31","5163","628",null,"926000","920",9938.44,"LABOR OVERHEAD","2016-05-31"]
[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,"921000",27,"UTAH INTERACTIVE LLC","07","2016-07-31","1070","628",null,"921000",300,"SURVEYMONKEY.COM","01","2016-09-30","5163","628",null,"926000","920",7252.72,"LABOR OVERHEAD","2016-06-30"]
[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,"921000",5,"UTAH INTERACTIVE LLC","07","2016-08-31","1070","628",null,"921000",-300,"SURVEYMONKEY.COM","01","2016-11-30","5163","628",null,"926000","920",13272.85,"LABOR OVERHEAD","2016-07-31"]
[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,"921000",23,"UTAH INTERACTIVE LLC","07","2016-09-30","1070","628",null,"921000",106.6,"UTAH MEDIA GROUP","01","2016-04-30","1070","628",null,"926000","920",9147.7099999999991,"LABOR OVERHEAD","2016-08-31"]
[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,"921000",58,"UTAH INTERACTIVE LLC","07","2016-11-30","1070","628",null,"921000",0,"WEST JORDAN CITY","01","2016-12-31","5140","628",null,"926000","920",7316.59,"LABOR OVERHEAD","2016-09-30"]
[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,"921000",10.67,"ADOBE *PHOTOGPHY PLAN","07","2016-07-31","0600","628",null,"921000",0,"GUADALUPE SCHOOLS","01","2016-03-31","5040","620",null,"926000","920",7496.69,"LABOR OVERHEAD","2016-10-31"]
[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,"921000",195,"AIR & WASTE MGMT ASSO","07","2016-10-31","1566","628",null,"921000",210,"ARMA INTERNATIONAL","01","2016-05-31","1716","628",null,"926000","920",11829.93,"LABOR OVERHEAD","2016-11-30"]
[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,"921000",200,"EB PUBLIC INFORMATION","07","2016-07-31","0600","628",null,"921000",630,"ARMA INTERNATIONAL","01","2016-07-31","1716","628",null,"926000","920",13012.7,"LABOR OVERHEAD","2016-12-31"]
[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,"921000",3666.66,"EDC Utah Economic Dev","07","2016-01-31","0005","628",null,"921000",250,"NACE INTERNATIONAL","01","2016-01-31","5163","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,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2016-02-29","0005","628",null,"921000",250,"NACE INTERNATIONAL","01","2016-04-30","1643","628",null,null,null,{"$f":"SUM(AV4:AV134)","v":383231.4599999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2016-03-31","0005","628",null,"921000",130,"NACE INTERNATIONAL","01","2016-11-30","1643","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,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2016-04-30","0005","628",null,"921000",40,"UTAH SAFETY COUNCIL","01","2016-02-29","1566","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,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2016-05-31","0005","628",null,"921000",190,"UTAH SAFETY COUNCIL","01","2016-11-30","1566","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,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2016-06-30","0005","628",null,"921000",-95,"UTAH SAFETY COUNCIL","01","2016-12-31","1566","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,null,null,"921000",3666.74,"EDC Utah Economic Dev","07","2016-07-31","0005","628",null,"921000",10,"SOS REGISTRATION FEE","01","2016-03-31","1070","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,null,null,"921000",3666.74,"EDC Utah Economic Dev","07","2016-08-31","0005","628",null,"921000",0,"HYLAND SOFTWARE, INC.","01","2016-04-30","1497","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,null,null,"921000",3666.74,"EDC Utah Economic Dev","07","2016-09-30","0005","628",null,"921000",6800,"HYLAND SOFTWARE, INC.","01","2016-05-31","1497","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,null,null,"921000",450,"IDAHO GOV STATE OF ID","07","2016-03-31","1070","628",null,"921000",37.43,"QGC ALLOCATED CHARGES","01","2016-04-30","1643","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,null,null,"921000",102,"LEGAL EAGLE DIRECTORY","07","2016-03-31","1070","628",null,"921000",42.58,"QGC ALLOCATED CHARGES","01","2016-05-31","1680","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,null,null,"921000",115,"UTAH STATE BAR (BOARD","07","2016-01-31","1070","628",null,"921000",3.97,"QGC ALLOCATED CHARGES","01","2016-05-31","1716","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,null,null,"921000",15,"UTAH STATE BAR (BOARD","07","2016-07-31","1070","628",null,"921000",15.24,"QGC ALLOCATED CHARGES","01","2016-07-31","1716","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,null,null,"921000",215,"AMERICAN BAR ASSOCIATI","07","2016-01-31","1070","628",null,"921000",33.56,"QGC ALLOCATED CHARGES","01","2016-09-30","1680","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,null,null,"921000",215,"AMERICAN SOCIETY OF SA","07","2016-03-31","1566","628",null,"921000",3.77,"QGC ALLOCATED CHARGES","01","2016-09-30","1730","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,null,null,"921000",0,"AMERICAN SOCIETY OF SA","07","2016-06-30","1566","628",null,"921000",-2.16,"QGC ALLOCATED CHARGES","01","2016-10-31","1730","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,null,null,"921000",195,"AMERICAN SOCIETY OF SA","07","2016-07-31","1566","628",null,"921000",0.96,"QGC ALLOCATED CHARGES","01","2016-11-30","1650","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,null,null,"921000",170,"AMERICAN SOCIETY OF SA","07","2016-08-31","1566","628",null,"921000",250,"SINGLE PAYMENT VENDOR","01","2016-03-31","5900","620"]
[null,null,null,null,null,null,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,"AMERICAN SOCIETY OF SA","07","2016-09-30","1566","628",null,"921000",150,"SINGLE PAYMENT VENDOR","01","2016-04-30","5300","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",418.48,"APL*APPLEONLINESTOREUS","07","2016-08-31","1496","628",null,"921000",100,"SINGLE PAYMENT VENDOR","01","2016-05-31","5900","620"]
[null,null,null,null,null,null,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,"ASIS INTERNATIONAL ONL","07","2016-02-29","1564","628",null,"921000",350,"SINGLE PAYMENT VENDOR","01","2016-11-30","5900","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",335,"ASSOC CORP COUNSEL LBO","07","2016-01-31","1070","628",null,"921000",500,"WOLF CREEK FOUNDATION","01","2016-04-30","5140","620"]
[null,null,null,null,null,null,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,"C T CORPORATION SYSTEM","07","2016-01-31","0020","628",null,"921000",135,"AMER SOC CIVIL ENGINEE","01","2016-01-31","5162","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,null,null,"921000",249,"CODE CO LAW PUBLISHERS","07","2016-11-30","1070","628",null,"921000",185,"AMER SOC CIVIL ENGINEE","01","2016-09-30","5162","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,null,null,"921000",250,"INST OF CERTIFIED MGMT","07","2016-03-31","1550","628",null,"921000",250,"AMER SOC CIVIL ENGINEE","01","2016-11-30","5161","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,null,null,"921000",110,"INSTITUTE FOR SUPPLY M","07","2016-05-31","1560","628",null,"921000",500,"AMER SOC CIVIL ENGINEE","01","2016-12-31","5162","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,null,null,"921000",130,"INSTITUTE FOR SUPPLY M","07","2016-10-31","1560","628",null,"921000",2932.97,"CORP G&A ALLOCATION-HR","01","2016-01-31","0360","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,null,null,"921000",140,"INSTITUTE OF HAZARDOUS","07","2016-01-31","1566","628",null,"921000",267.24,"CORP G&A ALLOCATION-HR","01","2016-01-31","0361","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,null,null,"921000",-140,"INSTITUTE OF HAZARDOUS","07","2016-06-30","1566","628",null,"921000",534.48,"CORP G&A ALLOCATION-HR","01","2016-01-31","0362","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,null,null,"921000",140,"INSTITUTE OF HAZARDOUS","07","2016-08-31","1566","628",null,"921000",6681.03,"CORP G&A ALLOCATION-HR","01","2016-01-31","0369","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,null,null,"921000",140,"NATL ASSOC OF LEGAL AS","07","2016-07-31","1070","628",null,"921000",102.89,"CORP G&A ALLOCATION-HR","01","2016-02-29","0361","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,null,null,"921000",15,"NEW YORK TIMES DIGITAL","07","2016-07-31","0600","628",null,"921000",-6681.03,"CORP G&A ALLOCATION-HR","01","2016-02-29","0369","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,null,null,"921000",287,"PUBLIC UTILITIES REPOR","07","2016-08-31","1070","628",null,"921000",54.35,"CORP G&A ALLOCATION-HR","01","2016-02-29","1564","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,null,null,"921000",875,"ROCKY MOUNTAIN MINERAL","07","2016-03-31","1070","628",null,"921000",541.16,"CORP G&A ALLOCATION-HR","01","2016-03-31","0360","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,null,null,"921000",495,"ROCKY MOUNTAIN MINERAL","07","2016-10-31","1070","628",null,"921000",319.35000000000002,"CORP G&A ALLOCATION-HR","01","2016-05-31","0363","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,null,null,"921000",895,"THE INST OF INT AUDITO","07","2016-03-31","0040","628",null,"921000",267.24,"CORP G&A ALLOCATION-HR","01","2016-06-30","0369","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,null,null,"921000",245,"THE INST OF INT AUDITO","07","2016-08-31","0040","628",null,"921000",7165.41,"CORP G&A ALLOCATION-HR","01","2016-07-31","0362","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,null,null,"921000",270,"THE INST OF INT AUDITO","07","2016-09-30","0040","628",null,"921000",132.94999999999999,"CORP G&A ALLOCATION-HR","01","2016-07-31","0363","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,null,null,"921000",30,"UNITED STATES DISTRICT","07","2016-07-31","1070","628",null,"921000",29.96,"CORP G&A ALLOCATION-HR","01","2016-08-31","1465","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,null,null,"921000",3,"UT INTERACTIVE-INTERNE","07","2016-07-31","1070","628",null,"921000",29.96,"CORP G&A ALLOCATION-HR","01","2016-10-31","1465","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,null,null,"921000",15,"UTAH CORPORATIONS RENE","07","2016-02-29","1070","628",null,"921000",230.5,"CORP G&A ALLOCATION-HR","01","2016-11-30","0363","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,null,null,"921000",20,"UTAH CORPORATIONS RENE","07","2016-12-31","0630","628",null,"921000",27.18,"CORP G&A ALLOCATION-HR","01","2016-11-30","1564","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,null,null,"921000",3753.6,"UTAH STATE BAR-LICENSI","07","2016-07-31","1070","628",null,"921000",133.62,"CORP G&A ALLOCATION-HR","01","2016-12-31","0361","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,null,null,"921000",375,"COURTHOUSE NEWS SERVICE","07","2016-07-31","1070","628",null,"921000",7549.57,"CORP G&A ALLOCATION-HR","01","2016-12-31","0362","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,null,null,"921000",375,"COURTHOUSE NEWS SERVICE","07","2016-10-31","1070","628",null,"921000",267.24,"CORP G&A ALLOCATION-HR","01","2016-12-31","0369","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,null,null,"921000",300,"UTAH BUSINESS COALITION","07","2016-06-30","0620","628",null,"921000",785.89,"CORP G&A ALLOCATION-HR","01","2016-12-31","1465","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,null,null,"921000",5000,"WESTERN ENERGY ALLIANCE","07","2016-02-29","1566","628",null,"921000",154,"INSTITUTE OF INDUSTRIA","01","2016-08-31","5163","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,null,null,"921000",0,"WORLD TRADE CENTER UTAH","07","2016-09-30","0620","628",null,"921000",154,"INSTITUTE OF INDUSTRIA","01","2016-09-30","5163","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,null,null,"921000",285,"AMERICAN BAR ASSOCIATION","07","2016-07-31","1070","628",null,"921000",-154,"INSTITUTE OF INDUSTRIA","01","2016-11-30","5163","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,null,null,"921000",11000,"AMERICAN GAS ASSOCIATION","07","2016-03-31","0005","628",null,"921000",140,"NATIONAL SOCIETY OF PR","01","2016-05-31","1680","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,null,null,"921000",0,"SOUTHERN GAS ASSOCIATION","07","2016-01-31","0363","628",null,"921000",149,"PROJECT MANAGEMENT INS","01","2016-04-30","5161","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,null,null,"921000",534.25,"THOMSON TAX & ACCOUNTING","07","2016-07-31","1070","628",null,"921000",149,"PROJECT MANAGEMENT INS","01","2016-06-30","5163","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,null,null,"921000",3713.28,"THOMSON TAX & ACCOUNTING","07","2016-10-31","1070","628",null,"921000",149,"PROJECT MANAGEMENT INS","01","2016-09-30","1680","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,null,null,"921000",0,"CORPORATE EXECUTIVE BOARD","07","2016-01-31","0040","628",null,"921000",1000,"CITY OF SOUTH SALT LAKE","01","2016-10-31","5140","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,null,null,"921000",2302.08,"Corporate Executive Board","07","2016-02-29","0040","628",null,"921000",23000,"ENERGY SOLUTIONS CENTER","01","2016-09-30","5140","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,null,null,"921000",2302.08,"Corporate Executive Board","07","2016-03-31","0040","628",null,"921000",295,"HDI-HELP DESK INSTITUTE","01","2016-11-30","1451","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,null,null,"921000",2302.08,"Corporate Executive Board","07","2016-04-30","0040","628",null,"921000",500,"LOGAN DOWNTOWN ALLIANCE","01","2016-03-31","5275","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,null,null,"921000",2302.08,"Corporate Executive Board","07","2016-05-31","0040","628",null,"921000",-9900,"Utah AGRC correct trans","01","2016-05-31","1496","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,null,null,"921000",2302.08,"Corporate Executive Board","07","2016-06-30","0040","628",null,"921000",6525,"AMERICAN GAS ASSOCIATION","01","2016-06-30","4260","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2302.08,"Corporate Executive Board","07","2016-07-31","0040","628",null,"921000",999,"WESTERN ENERGY INSTITUTE","01","2016-01-31","5040","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,null,null,"921000",2302.08,"Corporate Executive Board","07","2016-08-31","0040","628",null,"921000",0,"WESTERN ENERGY INSTITUTE","01","2016-09-30","4000","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,null,null,"921000",2302.08,"Corporate Executive Board","07","2016-09-30","0040","628",null,"921000",7345.87,"ALLOCATED SHARED SERVICES","01","2016-01-31","1070","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,null,null,"921000",2302.08,"Corporate Executive Board","07","2016-10-31","0040","628",null,"921000",66.61,"ALLOCATED SHARED SERVICES","01","2016-01-31","1380","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,null,null,"921000",2302.08,"Corporate Executive Board","07","2016-11-30","0040","628",null,"921000",682.01,"ALLOCATED SHARED SERVICES","01","2016-01-31","1566","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,null,null,"921000",2302.08,"Corporate Executive Board","07","2016-12-31","0040","628",null,"921000",9664.59,"ALLOCATED SHARED SERVICES","01","2016-02-29","1070","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,null,null,"921000",5000,"US C of C Membership Dues","07","2016-01-31","0005","628",null,"921000",76.569999999999993,"ALLOCATED SHARED SERVICES","01","2016-02-29","1460","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,null,null,"921000",5000,"US C of C Membership Dues","07","2016-02-29","0005","628",null,"921000",206.18,"ALLOCATED SHARED SERVICES","01","2016-02-29","1564","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,null,null,"921000",5000,"US C of C Membership Dues","07","2016-03-31","0005","628",null,"921000",2643.5,"ALLOCATED SHARED SERVICES","01","2016-02-29","1566","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,null,null,"921000",5000,"US C of C Membership Dues","07","2016-04-30","0005","628",null,"921000",3304.07,"ALLOCATED SHARED SERVICES","01","2016-03-31","1070","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,null,null,"921000",5000,"US C of C Membership Dues","07","2016-05-31","0005","628",null,"921000",162.5,"ALLOCATED SHARED SERVICES","01","2016-03-31","1550","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,null,null,"921000",5000,"US C of C Membership Dues","07","2016-06-30","0005","628",null,"921000",264.35000000000002,"ALLOCATED SHARED SERVICES","01","2016-03-31","1566","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,null,null,"921000",0,"US C of C Membership Dues","07","2016-07-31","0005","628",null,"921000",1755.61,"ALLOCATED SHARED SERVICES","01","2016-04-30","1070","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,null,null,"921000",0,"US C of C Membership Dues","07","2016-08-31","0005","628",null,"921000",633.76,"ALLOCATED SHARED SERVICES","01","2016-04-30","1496","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,null,null,"921000",0,"US C of C Membership Dues","07","2016-09-30","0005","628",null,"921000",3201.28,"ALLOCATED SHARED SERVICES","01","2016-04-30","1566","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,null,null,"921000",-30000,"US C of C Membership Dues","07","2016-12-31","0005","628",null,"921000",1584.79,"ALLOCATED SHARED SERVICES","01","2016-05-31","1070","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,null,null,"921000",19360,"UTAH TAXPAYERS ASSOCIATION","07","2016-01-31","0620","628",null,"921000",50.45,"ALLOCATED SHARED SERVICES","01","2016-05-31","1460","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,null,null,"921000",-3666.74,"EDC Utah Economic Dev - Rev","07","2016-10-31","0005","628",null,"921000",78.760000000000005,"ALLOCATED SHARED SERVICES","01","2016-05-31","1560","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,null,null,"921000",-14666.67,"EDC Utah Economic Dev - Rev","07","2016-11-30","0005","628",null,"921000",391.13,"ALLOCATED SHARED SERVICES","01","2016-06-30","1070","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,null,null,"921000",3666.67,"EDC Utah Economic Dev - Rev","07","2016-12-31","0005","628",null,"921000",-153.31,"ALLOCATED SHARED SERVICES","01","2016-06-30","1566","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,null,null,"921000",85,"THE ENTERPRISE INCORPORATED","07","2016-07-31","1070","628",null,"921000",391.13,"ALLOCATED SHARED SERVICES","01","2016-07-31","1070","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,null,null,"921000",400,"INTERMOUNTAIN COMPENSATION &","07","2016-01-31","0361","628",null,"921000",-153.31,"ALLOCATED SHARED SERVICES","01","2016-07-31","1566","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,null,null,"921000",800,"INTERMOUNTAIN COMPENSATION &","07","2016-01-31","0362","628",null,"921000",7288.91,"ALLOCATED SHARED SERVICES","01","2016-08-31","1070","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,null,null,"921000",0,"INTERMOUNTAIN COMPENSATION &","07","2016-06-30","0361","628",null,"921000",359.49,"ALLOCATED SHARED SERVICES","01","2016-08-31","1566","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,null,null,"921000",0,"INTERMOUNTAIN COMPENSATION &","07","2016-06-30","0362","628",null,"921000",-198.88,"ALLOCATED SHARED SERVICES","01","2016-09-30","1070","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,null,null,"921000",400,"INTERMOUNTAIN COMPENSATION &","07","2016-06-30","0369","628",null,"921000",111.86,"ALLOCATED SHARED SERVICES","01","2016-09-30","1300","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,null,null,"921000",200,"INTERMOUNTAIN COMPENSATION &","07","2016-12-31","0361","628",null,"921000",227.32,"ALLOCATED SHARED SERVICES","01","2016-09-30","1465","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,null,null,"921000",800,"INTERMOUNTAIN COMPENSATION &","07","2016-12-31","0362","628",null,"921000",671.42,"ALLOCATED SHARED SERVICES","01","2016-09-30","1496","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,null,null,"921000",400,"INTERMOUNTAIN COMPENSATION &","07","2016-12-31","0369","628",null,"921000",395.47,"ALLOCATED SHARED SERVICES","01","2016-09-30","1566","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,null,null,"921000",249,"NATIONAL UNDERWRITER COMPANY","07","2016-12-31","0450","628",null,"921000",2148.31,"ALLOCATED SHARED SERVICES","01","2016-10-31","1070","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,null,null,"921000",129,"PROJECT MANAGEMENT INSTITUTE","07","2016-02-29","1460","628",null,"921000",-111.85,"ALLOCATED SHARED SERVICES","01","2016-10-31","1300","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,null,null,"921000",180,"UNITED STATES DISTRICT COURT","07","2016-06-30","1070","628",null,"921000",-113.66,"ALLOCATED SHARED SERVICES","01","2016-10-31","1465","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,null,null,"921000",7500,"UTAH LEAGUE OF CITIES & TOWN","07","2016-12-31","0620","628",null,"921000",-335.71,"ALLOCATED SHARED SERVICES","01","2016-10-31","1496","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,null,null,"921000",495,"ASSOCIATION FOR FINANCIAL PRO","07","2016-02-29","0112","628",null,"921000",641,"ALLOCATED SHARED SERVICES","01","2016-10-31","1550","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,null,null,"921000",29333.34,"EDC Utah Economic Dev - Rev -","07","2016-12-31","0005","628",null,"921000",68.86,"ALLOCATED SHARED SERVICES","01","2016-10-31","1560","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,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2016-01-31","0020","628",null,"921000",54.2,"ALLOCATED SHARED SERVICES","01","2016-10-31","1566","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,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2016-02-29","0020","628",null,"921000",6049.48,"ALLOCATED SHARED SERVICES","01","2016-11-30","1070","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,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2016-03-31","0020","628",null,"921000",27.96,"ALLOCATED SHARED SERVICES","01","2016-11-30","1300","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,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2016-04-30","0020","628",null,"921000",227.32,"ALLOCATED SHARED SERVICES","01","2016-11-30","1465","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,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2016-05-31","0020","628",null,"921000",-320.5,"ALLOCATED SHARED SERVICES","01","2016-11-30","1550","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,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2016-06-30","0020","628",null,"921000",151.72999999999999,"ALLOCATED SHARED SERVICES","01","2016-11-30","1560","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,null,null,"921000",4166.63,"Salt Lake Chamber of Commerce","07","2016-07-31","0020","628",null,"921000",54.44,"ALLOCATED SHARED SERVICES","01","2016-11-30","1566","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,null,null,"921000",4166.63,"Salt Lake Chamber of Commerce","07","2016-08-31","0020","628",null,"921000",-889.12,"ALLOCATED SHARED SERVICES","01","2016-12-31","1070","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,null,null,"921000",4166.63,"Salt Lake Chamber of Commerce","07","2016-09-30","0020","628",null,"921000",134.41999999999999,"ALLOCATED SHARED SERVICES","01","2016-12-31","1330","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,null,null,"921000",4176.67,"Salt Lake Chamber of Commerce","07","2016-10-31","0020","628",null,"921000",-113.66,"ALLOCATED SHARED SERVICES","01","2016-12-31","1465","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,null,null,"921000",4176.67,"Salt Lake Chamber of Commerce","07","2016-11-30","0020","628",null,"921000",-93.08,"ALLOCATED SHARED SERVICES","01","2016-12-31","1560","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,null,null,"921000",4176.67,"Salt Lake Chamber of Commerce","07","2016-12-31","0020","628",null,"921000",206.18,"ALLOCATED SHARED SERVICES","01","2016-12-31","1564","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,null,null,"921000",3885,"THOMPSON INFORMATION SERVICES","07","2016-12-31","1070","628",null,"921000",-103.09,"ALLOCATED SHARED SERVICES","01","2016-12-31","1566","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,null,null,"921000",448.06,"WOLTERS KLUWER LAW & BUSINESS","07","2016-01-31","0450","628",null,"921000",5000,"CHAMBER OF COMMERCE SANDY","01","2016-11-30","5040","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,null,null,"921000",230.93,"WOLTERS KLUWER LAW & BUSINESS","07","2016-07-31","1070","628",null,"921000",8000,"CHAMBER OF COMMERCE-DAVIS","01","2016-02-29","5140","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,null,null,"921000",437.37,"WOLTERS KLUWER LAW & BUSINESS","07","2016-09-30","1070","628",null,"921000",7500,"ECONOMIC DEVELOPMENT CORP","01","2016-08-31","0005","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,null,null,"921000",492.04,"WOLTERS KLUWER LAW & BUSINESS","07","2016-10-31","1070","628",null,"921000",0,"CHAMBER OF COMMERCE-VERNAL","01","2016-06-30","5400","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,null,null,"921000",242.54,"WOLTERS KLUWER LAW & BUSINESS","07","2016-12-31","1070","628",null,"921000",10000,"UTAH CLEAN CITIES COALITION","01","2016-07-31","5040","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,null,null,"921000",10359.94,"WYOMING TAXPAYERS ASSOCIATION","07","2016-02-29","0620","628",null,"921000",136,"AR-Affil-Admin & General Exp","01","2016-09-30","1730","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,null,null,"921000",63.5,"ADMINISTRATIVE OFFICE OF THE C","07","2016-02-29","1070","628",null,"921000",-68,"AR-Affil-Admin & General Exp","01","2016-10-31","1730","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,null,null,"921000",32,"ADMINISTRATIVE OFFICE OF THE C","07","2016-03-31","1070","628",null,"921000",0,"CHAMBER OF COMMERCE EVANSTON","01","2016-06-30","5900","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,null,null,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","07","2016-04-30","1070","628",null,"921000",0.93,"OFFICE SUPPLIES AND EXPENSES","01","2016-11-30","1650","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,null,null,"921000",32,"ADMINISTRATIVE OFFICE OF THE C","07","2016-05-31","1070","628",null,"921000",5088.6499999999996,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","0005","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,null,null,"921000",31,"ADMINISTRATIVE OFFICE OF THE C","07","2016-06-30","1070","628",null,"921000",14.75,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","0010","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,null,null,"921000",30.5,"ADMINISTRATIVE OFFICE OF THE C","07","2016-07-31","1070","628",null,"921000",1863.34,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","0020","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,null,null,"921000",31.5,"ADMINISTRATIVE OFFICE OF THE C","07","2016-08-31","1070","628",null,"921000",134.16,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","0040","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,null,null,"921000",32.5,"ADMINISTRATIVE OFFICE OF THE C","07","2016-09-30","1070","628",null,"921000",5444.85,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","0066","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,null,null,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","07","2016-10-31","1070","628",null,"921000",2627.3,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","0112","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,null,null,"921000",31.5,"ADMINISTRATIVE OFFICE OF THE C","07","2016-11-30","1070","628",null,"921000",4957.5200000000004,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","0170","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,null,null,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","07","2016-12-31","1070","628",null,"921000",888.35,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","0450","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,null,null,"921000",250,"ASSOCIATION FOR FINANCIAL PROF","07","2016-01-31","0112","628",null,"921000",9589.48,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","0620","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,null,null,"921000",125,"ASSOCIATION FOR FINANCIAL PROF","07","2016-01-31","1380","628",null,"921000",760.78,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","1070","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,null,null,"921000",335,"ASSOCIATION OF CORPORATE COUNS","07","2016-10-31","1070","628",null,"921000",6.9,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","1380","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,null,null,"921000",9798.94,"COPYRIGHT CLEARANCE CENTER INC","07","2016-01-31","1070","628",null,"921000",120.34,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-01-31","1566","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,null,null,"921000",2302.12,"Corporate Executive Board True","07","2016-02-29","0040","628",null,"921000",3976.57,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-02-29","0005","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,null,null,"921000",0,"EDC    UTAH  ECONOMIC DEV CORP","07","2016-10-31","0005","628",null,"921000",2399.98,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-02-29","0020","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,null,null,"921000",154,"INSTITUTE OF INDUSTRIAL ENGINE","07","2016-02-29","0361","628",null,"921000",2059,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-02-29","0040","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,null,null,"921000",4390,"MOUNTAIN STATES EMPLOYERS COUN","07","2016-01-31","0360","628",null,"921000",997.28,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-02-29","0066","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,null,null,"921000",810,"MOUNTAIN STATES EMPLOYERS COUN","07","2016-03-31","0360","628",null,"921000",221.36,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-02-29","0112","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,null,null,"921000",5400,"MOUNTAIN STATES EMPLOYERS COUN","07","2016-12-31","1465","628",null,"921000",5564.65,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-02-29","0620","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,null,null,"921000",625,"RISK & INSURANCE MANAGEMENT SO","07","2016-01-31","0450","628",null,"921000",1000.92,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-02-29","1070","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,null,null,"921000",-0.04,"Republican Governors - Correct","07","2016-12-31","0620","628",null,"921000",13.63,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-02-29","1460","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,null,null,"921000",199,"SOCIETY FOR HUMAN RESOURCE MAN","07","2016-12-31","1465","628",null,"921000",466.43,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-02-29","1566","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,null,null,"921000",1200,"SOCIETY OF CORPORATE SECRETARI","07","2016-02-29","0020","628",null,"921000",9257.81,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-03-31","0005","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,null,null,"921000",309.76,"STANDARD PUBLISHING CORPORATIO","07","2016-01-31","0450","628",null,"921000",1939.17,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-03-31","0020","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,null,null,"921000",5000,"THSALT LAKE CONVENTION & VISIT","07","2016-10-31","0005","628",null,"921000",1487.92,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-03-31","0040","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,null,null,"921000",63,"UTAH DEP OF PROFESSIONAL LICEN","07","2016-08-31","0040","628",null,"921000",1037.8699999999999,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-03-31","0066","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,null,null,"921000",0,"WESTERN GOVERNORS' ASSOCIATION","07","2016-07-31","0620","628",null,"921000",969.6,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-03-31","0620","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,null,null,"921000",2366.75,"Western Energy Institute True-","07","2016-01-31","0005","628",null,"921000",339.47,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-03-31","1070","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,null,null,"921100",-18592.43,"ALLOCATED SHARED SERVICES","07","2016-01-31","1070","628",null,"921000",23.27,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-03-31","1550","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,null,null,"921100",-125,"ALLOCATED SHARED SERVICES","07","2016-01-31","1380","628",null,"921000",48.54,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-03-31","1566","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,null,null,"921100",-1290,"ALLOCATED SHARED SERVICES","07","2016-01-31","1566","628",null,"921000",4033.46,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-04-30","0005","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,null,null,"921100",-24461.1,"ALLOCATED SHARED SERVICES","07","2016-02-29","1070","628",null,"921000",1939.17,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-04-30","0020","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,null,null,"921100",-129,"ALLOCATED SHARED SERVICES","07","2016-02-29","1460","628",null,"921000",1197.05,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-04-30","0040","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,null,null,"921100",-390,"ALLOCATED SHARED SERVICES","07","2016-02-29","1564","628",null,"921000",1037.8699999999999,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-04-30","0066","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,null,null,"921100",-5000,"ALLOCATED SHARED SERVICES","07","2016-02-29","1566","628",null,"921000",2385.1799999999998,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-04-30","0112","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,null,null,"921100",-8033.25,"ALLOCATED SHARED SERVICES","07","2016-03-31","1070","628",null,"921000",-5159.28,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-04-30","0170","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,null,null,"921100",-250,"ALLOCATED SHARED SERVICES","07","2016-03-31","1550","628",null,"921000",969.6,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-04-30","0620","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,null,null,"921100",-500,"ALLOCATED SHARED SERVICES","07","2016-03-31","1566","628",null,"921000",180.38,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-04-30","1070","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,null,null,"921100",-4268.4799999999996,"ALLOCATED SHARED SERVICES","07","2016-04-30","1070","628",null,"921000",587.83000000000004,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-04-30","1566","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,null,null,"921100",-790,"ALLOCATED SHARED SERVICES","07","2016-04-30","1496","628",null,"921000",4033.46,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-05-31","0005","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,null,null,"921100",-6055,"ALLOCATED SHARED SERVICES","07","2016-04-30","1566","628",null,"921000",1939.17,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-05-31","0020","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,null,null,"921100",-3853.11,"ALLOCATED SHARED SERVICES","07","2016-05-31","1070","628",null,"921000",1071.3900000000001,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-05-31","0040","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,null,null,"921100",-85,"ALLOCATED SHARED SERVICES","07","2016-05-31","1460","628",null,"921000",1037.8699999999999,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-05-31","0066","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,null,null,"921100",-110,"ALLOCATED SHARED SERVICES","07","2016-05-31","1560","628",null,"921000",969.6,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-05-31","0620","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,null,null,"921100",-950.98,"ALLOCATED SHARED SERVICES","07","2016-06-30","1070","628",null,"921000",162.83000000000001,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-05-31","1070","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,null,null,"921100",290,"ALLOCATED SHARED SERVICES","07","2016-06-30","1566","628",null,"921000",9.35,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-05-31","1460","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,null,null,"921100",-9336.27,"ALLOCATED SHARED SERVICES","07","2016-07-31","1070","628",null,"921000",0.72,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-05-31","1560","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,null,null,"921100",-195,"ALLOCATED SHARED SERVICES","07","2016-07-31","1566","628",null,"921000",4243.3599999999997,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-06-30","0005","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,null,null,"921100",-4426.37,"ALLOCATED SHARED SERVICES","07","2016-08-31","1070","628",null,"921000",1939.17,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-06-30","0020","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,null,null,"921100",-136,"ALLOCATED SHARED SERVICES","07","2016-08-31","1300","628",null,"921000",1071.3900000000001,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-06-30","0040","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,null,null,"921100",-215,"ALLOCATED SHARED SERVICES","07","2016-08-31","1465","628",null,"921000",49.1,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-06-30","0042","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,null,null,"921100",-418.48,"ALLOCATED SHARED SERVICES","07","2016-08-31","1496","628",null,"921000",1037.8699999999999,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-06-30","0066","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,null,null,"921100",-471.5,"ALLOCATED SHARED SERVICES","07","2016-08-31","1566","628",null,"921000",118.68,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-06-30","0112","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,null,null,"921100",-4824.83,"ALLOCATED SHARED SERVICES","07","2016-09-30","1070","628",null,"921000",251.88,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-06-30","0450","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,null,null,"921100",68,"ALLOCATED SHARED SERVICES","07","2016-09-30","1300","628",null,"921000",1109.22,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-06-30","0620","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,null,null,"921100",-493.07,"ALLOCATED SHARED SERVICES","07","2016-09-30","1550","628",null,"921000",40.19,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-06-30","1070","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,null,null,"921100",-48.08,"ALLOCATED SHARED SERVICES","07","2016-09-30","1560","628",null,"921000",-28.15,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-06-30","1566","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,null,null,"921100",-287,"ALLOCATED SHARED SERVICES","07","2016-09-30","1566","628",null,"921000",1916.4,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-07-31","0005","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,null,null,"921100",-9766.51,"ALLOCATED SHARED SERVICES","07","2016-10-31","1070","628",null,"921000",1939.15,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-07-31","0020","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,null,null,"921100",-215,"ALLOCATED SHARED SERVICES","07","2016-10-31","1465","628",null,"921000",1190.07,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-07-31","0040","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,null,null,"921100",-130,"ALLOCATED SHARED SERVICES","07","2016-10-31","1560","628",null,"921000",1037.8699999999999,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-07-31","0066","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,null,null,"921100",-195,"ALLOCATED SHARED SERVICES","07","2016-10-31","1566","628",null,"921000",227.89,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-07-31","0600","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,null,null,"921100",-3802.4,"ALLOCATED SHARED SERVICES","07","2016-11-30","1070","628",null,"921000",969.6,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-07-31","0620","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,null,null,"921100",-115.96,"ALLOCATED SHARED SERVICES","07","2016-11-30","1330","628",null,"921000",394.53,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-07-31","1070","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,null,null,"921100",-195,"ALLOCATED SHARED SERVICES","07","2016-11-30","1564","628",null,"921000",18.93,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-07-31","1566","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,null,null,"921100",-11792.49,"ALLOCATED SHARED SERVICES","07","2016-12-31","1070","628",null,"921000",1811.45,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-08-31","0005","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,null,null,"921100",-5639,"ALLOCATED SHARED SERVICES","07","2016-12-31","1465","628",null,"921000",1939.15,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-08-31","0020","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,null,null,"921100",-152,"ALLOCATED SHARED SERVICES","07","2016-12-31","1566","628",null,"921000",1421.83,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-08-31","0040","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,null,null,"921101",1701.21,"SHARED SERVICE CHARGES","07","2016-01-31","1070","628",null,"921000",63.29,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-08-31","0041","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,null,null,"921101",15.42,"SHARED SERVICE CHARGES","07","2016-01-31","1380","628",null,"921000",1007.3,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-08-31","0620","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,null,null,"921101",269.08999999999997,"SHARED SERVICE CHARGES","07","2016-01-31","1566","628",null,"921000",187.05,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-08-31","1070","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,null,null,"921101",2238.19,"SHARED SERVICE CHARGES","07","2016-02-29","1070","628",null,"921000",5.75,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-08-31","1300","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,null,null,"921101",30.47,"SHARED SERVICE CHARGES","07","2016-02-29","1460","628",null,"921000",45.78,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-08-31","1566","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,null,null,"921101",81.349999999999994,"SHARED SERVICE CHARGES","07","2016-02-29","1564","628",null,"921000",1706.5,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-09-30","0005","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,null,null,"921101",1043,"SHARED SERVICE CHARGES","07","2016-02-29","1566","628",null,"921000",1939.15,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-09-30","0020","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,null,null,"921101",729.42,"SHARED SERVICE CHARGES","07","2016-03-31","1070","628",null,"921000",1287.8,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-09-30","0040","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,null,null,"921101",50,"SHARED SERVICE CHARGES","07","2016-03-31","1550","628",null,"921000",-31.65,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-09-30","0041","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,null,null,"921101",104.3,"SHARED SERVICE CHARGES","07","2016-03-31","1566","628",null,"921000",179.12,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-09-30","0450","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,null,null,"921101",387.58,"SHARED SERVICE CHARGES","07","2016-04-30","1070","628",null,"921000",969.6,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-09-30","0620","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,null,null,"921101",1263.07,"SHARED SERVICE CHARGES","07","2016-04-30","1566","628",null,"921000",203.89,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-09-30","1070","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,null,null,"921101",349.86,"SHARED SERVICE CHARGES","07","2016-05-31","1070","628",null,"921000",-2.87,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-09-30","1300","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,null,null,"921101",20.079999999999998,"SHARED SERVICE CHARGES","07","2016-05-31","1460","628",null,"921000",45.89,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-09-30","1550","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,null,null,"921101",1.54,"SHARED SERVICE CHARGES","07","2016-05-31","1560","628",null,"921000",0.31,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-09-30","1560","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,null,null,"921101",86.35,"SHARED SERVICE CHARGES","07","2016-06-30","1070","628",null,"921000",27.86,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-09-30","1566","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,null,null,"921101",-60.49,"SHARED SERVICE CHARGES","07","2016-06-30","1566","628",null,"921000",620.5,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-10-31","0005","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,null,null,"921101",847.73,"SHARED SERVICE CHARGES","07","2016-07-31","1070","628",null,"921000",1943.82,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-10-31","0020","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,null,null,"921101",40.68,"SHARED SERVICE CHARGES","07","2016-07-31","1566","628",null,"921000",1071.3900000000001,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-10-31","0040","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,null,null,"921101",401.91,"SHARED SERVICE CHARGES","07","2016-08-31","1070","628",null,"921000",1687.08,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-10-31","0112","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,null,null,"921101",12.35,"SHARED SERVICE CHARGES","07","2016-08-31","1300","628",null,"921000",969.6,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-10-31","0620","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,null,null,"921101",44.85,"SHARED SERVICE CHARGES","07","2016-08-31","1465","628",null,"921000",412.72,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-10-31","1070","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,null,null,"921101",98.36,"SHARED SERVICE CHARGES","07","2016-08-31","1566","628",null,"921000",0.85,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-10-31","1560","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,null,null,"921101",438.1,"SHARED SERVICE CHARGES","07","2016-09-30","1070","628",null,"921000",18.93,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-10-31","1566","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,null,null,"921101",-6.17,"SHARED SERVICE CHARGES","07","2016-09-30","1300","628",null,"921000",-6825.87,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-11-30","0005","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,null,null,"921101",98.61,"SHARED SERVICE CHARGES","07","2016-09-30","1550","628",null,"921000",1943.82,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-11-30","0020","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,null,null,"921101",0.67,"SHARED SERVICE CHARGES","07","2016-09-30","1560","628",null,"921000",1071.3900000000001,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-11-30","0040","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,null,null,"921101",59.87,"SHARED SERVICE CHARGES","07","2016-09-30","1566","628",null,"921000",969.6,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-11-30","0620","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,null,null,"921101",886.8,"SHARED SERVICE CHARGES","07","2016-10-31","1070","628",null,"921000",160.68,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-11-30","1070","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,null,null,"921101",44.85,"SHARED SERVICE CHARGES","07","2016-10-31","1465","628",null,"921000",5.65,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-11-30","1330","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,null,null,"921101",1.82,"SHARED SERVICE CHARGES","07","2016-10-31","1560","628",null,"921000",2967.09,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-12-31","0005","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,null,null,"921101",40.68,"SHARED SERVICE CHARGES","07","2016-10-31","1566","628",null,"921000",1958.02,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-12-31","0020","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,null,null,"921101",345.26,"SHARED SERVICE CHARGES","07","2016-11-30","1070","628",null,"921000",1079.22,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-12-31","0040","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,null,null,"921101",12.14,"SHARED SERVICE CHARGES","07","2016-11-30","1330","628",null,"921000",140.63999999999999,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-12-31","0170","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,null,null,"921101",40.68,"SHARED SERVICE CHARGES","07","2016-11-30","1564","628",null,"921000",116.73,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-12-31","0450","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,null,null,"921101",1180.8,"SHARED SERVICE CHARGES","07","2016-12-31","1070","628",null,"921000",4492.67,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-12-31","0620","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,null,null,"921101",1176.3,"SHARED SERVICE CHARGES","07","2016-12-31","1465","628",null,"921000",9.3800000000000008,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-12-31","0630","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,null,null,"921101",31.71,"SHARED SERVICE CHARGES","07","2016-12-31","1566","628",null,"921000",553.55999999999995,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-12-31","1070","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,null,null,"930200",5625,"ISSUER DIRECT","07","2016-01-31","0112","628",null,"921000",14.87,"CORP G&A ALLOCATION-DISTRIGAS","01","2016-12-31","1566","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,null,null,"930200",5125,"ISSUER DIRECT","07","2016-04-30","0112","628",null,"921000",415,"CACHE VALLEY HOMEBUILDERS ASSO","01","2016-07-31","4263","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,null,null,"930200",3625,"ISSUER DIRECT","07","2016-10-31","0112","628",null,"921000",0,"CHAMBER OF COMMERCE  - MOAB AR","01","2016-06-30","5460","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,null,null,"930209",50000,"ENVISION UTAH","07","2016-06-30","0005","628",null,"921000",6000,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2016-01-31","5200","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,null,null,"930209",4166.67,"World Trade Center","07","2016-01-31","0005","628",null,"921000",-6000,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2016-03-31","5200","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,null,null,"930209",4166.67,"World Trade Center","07","2016-02-29","0005","628",null,"921000",2750,"CHAMBER OF COMMERCE ROCK SPRIN","01","2016-02-29","5900","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,null,null,"930209",4166.67,"World Trade Center","07","2016-03-31","0005","628",null,"921000",955,"CHAMBER OF COMMERCE WEST JORDA","01","2016-12-31","5140","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,null,null,"930209",4166.67,"World Trade Center","07","2016-04-30","0005","628",null,"921000",368.93,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","0005","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,null,null,"930209",4166.67,"World Trade Center","07","2016-05-31","0005","628",null,"921000",0.6,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","0010","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,null,null,"930209",4166.63,"World Trade Center","07","2016-06-30","0005","628",null,"921000",173.51,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","0020","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,null,null,"930209",0,"World Trade Center","07","2016-07-31","0005","628",null,"921000",89.26,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","0040","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,null,null,"930209",0,"World Trade Center","07","2016-08-31","0005","628",null,"921000",262.18,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","0066","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,null,null,"930209",0,"World Trade Center","07","2016-09-30","0005","628",null,"921000",115.93,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","0112","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,null,null,"930209",16666.669999999998,"World Trade Center","07","2016-10-31","0005","628",null,"921000",201.76,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","0170","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,null,null,"930209",16666.669999999998,"World Trade Center","07","2016-11-30","0005","628",null,"921000",36.15,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","0450","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,null,null,"930209",4166.67,"World Trade Center","07","2016-12-31","0005","628",null,"921000",616.74,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","0620","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,null,null,"930209",-12500,"World Trade Center - Correctio","07","2016-12-31","0005","628",null,"921000",71.7,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","1070","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,null,null,null,{"$f":"SUM(AE3:AE372)","v":405498.75999999931},null,null,null,null,null,null,"921000",0.28000000000000003,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","1380","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,null,null,null,null,null,null,null,null,null,null,"921000",0.56000000000000005,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","1460","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,null,null,null,null,null,null,null,null,null,null,"921000",23.88,"CORP G&A ALLOCATION-NEW DISGAS","01","2016-03-31","1566","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,null,null,null,null,null,null,null,null,null,null,"921000",0,"GREEN RIVER CHAMBER OF COMMERC","01","2016-01-31","5910","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,null,null,null,null,null,null,null,null,null,null,"921000",500,"GREEN RIVER CHAMBER OF COMMERC","01","2016-03-31","5900","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"GREEN RIVER CHAMBER OF COMMERC","01","2016-03-31","5910","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,null,null,null,null,null,null,null,null,null,null,"921000",550,"GREEN RIVER CHAMBER OF COMMERC","01","2016-12-31","5910","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,null,null,null,null,null,null,null,null,null,null,"921000",250,"INSTITUTE OF MANAGEMENT ACCOUN","01","2016-04-30","4310","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,null,null,null,null,null,null,null,null,null,null,"921000",250,"JUNIOR ACHIEVEMENT OF UTAH INC","01","2016-04-30","4000","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,null,null,null,null,null,null,null,null,null,null,"921000",500,"UTAH ALLIANCE OF ECONOMIC DEVE","01","2016-01-31","5140","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,null,null,null,null,null,null,null,null,null,null,"921000",1000,"UTAH ALLIANCE OF ECONOMIC DEVE","01","2016-12-31","5140","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,null,null,null,null,null,null,null,null,null,null,"921000",1400,"UTAH ASSOCIATION OF ENERGY USE","01","2016-01-31","5140","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,null,null,null,null,null,null,null,null,null,null,"921000",4950,"UTAH MANUFACTURERS ASSOCIATION","01","2016-02-29","4260","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,null,null,null,null,null,null,null,null,null,null,"921000",10000,"UTAH MANUFACTURERS ASSOCIATION","01","2016-10-31","4260","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,null,null,null,null,null,null,null,null,null,null,"921000",7000,"UTAH VALLEY CHAMBER OF COMMERC","01","2016-01-31","5560","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,null,null,null,null,null,null,null,null,null,null,"921000",7000,"UTAH VALLEY CHAMBER OF COMMERC","01","2016-11-30","5140","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,null,null,null,null,null,null,null,null,null,null,"923000",10000,"CHAMBER OF COMMERCE SANDY","01","2016-09-30","5040","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.87,"Prepaid AGA","01","2016-01-31","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.83,"Prepaid AGA","01","2016-02-29","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.83,"Prepaid AGA","01","2016-03-31","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.83,"Prepaid AGA","01","2016-04-30","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.83,"Prepaid AGA","01","2016-05-31","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.83,"Prepaid AGA","01","2016-06-30","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.83,"Prepaid AGA","01","2016-07-31","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.83,"Prepaid AGA","01","2016-08-31","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.83,"Prepaid AGA","01","2016-09-30","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.83,"Prepaid AGA","01","2016-10-31","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.83,"Prepaid AGA","01","2016-11-30","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",29716.83,"Prepaid AGA","01","2016-12-31","4000","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,null,null,null,null,null,null,null,null,null,null,"930200",297,"SALVATION ARMY","01","2016-01-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",610.5,"SALVATION ARMY","01","2016-02-29","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",1419,"SALVATION ARMY","01","2016-03-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",1600.5,"SALVATION ARMY","01","2016-04-30","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",3415.5,"SALVATION ARMY","01","2016-05-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",2508,"SALVATION ARMY","01","2016-06-30","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",1881,"SALVATION ARMY","01","2016-07-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",1963.5,"SALVATION ARMY","01","2016-08-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",2541,"SALVATION ARMY","01","2016-09-30","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",3498,"SALVATION ARMY","01","2016-10-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",2821.5,"SALVATION ARMY","01","2016-11-30","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",759,"SALVATION ARMY","01","2016-12-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(AM4:AM413)","v":824386.92999999947}]

{"sheet":"Advertising","index":22,"n_rows":108,"n_cols":58,"rows_kept":108,"cut":false,"hidden":false,"merged":[[6,19,6,22],[6,25,6,28],[6,31,6,34]]}
["Advertising",null,null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,{"$f":"AF1","v":"Advertising"},null,null,null,null,null,{"$f":"T1","v":"Advertising"},null,null,null,null,null,{"$f":"K1","v":"Advertising"},null,null,null,null,null,"Utah - DEC 2016 Adjusted Avg Results",null,null,null,null,null,null,null,"QGC DIRECT ADVERTISING JAN TO DEC 2016",null,null,null,null,null,null,"CORP  ADVERTISING JAN TO DEC 2016"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"Dominion Energy"},null,null,null,null,null,null,null,null,{"$f":"AF2","v":"Dominion Energy"},null,null,null,null,null,{"$f":"T2","v":"Dominion Energy"},null,null,null,null,null,{"$f":"K2","v":"Dominion Energy"},null,null,null,null,null,{"$f":"AF4","v":0},null,null,null,null,null,null,null,"Account",null,"Amount",null,null,null,null,"Account","Dept","Amount"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,{"$f":"AF3","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,{"$f":"T3","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,{"$f":"K3","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,"909003 Total",null,0,null,null,null,null,"930100 Total",null,0]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,null,null,"12 Months Ended : Dec-2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909004 Total",null,{"$f":"AV15","v":0},null,null,null,null,"930101 Total",null,{"$f":"BB22","v":3132.55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workpaper 1",null,null,null,null,null,"Workpaper",null,null,null,null,null,"Workpaper 2",null,null,null,null,null,null,null,null,null,null,null,null,null,"909005 Total",null,{"$f":"AV16","v":0},null,null,null,null,"930102 Total",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL ADVERTISING ADJUSTMENT",null,null,null,null,null,null,null,"921000 Total",null,{"$f":"AV45","v":12610.62},null,null,null,null,"Grand Total",null,{"$f":"SUM(BC3:BC5)","v":3132.55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Institutional Advertising",null,null,null,null,null,"General Advertising Expenses",null,null,null,null,null,"Financial Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,"923000 Total",null,{"$f":"AV62","v":11002.14}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Advertising Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930100 Total",null,{"$f":"+AV164","v":0}]
[null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total QC General Advertising Expenses",null,{"$f":"O16","v":0},null,null,null,"Total Corporate Financial Advertising",null,{"$f":"O41","v":0},null,null,null,"Total QC Outside Services",null,0,null,null,null,null,null,"Grand Total",null,{"$f":"SUM(AV3:AV8)","v":23612.760000000002}]
[null,null,"Advertising DEC 2016","Advertising DEC 2017","Advertising DEC 2018",null,{"$f":"+'Control Panel'!F36","v":"Advertising DEC 2018"},1,null,null,null,null,"A","B","C","D","E","F",null,null,"A","B","C","D"]
[null,null,null,null,null,null,null,{"$f":"H10+1","v":2},null,null,null,null,null,"Direct","Direct","Allocated","Total","Removed",null,1,"Total QC Institutional Advertising",null,{"$f":"BC4","v":3132.55},null,null,null,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Query: QGC Direct Advertising",null,null,null,null,null,null,"Query: Corp_Advertising"]
[null,null,null,null,null,null,null,{"$f":"H11+1","v":3},null,null,null,null,null,"Charges","Charges","From Corp","(B+D)","Amount",null,2,null,null,null,null,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,"Allocated to QGC",null,"Allocation","Allocated","Adjustment",null,"Allocated to QGC",null,"Allocation","Allocated","Adjustment"]
["Account","Type",null,null,null,null,null,4,null,null,"Account",null,"Type","To QGC","To QC","To QGC",null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,"Account","Dept","Sum Amount","Line Descr","Date","Unit",null,"Account","Sum Amount","Oper Unit","Trans","Date","Line Descr"]
[909003,"Promotional Advertising-Dealer",{"$f":"R14","v":0},{"$f":"C14*(1+D$31)","v":0},0,null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H14,FALSE)","v":0},5,null,1,909003,null,"Promotional Advertising-Dealer",{"$f":"AV3","v":0},0,0,{"$f":"+P14+N14","v":0},{"$f":"N14","v":0},null,4,null,"Allocation","Allocated","Adjustment",null,null,"Allocated to QGC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930100",182.55,null,"531","2016-12-31","V CHOCOLATES RETAIL"]
[909005,"Adv Exp - Parade of Homes",{"$f":"R15","v":0},0,0,null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H15,FALSE)","v":0},6,null,2,909005,null,"Adv Exp - Parade of Homes",{"$f":"AV5","v":0},0,0,{"$f":"+P15+N15","v":0},{"$f":"N15","v":0},null,5,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"     Percent to QGC",0.46539999999999998,null,null,null,null,"Allocated to QGC",null,null,null,null,null,"Allocated to QGC",null,null,null,null,null,null,"909004 Total",null,{"$f":"SUM(AV14)","v":0},null,null,null,null,"930101",2950,null,"531","2016-01-31","EXORO GROUP"]
[930100,"General Advertising Expenses",{"$f":"R16","v":0},0,0,null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H16,FALSE)","v":0},7,null,3,930100,null,"General Advertising Expenses",{"$f":"AV8","v":0},{"$f":"+BC3","v":0},{"$f":"AD28","v":0},{"$f":"+P16+N16","v":0},{"$f":"Q16","v":0},null,7,null,null,null,null,null,null,"     Total to QGC",{"$f":"+AB9*AB15","v":0},{"$f":"+AB16","v":0},{"$f":"+AC16","v":0},null,null,"     Percent to QGC",0.46539999999999998,null,null,null,null,"     Percent to QGC",0.46539999999999998,null,null,null,null,null,"909005 Total",null,0]
[930101,"Institutional Advertising",{"$f":"R17","v":1457.88877},1468.0939913899999,1487.1792132780697,null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H17,FALSE)","v":1487.1792132780697},8,null,4,930101,null,"Institutional Advertising",0,{"$f":"+BC4","v":3132.55},{"$f":"X19","v":1457.88877},{"$f":"+P17+N17","v":1457.88877},{"$f":"+Q17","v":1457.88877},"\\1",8,"Allocated to QGC",null,null,null,null,null,null,null,null,null,null,null,"     Total to QGC",{"$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},{"$f":"+AO17","v":0},null,null,null,"921000","0600",1319.24,"CORP G&A ALLOCATION-DISTRIGAS","2016-01-31","01"]
[930102,"Financial Advertising",{"$f":"R18","v":0},0,0,null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H18,FALSE)","v":0},9,null,5,930102,null,"Financial Advertising",0,0,0,0,0,null,9,"     Percent to QGC",0.46539999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","0600",247.57,"CORP G&A ALLOCATION-DISTRIGAS","2016-04-30","01"]
[null,null,null,null,null,null,null,10,null,7,null,null,null,null,null,null,null,null,null,10,"     Total to QGC",{"$f":"+W11*V18","v":1457.88877},{"$f":"+V19","v":1457.88877},{"$f":"+W19","v":1457.88877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","0600",1838.33,"CORP G&A ALLOCATION-DISTRIGAS","2016-05-31","01"]
[null,null,null,null,null,null,null,11,null,8,null,null,"Total",{"$f":"SUM(N14:N18)","v":0},{"$f":"SUM(O14:O18)","v":3132.55},{"$f":"SUM(P14:P18)","v":1457.88877},{"$f":"SUM(Q14:Q18)","v":1457.88877},{"$f":"SUM(R14:R18)","v":1457.88877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","0600",85.58,"CORP G&A ALLOCATION-DISTRIGAS","2016-12-31","01"]
[null,null,null,null,null,null,null,12,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","0600",53.69,"CORP G&A ALLOCATION-NEW DISGAS","2016-03-31","01"]
[null,"Total",{"$f":"SUM(C14:C21)","v":1457.88877},{"$f":"SUM(D14:D21)","v":1468.0939913899999},{"$f":"SUM(E14:E21)","v":1487.1792132780697},null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H22,FALSE)","v":1487.1792132780697},13,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",243,"KEMMERER GAZETTE","2016-02-29","01",null,"930101 Total",{"$f":"SUM(BB14:BB20)","v":3132.55}]
[null,null,null,null,null,null,null,14,null,11,null,null,"Adjustment",null,null,null,null,{"$f":"-R20","v":-1457.88877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",297,"KEMMERER GAZETTE","2016-04-30","01"]
[null,null,null,null,null,null,null,15,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",162,"KEMMERER GAZETTE","2016-09-30","01"]
[null,"Adjustment",{"$f":"-C22","v":-1457.88877},{"$f":"-D22","v":-1468.0939913899999},{"$f":"-E22","v":-1487.1792132780697},null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H25,FALSE)","v":-1487.1792132780697},16,null,13,null,null,"Utah Adjustment",null,null,null,null,-1409.7061060731385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",216,"KEMMERER GAZETTE","2016-10-31","01"]
[null,null,null,null,null,null,null,17,null,14,null,null,"Wyoming Adjustment",null,null,null,null,-48.182663926861608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",981,"KEMMERER GAZETTE","2016-12-31","01"]
[930,"Utah Adjustment",{"$f":"'ROR-Model'!$M$2*C25","v":-1410.727556351088},{"$f":"'ROR-Model'!$M$2*D25","v":-1420.6026492455455},{"$f":"'ROR-Model'!$M$2*E25","v":-1439.0704836857374},null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H27,FALSE)","v":-1439.0704836857374},18,null,15,null,null,"Total Adjustment",null,null,null,null,{"$f":"SUM(R25:R26)","v":-1457.88877},null,null,null,null,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",710.02,"PINEDALE ROUNDUP","2016-12-31","01"]
[930,"Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*C25","v":-47.161213648912074},{"$f":"'ROR-Model'!$N$2*D25","v":-47.491342144454457},{"$f":"'ROR-Model'!$N$2*E25","v":-48.108729592332359},null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H28,FALSE)","v":-48.108729592332359},19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",319.5,"SUBLETTE EXAMINER","2016-10-31","01"]
[null,null,{"$f":"SUM(C27:C28)","v":-1457.88877},{"$f":"SUM(D27:D28)","v":-1468.0939913899999},-1487.1792132780697,null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H29,FALSE)","v":-1487.1792132780697},20,null,null,null,"\\1","Workpaper 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",985.13,"SUBLETTE EXAMINER","2016-12-31","01"]
[null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",415.2,"RAWLINS DAILY TIMES","2016-04-30","01"]
[null,"Inflation Factor ",null,7.0000000000000001E-3,1.2999999999999999E-2,null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H32,FALSE)","v":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,null,null,null,null,null,null,null,null,null,null,"921000","1070",186.72,"RAWLINS DAILY TIMES","2016-09-30","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",608,"UINTA COUNTY HERALD","2016-04-30","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",1368,"UINTA COUNTY HERALD","2016-12-31","01"]
[null,null,null,null,null,null,null,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,"921000","1070",342.33,"ROCKET MINER NEWSPAPER","2016-04-30","01"]
[null,null,null,null,null,null,null,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,"921000","1070",1498.6,"ROCKET MINER NEWSPAPER","2016-12-31","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",293.64999999999998,"ALLOCATED SHARED SERVICES","2016-02-29","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",30.41,"CORP G&A ALLOCATION-DISTRIGAS","2016-02-29","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",34.270000000000003,"CORP G&A ALLOCATION-DISTRIGAS","2016-12-31","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",1.24,"CORP G&A ALLOCATION-NEW DISGAS","2016-03-31","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1465",17.28,"CORP G&A ALLOCATION-HR","2016-11-30","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1465",50.18,"CORP G&A ALLOCATION-HR","2016-12-31","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1465",131.18,"ALLOCATED SHARED SERVICES","2016-12-31","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5057",175.5,"NICHOLAS & COMPANY INC","2016-02-29","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5500",0,"RAINBOW NEON SIGN COMPANY","2016-11-30","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000 Total",null,{"$f":"SUM(AV17:AV44)","v":12610.62}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",497,"PINEDALE ROUNDUP","2016-04-30","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",284,"PINEDALE ROUNDUP","2016-09-30","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",710.02,"PINEDALE ROUNDUP","2016-12-31","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",-521.64,"RAWLINS DAILY TIMES","2016-02-29","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",328.32,"RAWLINS DAILY TIMES","2016-12-31","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",323,"UINTA COUNTY HERALD","2016-09-30","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",779,"UINTA COUNTY HERALD","2016-12-31","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1465",342.44,"ROCKET MINER NEWSPAPER","2016-12-31","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4420",3950,"UTAH BUSINESS MAGAZINE","2016-03-31","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4420",2810,"UTAH BUSINESS MAGAZINE","2016-04-30","01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4420",1500,"PONY EXPRESS DAYS RODEO COMMIT","2016-03-31","01"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000 Total",null,{"$f":"SUM(AV47:AV61)","v":11002.14}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocated to QGC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent ",{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Billed From QC to QGC"]

{"sheet":"Incentive","index":23,"n_rows":55,"n_cols":85,"rows_kept":55,"cut":false,"hidden":false,"merged":[[38,42,38,46],[47,42,47,46]]}
["Incentive Compensation",null,null,null,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,"Incentive Compensation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC Incentive Accrual (Transaction 402)",null,null,null,null,null,null,null,null,null,"CORP - Performance Share & Cash (Transaction 403)",null,null,null,null,null,null,null,null,"CORP Bonus (Transaction 402)",null,null,null,null,null,null,null,null,null,"QGC - Performance Share & Cash (Transaction 403)"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,"HOT",{"$f":"+J1+1","v":2},null,null,null,{"$f":"A2","v":"Dominion Energy"},null,null,null,null,null,null,null,{"$f":"A2","v":"Dominion Energy"},null,null,null,null,null,null,null,null,{"$f":"A2","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,"Sum of Oth Earns 2011",null,"Co",null,null,null,"Unit","Journal ID","Ledger","Account","Dept","Amount","Line Descr","Date","Trans",null,"Account","Dept","Sum Amount","Line Descr","Date","Trans","Journal ID","Line #",null,"Account","Dept","Amount","Line Description","Date","Trans","Journal ID","Line","Unit",null,"Account","Dept","Sum Amount","Line Descr","Date","Trans","Journal ID","Line #"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,"DEU Incentives 2016","DEU Incentives 2017","DEU Incentives 2018",null,null,{"$f":"+'Control Panel'!F34","v":"DEU Incentives 2018"},{"$f":"+J2+1","v":3},null,null,null,{"$f":"A3","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,"Earn Code",null,1,7,"Grand Total",null,"01","510B","ACTUALS","920000","1010",-502445.78,"Adjust QGC Incentive","2016-03-31","402",null,"921010","0011",102814.11,"Performance Share Amort","2016-01-31","403","589S",5,null,"920000","0011",800000,"15Bonus Accrual","2016-01-31","402","520",28,"07",null,"921010","1010",16195.77,"Performance share amort-equity","2016-01-31","403","589",7]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,null,4,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,null,null,null,null,"AM1","AMIP Incentive",1092690,1457868.18,{"$f":"SUM(AS4:AT4)","v":2550558.1799999997},null,"01","510B","ACTUALS","920000","1010",-486007.41,"Adjust QGC Incentive","2016-06-30","402",null,"921010","0011",102814.11,"Performance Share Amort","2016-02-29","403","589S",5,null,"920000","0011",560000,"16 Bonus Accrual","2016-01-31","402","520",27,"07",null,"921010","1010",16195.77,"Performance share amort-equity","2016-02-29","403","589",7]
[null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM4","AMIP II Incentive",186760,1761837.1,1948597.1,null,"01","510B","ACTUALS","920000","1010",-471196.85,"Adjust QGC Incentive","2016-09-30","402",null,"921010","0011",197811.09,"Performance Share Amort","2016-03-31","403","589S",5,null,"920000","0011",560000,"16 Bonus Accrual","2016-02-29","402","520",91,"07",null,"921010","1010",61252.14,"Performance share amort-equity","2016-03-31","403","589",7]
[null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*1.13","v":0.56499999999999995},null,null,null,null,null,null,null,"INC","Incentive Paid_Less Safety",4328316.09,1794813.47,6123129.5599999996,null,"01","510B","ACTUALS","920000","1010",-622683.67000000004,"Adjust QGC Incentive","2016-12-31","402",null,"921010","0011",94996.98,"Performance Share Amort","2016-03-31","403","589SB",5,null,"920000","0011",-523205.6,"16 Bonus Accrual","2016-03-31","402","520",131,"07",null,"921010","1010",-16195.77,"Performance share amort-equity","2016-03-31","403","589CORR",7]
[null,null,null,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,{"$f":"AI6/1.13","v":0.5},null,null,null,null,null,null,null,"INS","Incentive Paid_Safety Only",1005105.78,99092.37,1104198.1499999999,null,"01","510","ACTUALS","920000","1010",450000,"Accrue QGC Incentive","2016-01-31","402",null,"921010","0011",196205.34,"Performance Share Amort","2016-04-30","403","589S",5,null,"920000","0011",374850,"16 Bonus Accrual","2016-04-30","402","520",18,"07",null,"921010","1010",30626.07,"Performance share amort-equity","2016-04-30","403","589",7]
[null,"Incentive Compensation",null,null,null,null,null,null,null,8,null,null,null,null,"Corporation Incentive Pay Adjustment",null,null,null,null,null,null,"Dominion Energy Utah Incentive Pay Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,{"$f":"SUM(AS4:AS7)","v":6612871.8700000001},{"$f":"SUM(AT4:AT7)","v":5113611.12},{"$f":"SUM(AU4:AU7)","v":11726482.99},null,"01","510D","ACTUALS","920000","1010",100000,"Accrue QGC Incentive","2016-01-31","402",null,"921010","0011",196205.34,"Performance Share Amort","2016-05-31","403","589S",5,null,"920000","0011",374850,"16 Bonus Accrual","2016-05-31","402","520",22,"07",null,"921010","1010",30626.07,"Performance share amort-equity","2016-05-31","403","589",7]
[null,"Removal of Financial Based Payouts",null,null,null,null,null,null,null,9,null,null,null,null,"12 Mos. Ending  Dec. 2016.",null,null,null,null,null,null,"Actual Payout for 2016 (Paid in Feb 2017)",null,null,null,null,null,null,null,null,null,"SWITCH",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","510","ACTUALS","920000","1010",550000,"Accrue QGC Incentive","2016-02-29","402",null,"921010","0011",196205.34,"Performance Share Amort","2016-06-30","403","589S",5,null,"920000","0011",374850,"16 Bonus Accrual","2016-06-30","402","520",23,"07",null,"921010","1010",30626.07,"Performance share amort-equity","2016-06-30","403","589",7]
[null,null,null,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,"AVERAGE INCENTIVE CALCULATION","AVERAGE (1)","3-YR Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","510","ACTUALS","920000","1010",550000,"Accrue QGC Incentive","2016-03-31","402",null,"921010","0011",196205.34,"Performance Share Amort","2016-07-31","403","589S",5,null,"920000","0011",374850,"16 Bonus Accrual","2016-07-31","402","520",10,"07",null,"921010","1010",30626.07,"Performance share amort-equity","2016-07-31","403","589",7]
[null,"A",null,null,null,null,null,null,null,11,null,null,null,null,"A",null,"B","C","D",null,null,null,null,"A","B","C","D","E","F",null,null,"ACTUAL(2)",{"$f":"AI12","v":"Actual 2014"},null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,"01","510D","ACTUALS","920000","1010",-219345.73,"Accrue QGC Incentive","2016-03-31","402",null,"921010","0011",196205.34,"Performance Share Amort","2016-08-31","403","589S",5,null,"920000","0011",374850,"16 Bonus Accrual","2016-08-31","402","520",27,"07",null,"921010","1010",30626.07,"Performance share amort-equity","2016-08-31","403","589",7]
[null,"Incentive Inflation Rate",null,null,{"$f":"('Labor Forecast'!G5-'Labor Forecast'!F5)/'Labor Forecast'!F5","v":2.9999999999999992E-2},{"$f":"('Labor Forecast'!H5-'Labor Forecast'!G5)/'Labor Forecast'!G5","v":2.9999999999999995E-2},null,null,null,12,null,null,null,null,null,null,{"$f":"+AM12","v":"3-YR Average"},"Total","Disallow",null,null,null,null,null,null,null,null,null,null,null,"YEAR",null,"Actual 2012","Actual 2013","Actual 2014","Actual 2015","Actual 2016","3-YR Average",{"$f":"IF(AG9=1,AG10,AG11)","v":"3-YR Average"},1,null,null,null,null,null,null,null,null,"01","510","ACTUALS","920000","1010",441666.67,"Accrue QGC Incentive","2016-04-30","402",null,"921010","0011",104642.85,"Performance Share Amort","2016-09-30","403","589S",5,null,"920000","0011",374850,"16 Bonus Accrual","2016-09-30","402","520",24,"07",null,"921010","1010",16333.9,"Performance share amort-equity","2016-09-30","403","589",7]
[1,"Corporation","1/",{"$f":"S33","v":-1256531.8128524097},{"$f":"D13*(1+E12)","v":-1294227.767237982},{"$f":"E13*(1+F12)","v":-1333054.6002551215},null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J11,FALSE)","v":-1333054.6002551215},13,null,null,null,null,null,null,"Percentage","Payout","Adjustment",null,null,null,null,null,null,null,"% Payout"," $ Payout","Allowed $",null,null,null,null,null,null,null,null,null,null,{"$f":"+AN12+1","v":2},null,null,"Sum of Oth Earns2012",null,"Co",null,null,null,"01","510","ACTUALS","920000","1010",441666.67,"Accrue QGC Incentive","2016-05-31","402",null,"921010","0011",0,"Performance Share Amort-Feb 16","2016-03-31","403","589SA",5,null,"920000","0011",374850,"16 Bonus Accrual","2016-10-31","402","520",4,"07",null,"921011","1010",0,"Performance share amort","2016-01-31","403","589",8]
[null,null,null,null,null,null,null,null,null,14,null,null,1,"Corp Management and Employee Incentive Plans",null,null,null,null,null,null,1,"DEU  Management Incentive Plan (AMIP)",null,null,null,null,null,null,null,null,"CORP AMIP (Financial Goals)",null,{"$f":"+AG16*AG18","v":2073927.0236799999},{"$f":"+AH16*AH18","v":2348925.002415},{"$f":"+AI16*AI18","v":1352896.3397368423},{"$f":"+AJ16*AJ18","v":1719865.5124320001},{"$f":"+AK16*AK18","v":1000962.005},{"$f":"AVERAGE(AI14:AK14)","v":1357907.952389614},{"$f":"HLOOKUP($AM$12,$AG$12:$AL$54,AN14,FALSE)","v":1357907.952389614},{"$f":"+AN13+1","v":3},null,null,"Earn Code",null,"01","07","Grand Total",null,"01","510","ACTUALS","920000","1010",441666.67,"Accrue QGC Incentive","2016-06-30","402",null,null,null,null,null,null,null,null,null,null,"920000","0011",0,"16 Bonus Accrual","2016-11-30","402","520",6,"07",null,"921011","1010",0,"Performance share amort","2016-02-29","403","589",8]
[2,"Dominion Energy Utah","2/",{"$f":"AC34","v":-655834.79696858057},{"$f":"D15*(1+E12)","v":-675509.84087763797},{"$f":"E15*(1+F12)","v":-695775.13610396709},null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J13,FALSE)","v":-695775.13610396709},15,null,null,{"$f":"+M14+1","v":2},null,"Bonus related to Financial Goals & Affiliates",null,{"$f":"+AM18","v":0.44375983869602892},{"$f":"Q15*R17","v":1115790.6207915975},{"$f":"-R15","v":-1115790.6207915975},null,{"$f":"+U14+1","v":2},null,null,null,null,null,null,null,null,null,"CORP AMIP (O&M Goals)",null,{"$f":"+AG16*AG19","v":743908.60632000002},{"$f":"+AH16*AH19","v":1446397.3475850001},{"$f":"+AI16*AI19","v":2567260.8102631578},{"$f":"+AJ16*AJ19","v":1538072.5675679999},{"$f":"+AK16*AK19","v":1000962.005},{"$f":"AVERAGE(AI15:AK15)","v":1702098.4609437194},1702098.4609437194,4,null,null,"AM1","AMIP Incentive",934692.77000000014,1276161.77,2210854.54,null,"01","510","ACTUALS","920000","1010",441666.67,"Accrue QGC Incentive","2016-07-31","402"]
[null,null,null,null,null,null,null,null,null,16,null,null,{"$f":"+M15+1","v":3},null,"Bonus related to O&M Goals ",null,{"$f":"+AM19","v":0.55624016130397114},{"$f":"Q16*R17","v":1398611.3676134485},null,null,{"$f":"+U15+1","v":3},null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"+AT15+AT16","v":2817835.63},{"$f":"AT24+AT25","v":3795322.35},{"$f":"AT33+AT34","v":3920157.1500000004},{"$f":"AT42+AT43","v":3257938.08},{"$f":"AT51+AT52","v":2001924.01},{"$f":"SUM(AL14:AL15)","v":3060006.4133333331},3060006.4133333331,5,null,null,"AM4","AMIP II Incentive",232838.1,1541673.86,1918104.27,null,"01","510","ACTUALS","920000","1010",441666.67,"Accrue QGC Incentive","2016-08-31","402",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BR3:BR15)","v":4020744.4},null,null,null,null,null,null,null,null,null,{"$f":"SUM(CB3:CB14)","v":246912.16}]
[3,"Total",null,{"$f":"SUM(D13:D15)","v":-1912366.6098209904},{"$f":"SUM(E13:E15)","v":-1969737.60811562},{"$f":"SUM(F13:F15)","v":-2028829.7363590887},null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J15,FALSE)","v":-2028829.7363590887},17,null,null,4,null,"Total AMIP ",null,{"$f":"SUM(Q15:Q16)","v":1},{"$f":"BR16*(AM16/(AM16+AM24))","v":2514401.9884050461},{"$f":"SUM(S15:S16)","v":-1115790.6207915975},null,4,null,"Amount Expensed to 921 Account",null,{"$f":"Y39","v":895087.5084712801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,"INC","Incentive Paid_Less Safety",3550052.69,1193540.98,4741991.2499999963,null,"01","510","ACTUALS","920000","1010",441666.67,"Accrue QGC Incentive","2016-09-30","402",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other incentives are transaction 403."]
[null,null,null,null,null,null,null,null,null,18,null,null,5,null,"Long Term Incentive Plan (2016)",null,null,null,{"$f":"-BI23","v":-1584105.8400000003},null,5,null,null,null,null,null,null,null,null,null,"CORP AMIP (Financial Goals) %",null,0.73599999999999999,0.61890000000000001,{"$f":"1-AI19","v":0.34511278195488726},0.52790000000000004,0.5,{"$f":"AL14/AL16","v":0.44375983869602892},{"$f":"HLOOKUP($AM$12,$AG$12:$AL$54,AN18,FALSE)","v":0.44375983869602892},7,null,null,"INS","Incentive Paid_Safety Only",1036751.74,275655.63999999996,1311926.6099999999,null,"01","510","ACTUALS","920000","1010",441666.67,"Accrue QGC Incentive","2016-10-31","402",null,null,null,null,null,null,null,null,null,null,"Regular incentive program is transaction 402."]
[4,"Utah",null,{"$f":"'ROR-Model'!$M$2*D17","v":-1850503.5019373805},{"$f":"'ROR-Model'!$M$2*E17","v":-1906018.6069955018},{"$f":"'ROR-Model'!$M$2*F17","v":-1963199.1652053669},null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J17,FALSE)","v":-1963199.1652053669},19,null,null,6,null,null,null,null,null,null,null,6,null,"O&M Goals",null,null,null,{"$f":"+AM35","v":0.54314786755657096},{"$f":"Y17*AA19","v":486164.87150269991},{"$f":"AB19","v":486164.87150269991},null,"CORP AMIP (O&M Goals) %",null,0.26400000000000001,0.38109999999999999,{"$f":"87.1/133","v":0.65488721804511274},{"$f":"1-AJ18","v":0.47209999999999996},{"$f":"1-AK18","v":0.5},{"$f":"AL15/AL16","v":0.55624016130397114},{"$f":"HLOOKUP($AM$12,$AG$12:$AL$54,AN19,FALSE)","v":0.55624016130397114},8,null,null,"Grand Total","Incentive Paid_Safety Only",5761847.9599999962,4626375.129999999,10388223.089999996,null,"01","510","ACTUALS","920000","1010",441666.67,"Accrue QGC Incentive","2016-11-30","402"]
[5,"Wyoming",null,{"$f":"'ROR-Model'!$N$2*D17","v":-61863.10788360994},{"$f":"'ROR-Model'!$N$2*E17","v":-63719.001120118235},{"$f":"'ROR-Model'!$N$2*F17","v":-65630.571153721787},null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J18,FALSE)","v":-65630.571153721787},20,null,null,7,null,null,null,null,null,null,null,7,null,"Total AMIP Dollar Payout",null,null,null,{"$f":"SUM(AA19:AA19)","v":0.54314786755657096},{"$f":"SUM(AB19:AB19)","v":486164.87150269991},null,null,"TOTAL",null,{"$f":"SUM(AG18:AG19)","v":1},1,1,{"$f":"SUM(AJ18:AJ19)","v":1},{"$f":"SUM(AK18:AK19)","v":1},{"$f":"SUM(AL18:AL19)","v":1},{"$f":"HLOOKUP($AM$12,$AG$12:$AL$54,AN20,FALSE)","v":1},9,null,null,null,null,null,null,null,null,"01","510D","ACTUALS","920000","1010",250000,"Accrue QGC Incentive","2016-11-30","402"]
[null,null,null,{"$f":"SUM(D19:D20)","v":-1912366.6098209904},{"$f":"SUM(E19:E20)","v":-1969737.60811562},-2028829.7363590887,null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J19,FALSE)","v":-2028829.7363590887},21,null,null,8,null,"PIPE Bonus related to DEU Financial Goals & Affiliates",null,{"$f":"+AJ26","v":0},{"$f":"Q21*R23","v":0},{"$f":"-R21","v":0},null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,"From Donna P",null,null,null,null,null,"01","510","ACTUALS","920000","1010",691666.64,"Accrue QGC Incentive","2016-12-31","402"]
["1/","See Workpaper A",null,null,null,null,null,null,null,22,null,null,9,null,"PIPE Bonus related to DEU O&M Goals ","1/",{"$f":"+AJ27","v":1},{"$f":"Q22*R23","v":1506342.4115949539},null,null,9,"DEU Employee Incentive Plan (PIPE)",null,null,null,null,null,null,null,null,"CORP PIPE FINANCIAL GOALS",null,{"$f":"+AG24*AG26","v":1104123.5204848484},{"$f":"+AH24*AH26","v":1292803.210144605},{"$f":"+AI24*AI26","v":0},{"$f":"+AJ24*AJ26","v":0},{"$f":"+AK24*AK26","v":0},{"$f":"AVERAGE(AI22:AK22)","v":0},{"$f":"HLOOKUP($AM$12,$AG$12:$AL$54,AN22,FALSE)","v":0},11,null,null,"Payments in 2014 for 2013 Incentive",null,"Co"]
["2/","See Workpaper B",null,null,null,null,null,null,null,23,null,null,10,null,"TOTAL PIPE",null,{"$f":"SUM(Q21:Q22)","v":1},{"$f":"BR16*(AM24/(AM24+AM16))","v":1506342.4115949539},{"$f":"SUM(S21:S22)","v":0},null,10,null,null,null,null,null,null,null,null,null,"CORP PIPE (O&M Goals)",null,{"$f":"+AG24*AG27","v":365073.09951515152},{"$f":"+AH24*AH27","v":771548.62985539483},{"$f":"+AI24*AI27","v":1955703.36},{"$f":"+AJ24*AJ27","v":2085795.25},{"$f":"+AK24*AK27","v":1458120.14},{"$f":"AVERAGE(AI23:AK23)","v":1833206.25},1833206.25,12,null,null,"Earn Code",null,"01","07","Grand Total",null,null,null,null,null,null,{"$f":"SUM(BB3:BB21)","v":3823320.56},null,null,null,null,null,null,{"$f":"SUM(BI3:BI13)","v":1584105.8400000003}]
[null,null,null,null,null,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,"TOTAL",null,{"$f":"+AT17+AT18","v":1469196.6199999999},{"$f":"AT26+AT27","v":2064351.8399999999},{"$f":"AT35+AT36","v":1955703.36},{"$f":"AT44+AT45","v":2085795.25},{"$f":"AT53","v":1458120.14},{"$f":"SUM(AL22:AL23)","v":1833206.25},1833206.25,13,null,null,"AM1","AMIP Incentive",1506522.15,1892115.57,{"$f":"SUM(AS24:AT24)","v":3398637.7199999997}]
[null,null,null,null,null,null,null,null,null,25,null,null,12,null,"Total Corp AMIP and PIPE Plan Disallowed",null,null,null,{"$f":"S17+S18+S23","v":-2699896.4607915981},null,12,null,"Amount Expensed to 921 Account",null,{"$f":"Y40","v":2928233.0515287202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,"AM4","AMIP II Incentive",null,1903206.78,{"$f":"SUM(AS25:AT25)","v":1903206.78}]
[null,null,null,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,"CORP PIPE FINANCIAL GOALS %",null,{"$f":"AG50/AG48","v":0.75151515151515158},{"$f":"AH50/AH48","v":0.62625139043381539},0,{"$f":"AJ50/AJ48","v":0},{"$f":"AK50/AK48","v":0},{"$f":"AL22/AL24","v":0},{"$f":"HLOOKUP($AM$12,$AG$12:$AL$54,AN26,FALSE)","v":0},15,null,null,"INC","Incentive Paid_Less Safety",3919940.28,1756871.9,5676812.1799999997]
[null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,14,null,"Operating Goals",null,null,"1/",{"$f":"AI44","v":1},{"$f":"Y25*AA27","v":2928233.0515287202},{"$f":"AB27","v":2928233.0515287202},null,"CORP PIPE (O&M Goals) %",null,{"$f":"AG49/AG48","v":0.2484848484848485},{"$f":"AH49/AH48","v":0.37374860956618466},1,{"$f":"AJ49/AJ48","v":1},{"$f":"AK49/AK48","v":1},{"$f":"AL23/AL24","v":1},1,16,null,null,"INS","Incentive Paid_Safety Only",1030575.13,307479.94,1338055.07]
[null,null,null,null,null,null,null,null,null,null,null,null,15,null," Disallowed Allocation",null,null,null,null,null,15,null,"Total PIPE % Payout",null,null,null,{"$f":"SUM(AA27:AA27)","v":1},{"$f":"SUM(AB27:AB27)","v":2928233.0515287202},null,null,"TOTAL",null,{"$f":"SUM(AG26:AG27)","v":1},1,1,1,1,1,{"$f":"HLOOKUP($AJ$12,AVG_INCENTIVE,AN28,FALSE)","v":1},17,null,null,"Grand Total","Incentive Paid_Safety Only",{"$f":"SUM(AS24:AS27)","v":6457037.5599999996},{"$f":"SUM(AT24:AT27)","v":5859674.1900000004},{"$f":"SUM(AU24:AU27)","v":12316711.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,16,null,"Allocated Through Distrigas",null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,17,"Total AMIP and PIPE Allowed with Overheads (Line 6 + Line 14)",null,null,null,null,null,null,{"$f":"SUM(AC19:AC27)","v":3414397.92303142},null,"QGC AMIP (Financial Goals)",null,{"$f":"+AG32*AG34","v":316860.84903000004},{"$f":"+AH32*AH34","v":583777.333125},{"$f":"+AI32*AI34","v":575492.83659999992},{"$f":"+AJ32*AJ34","v":827738.88841600006},{"$f":"+AK32*AK34","v":558892.68999999994},{"$f":"AVERAGE(AI30:AK30)","v":654041.47167200001},{"$f":"HLOOKUP($AM$12,$AG$12:$AL$54,AN30,FALSE)","v":654041.47167200001},19,null,null,"From Donna P"]
[null,null,null,null,null,null,null,null,null,null,null,null,18,null,"Allocated to Dominion Energy",null,null,null,null,null,18,"Total Incentives",null,null,null,null,null,null,{"$f":"Y25+Y17","v":3823320.5600000005},null,"QGC AMIP (O&M Goals)",null,{"$f":"+AG32*AG35","v":617831.92097000009},{"$f":"+AH32*AH35","v":922744.81687500002},{"$f":"+AI32*AI35","v":1117133.1534},{"$f":"+AJ32*AJ35","v":656728.27158400009},{"$f":"+AK32*AK35","v":558892.68999999994},{"$f":"AVERAGE(AI31:AK31)","v":777584.70499466674},777584.70499466674,20,null,null,"Payments in 2015 for 2014 Incentive",null,"Co"]
[null,null,null,null,null,null,null,null,null,null,null,null,19,null,"     Percent to Dominion Energy",null,null,0.46539999999999998,null,null,{"$f":"+U31+1","v":19},"Total Adjustment",null,null,null,null,null,null,{"$f":"AC30-AC31","v":-408922.63696858054},null,"TOTAL",null,{"$f":"+AS15","v":934692.77000000014},{"$f":"AS24","v":1506522.15},{"$f":"AS33+AS34","v":1692625.99},{"$f":"AS42+AS43","v":1484467.1600000001},{"$f":"AS51+AS52","v":1117785.3799999999},{"$f":"SUM(AL30:AL31)","v":1431626.1766666668},1431626.1766666668,21,null,null,"Earn Code",null,"01","07","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,20,null,"     Total to Dominion Energy",null,null,{"$f":"S25*R32","v":-1256531.8128524097},{"$f":"SUM(P33:R33)","v":-1256531.8128524097},null,20,"Long Term Incentive Plan (2016)",null,null,null,null,null,null,{"$f":"-CB16","v":-246912.16},null,null,null,null,null,null,null,null,null,null,22,null,null,"AM1","AMIP Incentive",1366141.75,1942159.54,{"$f":"SUM(AS33:AT33)","v":3308301.29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Total Adjustment",null,null,null,null,null,null,{"$f":"SUM(AC32:AC33)","v":-655834.79696858057},null,"QGC AMIP (Financial Goals)%",null,{"$f":"1-AG35","v":0.33899999999999997},0.38750000000000001,{"$f":"1-AI35","v":0.33999999999999997},0.55759999999999998,0.5,{"$f":"AL30/AL32","v":0.45685213244342904},{"$f":"HLOOKUP($AM$12,$AG$12:$AL$54,AN34,FALSE)","v":0.45685213244342904},23,null,null,"AM4","AMIP II Incentive",326484.24,1977997.61,{"$f":"SUM(AS34:AT34)","v":2304481.85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC AMIP (O&M Goals)%",null,0.66100000000000003,{"$f":"1-AH34","v":0.61250000000000004},{"$f":"99/150","v":0.66},{"$f":"1-AJ34","v":0.44240000000000002},{"$f":"1-AK34","v":0.5},{"$f":"AL31/AL32","v":0.54314786755657096},0.54314786755657096,24,null,null,"INC","Incentive Paid_Less Safety",4704097.67,1570607.61,6274705.2800000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AG34:AG35)","v":1},1,1,1,1,1,{"$f":"HLOOKUP($AJ$12,AVG_INCENTIVE,AN36,FALSE)","v":1},25,null,null,"INS","Incentive Paid_Safety Only",1059150.79,385095.75,1444246.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,"Grand Total","Incentive Paid_Safety Only",{"$f":"SUM(AS33:AS36)","v":7455874.4500000002},{"$f":"SUM(AT33:AT36)","v":5875860.5100000007},{"$f":"SUM(AU33:AU36)","v":13331734.960000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1/ 100% of PIPE is based on operating goals.",null,null,null,null,null,null,null,"1/ 100% of PIPE is based on operating goals.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total AMIP Expense",{"$f":"(AS51+AS52)/(AS51+AS52+AS53+AS54)*Y41","v":895087.5084712801},null,null,null,null,null,"QGC PIPE (Financial Goals)",null,{"$f":"+AG43*AG41","v":1617281.2789740565},{"$f":"+AH43*AH41","v":1269222.0418534959},{"$f":"+AI43*AI41","v":0},{"$f":"+AJ43*AJ41","v":0},{"$f":"+AK43*AK41","v":0},{"$f":"AVERAGE(AI39:AK39)","v":0},{"$f":"HLOOKUP($AM$12,$AG$12:$AL$54,AN39,FALSE)","v":0},28,null,null,"From Donna P"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total PIPE ",{"$f":"Y41-Y39","v":2928233.0515287202},null,null,null,null,null,"QGC PIPE (O&M Goals)",null,{"$f":"+AG44*AG41","v":2969523.151025943},{"$f":"+AH44*AH41","v":3681293.3681465038},{"$f":"+AI44*AI41","v":5763248.46},{"$f":"+AJ44*AJ41","v":4542817.62},{"$f":"+AK44*AK41","v":3656777.7600000002},{"$f":"AVERAGE(AI40:AK40)","v":4654281.28},4654281.28,29,null,null,"Payments in 2016 for 2015 Incentive",null,"Co"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Incentive Expense",{"$f":"BB23","v":3823320.56},"UPDATED FOR 2016",null,null,null,null,"TOTAL",null,{"$f":"+AS17+AS18","v":4586804.43},{"$f":"AS26+AS27","v":4950515.41},{"$f":"AS35+AS36","v":5763248.46},{"$f":"AS44+AS45","v":4542817.62},{"$f":"AS53","v":3656777.7600000002},{"$f":"SUM(AL39:AL40)","v":4654281.28},4654281.28,30,null,null,"Earn Code",null,"01","07","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,"AM1","AMIP Incentive",1250981.56,1460798.74,{"$f":"SUM(AS42:AT42)","v":2711780.3}]
[null,null,null,null,null,null,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)%",null,{"$f":"AG52/AG54","v":0.35259433962264153},{"$f":"AH52/AH54","v":0.25638179800221972},0,0,0,{"$f":"+AL39/AL41","v":0},{"$f":"HLOOKUP($AM$12,$AG$12:$AL$54,AN43,FALSE)","v":0},32,null,null,"AM4","AMIP II Incentive",233485.6,1797139.34,{"$f":"SUM(AS43:AT43)","v":2030624.9400000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (O&M Goals)%",null,{"$f":"AG53/AG54","v":0.64740566037735847},{"$f":"AH53/AH54","v":0.74361820199778017},1,1,1,{"$f":"+AL40/AL41","v":1},1,33,null,null,"INC","Incentive Paid_Less Safety",3531739.37,1724033.36,5255772.7300000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AG43:AG44)","v":1},{"$f":"SUM(AH43:AH44)","v":0.99999999999999989},1,{"$f":"SUM(AJ43:AJ44)","v":1},{"$f":"SUM(AK43:AK44)","v":1},{"$f":"SUM(AL43:AL44)","v":1},1,34,null,null,"INS","Incentive Paid_Safety Only",1011078.25,361761.89,1372840.1400000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,"Grand Total","Incentive Paid_Safety Only",{"$f":"SUM(AS42:AS45)","v":6027284.7800000003},{"$f":"SUM(AT42:AT45)","v":5343733.33},{"$f":"SUM(AU42:AU45)","v":11371018.110000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORP PIPE",null,null,null,null,null,null,null,null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Corporate Payout",null,6.6000000000000003E-2,8.9899999999999994E-2,8.8700000000000001E-2,8.9300000000000004E-2,0.06,null,null,37,null,null,"From Donna P"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total related to QGC O&M Goals",null,1.6400000000000001E-2,{"$f":"0.81%+0.81%+0.7%+0.29%+0.25%+0.5%","v":3.3599999999999998E-2},8.8700000000000001E-2,8.9300000000000004E-2,0.06,null,null,38,null,null,"Payments in 2017 for 2016 Incentive",null,"Co"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excluded amount",null,{"$f":"AG48-AG49","v":4.9600000000000005E-2},{"$f":"AH48-AH49","v":5.6299999999999996E-2},{"$f":"AI48-AI49","v":0},{"$f":"AJ48-AJ49","v":0},0,null,null,39,null,null,"Earn Code",null,"01","07","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,"AM1","AMIP Incentive",912527.25,1511343.18,{"$f":"SUM(AS51:AT51)","v":2423870.4299999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (FINANCIAL GOALS PAYOUT)%",null,2.9899999999999999E-2,{"$f":"0.81%+1.5%","v":2.3100000000000002E-2},0,0,0,null,null,41,null,null,"AM4","AMIP II Incentive",205258.13,490580.83,{"$f":"SUM(AS52:AT52)","v":695838.96}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (OPERATIONAL GOALS PAYOUT)%",null,5.4899999999999997E-2,6.7000000000000004E-2,9.98E-2,7.4899999999999994E-2,0.06,null,null,42,null,null,"INC","Incentive Paid_Less Safety",3656777.7600000002,1458120.14,5114897.9000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL QGC PIPE (GOALS PAYOUT)%",null,{"$f":"SUM(AG52:AG53)","v":8.48E-2},{"$f":"SUM(AH52:AH53)","v":9.0100000000000013E-2},{"$f":"SUM(AI52:AI53)","v":9.98E-2},{"$f":"SUM(AJ52:AJ53)","v":7.4899999999999994E-2},{"$f":"SUM(AK52:AK53)","v":0.06},null,null,43,null,null,"INS","Incentive Paid_Safety Only",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,null,"Grand Total","Incentive Paid_Safety Only",{"$f":"SUM(AS51:AS54)","v":4774563.1400000006},{"$f":"SUM(AT51:AT54)","v":3460044.15},{"$f":"SUM(AU51:AU54)","v":8234607.29}]

{"sheet":"Sporting Events","index":24,"n_rows":35,"n_cols":41,"rows_kept":35,"cut":false,"hidden":false,"merged":[[16,20,16,21],[7,9,7,12],[8,9,8,12]]}
["Event Tickets",null,null,null,null,null,null,null,"Event Tickets",null,null,null,null,null,"Event Tickets"]
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,{"$f":"A2","v":"Dominion Energy"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,"12 Months Ended : Dec-2018",null,null,null,null,null,null,null,null,"QGC JAN TO DEC 2015"]
[null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit","Voucher","Account","Amount","ShortName","Period","Year","Vendor",null,"CORP JAN TO DEC 2015"]
[null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,"SPORTING EVENT TICKETS",null,null,null,null,null,null,null,null,"01","00449557","921000",18000,"ENERGYSOLU-002",1,2015,"0000015660","5140","07","00086063","921000",1725,"REALSALTLA-001",1,2015,"0000021173","0600"]
[null,"Sporting Events DEC 2016","Sporting Events DEC 2017","Sporting Events DEC 2018",null,null,{"$f":"+'Control Panel'!B35","v":"Sporting Events DEC 2018"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","00454152","921000",4000,"ENERGYSOLU-002",3,2015,"0000015660","5140","07","00451154","921000",25212,"UTAHJAZZ-001",2,2015,"0000002923","0600"]
[null,null,null,null,null,null,null,{"$f":"H7+1","v":2},null,"Event Tickets",null,null,null,null,null,null,null,null,null,null,null,null,null,"01","00458441","921000",5000,"ENERGYSOLU-002",4,2015,"0000015660","5140","07","00451170","921000",36000,"UTAHJAZZ-001",2,2015,"0000002923","0600"]
[null,null,null,null,null,null,null,{"$f":"H8+1","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","00465074","921000",489.76,"ENERGYSOLU-002",7,2015,"0000015660","4261"]
[null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","00465074","921000",489.75,"ENERGYSOLU-002",7,2015,"0000015660","5140",null,null,null,{"$f":"SUM(AJ6:AJ9)","v":62937}]
["Acc 921 Inflation Factor",null,{"$f":"+'PROJECTED EXPENSES'!AU714","v":1.2E-2},{"$f":"+'PROJECTED EXPENSES'!AV714","v":1.4999999999999999E-2},null,null,null,5,null,"A","B","C","D",null,"A","B","C","D","E","F","G","H",null,"01","00465519","921000",2500,"ENERGYSOLU-002",7,2015,"0000015660","5140"]
["Total Expenses",{"$f":"M33","v":-15163.377153623191},{"$f":"B12*(1+C11)","v":-15345.337679466669},{"$f":"C12*(1+D11)","v":-15575.517744658668},null,null,{"$f":"HLOOKUP($G$7,events,H12,FALSE)","v":-15575.517744658668},6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","00471890","921000",18000,"ENERGYSOLU-002",9,2015,"0000015660","5140"]
[null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","00472128","921000",7500,"ENERGYSOLU-002",9,2015,"0000015660","5140"]
["Utah Adjustment",{"$f":"'ROR-Model'!$M$2*B12*(1+B13)","v":-14672.857379895147},{"$f":"'ROR-Model'!$M$2*C12*(1+C13)","v":-14848.93166845389},{"$f":"'ROR-Model'!$M$2*D12*(1+D13)","v":-15071.665643480697},null,null,{"$f":"HLOOKUP($G$7,events,H14,FALSE)","v":-15071.665643480697},8,null,"Total Disallowed QC Sporting Events Expense",null,{"$f":"V23","v":6209.9130434782637},null,null,null,null,null,null,null,null,null,null,null,"01","00474211","909001",1805,"REALSALTLA-001",10,2015,"0000021173","4420"]
["Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*B12*(1+B13)","v":-490.51977372804345},{"$f":"'ROR-Model'!$N$2*C12*(1+C13)","v":-496.40601101277997},{"$f":"'ROR-Model'!$N$2*D12*(1+D13)","v":-503.85210117797158},null,null,{"$f":"HLOOKUP($G$7,events,H15,FALSE)","v":-503.85210117797158},9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","00451158","909001",65000,"UTAHJAZZ-001",12,2015,"0000002923","4420"]
[null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,11,null,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,"QGC Direct",null,"Allocated from Corp",null,null,null,"GRAND TOTAL",null,{"$f":"SUM(AA6:AA15)","v":122784.51}]
[null,null,null,null,null,null,null,12,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,"Vendor","QGC","Allocated from","Based on ","Employee","Mkting","Employee","Mkting"]
[null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,"Direct","Corp","2016 Data","Recognition","PR","Recognition","PR"]
[null,null,null,null,null,null,null,14,null,"Allocated to QGC",null,null,null,1,"Energy Solutions Arena",{"$f":"SUM(AA6:AA13)","v":55979.509999999995},0,{"$f":"P32/R32","v":0.89855072463768115},{"$f":"R20*P20","v":50300.429275362316},{"$f":"P20-S20","v":5679.0807246376789},{"$f":"R20*Q20","v":0},{"$f":"Q20-U20","v":0}]
[null,null,null,null,null,null,null,15,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!E8","v":0.46539999999999998},null,null,{"$f":"N20+1","v":2},"Utah Jazz",{"$f":"SUM(AA15)","v":65000},{"$f":"SUM(AJ7:AJ8)","v":61212},{"$f":"P32/R32","v":0.89855072463768115},{"$f":"R21*P21","v":58405.797101449272},{"$f":"P21-S21","v":6594.2028985507277},{"$f":"R21*Q21","v":55002.086956521736},{"$f":"Q21-U21","v":6209.9130434782637}]
[null,null,null,null,null,null,null,16,null,"     Total to QGC",{"$f":"+L14*K21","v":2890.0935304347836},{"$f":"+K22","v":2890.0935304347836},{"$f":"+L22","v":2890.0935304347836},{"$f":"N21+1","v":3},"Real Salt Lake",{"$f":"AA14","v":1805},{"$f":"AJ6","v":1725},{"$f":"P33/R33","v":1},{"$f":"R22*P22","v":1805},{"$f":"P22-S22","v":0},{"$f":"R22*Q22","v":1725},{"$f":"Q22-U22","v":0}]
[null,null,null,null,null,null,null,17,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"SUM(U20:U22)","v":56727.086956521736},{"$f":"SUM(V20:V22)","v":6209.9130434782637}]
[null,null,null,null,null,null,null,18,null,null,null,null,null,5,"     Total",{"$f":"SUM(P20:P22)","v":122784.51},{"$f":"SUM(Q20:Q22)","v":62937},null,{"$f":"SUM(S20:S22)","v":110511.2263768116},{"$f":"SUM(T20:T22)","v":12273.283623188407}]
[null,null,null,null,null,null,null,19,"Total Disallowed QGC Sporting Events Expense",null,null,null,{"$f":"T24","v":12273.283623188407},6]
[null,null,null,null,null,null,null,20,null,null,null,null,null,7]
[null,null,null,null,null,null,null,21,"Total Expenses",null,null,null,{"$f":"M25+M22","v":15163.377153623191},8]
[null,null,null,null,null,null,null,22,"Escalation Factor ",null,null,null,null,9,null,"Tickets Used for Employee Recognition - % Calculation 2016"]
[null,null,null,null,null,null,null,23,"Total Adjustment",null,null,null,{"$f":"-M27*(1+M28)","v":-15163.377153623191},10]
[null,null,null,null,null,null,null,24,null,null,null,null,null,11,null,"Employee"]
[null,null,null,null,null,null,null,25,null,"Utah Adjustment",null,null,{"$f":"M29*'ROR-Model'!M2","v":-14672.857379895147},12,null,"Recognition","Pub. Relations","Total"]
[null,null,null,null,null,null,null,26,null,"Wyoming Adjusment",null,null,{"$f":"M29*'ROR-Model'!N2","v":-490.51977372804345},13,"Jazz Tickets",248,28,{"$f":"P32+Q32","v":276}]
[null,null,null,null,null,null,null,27,null,"Total",null,null,{"$f":"SUM(M31:M32)","v":-15163.377153623191},14,"Real Salt Lake",68,0,{"$f":"SUM(P33:Q33)","v":68}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Total Tickets",{"$f":"SUM(P32:P33)","v":316},{"$f":"SUM(Q32:Q33)","v":28},{"$f":"SUM(R32:R33)","v":344}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Total Percentage:",{"$f":"P34/$R$34","v":0.91860465116279066},{"$f":"Q34/$R$34","v":8.1395348837209308E-2},{"$f":"R34/$R$34","v":1}]

{"sheet":"Revenue","index":25,"n_rows":371,"n_cols":13,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
["Revenue"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[null,null,null,null,null,null,null,null,"HOT"]
[null,null,null,null,null,"Booked Rev 2016","AVG Projected Rev 2017 with CET","AVG Projected Rev 2018 with CET",{"$f":"+'Control Panel'!B29","v":"AVG Projected Rev 2018 with CET"},null,"REVENUE CHANGE",null,1]
["Rate Class",null,"Description",null,null,null,null,null,null,null,null,null,{"$f":"+M8+1","v":2}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M9+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,{"$f":"+F363+F365","v":526721112.89144182},{"$f":"+G363+G365","v":556651490.25999999},571796813.72000003,{"$f":"HLOOKUP($I$8,RevenueScenarios,M11,FALSE)","v":571796813.72000003},null,{"$f":"+K362+K364","v":-257685.47535729408},null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,6]
["Utah",null,null,null,null,null,null,null,null,null,null,null,7]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$15","v":301921505},{"$f":"'AVG Proj Rev 2017 with CET'!$T$15","v":314097115.72393179},{"$f":"'AVG Projected Rev 2018 with CET'!$T$15","v":324235534.81322974},{"$f":"HLOOKUP($I$8,RevenueScenarios,M15,FALSE)","v":324235534.81322974},null,{"$f":"I15-F15","v":22314029.81322974},null,8]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,9]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$17","v":99387972},{"$f":"'AVG Proj Rev 2017 with CET'!$T$17","v":109589121.55999997},{"$f":"'AVG Projected Rev 2018 with CET'!$T$17","v":107240706.25999999},{"$f":"HLOOKUP($I$8,RevenueScenarios,M17,FALSE)","v":107240706.25999999},null,{"$f":"I17-F17","v":7852734.2599999905},null,10]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,11]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$19","v":380242660},{"$f":"'AVG Proj Rev 2017 with CET'!$T$19","v":419138939.55000001},{"$f":"'AVG Projected Rev 2018 with CET'!$T$19","v":420955400.12},{"$f":"HLOOKUP($I$8,RevenueScenarios,M19,FALSE)","v":420955400.12},null,{"$f":"I19-F19","v":40712740.120000005},null,12]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$21","v":970416.66666666663},{"$f":"'AVG Proj Rev 2017 with CET'!$T$21","v":991860.58333333337},{"$f":"'AVG Projected Rev 2018 with CET'!$T$21","v":1009936.4166666666},{"$f":"HLOOKUP($I$8,RevenueScenarios,M20,FALSE)","v":1009936.4166666666},null,{"$f":"I20-F20","v":39519.75},null,13]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,14]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$22","v":94250304},{"$f":"'AVG Proj Rev 2017 with CET'!$T$22","v":102122155},{"$f":"'AVG Projected Rev 2018 with CET'!$T$22","v":106097711},{"$f":"HLOOKUP($I$8,RevenueScenarios,M22,FALSE)","v":106097711},null,{"$f":"I22-F22","v":11847407},null,15]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,16]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$24","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$24","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$24","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M24,FALSE)","v":0},null,{"$f":"I24-F24","v":0},null,17]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,18]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$26","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$26","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$26","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M26,FALSE)","v":0},null,{"$f":"I26-F26","v":0},null,19]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,20]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$28","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$28","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$28","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M28,FALSE)","v":0},null,{"$f":"I28-F28","v":0},null,21]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$29","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$29","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$29","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M29,FALSE)","v":0},null,{"$f":"I29-F29","v":0},null,22]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,23]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$31","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$31","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$31","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M31,FALSE)","v":0},null,{"$f":"I31-F31","v":0},null,24]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,25]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$33","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$33","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$33","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M33,FALSE)","v":0},null,{"$f":"I33-F33","v":0},null,26]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,27]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$35","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$35","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$35","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M35,FALSE)","v":0},null,{"$f":"I35-F35","v":0},null,28]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,29]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$37","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$37","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$37","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M37,FALSE)","v":0},null,{"$f":"I37-F37","v":0},null,30]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$38","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$38","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$38","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M38,FALSE)","v":0},null,{"$f":"I38-F38","v":0},null,31]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,32]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$40","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$40","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$40","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M40,FALSE)","v":0},null,{"$f":"I40-F40","v":0},null,33]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,34]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$42","v":3849675},{"$f":"'AVG Proj Rev 2017 with CET'!$T$42","v":3760170.0566884405},{"$f":"'AVG Projected Rev 2018 with CET'!$T$42","v":3296705.627367157},{"$f":"HLOOKUP($I$8,RevenueScenarios,M42,FALSE)","v":3296705.627367157},null,{"$f":"I42-F42","v":-552969.37263284298},null,35]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,36]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$44","v":4185482},{"$f":"'AVG Proj Rev 2017 with CET'!$T$44","v":4157267.7300000004},{"$f":"'AVG Projected Rev 2018 with CET'!$T$44","v":3347988.0300000003},{"$f":"HLOOKUP($I$8,RevenueScenarios,M44,FALSE)","v":3347988.0300000003},null,{"$f":"I44-F44","v":-837493.96999999974},null,37]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,38]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$46","v":18666562},{"$f":"'AVG Proj Rev 2017 with CET'!$T$46","v":18666204.199999999},{"$f":"'AVG Projected Rev 2018 with CET'!$T$46","v":15469282.199999999},{"$f":"HLOOKUP($I$8,RevenueScenarios,M46,FALSE)","v":15469282.199999999},null,{"$f":"I46-F46","v":-3197279.8000000007},null,39]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$47","v":26701719},{"$f":"'AVG Proj Rev 2017 with CET'!$T$47","v":26583641.986688439},{"$f":"'AVG Projected Rev 2018 with CET'!$T$47","v":22113975.857367158},{"$f":"HLOOKUP($I$8,RevenueScenarios,M47,FALSE)","v":22113975.857367158},null,{"$f":"I47-F47","v":-4587743.1426328421},null,40]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,41]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$49","v":4645726},{"$f":"'AVG Proj Rev 2017 with CET'!$T$49","v":4547974},{"$f":"'AVG Projected Rev 2018 with CET'!$T$49","v":3898882},{"$f":"HLOOKUP($I$8,RevenueScenarios,M49,FALSE)","v":3898882},null,{"$f":"I49-F49","v":-746844},null,42]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,43]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$51","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$51","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$51","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M51,FALSE)","v":0},null,{"$f":"I51-F51","v":0},null,44]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$52","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$52","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$52","v":0},null,null,null,null,45]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$53","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$53","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$53","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M53,FALSE)","v":0},null,{"$f":"I53-F53","v":0},null,46]
["FIRM",null,"Commodity Tariff Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$54","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$54","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$54","v":0},null,null,null,null,47]
["FIRM",null,"Commodity Demand Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$55","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$55","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$55","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M55,FALSE)","v":0},null,{"$f":"I55-F55","v":0},null,48]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$56","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$56","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$56","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M56,FALSE)","v":0},null,{"$f":"I56-F56","v":0},null,49]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,50]
["FIRM",null,"Total Sales Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$58","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$58","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$58","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M58,FALSE)","v":0},null,{"$f":"I58-F58","v":0},null,51]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,52]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$60","v":3411686.3575517992},{"$f":"'AVG Proj Rev 2017 with CET'!$T$60","v":3029291.2739240346},{"$f":"'AVG Projected Rev 2018 with CET'!$T$60","v":1696258.2522499908},{"$f":"HLOOKUP($I$8,RevenueScenarios,M60,FALSE)","v":1696258.2522499908},null,{"$f":"I60-F60","v":-1715428.1053018083},null,53]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,54]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$62","v":314861.68314370001},{"$f":"'AVG Proj Rev 2017 with CET'!$T$62","v":470878.46},{"$f":"'AVG Projected Rev 2018 with CET'!$T$62","v":240939.19999999998},{"$f":"HLOOKUP($I$8,RevenueScenarios,M62,FALSE)","v":240939.19999999998},null,{"$f":"I62-F62","v":-73922.483143700025},null,55]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,56]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$64","v":1432932.5893045},{"$f":"'AVG Proj Rev 2017 with CET'!$T$64","v":2127922.5100000002},{"$f":"'AVG Projected Rev 2018 with CET'!$T$64","v":1117488.1100000001},{"$f":"HLOOKUP($I$8,RevenueScenarios,M64,FALSE)","v":1117488.1100000001},null,{"$f":"I64-F64","v":-315444.47930449992},null,57]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$65","v":5159480.629999999},{"$f":"'AVG Proj Rev 2017 with CET'!$T$65","v":5628092.2439240348},{"$f":"'AVG Projected Rev 2018 with CET'!$T$65","v":3054685.5622499906},{"$f":"HLOOKUP($I$8,RevenueScenarios,M65,FALSE)","v":3054685.5622499906},null,{"$f":"I65-F65","v":-2104795.0677500083},null,58]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,59]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$67","v":358776.91},{"$f":"'AVG Proj Rev 2017 with CET'!$T$67","v":518463},{"$f":"'AVG Projected Rev 2018 with CET'!$T$67","v":281652},{"$f":"HLOOKUP($I$8,RevenueScenarios,M67,FALSE)","v":281652},null,{"$f":"I67-F67","v":-77124.909999999974},null,60]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,61]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$69","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$69","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$69","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M69,FALSE)","v":0},null,{"$f":"I69-F69","v":0},null,62]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,63]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$71","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$71","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$71","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M71,FALSE)","v":0},null,{"$f":"I71-F71","v":0},null,64]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,65]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$73","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$73","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$73","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M73,FALSE)","v":0},null,{"$f":"I73-F73","v":0},null,66]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$74","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$74","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$74","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M74,FALSE)","v":0},null,{"$f":"I74-F74","v":0},null,{"$f":"+M73+1","v":67}]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,68]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$76","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$76","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$76","v":0},{"$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]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$78","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$78","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$78","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M78,FALSE)","v":0},null,{"$f":"I78-F78","v":0},null,71]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,72]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$80","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$80","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$80","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M80,FALSE)","v":0},null,{"$f":"I80-F80","v":0},null,73]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,74]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$82","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$82","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$82","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M82,FALSE)","v":0},null,{"$f":"I82-F82","v":0},null,75]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$83","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$83","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$83","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M83,FALSE)","v":0},null,{"$f":"I83-F83","v":0},null,76]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,77]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$85","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$85","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$85","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M85,FALSE)","v":0},null,{"$f":"I85-F85","v":0},null,78]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,79]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$87","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$87","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$87","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M87,FALSE)","v":0},null,{"$f":"I87-F87","v":0},null,80]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,81]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$89","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$89","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$89","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M89,FALSE)","v":0},null,{"$f":"I89-F89","v":0},null,82]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,83]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$91","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$91","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$91","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M91,FALSE)","v":0},null,{"$f":"I91-F91","v":0},null,84]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$92","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$92","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$92","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M92,FALSE)","v":0},null,{"$f":"I92-F92","v":0},null,85]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,86]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$94","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$94","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$94","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M94,FALSE)","v":0},null,{"$f":"I94-F94","v":0},null,87]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,88]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$96","v":446805},{"$f":"'AVG Proj Rev 2017 with CET'!$T$96","v":329301.54204376793},{"$f":"'AVG Projected Rev 2018 with CET'!$T$96","v":367617.42783610651},{"$f":"HLOOKUP($I$8,RevenueScenarios,M96,FALSE)","v":367617.42783610651},null,{"$f":"I96-F96","v":-79187.572163893492},null,89]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,90]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$98","v":160468},{"$f":"'AVG Proj Rev 2017 with CET'!$T$98","v":104610.43999999999},{"$f":"'AVG Projected Rev 2018 with CET'!$T$98","v":101349.99999999999},{"$f":"HLOOKUP($I$8,RevenueScenarios,M98,FALSE)","v":101349.99999999999},null,{"$f":"I98-F98","v":-59118.000000000015},null,91]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,92]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$100","v":3591210},{"$f":"'AVG Proj Rev 2017 with CET'!$T$100","v":2394598.75},{"$f":"'AVG Projected Rev 2018 with CET'!$T$100","v":2243712.92},{"$f":"HLOOKUP($I$8,RevenueScenarios,M100,FALSE)","v":2243712.92},null,{"$f":"I100-F100","v":-1347497.08},null,93]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$101","v":4198483},{"$f":"'AVG Proj Rev 2017 with CET'!$T$101","v":2828510.7320437673},{"$f":"'AVG Projected Rev 2018 with CET'!$T$101","v":2712680.3478361065},{"$f":"HLOOKUP($I$8,RevenueScenarios,M101,FALSE)","v":2712680.3478361065},null,{"$f":"I101-F101","v":-1485802.6521638935},null,94]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,95]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$103","v":895129},{"$f":"'AVG Proj Rev 2017 with CET'!$T$103","v":583438},{"$f":"'AVG Projected Rev 2018 with CET'!$T$103","v":565506},{"$f":"HLOOKUP($I$8,RevenueScenarios,M103,FALSE)","v":565506},null,{"$f":"I103-F103","v":-329623},null,96]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,97]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$105","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$105","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$105","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M105,FALSE)","v":0},null,{"$f":"I105-F105","v":0},null,98]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,99]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$107","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$107","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$107","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M107,FALSE)","v":0},null,{"$f":"I107-F107","v":0},null,100]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,101]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$109","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$109","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$109","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M109,FALSE)","v":0},null,{"$f":"I109-F109","v":0},null,102]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$110","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$110","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$110","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M110,FALSE)","v":0},null,{"$f":"I110-F110","v":0},null,103]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,104]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$112","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$112","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$112","v":0},{"$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,"P1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$114","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$114","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$114","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M114,FALSE)","v":0},null,{"$f":"I114-F114","v":0},null,107]
[null,null,null,"sales",null,null,null,null,null,null,null,null,108]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$116","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$116","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$116","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M116,FALSE)","v":0},null,{"$f":"I116-F116","v":0},null,109]
[null,null,null,"sales",null,null,null,null,null,null,null,null,110]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$118","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$118","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$118","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M118,FALSE)","v":0},null,{"$f":"I118-F118","v":0},null,111]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$119","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$119","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$119","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M119,FALSE)","v":0},null,{"$f":"I119-F119","v":0},null,112]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,113]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$121","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$121","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$121","v":0},{"$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]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$123","v":6420575},{"$f":"'AVG Proj Rev 2017 with CET'!$T$123","v":2251638.0966950073},{"$f":"'AVG Projected Rev 2018 with CET'!$T$123","v":2381104.6631931816},{"$f":"HLOOKUP($I$8,RevenueScenarios,M123,FALSE)","v":2381104.6631931816},null,{"$f":"I123-F123","v":-4039470.3368068184},null,116]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,117]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$125","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$125","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$125","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M125,FALSE)","v":0},null,{"$f":"I125-F125","v":0},null,118]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,119]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$127","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$127","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$127","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M127,FALSE)","v":0},null,{"$f":"I127-F127","v":0},null,120]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$128","v":6420575},{"$f":"'AVG Proj Rev 2017 with CET'!$T$128","v":2251638.0966950073},{"$f":"'AVG Projected Rev 2018 with CET'!$T$128","v":2381104.6631931816},{"$f":"HLOOKUP($I$8,RevenueScenarios,M128,FALSE)","v":2381104.6631931816},null,{"$f":"I128-F128","v":-4039470.3368068184},null,121]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,122]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$130","v":46580498},{"$f":"'AVG Proj Rev 2017 with CET'!$T$130","v":5850772},{"$f":"'AVG Projected Rev 2018 with CET'!$T$130","v":5618117},{"$f":"HLOOKUP($I$8,RevenueScenarios,M130,FALSE)","v":5618117},null,{"$f":"I130-F130","v":-40962381},null,123]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,124]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$132","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$132","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$132","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M132,FALSE)","v":0},null,{"$f":"I132-F132","v":0},null,125]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,126]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$134","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$134","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$134","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M134,FALSE)","v":0},null,{"$f":"I134-F134","v":0},null,127]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,128]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$136","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$136","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$136","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M136,FALSE)","v":0},null,{"$f":"I136-F136","v":0},null,129]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$137","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$137","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$137","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M137,FALSE)","v":0},null,{"$f":"I137-F137","v":0},null,130]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,{"$f":"+M137+1","v":131}]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$139","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$139","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$139","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M139,FALSE)","v":0},null,{"$f":"I139-F139","v":0},null,132]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,133]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$141","v":55013},{"$f":"'AVG Proj Rev 2017 with CET'!$T$141","v":32791.273021554349},{"$f":"'AVG Projected Rev 2018 with CET'!$T$141","v":31019.187258566293},{"$f":"HLOOKUP($I$8,RevenueScenarios,M141,FALSE)","v":31019.187258566293},null,{"$f":"I141-F141","v":-23993.812741433707},null,134]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,135]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$143","v":2184},{"$f":"'AVG Proj Rev 2017 with CET'!$T$143","v":1947.0600000000002},{"$f":"'AVG Projected Rev 2018 with CET'!$T$143","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M143,FALSE)","v":0},null,{"$f":"I143-F143","v":-2184},null,136]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,137]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$145","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$145","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$145","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M145,FALSE)","v":0},null,{"$f":"I145-F145","v":0},null,138]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$146","v":57197},{"$f":"'AVG Proj Rev 2017 with CET'!$T$146","v":34738.333021554354},{"$f":"'AVG Projected Rev 2018 with CET'!$T$146","v":31019.187258566293},{"$f":"HLOOKUP($I$8,RevenueScenarios,M146,FALSE)","v":31019.187258566293},null,{"$f":"I146-F146","v":-26177.812741433707},null,139]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,140]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$148","v":29132},{"$f":"'AVG Proj Rev 2017 with CET'!$T$148","v":32451},{"$f":"'AVG Projected Rev 2018 with CET'!$T$148","v":29326},{"$f":"HLOOKUP($I$8,RevenueScenarios,M148,FALSE)","v":29326},null,{"$f":"I148-F148","v":194},null,141]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,142]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$150","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$150","v":2624472},{"$f":"'AVG Projected Rev 2018 with CET'!$T$150","v":2624472},{"$f":"HLOOKUP($I$8,RevenueScenarios,M150,FALSE)","v":2624472},null,{"$f":"I150-F150","v":2624472},null,143]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,144]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$152","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$152","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$152","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M152,FALSE)","v":0},null,{"$f":"I152-F152","v":0},null,145]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,146]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$154","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$154","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$154","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M154,FALSE)","v":0},null,{"$f":"I154-F154","v":0},null,147]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$155","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$155","v":2624472},{"$f":"'AVG Projected Rev 2018 with CET'!$T$155","v":2624472},{"$f":"HLOOKUP($I$8,RevenueScenarios,M155,FALSE)","v":2624472},null,{"$f":"I155-F155","v":2624472},null,148]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,149]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$157","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$157","v":32698029},{"$f":"'AVG Projected Rev 2018 with CET'!$T$157","v":40935100},{"$f":"HLOOKUP($I$8,RevenueScenarios,M157,FALSE)","v":40935100},null,{"$f":"I157-F157","v":40935100},null,150]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,151]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$159","v":17631262},{"$f":"'AVG Proj Rev 2017 with CET'!$T$159","v":19428616.302041542},{"$f":"'AVG Projected Rev 2018 with CET'!$T$159","v":21838676.282066196},{"$f":"HLOOKUP($I$8,RevenueScenarios,M159,FALSE)","v":21838676.282066196},null,{"$f":"I159-F159","v":4207414.2820661962},null,152]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,153]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$161","v":372529},{"$f":"'AVG Proj Rev 2017 with CET'!$T$161","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$161","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M161,FALSE)","v":0},null,{"$f":"I161-F161","v":-372529},null,154]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,155]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$163","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$163","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$163","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M163,FALSE)","v":0},null,{"$f":"I163-F163","v":0},null,156]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$164","v":18003791},{"$f":"'AVG Proj Rev 2017 with CET'!$T$164","v":19428616.302041542},{"$f":"'AVG Projected Rev 2018 with CET'!$T$164","v":21838676.282066196},{"$f":"HLOOKUP($I$8,RevenueScenarios,M164,FALSE)","v":21838676.282066196},null,{"$f":"I164-F164","v":3834885.2820661962},null,157]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,158]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$166","v":42241523},{"$f":"'AVG Proj Rev 2017 with CET'!$T$166","v":41127326},{"$f":"'AVG Projected Rev 2018 with CET'!$T$166","v":45206857},{"$f":"HLOOKUP($I$8,RevenueScenarios,M166,FALSE)","v":45206857},null,{"$f":"I166-F166","v":2965334},null,159]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,160]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$168","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$168","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$168","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M168,FALSE)","v":0},null,{"$f":"I168-F168","v":0},null,161]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,162]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$170","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$170","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$170","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M170,FALSE)","v":0},null,{"$f":"I170-F170","v":0},null,163]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,164]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$172","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$172","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$172","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M172,FALSE)","v":0},null,{"$f":"I172-F172","v":0},null,165]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$173","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$173","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$173","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M173,FALSE)","v":0},null,{"$f":"I173-F173","v":0},null,166]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,167]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$175","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$175","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$175","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M175,FALSE)","v":0},null,{"$f":"I175-F175","v":0},null,168]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,169]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$177","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$177","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$177","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M177,FALSE)","v":0},null,{"$f":"I177-F177","v":0},null,170]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,171]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$179","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$179","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$179","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M179,FALSE)","v":0},null,{"$f":"I179-F179","v":0},null,172]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,173]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$181","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$181","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$181","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M181,FALSE)","v":0},null,{"$f":"I181-F181","v":0},null,174]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$182","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$182","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$182","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M182,FALSE)","v":0},null,{"$f":"I182-F182","v":0},null,175]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,176]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$184","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$184","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$184","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M184,FALSE)","v":0},null,{"$f":"I184-F184","v":0},null,177]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,178]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$186","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$186","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$186","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M186,FALSE)","v":0},null,{"$f":"I186-F186","v":0},null,179]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,180]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$188","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$188","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$188","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M188,FALSE)","v":0},null,{"$f":"I188-F188","v":0},null,181]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,182]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$190","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$190","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$190","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M190,FALSE)","v":0},null,{"$f":"I190-F190","v":0},null,183]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$191","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$191","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$191","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M191,FALSE)","v":0},null,{"$f":"I191-F191","v":0},null,184]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,185]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$193","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$193","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$193","v":0},{"$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,{"$f":"'Booked DEC 2016 Rev'!$T$195","v":-936414},{"$f":"'AVG Proj Rev 2017 with CET'!$T$195","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$195","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M195,FALSE)","v":0},null,{"$f":"I195-F195","v":936414},null,188]
[null,"DSM","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$196","v":23824333},{"$f":"'AVG Proj Rev 2017 with CET'!$T$196","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$196","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M196,FALSE)","v":0},null,{"$f":"I196-F196","v":-23824333},null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,191]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F15+F24+F33+F42+F51+F60+F69+F78+F87+F96+F105+F114+F123+F132+F141+F150+F159+F168+F177+F186+F195+F196","v":356624440.35755181},{"$f":"+G15+G24+G33+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G196","v":345553396.26834613},356471388.25320089,{"$f":"HLOOKUP($I$8,RevenueScenarios,M199,FALSE)","v":356471388.25320089},null,{"$f":"I199-F199","v":-153052.10435092449},null,192]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F17+F26+F35+F44+F53+F61+F62+F71+F80+F89+F98+F107+F116+F125+F134+F143+F152+F161+F170+F179+F188","v":104423496.68314371},{"$f":"+G17+G26+G35+G44+G53+G61+G62+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188","v":114323825.24999997},110930983.48999999,{"$f":"HLOOKUP($I$8,RevenueScenarios,M200,FALSE)","v":110930983.48999999},null,{"$f":"I200-F200","v":6507486.8068562895},null,193]
[null,null,"Commodity Revenue",null,null,{"$f":"+F19+F28+F37+F46+F55+F63+F64+F73+F82+F91+F100+F109+F118+F127+F136+F145+F154+F163+F172+F181+F190","v":403933364.58930451},{"$f":"+G19+G28+G37+G46+G55+G63+G64+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190","v":442327665.00999999},439785883.35000002,{"$f":"HLOOKUP($I$8,RevenueScenarios,M201,FALSE)","v":439785883.35000002},null,{"$f":"I201-F201","v":35852518.760695517},null,194]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F20+F38+F47+F56+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29+F195+F196","v":84399581.296666667},{"$f":"+G20+G38+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29+G195+G196","v":60371570.277747676},55766550.316637874,{"$f":"HLOOKUP($I$8,RevenueScenarios,M202,FALSE)","v":55766550.316637874},null,{"$f":"I202-F202","v":-28633030.980028793},null,{"$f":"+M201+1","v":195}]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,196]
[null,null,"Sales Dth",null,null,{"$f":"F22+F31+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F193","v":100149935.91},{"$f":"G22+G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G193","v":107772030},110843751,{"$f":"HLOOKUP($I$8,RevenueScenarios,M204,FALSE)","v":110843751},null,{"$f":"I204-F204","v":10693815.090000004},null,197]
[null,null,"Transportation Dth",null,null,{"$f":"F130+F139+F148+F157+F166+F175+F184+F31","v":88851153},{"$f":"G130+G139+G148+G157+G166+G175+G184+G31","v":79708578},91789400,{"$f":"HLOOKUP($I$8,RevenueScenarios,M205,FALSE)","v":91789400},null,{"$f":"I205-F205","v":2938247},null,198]
[null,null,"Total Utah Dth",null,null,{"$f":"+F22+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F130+F139+F148+F157+F166+F175+F184+F193+F31","v":189001088.91},{"$f":"+G22+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G31","v":187480608},202633151,{"$f":"HLOOKUP($I$8,RevenueScenarios,M206,FALSE)","v":202633151},null,{"$f":"I206-F206","v":13632062.090000004},null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,201]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$209","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$209","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$209","v":0},{"$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,{"$f":"'Booked DEC 2016 Rev'!$T$211","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$211","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$211","v":0},{"$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,{"$f":"'Booked DEC 2016 Rev'!$T$213","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$213","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$213","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M213,FALSE)","v":0},null,{"$f":"I213-F213","v":0},null,206]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$214","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$214","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$214","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M214,FALSE)","v":0},null,{"$f":"I214-F214","v":0},null,207]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,208]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$216","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$216","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$216","v":0},{"$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,{"$f":"'Booked DEC 2016 Rev'!$T$218","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$218","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$218","v":0},{"$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,{"$f":"'Booked DEC 2016 Rev'!$T$220","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$220","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$220","v":0},{"$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,{"$f":"'Booked DEC 2016 Rev'!$T$222","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$222","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$222","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M222,FALSE)","v":0},null,{"$f":"I222-F222","v":0},null,215]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$223","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$223","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$223","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M223,FALSE)","v":0},null,{"$f":"I223-F223","v":0},null,216]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,217]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$225","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$225","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$225","v":0},{"$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,{"$f":"'Booked DEC 2016 Rev'!$T$227","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$227","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$227","v":0},null,null,{"$f":"I227-F227","v":0},null,220]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$228","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$228","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$228","v":0},{"$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,{"$f":"'Booked DEC 2016 Rev'!$T$229","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$229","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$229","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M229,FALSE)","v":0},null,{"$f":"I229-F229","v":0},null,222]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$230","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$230","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$230","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M230,FALSE)","v":0},null,{"$f":"I230-F230","v":0},null,223]
[null,null,"Total Idaho Revenue",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$231","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$231","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$231","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M231,FALSE)","v":0},null,{"$f":"I231-F231","v":0},null,224]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,225]
[null,null,"Sales Dth",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$233","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$233","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$233","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M233,FALSE)","v":0},null,{"$f":"I233-F233","v":0},null,226]
[null,null,"Transportation Dth",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$234","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$234","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$234","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M234,FALSE)","v":0},null,{"$f":"I234-F234","v":0},null,227]
[null,null,"Total Idaho Dth",null,null,{"$f":"'Booked DEC 2016 Rev'!$T$235","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$235","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$235","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M235,FALSE)","v":0},null,{"$f":"I235-F235","v":0},null,228]
["Wyoming",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","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$238","v":12289396},{"$f":"'AVG Proj Rev 2017 with CET'!$T$238","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$238","v":12840883.870000001},{"$f":"HLOOKUP($I$8,RevenueScenarios,M238,FALSE)","v":12840883.870000001},null,{"$f":"I238-F238","v":551487.87000000104},null,231]
[null,null,null,"sales",null,null,null,null,null,null,null,null,232]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,233]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,234]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$242","v":16671740},{"$f":"'AVG Proj Rev 2017 with CET'!$T$242","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$242","v":19313318.960000001},{"$f":"HLOOKUP($I$8,RevenueScenarios,M242,FALSE)","v":19313318.960000001},null,{"$f":"I242-F242","v":2641578.9600000009},null,235]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$243","v":28961136},{"$f":"'AVG Proj Rev 2017 with CET'!$T$243","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$243","v":32154202.830000002},{"$f":"HLOOKUP($I$8,RevenueScenarios,M243,FALSE)","v":32154202.830000002},null,{"$f":"I243-F243","v":3193066.8300000019},null,236]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,237]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$245","v":3405179},{"$f":"'AVG Proj Rev 2017 with CET'!$T$245","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$245","v":3885026},{"$f":"HLOOKUP($I$8,RevenueScenarios,M245,FALSE)","v":3885026},null,{"$f":"I245-F245","v":479847},null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,239]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$247","v":182927},{"$f":"'AVG Proj Rev 2017 with CET'!$T$247","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$247","v":185364.84000000003},{"$f":"HLOOKUP($I$8,RevenueScenarios,M247,FALSE)","v":185364.84000000003},null,{"$f":"I247-F247","v":2437.8400000000256},null,240]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,241]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,242]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,243]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$251","v":923387},{"$f":"'AVG Proj Rev 2017 with CET'!$T$251","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$251","v":990634.93000000017},{"$f":"HLOOKUP($I$8,RevenueScenarios,M251,FALSE)","v":990634.93000000017},null,{"$f":"I251-F251","v":67247.930000000168},null,244]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$252","v":1106314},{"$f":"'AVG Proj Rev 2017 with CET'!$T$252","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$252","v":1175999.7699999998},{"$f":"HLOOKUP($I$8,RevenueScenarios,M252,FALSE)","v":1175999.7699999998},null,{"$f":"I252-F252","v":69685.769999999786},null,245]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,246]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$254","v":190410},{"$f":"'AVG Proj Rev 2017 with CET'!$T$254","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$254","v":199274},{"$f":"HLOOKUP($I$8,RevenueScenarios,M254,FALSE)","v":199274},null,{"$f":"I254-F254","v":8864},null,247]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,248]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$256","v":120413.2910064},{"$f":"'AVG Proj Rev 2017 with CET'!$T$256","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$256","v":62914.98000000001},{"$f":"HLOOKUP($I$8,RevenueScenarios,M256,FALSE)","v":62914.98000000001},null,{"$f":"I256-F256","v":-57498.311006399992},null,249]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,250]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,251]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,252]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$260","v":43134.618993599994},{"$f":"'AVG Proj Rev 2017 with CET'!$T$260","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$260","v":35598.910000000003},{"$f":"HLOOKUP($I$8,RevenueScenarios,M260,FALSE)","v":35598.910000000003},null,{"$f":"I260-F260","v":-7535.7089935999902},null,253]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$261","v":163547.91},{"$f":"'AVG Proj Rev 2017 with CET'!$T$261","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$261","v":98513.89},{"$f":"HLOOKUP($I$8,RevenueScenarios,M261,FALSE)","v":98513.89},null,{"$f":"I261-F261","v":-65034.020000000004},null,254]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,255]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$263","v":8967.0300000000007},{"$f":"'AVG Proj Rev 2017 with CET'!$T$263","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$263","v":7161},{"$f":"HLOOKUP($I$8,RevenueScenarios,M263,FALSE)","v":7161},null,{"$f":"I263-F263","v":-1806.0300000000007},null,256]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,257]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$265","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$265","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$265","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M265,FALSE)","v":0},null,{"$f":"I265-F265","v":0},null,258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,{"$f":"+M265+1","v":259}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,260]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,261]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$269","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$269","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$269","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M269,FALSE)","v":0},null,{"$f":"I269-F269","v":0},null,262]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$270","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$270","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$270","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M270,FALSE)","v":0},null,{"$f":"I270-F270","v":0},null,263]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,264]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$272","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$272","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$272","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M272,FALSE)","v":0},null,{"$f":"I272-F272","v":0},null,265]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,266]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$274","v":51688},{"$f":"'AVG Proj Rev 2017 with CET'!$T$274","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$274","v":56069.38},{"$f":"HLOOKUP($I$8,RevenueScenarios,M274,FALSE)","v":56069.38},null,{"$f":"I274-F274","v":4381.3799999999974},null,267]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,0,null,268]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$276","v":-400},{"$f":"'AVG Proj Rev 2017 with CET'!$T$276","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$276","v":25945.230000000003},{"$f":"HLOOKUP($I$8,RevenueScenarios,M276,FALSE)","v":25945.230000000003},null,26345.230000000003,null,269]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,0,null,270]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$278","v":726390},{"$f":"'AVG Proj Rev 2017 with CET'!$T$278","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$278","v":714448.85000000009},{"$f":"HLOOKUP($I$8,RevenueScenarios,M278,FALSE)","v":714448.85000000009},null,-11941.149999999907,null,271]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$279","v":777678},{"$f":"'AVG Proj Rev 2017 with CET'!$T$279","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$279","v":796463.46},{"$f":"HLOOKUP($I$8,RevenueScenarios,M279,FALSE)","v":796463.46},null,18785.459999999963,null,272]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,0,null,273]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$281","v":143741},{"$f":"'AVG Proj Rev 2017 with CET'!$T$281","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$281","v":143717},{"$f":"HLOOKUP($I$8,RevenueScenarios,M281,FALSE)","v":143717},null,-24,null,{"$f":"+M280+1","v":274}]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,0,null,{"$f":"+M281+1","v":275}]
[null,"I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$283","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$283","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$283","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M283,FALSE)","v":0},null,0,null,276]
[null,null,null,"sales",null,null,null,null,null,null,0,null,277]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$285","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$285","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$285","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M285,FALSE)","v":0},null,0,null,278]
[null,null,null,"sales",null,null,null,null,null,null,0,null,279]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$287","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$287","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$287","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M287,FALSE)","v":0},null,0,null,280]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$288","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$288","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$288","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M288,FALSE)","v":0},null,0,null,281]
[null,null,"# of Customers","sales",null,null,null,null,null,null,0,null,282]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$290","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$290","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$290","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M290,FALSE)","v":0},null,0,null,283]
[null,null,null,null,null,null,null,null,null,null,0,null,284]
[null,"IC","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$292","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$292","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$292","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M292,FALSE)","v":0},null,0,null,285]
[null,"Sales"," (To Commodity Costs) ","sales",null,null,null,null,null,null,0,null,286]
[null,null,null,"sales",null,null,null,null,null,null,0,null,287]
[null,null,null,"sales",null,null,null,null,null,null,0,null,288]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$296","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$296","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$296","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M296,FALSE)","v":0},null,0,null,289]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$297","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$297","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$297","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M297,FALSE)","v":0},null,0,null,290]
[null,null,"# of Customers","sales",null,null,null,null,null,null,0,null,291]
[null,null,"Total Dth","sales",null,null,null,null,{"$f":"HLOOKUP($I$8,RevenueScenarios,M299,FALSE)","v":0},null,0,null,292]
[null,null,null,null,null,null,null,null,null,null,0,null,293]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$301","v":85827},{"$f":"'AVG Proj Rev 2017 with CET'!$T$301","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$301","v":81243.259999999995},{"$f":"HLOOKUP($I$8,RevenueScenarios,M301,FALSE)","v":81243.259999999995},null,-4583.7400000000052,null,294]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,0,null,295]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,0,null,296]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,0,null,297]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$305","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$305","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$305","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M305,FALSE)","v":0},null,0,null,298]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$306","v":85827},{"$f":"'AVG Proj Rev 2017 with CET'!$T$306","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$306","v":81243.259999999995},{"$f":"HLOOKUP($I$8,RevenueScenarios,M306,FALSE)","v":81243.259999999995},null,-4583.7400000000052,null,299]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,0,null,300]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$308","v":149062},{"$f":"'AVG Proj Rev 2017 with CET'!$T$308","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$308","v":150034},{"$f":"HLOOKUP($I$8,RevenueScenarios,M308,FALSE)","v":150034},null,972,null,301]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,0,null,302]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$310","v":33597},{"$f":"'AVG Proj Rev 2017 with CET'!$T$310","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$310","v":32576.489999999994},{"$f":"HLOOKUP($I$8,RevenueScenarios,M310,FALSE)","v":32576.489999999994},null,-1020.5100000000057,null,303]
["TRANSPORTATION","Trans",null,"trans",null,null,null,null,null,null,0,null,304]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,0,null,305]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,0,null,306]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$314","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$314","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$314","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M314,FALSE)","v":0},null,0,null,307]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$315","v":33597},{"$f":"'AVG Proj Rev 2017 with CET'!$T$315","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$315","v":32576.489999999994},{"$f":"HLOOKUP($I$8,RevenueScenarios,M315,FALSE)","v":32576.489999999994},null,-1020.5100000000057,null,308]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,0,null,309]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$317","v":461632},{"$f":"'AVG Proj Rev 2017 with CET'!$T$317","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$317","v":464483},{"$f":"HLOOKUP($I$8,RevenueScenarios,M317,FALSE)","v":464483},null,2851,null,310]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,311]
[null,"CET","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$319","v":254292.23999999987},{"$f":"'AVG Proj Rev 2017 with CET'!$T$319","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$319","v":-241771.40000000078},{"$f":"HLOOKUP($I$8,RevenueScenarios,M319,FALSE)","v":-241771.40000000078},null,{"$f":"I319-F319","v":-496063.64000000065},null,312]
[null,"DSM","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$320","v":99392.87999999999},{"$f":"'AVG Proj Rev 2017 with CET'!$T$320","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$320","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M320,FALSE)","v":0},null,-99392.87999999999,null,313]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,0,null,314]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F238+F247+F256+F265+F319+F320","v":12946421.4110064},{"$f":"G238+G247+G256+G265+G274+G319+G320","v":0},{"$f":"H238+H247+H256+H265+H319+H320","v":12847392.290000001},{"$f":"HLOOKUP($I$8,RevenueScenarios,M322,FALSE)","v":12847392.290000001},null,-99029.121006399393,null,315]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F276+F285","v":-400},{"$f":"G276+G285","v":0},25945.230000000003,{"$f":"HLOOKUP($I$8,RevenueScenarios,M323,FALSE)","v":25945.230000000003},null,26345.230000000003,null,316]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F283+F292+F301+F310","v":119424},{"$f":"G283+G292+G301+G310","v":0},113819.74999999999,{"$f":"HLOOKUP($I$8,RevenueScenarios,M324,FALSE)","v":113819.74999999999},null,-5604.2500000000146,null,317]
[null,null,"Commodity Revenue",null,null,{"$f":"F242+F251+F260+F269+F278+F287+F296+F305+F314","v":18364651.618993599},{"$f":"G242+G251+G260+G269+G278+G287+G296+G305+G314","v":0},{"$f":"H242+H251+H260+H269+H278+H287+H296+H305+H314","v":21054001.650000002},{"$f":"HLOOKUP($I$8,RevenueScenarios,M325,FALSE)","v":21054001.650000002},null,2689350.0310064033,null,318]
[null,null,"Total Wyoming Revenue",null,null,31128099.91,{"$f":"G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0},{"$f":"H243+H252+H261+H270+H279+H288+H297+H306+H315","v":34338999.700000003},{"$f":"HLOOKUP($I$8,RevenueScenarios,M326,FALSE)","v":34338999.700000003},null,3210899.7900000028,null,319]
[null,null,"# of Customers",null,null,null,null,null,null,null,0,null,320]
[null,null,"Sales Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290","v":3748297.03},{"$f":"G245+G254+G263+G272+G281+G290","v":0},4235178,{"$f":"HLOOKUP($I$8,RevenueScenarios,M328,FALSE)","v":4235178},null,486880.9700000002,null,321]
[null,null,"Transportation Dth",null,null,{"$f":"F308+F317+F299","v":610694},{"$f":"G308+G317+G299","v":0},614517,{"$f":"HLOOKUP($I$8,RevenueScenarios,M329,FALSE)","v":614517},null,3823,null,322]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290+F299+F308+F317","v":4358991.0299999993},{"$f":"G245+G254+G263+G272+G281+G290+G299+G308+G317","v":0},4849695,{"$f":"HLOOKUP($I$8,RevenueScenarios,M330,FALSE)","v":4849695},null,490703.97000000067,null,323]
[null,null,null,null,null,null,null,null,null,null,0,null,324]
[null,null,null,null,null,null,null,null,null,null,0,null,325]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$335","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$335","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$335","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M333,FALSE)","v":0},null,0,null,326]
[null,null,null,"sales",null,null,null,null,null,null,0,null,327]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,0,null,328]
[null,null,null,"sales",null,null,null,null,null,null,0,null,329]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$339","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$339","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$339","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M337,FALSE)","v":0},null,0,null,330]
[null,null,"Total Revenue","sales",null,{"$f":"SUM(F333:F337)","v":0},{"$f":"SUM(G333:G337)","v":0},0,{"$f":"HLOOKUP($I$8,RevenueScenarios,M338,FALSE)","v":0},null,0,null,331]
[null,null,"# of Customers","sales",null,null,null,null,null,null,0,null,332]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2016 Rev'!$T$342","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$342","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$342","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M340,FALSE)","v":0},null,0,null,333]
[null,null,null,null,null,null,null,null,null,null,0,null,334]
[null,null,"Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$344","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$344","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$344","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M342,FALSE)","v":0},null,0,null,335]
[null,"IC",null,"trans",null,null,null,null,null,null,0,null,336]
[null,null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,0,null,337]
[null,null,null,"trans",null,null,null,null,null,null,0,null,338]
[null,null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$348","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$348","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$348","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M346,FALSE)","v":0},null,0,null,339]
[null,null,"Total Revenue","trans",null,{"$f":"SUM(F342:F346)","v":0},{"$f":"SUM(G342:G346)","v":0},0,{"$f":"HLOOKUP($I$8,RevenueScenarios,M347,FALSE)","v":0},null,0,null,340]
[null,null,"# of Customers","trans",null,null,null,null,null,null,0,null,{"$f":"+M347+1","v":341}]
[null,null,"Total Dth","trans",null,{"$f":"'Booked DEC 2016 Rev'!$T$351","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$351","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$351","v":0},{"$f":"HLOOKUP($I$8,RevenueScenarios,M349,FALSE)","v":0},null,0,null,342]
[null,null,null,null,null,{"$f":"'Booked DEC 2016 Rev'!$T$350","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$350","v":0},{"$f":"'AVG Projected Rev 2018 with CET'!$T$350","v":0},null,null,0,null,343]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,0,null,344]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F333+F342","v":0},{"$f":"G333+G342","v":0},0,{"$f":"HLOOKUP($I$8,RevenueScenarios,M352,FALSE)","v":0},null,0,null,345]
[null,null,"Commodity Revenue",null,null,{"$f":"F336+F345","v":0},{"$f":"G336+G345","v":0},0,{"$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},{"$f":"G338+G347","v":0},0,{"$f":"HLOOKUP($I$8,RevenueScenarios,M354,FALSE)","v":0},null,0,null,347]
[null,null,"# of Customers",null,null,null,null,null,null,null,0,null,348]
[null,null,"Sales Dth",null,null,{"$f":"F340","v":0},{"$f":"G340","v":0},0,{"$f":"HLOOKUP($I$8,RevenueScenarios,M356,FALSE)","v":0},null,0,null,349]
[null,null,"Transportation Dth",null,null,{"$f":"F349","v":0},{"$f":"G349","v":0},0,{"$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},{"$f":"G340+G349","v":0},0,{"$f":"HLOOKUP($I$8,RevenueScenarios,M358,FALSE)","v":0},null,0,null,351]
[null,null,null,null,null,null,null,null,null,null,0,null,352]
[null,null,null,null,null,null,null,null,null,null,0,null,353]
[null,null,null,null,null,null,null,null,null,null,0,null,354]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,{"$f":"F199+F228+F322+F352","v":369570861.7685582},{"$f":"G199+G228+G322+G352","v":345553396.26834613},369318780.54320091,{"$f":"HLOOKUP($I$8,RevenueScenarios,M362,FALSE)","v":369318780.54320091},null,-252081.22535729408,null,355]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F200+F229+F323","v":104423096.68314371},{"$f":"G200+G229+G323","v":114323825.24999997},110956928.72,{"$f":"HLOOKUP($I$8,RevenueScenarios,M363,FALSE)","v":110956928.72},null,6533832.0368562937,null,356]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F324","v":119424},{"$f":"G324","v":0},113819.74999999999,{"$f":"HLOOKUP($I$8,RevenueScenarios,M364,FALSE)","v":113819.74999999999},null,-5604.2500000000146,null,357]
[null,null,"Commodity Revenue",null,null,{"$f":"F201+F230+F325+F353","v":422298016.20829809},{"$f":"G201+G230+G325+G353","v":442327665.00999999},460839885,{"$f":"HLOOKUP($I$8,RevenueScenarios,M365,FALSE)","v":460839885},null,38541868.791701913,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,359]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(F362:F366)","v":896411398.65999997},{"$f":"SUM(G362:G366)","v":902204886.52834606},941229414.01320088,{"$f":"HLOOKUP($I$8,RevenueScenarios,M367,FALSE)","v":941229414.01320088},null,{"$f":"I367-F367","v":44818015.353200912},null,360]
[null,null,"# of Customers",null,null,null,null,null,null,null,{"$f":"I368-F368","v":0},null,361]
[null,null,"Sales Dth",null,null,{"$f":"F204+F233+F328+F356","v":103898232.94},{"$f":"G204+G233+G328+G356","v":107772030},{"$f":"H204+H233+H328+H356","v":115078929},{"$f":"HLOOKUP($I$8,RevenueScenarios,M369,FALSE)","v":115078929},null,{"$f":"I369-F369","v":11180696.060000002},null,362]
[null,null,"Transportation Dth",null,null,89461847,{"$f":"G205+G234+G329+G357","v":79708578},{"$f":"H205+H234+H329+H357","v":92403917},{"$f":"HLOOKUP($I$8,RevenueScenarios,M370,FALSE)","v":92403917},null,{"$f":"I370-F370","v":2942070},null,363]
[null,null,"SystemTotal Dth",null,null,193360079.94,{"$f":"G206+G235+G330+G358","v":187480608},{"$f":"H206+H235+H330+H358","v":207482846},{"$f":"HLOOKUP($I$8,RevenueScenarios,M371,FALSE)","v":207482846},null,{"$f":"I371-F371","v":14122766.060000002},null,364]

{"sheet":"Booked DEC 2016 Rev","index":26,"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","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2016-12-31"]
["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$39","v":978860},{"$f":"+$T$21+$T$30+$T$39","v":970416.66666666663},{"$f":"+$T$22","v":94250304},{"$f":"+$T$15","v":301921505},{"$f":"+$T$17","v":99387972},{"$f":"+$T$19","v":380242660},{"$f":"SUM(AA13:AC13)","v":781552137}]
["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$48","v":550},{"$f":"+$T$48","v":589.91666666666663},{"$f":"+$T$49","v":4645726},{"$f":"+$T$42","v":3849675},{"$f":"+$T$44","v":4185482},{"$f":"+$T$46","v":18666562},{"$f":"SUM(AA14:AC14)","v":26701719}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,47413447,42766467,36345852,17464295,14294534,12011476,10515298,10574221,11284085,16453759,32860601,49937470,301921505,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":358776.91},{"$f":"+$T$60","v":3411686.3575517992},{"$f":"+$T$62","v":314861.68314370001},{"$f":"+$T$64","v":1432932.5893045},{"$f":"SUM(AA15:AC15)","v":5159480.629999999}]
["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",{"$f":"SUM(X13:X15)","v":979411},{"$f":"SUM(Y13:Y15)","v":971007.58333333326},{"$f":"SUM(Z13:Z15)","v":99254806.909999996},{"$f":"SUM(AA13:AA15)","v":309182866.35755181},103888315.68314371,400342154.58930451,813413336.63]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23289124,19047317,12973295,2577027,2276267,1264539,1261424,1179538,1332628,2595400,9724979,21866434,99387972]
["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,75947481,62113454,42307411,23495079,15848876,8902107,8839968,8242819,9321969,18152625,33845882,73224989,380242660,null,null,"IS",{"$f":"+$S$102","v":42},{"$f":"+$T$102","v":48.666666666666664},{"$f":"+$T$103","v":895129},{"$f":"+$T$96","v":446805},{"$f":"+$T$98","v":160468},{"$f":"+$T$100","v":3591210},{"$f":"SUM(AA19:AC19)","v":4198483}]
["FIRM",null,"Total Revenue","sales",null,null,null,146650052,123927238,91626558,43536401,32419677,22178122,20616690,19996578,21938682,37201784,76431462,145028893,781552137,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":42},{"$f":"SUM(Y19:Y19)","v":48.666666666666664},{"$f":"SUM(Z19:Z19)","v":895129},446805,160468,3591210,4198483]
["FIRM",null,"# of Customers","sales",null,null,null,964590,965317,967031,968862,969301,970202,969542,969958,973779,972841,974717,978860,970416.66666666663]
["FIRM",null,"Total Dth","sales",null,null,null,18504464,15133783,10308189,5724525,3861522,2289744,2268126,2114761,2391234,4656308,8541656,18455992,94250304,null,null,"CET",null,null,null,{"$f":"+$T$195","v":-936414},null,null,{"$f":"SUM(AA22:AC22)","v":-936414}]
["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$196","v":23824333},null,null,{"$f":"SUM(AA23:AC23)","v":23824333}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":22887919},null,null,{"$f":"SUM(AD22:AD23)","v":22887919}]
["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,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":9},{"$f":"+$T$129","v":9},{"$f":"+$T$130","v":46580498},{"$f":"+$T$123","v":6420575},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":6420575}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$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$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":29132},{"$f":"+$T$141","v":55013},{"$f":"+$T$143","v":2184},{"$f":"+$T$145","v":0},57197]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":562},{"$f":"+$T$165","v":490.5},{"$f":"+$T$166","v":42241523},{"$f":"+$T$159","v":17631262},{"$f":"+$T$161","v":372529},{"$f":"+$T$172","v":0},18003791]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":572},{"$f":"SUM(Y27:Y33)","v":500.5},88851153,24106850,374713,0,24481563]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":980025},{"$f":"+Y34+Y24+Y16+Y20","v":971556.74999999988},189001088.91,356624440.35755181,{"$f":"+AB34+AB24+AB16+AB20","v":104423496.68314371},403933364.58930451,864981301.63]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,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$244","v":27606},{"$f":"+$T$244","v":27585.166666666668},{"$f":"+$T$245","v":3405179},{"$f":"+$T$238","v":12289396},0,{"$f":"+$T$242","v":16671740},{"$f":"SUM(AA41:AC41)","v":28961136}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,552015,525461,481599,231382,227792,225397,193763,187120,177789,194804,389456,463097,3849675,null,null,"FS",{"$f":"+$S$253","v":25},{"$f":"+$T$253","v":25.5},{"$f":"+$T$254","v":190410},{"$f":"+$T$247","v":182927},0,{"$f":"+$T$251","v":923387},{"$f":"SUM(AA42:AC42)","v":1106314}]
["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$263","v":8967.0300000000007},{"$f":"+$T$256","v":120413.2910064},0,{"$f":"+$T$260","v":43134.618993599994},{"$f":"SUM(AA43:AC43)","v":163547.91}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,724907,656993,583731,226214,210885,185121,150182,141267,154177,176101,418381,557523,4185482,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27632},{"$f":"SUM(Y41:Y43)","v":27611.666666666668},3604556.03,12592736.291006399,0,17638261.618993599,30230997.91]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2427169,2199777,1954484,1629946,1459312,1294242,1050465,988081,1076953,1231712,1429698,1924723,18666562,null,null,"CET",null,null,null,{"$f":"+$T$319","v":254292.23999999987},null,null,{"$f":"SUM(AA46:AC46)","v":254292.23999999987}]
["FIRM",null,"Total Revenue","sales",null,null,null,3704091,3382231,3019814,2087542,1897989,1704760,1394410,1316468,1408919,1602617,2237535,2945343,26701719,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":99392.87999999999},null,null,{"$f":"SUM(AA47:AC47)","v":99392.87999999999}]
["FIRM",null,"# of Customers","sales",null,null,null,618,624,622,619,614,621,609,583,554,528,537,550,589.91666666666663,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":353685.11999999988},null,null,{"$f":"SUM(AD46:AD47)","v":353685.11999999988}]
["FIRM",null,"Total Dth","sales",null,null,null,590883,535570,475715,396732,355558,330992,269509,253465,276118,315944,360255,484985,4645726]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":4.5},{"$f":"+$T$281","v":143741},{"$f":"+$T$274","v":51688},{"$f":"+$T$276","v":-400},{"$f":"+$T$278","v":726390},{"$f":"SUM(AA53:AC53)","v":777678}]
["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",{"$f":"SUM(X52:X53)","v":5},{"$f":"SUM(Y52:Y53)","v":4.5},143741,51688,-400,726390,777678]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":461632},{"$f":"+$T$310","v":33597},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":33597}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":149062},{"$f":"+$T$301","v":85827},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":85827}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNG Tax Credit 2015",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},{"$f":"SUM(Y57:Y58)","v":5},610694,119424,0,0,119424]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,175639.32132079985,149222.85205210006,489839.12805099972,174666.30647250009,171117.08845679989,547042.56615639955,151472.41703839984,182410.99303559988,528736.66921620024,167113.28660199969,165301.33579580014,509124.39335419977,3411686.3575517992,1892342]
["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",{"$f":"+X59+X54+X44+X48","v":27642},{"$f":"+Y59+Y54+Y44+Y48","v":27621.166666666668},4358991.0299999993,13117533.411006398,-400,18364651.618993599,31481785.030000001]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,28125.684302400001,24006.334423800006,25720.699578000003,28191.375855000002,27477.578510400006,28049.962943399994,23355.497010400009,27646.951108600009,27038.569774700001,25928.059886999999,24402.618027000004,24918.351723000007,314861.68314370001]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,127101.32437679998,108485.78352410003,116233.082371,127398.18767249999,124172.50303280003,127648.99090019998,106285.54595120004,125814.97585580003,123046.3710091,117992.69351099999,113180.56617720002,115572.56492280003,1432932.5893045,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1007625},{"$f":"+Y59+Y54+Y44+Y34+Y16","v":999129.24999999988},192464950.94,346053564.6485582,104262628.68314371,418706806.20829809,869022999.53999996]
["FIRM",null,"Total Revenue","sales",null,null,null,330866.32999999984,281714.97000000009,631792.90999999968,330255.87000000005,322767.16999999993,702741.51999999955,281113.4599999999,335872.91999999993,678821.61000000022,311034.03999999969,302884.52000000014,649615.30999999982,5159480.629999999,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1006466},{"$f":"+Y41+Y13","v":998001.83333333326},97655483,314210901,99387972,396914400,810513273]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1201},{"$f":"+Y77-Y65","v":1176.0833333332557},95704596.939999998,55531072.768558204,5035124.6831437051,25383616.208298087,85949813.659999967]
["FIRM",null,"Total Dth","sales",null,null,null,30967.919999999998,26432.290000000008,28319.9,31040.25,30254.320000000007,32743.019999999993,27263.12000000001,32272.580000000009,31562.41,30266.1,28526.060000000005,29128.940000000006,358776.91,{"$f":"U60/T67","v":5.274425268894813},"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1007043},{"$f":"+Y16+Y44","v":998619.24999999988},102859362.94,321775602.6485582,103888315.68314371,417980416.20829809,843644334.53999996]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":47},{"$f":"+Y54+Y20","v":53.166666666666664},1038870,498493,160068,4317600,4976161]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":577},{"$f":"+Y59+Y34","v":505.5},89461847,24226274,374713,0,24600987]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":980025},971556.74999999988,189001088.91,356624440.35755181,104423496.68314371,403933364.58930451,864981301.63]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27642},{"$f":"+Y61","v":27621.166666666668},4358991.0299999993,13117533.411006398,-400,18364651.618993599,31481785.030000001]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1007667},999177.91666666651,193360079.94,369741973.7685582,104423096.68314371,422298016.20829809,896463086.65999997]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"+X77-T440","v":0},{"$f":"+Y77-T508","v":0},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-5.9604644775390625E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,46164,45406,39762,41876,41065,39251,27015,28174,29310,30195,36756,41831,446805]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,18366,16955,12618,15520,16587,15447,8459,9787,10842,10610,11973,13304,160468]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,420472,388085,288799,355314,379679,336046,183965,212852,235794,230763,264902,294539,3591210]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,485002,450446,341179,412710,437331,390744,219439,250813,275946,271568,313631,349674,4198483]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,52,52,51,51,52,52,52,45,45,45,45,42,48.666666666666664]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,102446,94556,70365,86571,92508,86181,47188,54598,60483,59192,66805,74236,895129]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,506949,470532,491183,531954,525400,612644,598506,590334,529364,469959,549084,544666,6420575]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,506949,470532,491183,531954,525400,612644,598506,590334,529364,469959,549084,544666,6420575]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,9]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3941175,3589591,3332935,4311807,4448073,4330870,4704167,4330360,3533009,3003346,3252822,3802343,46580498]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4284,6228,2327,1722,1329,8627,1092,1427,1370,1307,2118,23182,55013]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,339,225,117,326,166,189,137,16,187,125,124,233,2184]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4623,6453,2444,2048,1495,8816,1229,1443,1557,1432,2242,23415,57197]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5656,3750,2845,1964,1390,979,1046,1534,1450,1361,2468,4689,29132]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1465264,1564561,1390337,1307683,1288390,1313619,1685326,1390448,1388302,1468738,1577963,1790631,17631262]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,31469,35641,33306,35684,31174,43660,38131,40246,36744,46474,372529]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1465264,1564561,1421806,1343324,1321696,1349303,1716500,1434108,1426433,1508984,1614707,1837105,18003791]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,439,439,438,439,439,441,440,565,562,561,561,562,490.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3500760,4374734,3712001,3233282,3375751,3053754,3124364,3193531,3143991,3423853,3626411,4479091,42241523]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,2392534,-1506554,-3190457,3100275,-721373,-493909,396131,318176,1379800,678839,-149379,-3140497,-936414]
[null,"DSM","Distribution Non-Gas Rev",null,null,null,null,4410350,3912490,3193079,1693686,1064297,734363,497558,515530,625082,1421168,2257060,3499670,23824333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,56966646.321320802,47933813.8520521,39243521.128050998,24547539.306472499,16892551.088456802,14998510.5661564,14066161.4170384,13787840.9930356,15943838.669216201,20885882.286601998,37688960.335795805,53669174.3933542,356624440.35755181]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24060861.684302401,19745496.334423799,13626950.699578,2882919.3758549998,2564688.5785103999,1529029.9629434,1474731.4970104001,1401914.9511086,1563003.5697747001,2848410.0598869999,10216603.618027,22508886.351723,104423496.68314371]
[null,null,"Commodity Revenue",null,null,null,null,78922223.324376807,64809801.783524103,44666927.082370996,25607737.1876725,17812039.5030328,10660043.9909002,10180683.545951201,9569566.9758557994,10757762.3710091,19733092.693511002,35653662.566177197,75559823.564922795,403933364.58930451]
[null,null,"Total Utah Revenue",null,null,null,null,159949731.33000001,132489111.97,97537398.909999996,53038195.869999997,37269279.170000002,27187584.52,25721576.460000001,24759322.920000002,28264604.609999999,43467385.039999999,83559226.520000011,151737884.31,864981301.63000011]
[null,null,"# of Customers",null,null,null,null,965710,966443,968153,969982,970417,971327,970654,971162,974951,973986,975871,980025,971556.75]
[null,null,"Sales Dth",null,null,null,null,19228760.920000002,15790341.289999999,10882588.9,6238868.25,4339842.32,2739660.02,2612086.12,2455096.58,2759397.41,5061710.0999999996,8997242.0600000005,19044341.940000001,100149935.91]
[null,null,"Transportation Dth",null,null,null,null,7447591,7968075,7047781,7547053,7825214,7385603,7829577,7525425,6678450,6428560,6881701,8286123,88851153]
[null,null,"Total Utah Dth",null,null,null,null,26676351.920000002,23758416.289999999,17930369.899999999,13785921.25,12165056.32,10125263.02,10441663.120000001,9980521.5800000001,9437847.4100000001,11490270.1,15878943.060000001,27330464.940000001,189001088.91,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1527280,1599650,1469236,1030111,795745,555341,473876,479074,585323,843915,1333709,1596136,12289396]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2894114,2377081,2022702,1383803,1009410,229249,298166,264957,454681,927441,1840772,2969364,16671740]
["FIRM",null,"Total Revenue","sales",null,null,null,4421394,3976731,3491938,2413914,1805155,784590,772042,744031,1040004,1771356,3174481,4565500,28961136]
["FIRM",null,"# of Customers","sales",null,null,null,27664,27654,27647,27678,27625,27572,27521,27450,27520,27520,27565,27606,27585.166666666668]
[null,null,"Total Dth","sales",null,null,null,586730,481910,410067,280543,204640,51516,64345,57207,98104,200119,372670,597328,3405179]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,20430,17751,18402,14991,13665,10841,10990,11309,14758,12524,16278,20988,182927]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,112144,93116,97540,77429,69044,46558,48361,48365,68873,57738,84440,119779,923387]
["FIRM",null,"Total Revenue","sales",null,null,null,132574,110867,115942,92420,82709,57399,59351,59674,83631,70262,100718,140767,1106314]
["FIRM",null,"# of Customers","sales",null,null,null,26,26,26,26,26,26,25,25,25,25,25,25,25.5]
["FIRM",null,"Total Dth","sales",null,null,null,22735,18878,19775,15697,13997,10081,10435,10436,14861,12459,16962,24094,190410]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,5988.513697899999,6337.1746661999987,14257.493725700002,6865.5150227999984,7042.0406919999987,15138.811547900003,8051.3228708999986,7393.5031228000025,15489.920969699993,11265.091345100007,7958.2836186000031,14625.619726800001,120413.2910064]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3362.1163021000002,3564.2053338000001,3421.4062742999995,3366.6049772000001,3959.8993080000014,3423.948452099999,2959.1171291000001,3906.4368771999993,3558.4390303,4096.3086549,4533.1063813999999,2983.0302731999996,43134.618993599994]
["FIRM",null,"Total Revenue","sales",null,null,null,9350.6299999999992,9901.3799999999992,17678.900000000001,10232.119999999999,11001.94,18562.760000000002,11010.439999999999,11299.940000000002,19048.359999999993,15361.400000000007,12491.390000000003,17608.650000000001,163547.91]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,681.61,722.57999999999993,693.62999999999988,682.52,802.80000000000018,738.80999999999983,638.51,842.91999999999985,767.83,883.8900000000001,911.87000000000012,600.05999999999995,8967.0300000000007]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6864,5487,5740,4063,3902,2912,2724,2987,3167,3216,3681,6945,51688]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,-112,-247,300,-594,-115,-312,-156,88,-44,157,367,268,-400]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,114126,84188,93458,54016,53511,30521,27437,33503,36091,34490,48719,116330,726390]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,120878,89428,99498,57485,57298,33121,30005,36578,39214,37863,52767,123543,777678]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,5,5,5,5,5,5,4.5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,22298,16416,18337,10447,10443,6191,5666,6976,7486,7196,9652,22633,143741]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7891,7550,7221,6787,6466,6552,5632,5969,6117,6582,7079,11981,85827]
["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,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7891,7550,7221,6787,6466,6552,5632,5969,6117,6582,7079,11981,85827]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19209,17158,15204,12597,10682,8019,5707,7711,8596,11380,14347,18452,149062]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,3294,2560,3112,1960,3632,1449,819,754,2962,3324,5910,3821,33597]
["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,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3294,2560,3112,1960,3632,1449,819,754,2962,3324,5910,3821,33597]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,38257,28478,40445,22047,59011,18046,8351,6974,45824,50552,92435,51212,461632]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,194250.72,7324.79,-116468.57,63170.63,55380.42,48486.36,115898.45,13378.47,42958.979999999981,14158.279999999999,-156959.49,-27286.800000000047,254292.23999999987]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,10953.65,11749.81,10316.67,6242.73,4026.24,1929.59,1056.74,1178.58,2166.34,4576.9399999999996,19326.84,25868.75,99392.87999999999]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1765766.8836979,1648299.7746662002,1401483.5937256999,1125443.8750227999,879760.70069199998,634648.76154789992,612596.51287089998,515320.55312280002,663863.24096969992,889655.31134509994,1223993.6336186002,1637276.5697267998,12998109.411006402]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,-112,-247,300,-594,-115,-312,-156,88,-44,157,367,268,-400]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11185,10110,10333,8747,10098,8001,6451,6723,9079,9906,12989,15802,119424]
[null,null,"Commodity Revenue",null,null,null,null,3123746.1163021,2557949.2053338001,2217121.4062743001,1518614.6049772,1135924.899308,309751.94845209998,376923.11712910002,350731.43687719997,563203.43903030001,1023765.3086548999,1978464.1063814,3208456.0302732,18364651.618993603]
[null,null,"Total Wyoming Revenue",null,null,null,null,4900586,4216111.9800000004,3629238,2652211.48,2025668.6,952089.71,995814.63,872862.99,1236101.68,1923483.6199999999,3215813.74,4861802.5999999996,31481785.030000001]
[null,null,"# of Customers",null,null,null,null,27700,27690,27683,27714,27661,27608,27557,27486,27556,27556,27601,27642,27621.166666666668]
[null,null,"Sales Dth",null,null,null,null,632444.61,517926.58,448872.63,307369.52,229882.8,68526.81,81084.509999999995,75461.919999999998,121218.83,220657.89,400195.87,644655.06000000006,3748297.03]
[null,null,"Transportation Dth",null,null,null,null,57466,45636,55649,34644,69693,26065,14058,14685,54420,61932,106782,69664,610694]
[null,null,"Total Wyoming Dth",null,null,null,null,689910.61,563562.58000000007,504521.63,342013.52,299575.8,94591.81,95142.51,90146.92,175638.83000000002,282589.89,506977.87,714319.06,4358991.0299999993,{"$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,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,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,58732413.205018699,49582113.626718298,40645004.721776694,25672983.181495298,17772311.789148804,15633159.327704301,14678757.9299093,14303161.546158399,16607701.910185901,21775537.597947098,38912953.969414406,55306450.963081002,369622549.76855826]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24060749.684302401,19745249.334423799,13627250.699578,2882325.3758549998,2564573.5785103999,1528717.9629434,1474575.4970104001,1402002.9511086,1562959.5697747001,2848567.0598869999,10216970.618027,22509154.351723,104423096.68314372]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11185,10110,10333,8747,10098,8001,6451,6723,9079,9906,12989,15802,119424]
[null,null,"Commodity Revenue",null,null,null,null,82045969.440678909,67367750.98885791,46884048.4886453,27126351.792649701,18947964.4023408,10969795.9393523,10557606.663080301,9920298.4127329998,11320965.810039401,20756858.002165902,37632126.672558598,78768279.595195994,422298016.20829815]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,164850317.33000001,136705223.94999999,101166636.91,55690407.349999994,39294947.770000003,28139674.23,26717391.090000004,25632185.91,29500706.290000003,45390868.659999996,86775040.260000005,156599686.91,896463086.65999985,{"$f":"+T367","v":896463086.65999985}]
[null,null,"# of Customers",null,null,null,null,993410,994133,995836,997696,998078,998935,998211,998648,1002507,1001542,1003472,1007667,999177.91666666663]
[null,null,"Sales Dth",null,null,null,null,19861205.530000001,16308267.869999999,11331461.530000001,6546237.7699999996,4569725.12,2808186.83,2693170.63,2530558.5,2880616.24,5282367.9899999993,9397437.9299999997,19688997,103898232.94]
[null,null,"Transportation Dth",null,null,null,null,7505057,8013711,7103430,7581697,7894907,7411668,7843635,7540110,6732870,6490492,6988483,8355787,89461847]
[null,null,"SystemTotal Dth",null,null,null,null,27366262.530000001,24321978.869999997,18434891.529999997,14127934.77,12464632.120000001,10219854.83,10536805.630000001,10070668.5,9613486.2400000002,11772859.99,16385920.93,28044784,193360079.94]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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$21","v":978860}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":550}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":979411}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":42}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":42}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":9}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":562}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":572}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":980025}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27606}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":25}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27632}]
[]
[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$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":27642}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1007625}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1006466}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1201}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1007043}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":47}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":577}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":980025}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27642}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1007667}]
[]
[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$21","v":970416.66666666663}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":589.91666666666663}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":971007.58333333326}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":48.666666666666664}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":48.666666666666664}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":9}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":490.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":500.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":971556.74999999988}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27585.166666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":25.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27611.666666666668}]
[]
[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$280","v":4.5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4.5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27621.166666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":999129.24999999988}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":998001.83333333326}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1176.0833333332557}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":998619.24999999988}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":53.166666666666664}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":505.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":971556.74999999988}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27621.166666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":999177.91666666651}]

{"sheet":"AVG Proj Rev 2017 with CET","index":27,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","Total"]
["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$21","v":1002237},{"$f":"+$T$21","v":991860.58333333337},{"$f":"+$T$22","v":102122155},{"$f":"+$T$15","v":314097115.72393179},{"$f":"+$T$17","v":109589121.55999997},{"$f":"+$T$19","v":419138939.55000001},{"$f":"SUM(AA13:AC13)","v":842825176.83393168}]
["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$48","v":589},{"$f":"+$T$48","v":589},{"$f":"+$T$49","v":4547974},{"$f":"+$T$42","v":3760170.0566884405},{"$f":"+$T$44","v":4157267.7300000004},{"$f":"+$T$46","v":18666204.199999999},{"$f":"SUM(AA14:AC14)","v":26583641.986688443}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,52363698.454571187,43454877.843196906,34866493.774187617,21620759.074633524,14210164.446602279,11938903.14765474,11322234.24694315,11289659.880982954,13053506.166994024,18014085.907747604,33927853.892874792,48034878.88754303,{"$f":"SUM(H15:S15)","v":314097115.72393179},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":518463},{"$f":"+$T$60","v":3029291.2739240346},{"$f":"+$T$62","v":470878.46},{"$f":"+$T$64","v":2127922.5100000002},{"$f":"SUM(AA15:AC15)","v":5628092.2439240348}]
["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",{"$f":"SUM(X13:X15)","v":1002827},992450.58333333337,{"$f":"SUM(Z13:Z15)","v":107188592},{"$f":"SUM(AA13:AA15)","v":320886577.05454427},114217267.74999997,439933066.25999999,875036911.0645442]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23142482.09,18688583.940000001,14585311.08,4494676.3899999997,2739154.11,1626295.16,1370412.62,1296370.93,1419038.83,3816917.74,14162968.130000001,22246910.539999999,{"$f":"SUM(H17:S17)","v":109589121.55999997}]
["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,75468748.739999995,60944372.369999997,47563401.939999998,31218194.25,19025050.489999998,11295584.789999999,9518328.7100000009,9004065.2799999993,9856066.6300000008,26510758.309999999,46186121.25,72548246.790000007,{"$f":"SUM(H19:S19)","v":419138939.55000001},null,null,"IS",{"$f":"+$S$102","v":46},{"$f":"+$T$102","v":46},{"$f":"+$T$103","v":583438},{"$f":"+$T$96","v":329301.54204376793},{"$f":"+$T$98","v":104610.43999999999},{"$f":"+$T$100","v":2394598.75},{"$f":"SUM(AA19:AC19)","v":2828510.7320437678}]
["FIRM",null,"Total Revenue","sales",null,null,null,150974929.28457117,123087834.1531969,97015206.794187605,57333629.714633524,35974369.046602279,24860783.097654738,22210975.576943152,21590096.090982951,24328611.626994025,48341761.957747608,94276943.272874802,142830036.21754304,{"$f":"SUM(H20:S20)","v":842825176.8339318},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":46},46,{"$f":"SUM(Z19:Z19)","v":583438},329301.54204376793,104610.43999999999,2394598.75,2828510.7320437678]
["FIRM",null,"# of Customers","sales",null,null,null,986187,987615,989935,990179,990821,991086,989406,990787,991548,994467,998059,1002237,{"$f":"AVERAGE(H21:S21)","v":991860.58333333337}]
["FIRM",null,"Total Dth","sales",null,null,null,18387772,14848944,11588704,7606235,4635406,2752141,2319117,2193818,2401406,6459280,11253133,17676199,{"$f":"SUM(H22:S22)","v":102122155},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["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$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["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,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$129","v":7},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":5850772},{"$f":"+$T$123","v":2251638.0966950073},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2251638.0966950073}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":1},{"$f":"+$T$156","v":1},{"$f":"+$T$157","v":32698029},{"$f":"+$T$150","v":2624472},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":32451},{"$f":"+$T$141","v":32791.273021554349},{"$f":"+$T$143","v":1947.0600000000002},{"$f":"+$T$145","v":0},34738.333021554346]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":581},{"$f":"+$T$165","v":581},{"$f":"+$T$166","v":41127326},{"$f":"+$T$159","v":19428616.302041542},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},19428616.302041542]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":590},590,79708578,24337517.671758104,1947.0600000000002,0,24339464.731758103]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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",{"$f":"+X34+X24+X16+X20","v":1003463},993086.58333333337,187480608,345553396.26834613,{"$f":"+AB34+AB24+AB16+AB20","v":114323825.24999997},442327665.00999999,902204886.52834606]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,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$244","v":0},{"$f":"+$T$244","v":0},{"$f":"+$T$245","v":0},{"$f":"+$T$238","v":0},0,{"$f":"+$T$242","v":0},{"$f":"SUM(AA41:AC41)","v":0}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,514714.16990429867,455953.55917562783,438129.00039771874,230493.06199859551,214270.61451594025,205911.50768289302,198540.10658574617,200274.43250915705,195686.87010745026,214850.36510620767,409712.314322914,481634.05438189174,{"$f":"SUM(H42:S42)","v":3760170.0566884405},null,null,"FS",{"$f":"+$S$253","v":0},{"$f":"+$T$253","v":0},{"$f":"+$T$254","v":0},{"$f":"+$T$247","v":0},0,{"$f":"+$T$251","v":0},{"$f":"SUM(AA42:AC42)","v":0}]
["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$262","v":0},{"$f":"+$T$262","v":0},{"$f":"+$T$263","v":0},{"$f":"+$T$256","v":0},0,{"$f":"+$T$260","v":0},{"$f":"SUM(AA43:AC43)","v":0}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,664628.76,564873.15,534926.86,242795.43,208654.44,178990.26,164917.5,168207.74,159535.4,196378.67,465079.55,608279.97,{"$f":"SUM(H44:S44)","v":4157267.7300000004},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":0},0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2225346.04,1891338.92,1791071.11,1686358.36,1449228.91,1243193.54,1145449.8799999999,1168302.57,1108068,1363966.38,1557204.56,2036675.93,{"$f":"SUM(H46:S46)","v":18666204.199999999},null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,3404688.9699042989,2912165.6291756276,2764126.9703977187,2159646.8519985955,1872153.9645159403,1628095.307682893,1508907.4865857461,1536784.7425091572,1463290.2701074502,1775195.4151062076,2431996.4243229143,3126589.9543818915,{"$f":"SUM(H47:S47)","v":26583641.986688439},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,589,589,589,589,589,589,589,589,589,589,589,589,{"$f":"AVERAGE(H48:S48)","v":589},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,542200,460820,436390,410877,353101,302901,279086,284654,269978,332327,379409,496231,{"$f":"SUM(H49:S49)","v":4547974}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":0},{"$f":"+$T$280","v":0},{"$f":"+$T$281","v":0},{"$f":"+$T$274","v":0},{"$f":"+$T$276","v":0},{"$f":"+$T$278","v":0},{"$f":"SUM(AA53:AC53)","v":0}]
["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",{"$f":"SUM(X52:X53)","v":0},0,0,0,0,0,0]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":0},{"$f":"+$T$316","v":0},{"$f":"+$T$317","v":0},{"$f":"+$T$310","v":0},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":0}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":0},{"$f":"+$T$307","v":0},{"$f":"+$T$308","v":0},{"$f":"+$T$301","v":0},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":0}]
["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",{"$f":"SUM(X57:X58)","v":0},0,0,0,0,0,0]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,253047.14129029625,209050.61113097789,245159.32599447071,247560.72935649136,269769.3008419298,275319.99596664566,275723.14671982237,266678.46173424204,268752.64860580413,268396.2598864992,224253.66218831955,225579.9902085358,{"$f":"SUM(H60:S60)","v":3029291.2739240346}]
["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",{"$f":"+X59+X54+X44+X48","v":0},0,0,0,0,0,0]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,39334.1,32495.200000000001,38108,38481.279999999999,41933.43,42796.23,42858.9,41452.980000000003,41775.4,41719.99,34858.39,35064.559999999998,{"$f":"SUM(H62:S62)","v":470878.46}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,177752.7,146847.39000000001,172211.9,173898.77,189499.17,193398.25,193681.45,187328,188785.03,188534.67,157526.75,158458.43,{"$f":"SUM(H64:S64)","v":2127922.5100000002},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1003417},993040.58333333337,186897170,345224094.72630239,114219214.80999997,439933066.25999999,899376375.79630232]
["FIRM",null,"Total Revenue","sales",null,null,null,470133.94129029626,388393.20113097795,455479.22599447076,459940.7793564914,501201.90084192983,511514.47596664564,512263.4967198224,495459.44173424202,499313.07860580413,498650.91988649918,416638.80218831956,419102.9802085358,{"$f":"SUM(H65:S65)","v":5628092.2439240348},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1002237},991860.58333333337,102122155,314097115.72393179,109589121.55999997,419138939.55000001,842825176.83393168]
["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":1226},1226,85358453,31456280.544414341,4734703.6899999976,23188725.459999979,59379709.694414377]
["FIRM",null,"Total Dth","sales",null,null,null,43309,35779,41959,42370,46171,47121,47190,45642,45997,45936,38381,38608,{"$f":"SUM(H67:S67)","v":518463},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1002827},992450.58333333337,107188592,320886577.05454427,114217267.74999997,439933066.25999999,875036911.0645442]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":46},46,583438,329301.54204376793,104610.43999999999,2394598.75,2828510.7320437678]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":590},590,79708578,24337517.671758104,1947.0600000000002,0,24339464.731758103]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1003463},{"$f":"+Y36","v":993086.58333333337},187480608,345553396.26834613,114323825.24999997,442327665.00999999,902204886.52834606]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":0},0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1003463},993086.58333333337,187480608,345553396.26834613,114323825.24999997,442327665.00999999,902204886.52834606]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,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$364","v":-5.9604644775390625E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,28862.684862756374,24451.407522923109,23375.003540872371,24835.795045659455,29002.018368980654,26855.295167288532,26987.627516473549,27372.054588538635,29056.745737377471,30212.557038804967,26360.516513128649,31929.836140964184,{"$f":"SUM(H96:S96)","v":329301.54204376793}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,9547.9,6954.33,6337,7176.13,9631.6299999999992,8353.9500000000007,8432.1200000000008,8658.94,9664.7999999999993,10365.51,8063.48,11424.65,{"$f":"SUM(H98:S98)","v":104610.43999999999}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,218557.55,159188.99,145057.92000000001,164266,220474.25,191227.08,193016.56,198208.48,221233.54,237273.11,184578.12,261517.15,{"$f":"SUM(H100:S100)","v":2394598.75}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,256968.13486275636,190594.72752292309,174769.92354087238,196277.92504565945,259107.89836898065,226436.32516728854,228436.30751647355,234239.47458853864,259955.08573737746,277851.17703880498,219002.11651312863,304871.63614096417,{"$f":"SUM(H101:S101)","v":2828510.7320437673}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,46,46,46,46,46,46,46,46,46,46,46,46,{"$f":"AVERAGE(H102:S102)","v":46}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,53251,38786,35343,40023,53718,46592,47028,48293,53903,57811,44972,63718,{"$f":"SUM(H103:S103)","v":583438}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,174125.83551192092,166797.89523291111,140738.17067883379,156162.31990271545,166892.28933686682,214622.48579028982,253197.30648689537,257047.85573565424,217253.59078628191,160771.18035089941,174097.72167536413,169931.44520637434,{"$f":"SUM(H123:S123)","v":2251638.0966950073}]
["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,174125.83551192092,166797.89523291111,140738.17067883379,156162.31990271545,166892.28933686682,214622.48579028982,253197.30648689537,257047.85573565424,217253.59078628191,160771.18035089941,174097.72167536413,169931.44520637434,{"$f":"SUM(H128:S128)","v":2251638.0966950073}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"AVERAGE(H129:S129)","v":7}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,431984,399584,254757,323303,399130,615794,823493,828829,621254,341832,414319,396493,{"$f":"SUM(H130:S130)","v":5850772}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4306.3858611224368,3112.8325799112008,2852.776540123843,2359.8972252989161,2042.5210640671196,1733.0286786699094,1738.0578625596331,2012.4341580437313,1818.2802128503515,2302.5871038544774,3731.1091533906674,4781.3625816620688,{"$f":"SUM(H141:S141)","v":32791.273021554349}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,294.06,194.1,172.32,131.04,104.46,78.540000000000006,78.959999999999994,101.94,85.68,126.24,245.88,333.84,{"$f":"SUM(H143:S143)","v":1947.0600000000002}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4600.4458611224372,3306.9325799112007,3025.0965401238432,2490.937225298916,2146.9810640671194,1811.5686786699093,1817.0178625596332,2114.3741580437313,1903.9602128503516,2428.8271038544772,3976.9891533906675,5115.202581662069,{"$f":"SUM(H146:S146)","v":34738.333021554354}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4901,3235,2872,2184,1741,1309,1316,1699,1428,2104,4098,5564,{"$f":"SUM(H148:S148)","v":32451}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H150:S150)","v":2624472}]
["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,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H155:S155)","v":2624472}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H156:S156)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2274328,2319530,1693728,2397820,3007182,3264210,3094619,3452962,3051359,2313755,2548694,3279842,{"$f":"SUM(H157:S157)","v":32698029}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1746805.4047648078,1627506.1301796732,1633405.9054013237,1605728.8619275317,1552339.850476092,1555086.7007675404,1549005.9835248261,1543304.3937346351,1533802.098798075,1571555.5432471088,1721725.3013395753,1788350.1278803486,{"$f":"SUM(H159:S159)","v":19428616.302041542}]
["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,1746805.4047648078,1627506.1301796732,1633405.9054013237,1605728.8619275317,1552339.850476092,1555086.7007675404,1549005.9835248261,1543304.3937346351,1533802.098798075,1571555.5432471088,1721725.3013395753,1788350.1278803486,{"$f":"SUM(H164:S164)","v":19428616.302041542}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,581,581,581,581,581,581,581,581,581,581,581,581,{"$f":"AVERAGE(H165:S165)","v":581}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4100804,3462715,3505154,3358226,3070059,3088949,3061485,3033597,2982232,3184661,3965571,4313873,{"$f":"SUM(H166:S166)","v":41127326}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,{"$f":"H15+H33+H42+H51+H60++H78+H87+H96+H105+H114+H123+H132+H141+H150+H159+H168+H69+H177+H186+H195+H196","v":55304266.076766394},{"$f":"I15+I33+I42+I51+I60++I78+I87+I96+I105+I114+I123+I132+I141+I150+I159+I168+I69+I177+I186+I195+I196","v":46160456.279018924},37568859.95674096,24106605.740089811,16663187.041206155,14437138.161708068,13846132.475639472,13805055.513443228,15518582.401241865,20480880.400480978,{"$f":"R15+R33+R42+R51+R60++R78+R87+R96+R105+R114+R123+R132+R141+R150+R159+R168+R69+R177+R186+R195+R196","v":36706440.518067487},50955791.703942813,{"$f":"SUM(H199:S199)","v":345553396.26834619}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"+H188+H71+H170+H161+H152+H143+H134+H125+H116+H107+H98+H89+H80+H62+H53+H44+H35+H17","v":23856286.91},19293100.720000003,15164855.26,4783260.2699999996,2999478.07,1856514.14,1586700.1,1514792.5299999998,1630100.11,4065508.1500000004,14671215.430000002,22902013.559999999,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":114323825.24999997}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"+H190+H73+H172+H163+H154+H145+H136+H127+H118+H109+H100+H91+H82+H64+H55+H46+H37+H19","v":78090405.030000001},63141747.669999994,49671742.869999997,33242717.379999999,20884252.82,12923403.66,11050476.600000001,10557904.33,11374153.200000001,28300532.469999999,48085430.68,75004898.300000012,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":442327665.00999999}]
[null,null,"Total Utah Revenue",null,null,null,null,{"$f":"SUM(H199:H201)","v":157250958.0167664},128595304.66901892,102405458.08674096,62132583.39008981,40546917.931206152,29217055.961708069,26483309.175639473,25877752.373443227,28522835.711241864,52846921.020480976,99463086.628067493,148862703.56394282,{"$f":"SUM(T199:T201)","v":902204886.52834618}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H192+H183+H174+H165+H156+H147+H138+H129+H120+H111+H102+H93+H84+H75+H66+H57+H48+H39+H30+H21","v":987413},{"$f":"+I192+I183+I174+I165+I156+I147+I138+I129+I120+I111+I102+I93+I84+I75+I66+I57+I48+I39+I30+I21","v":988841},991161,991405,992047,992312,990632,992013,992774,995693,999285,1003463,{"$f":"AVERAGE(H203:S203)","v":993086.58333333337}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"H76+H121+H112+H103+H94+H85+H67+H58+H49+H40+H31+H22","v":19026532},{"$f":"I76+I121+I112+I103+I94+I85+I67+I58+I49+I40+I31+I22","v":15384329},12102396,8099505,5088396,3148755,2692421,2572407,2771284,6895354,11715895,18274756,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":107772030}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"H193+H184+H175+H166+H157+H148+H139+H130","v":6812017},{"$f":"I193+I184+I175+I166+I157+I148+I139+I130","v":6185064},5456511,6081533,6478112,6970262,6980913,7317087,6656273,5842352,6932682,7995772,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":79708578}]
[null,null,"Total Utah Dth",null,null,null,null,{"$f":"SUM(H204:H205)","v":25838549},{"$f":"SUM(I204:I205)","v":21569393},17558907,14181038,11566508,10119017,9673334,9889494,9427557,12737706,18648577,26270528,{"$f":"SUM(T204:T205)","v":187480608},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H238:S238)","v":0}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H242:S242)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H243:S243)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H244:S244)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H245:S245)","v":0}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H247:S247)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H251:S251)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H252:S252)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H253:S253)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H254:S254)","v":0}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H256:S256)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H260:S260)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H261:S261)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H262:S262)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H263:S263)","v":0}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H274:S274)","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,{"$f":"SUM(H276:S276)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H278:S278)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H279:S279)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H280:S280)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H281:S281)","v":0}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H301:S301)","v":0}]
["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,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H306:S306)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H307:S307)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H308:S308)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H310:S310)","v":0}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H315:S315)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H316:S316)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H317:S317)","v":0}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H319:S319)","v":0}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H322:S322)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H323:S323)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H326:S326)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H327:S327)","v":0}]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H328:S328)","v":0}]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,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,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H199+H228+H322+H352","v":55304266.076766394},{"$f":"I199+I228+I322+I352","v":46160456.279018924},37568859.95674096,24106605.740089811,16663187.041206155,14437138.161708068,13846132.475639472,13805055.513443228,15518582.401241865,20480880.400480978,36706440.518067487,50955791.703942813,{"$f":"SUM(H362:S362)","v":345553396.26834619}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H200+H229+H323","v":23856286.91},{"$f":"I200+I229+I323","v":19293100.720000003},15164855.26,4783260.2699999996,2999478.07,1856514.14,1586700.1,1514792.5299999998,1630100.11,4065508.1500000004,14671215.430000002,22902013.559999999,{"$f":"SUM(H363:S363)","v":114323825.25}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,{"$f":"H324","v":0},{"$f":"I324","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H364:S364)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H201+H230+H325+H353","v":78090405.030000001},{"$f":"I201+I230+I325+I353","v":63141747.669999994},49671742.869999997,33242717.379999999,20884252.82,12923403.66,11050476.600000001,10557904.33,11374153.200000001,28300532.469999999,48085430.68,75004898.300000012,{"$f":"SUM(H365:S365)","v":442327665.00999999}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,{"$f":"SUM(H362:H366)","v":157250958.0167664},{"$f":"SUM(I362:I366)","v":128595304.66901892},102405458.08674096,62132583.39008981,40546917.931206152,29217055.961708069,26483309.175639473,25877752.373443227,28522835.711241864,52846921.020480976,99463086.628067493,148862703.56394282,{"$f":"SUM(H367:S367)","v":902204886.52834618},{"$f":"+T367","v":902204886.52834618}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H327+H203","v":987413},{"$f":"+I327+I203","v":988841},991161,991405,992047,992312,990632,992013,992774,995693,999285,{"$f":"+S327+S203","v":1003463},{"$f":"AVERAGE(H368:S368)","v":993086.58333333337}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"+H356+H328+H233+H204","v":19026532},{"$f":"+I356+I328+I233+I204","v":15384329},12102396,8099505,5088396,3148755,2692421,2572407,2771284,6895354,11715895,18274756,{"$f":"SUM(H369:S369)","v":107772030}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"+H357+H329+H234+H205","v":6812017},6185064,5456511,6081533,6478112,6970262,6980913,7317087,6656273,5842352,6932682,7995772,79708578]
[null,null,"SystemTotal Dth",null,null,null,null,{"$f":"H357+H330+H235+H206","v":25838549},{"$f":"I357+I330+I235+I206","v":21569393},17558907,14181038,11566508,10119017,9673334,9889494,9427557,12737706,18648577,26270528,187480608]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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$21","v":1002237}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1002827}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":46}]
[]
[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$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":590}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1003463}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":0}]
[]
[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$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1003417}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1002237}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1226}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1002827}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":590}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1003463}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1003463}]
[]
[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$21","v":991860.58333333337}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":992450.58333333337}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":46}]
[]
[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$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":590}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":993086.58333333337}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":0}]
[]
[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$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":993040.58333333337}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":991860.58333333337}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1226}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":992450.58333333337}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":590}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":993086.58333333337}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":993086.58333333337}]

{"sheet":"AVG Projected Rev 2018 with CET","index":28,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","Total"]
["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$21","v":1020593},{"$f":"+$T$21","v":1009936.4166666666},{"$f":"+$T$22","v":106097711},{"$f":"+$T$15","v":324235534.81322974},{"$f":"+$T$17","v":107240706.25999999},{"$f":"+$T$19","v":420955400.12},{"$f":"SUM(AA13:AC13)","v":852431641.19322968}]
["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$48","v":508},{"$f":"+$T$48","v":517.5},{"$f":"+$T$49","v":3898882},{"$f":"+$T$42","v":3296705.627367157},{"$f":"+$T$44","v":3347988.0300000003},{"$f":"+$T$46","v":15469282.199999999},{"$f":"SUM(AA14:AC14)","v":22113975.857367158}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,54168694.093766369,44939056.961298712,36046304.34931121,22271327.681319773,14627880.380587725,12252900.926762203,11609581.820537336,11572443.981020521,13375362.552302575,18560843.48991067,35075970.241499528,49735168.33491312,324235534.81322974,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":281652},{"$f":"+$T$60","v":1696258.2522499908},{"$f":"+$T$62","v":240939.19999999998},{"$f":"+$T$64","v":1117488.1100000001},{"$f":"SUM(AA15:AC15)","v":3054685.5622499911}]
["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",{"$f":"SUM(X13:X15)","v":1021102},1010454.9166666666,{"$f":"SUM(Z13:Z15)","v":110278245},{"$f":"SUM(AA13:AA15)","v":329228498.69284689},110829633.48999999,437542170.43000001,877600302.61284685]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,22646550.099999998,18288097.350000001,14272755.84,4398363.97,2680459.52,1591447.21,1341047.3900000001,1268592.1700000002,1388630.8199999998,3735128.55,13859462.989999998,21770170.349999998,107240706.25999999]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,75795813.530000001,61208493.579999998,47769533.780000001,31353486.199999999,19107502.449999999,11344540.48,9559579.6600000001,9043086.790000001,9898775.4699999988,26625650.369999997,46386282.590000004,72862655.219999999,420955400.12,null,null,"IS",{"$f":"+$S$102","v":43},{"$f":"+$T$102","v":43},{"$f":"+$T$103","v":565506},{"$f":"+$T$96","v":367617.42783610651},{"$f":"+$T$98","v":101349.99999999999},{"$f":"+$T$100","v":2243712.92},{"$f":"SUM(AA19:AC19)","v":2712680.3478361065}]
["FIRM",null,"Total Revenue","sales",null,null,null,152611057.72376639,124435647.89129871,98088593.969311208,58023177.851319775,36415842.350587726,25188888.616762202,22510208.870537337,21884122.941020522,24662768.842302576,48921622.409910664,95321715.821499527,144367993.90491313,852431641.19322991,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":43},43,{"$f":"SUM(Z19:Z19)","v":565506},367617.42783610651,101349.99999999999,2243712.92,2712680.3478361065]
["FIRM",null,"# of Customers","sales",null,null,null,1004128,1005599,1007989,1008240,1008902,1009175,1007371,1008793,1009578,1012584,1016285,1020593,1009936.4166666666]
["FIRM",null,"Total Dth","sales",null,null,null,19103597,15427005,12039846,7902341,4815860,2859281,2409399,2279222,2494890,6710736,11691211,18364323,106097711,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["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$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["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,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$129","v":7},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":5618117},{"$f":"+$T$123","v":2381104.6631931816},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2381104.6631931816}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":1},{"$f":"+$T$156","v":1},{"$f":"+$T$157","v":40935100},{"$f":"+$T$150","v":2624472},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":29326},{"$f":"+$T$141","v":31019.187258566293},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},31019.187258566293]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":777},{"$f":"+$T$165","v":731},{"$f":"+$T$166","v":45206857},{"$f":"+$T$159","v":21838676.282066196},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},21838676.282066196]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":786},740,91789400,26875272.132517945,0,0,26875272.132517945]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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",{"$f":"+X34+X24+X16+X20","v":1021931},1011237.9166666666,202633151,356471388.25320095,{"$f":"+AB34+AB24+AB16+AB20","v":110930983.48999999},439785883.35000002,907188255.09320092]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,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$244","v":27915},{"$f":"+$T$244","v":27709.75},{"$f":"+$T$245","v":3885026},{"$f":"+$T$238","v":12840883.870000001},0,{"$f":"+$T$242","v":19313318.960000001},{"$f":"SUM(AA41:AC41)","v":32154202.830000002}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,467904.46264230803,423921.6165146787,408043.7148328945,213229.24992714985,191888.80652337993,192409.64883652673,169614.66592510487,164803.66964719311,178327.03202078785,179702.30480970911,319144.64827688708,387715.80741053756,3296705.627367157,null,null,"FS",{"$f":"+$S$253","v":25},{"$f":"+$T$253","v":25},{"$f":"+$T$254","v":199274},{"$f":"+$T$247","v":185364.84000000003},0,{"$f":"+$T$251","v":990634.93000000017},{"$f":"SUM(AA42:AC42)","v":1175999.7700000003}]
["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$263","v":7161},{"$f":"+$T$256","v":62914.98000000001},0,{"$f":"+$T$260","v":35598.910000000003},{"$f":"SUM(AA43:AC43)","v":98513.890000000014}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,559877.77,490828.12,466105.08999999997,213247.44,171518.22,161489.02000000002,125648.52,117292.99,141032.10999999999,143490.01,318390.44,439068.30000000005,3347988.0300000003,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27941},27735.75,4091461,13089163.690000001,0,20339552.800000001,33428716.490000002]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1923974.32,1686690.81,1601732.16,1520122.19,1222657.8199999998,1151165.27,895678.32000000007,836116.39,1005339.3600000001,1022860.37,1094122.7899999998,1508822.4,15469282.199999999,null,null,"CET",null,null,null,{"$f":"+$T$319","v":-241771.40000000078},null,null,{"$f":"SUM(AA46:AC46)","v":-241771.40000000078}]
["FIRM",null,"Total Revenue","sales",null,null,null,2951756.5526423082,2601440.5465146787,2475880.9648328945,1946598.8799271497,1586064.8465233799,1505063.9388365268,1190941.505925105,1118213.0496471932,1324698.5020207879,1346052.684809709,1731657.8782768869,2335606.5074105375,22113975.857367158,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,527,527,527,527,527,527,508,508,508,508,508,508,517.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":-241771.40000000078},null,null,{"$f":"SUM(AD46:AD47)","v":-241771.40000000078}]
["FIRM",null,"Total Dth","sales",null,null,null,484919,425114,403701,383132,308159,290140,225747,210735,253386,257802,275763,380284,3898882]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":143717},{"$f":"+$T$274","v":56069.38},{"$f":"+$T$276","v":25945.230000000003},{"$f":"+$T$278","v":714448.85000000009},{"$f":"SUM(AA53:AC53)","v":796463.46000000008}]
["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",{"$f":"SUM(X52:X53)","v":5},5,143717,56069.38,25945.230000000003,714448.85000000009,796463.46000000008]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":464483},{"$f":"+$T$310","v":32576.489999999994},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":32576.489999999994}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":150034},{"$f":"+$T$301","v":81243.259999999995},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":81243.259999999995}]
["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",{"$f":"SUM(X57:X58)","v":5},5,614517,113819.74999999999,0,0,113819.74999999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,139999.78884360913,127352.46288344335,136446.48877880358,149551.51966001306,145763.35236689501,157754.20410230116,131351.43212180954,155489.72788609791,152068.94172575334,145823.57489240853,137440.20976762904,117216.54922122721,1696258.2522499908]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27951},27745.75,4849695,13017281.420000002,25945.230000000003,21054001.650000002,34097228.300000004]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,19885.79,18089.349999999999,19381.080000000002,21242.53,20704.46,22407.66,18657.36,22086.01,21600.11,20713.009999999998,19522.22,16649.62,240939.19999999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,92231.29,83899.29,89890.4,98523.94,96028.31,103927.84,86533.79,102436.01,100182.41,96067.98,90545.06,77221.789999999994,1117488.1100000001,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1049839},1038940.6666666666,206917340,369362823.64536482,110855578.72,458596172.07999998,938814574.44536483]
["FIRM",null,"Total Revenue","sales",null,null,null,252116.86884360912,229341.10288344335,245717.96877880357,269317.98966001306,262496.12236689497,284089.70410230116,236542.58212180954,280011.74788609793,273851.46172575338,262604.56489240855,247507.48976762904,211087.95922122721,3054685.5622499906,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1048508},1037646.1666666666,109982737,337076418.68322974,107240706.25999999,440268719.07999998,884585844.02322972]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1374},1337.5,97500109,32412250.98997122,3716222.4600000083,20571165.920000017,56699639.369971156]
["FIRM",null,"Total Dth","sales",null,null,null,23246,21146,22656,24832,24203,26194,21810,25818,25250,24213,22821,19463,281652,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1049043},1038190.6666666666,114369706,342317662.38284689,110829633.48999999,457881723.23000002,911029019.10284686]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":48},48,709223,423686.80783610651,127295.22999999998,2958161.77,3509143.8078361065]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":791},745,92403917,26989091.882517945,0,0,26989091.882517945]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1021931},{"$f":"+Y36","v":1011237.9166666666},202633151,356471388.25320095,110930983.48999999,439785883.35000002,907188255.09320092]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27951},27745.75,4849695,13017281.420000002,25945.230000000003,21054001.650000002,34097228.300000004]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1049882},1038983.6666666666,207482846,369488669.67320096,110956928.72,460839885,941285483.39320087]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,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$364","v":5.9604644775390625E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,31229.482359433438,31360.737628705156,28420.666914871406,30117.943847861421,31656.882550609123,31776.715425038878,28702.995508682856,29705.954904961662,30770.509976491459,30599.605490732811,30116.402033628918,33159.53119508941,367617.42783610651]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,8789.1299999999992,8866.01,7163.0599999999995,8141.43,9040.0400000000009,9110.4700000000012,7325.08,7902.53,8520.84,8421.369999999999,8140.5300000000007,9929.51,101349.99999999999]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,194576.06,196278.16,158577.84,180237.07,200130.72,201689.99,162164.56,174948.24,188636.52000000002,186434.5,180217.24,219822.02000000002,2243712.92]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,234594.67235943343,236504.90762870514,194161.56691487139,218496.44384786143,240827.64255060913,242577.17542503888,198192.63550868287,212556.72490496165,227927.86997649149,225455.47549073282,218474.17203362891,262911.06119508942,2712680.3478361065]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,43,43,43,43,43,43,43,43,43,43,43,43,43]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,49041,49470,39968,45427,50441,50834,40872,44094,47544,46989,45422,55404,565506]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales"]
[null,null,"Total Revenue","sales"]
[null,null,"# of Customers","sales"]
[null,null,"Total Dth","sales"]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,182915.71147672451,168880.2744764043,178764.48887900703,186317.39823732109,175638.104049694,204914.63123299085,260796.47461801366,267849.71261031256,189505.01903201782,173571.03558104826,193797.10922092866,198154.70377871927,2381104.6631931816]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,182915.71147672451,168880.2744764043,178764.48887900703,186317.39823732109,175638.104049694,204914.63123299085,260796.47461801366,267849.71261031256,189505.01903201782,173571.03558104826,193797.10922092866,198154.70377871927,2381104.6631931816]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,396714,337402,370721,405440,372125,473797,768801,795778,423102,343456,448138,482643,5618117]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4965.1197039893186,3559.7803976924774,2892.6294238640057,2243.0612367200574,1819.7660979478237,1517.329029096486,1566.3817868193587,1925.9690299567676,1864.447041438194,1798.5301327362154,2614.3428630459448,4251.8305152596422,31019.187258566293]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4965.1197039893186,3559.7803976924774,2892.6294238640057,2243.0612367200574,1819.7660979478237,1517.329029096486,1566.3817868193587,1925.9690299567676,1864.447041438194,1798.5301327362154,2614.3428630459448,4251.8305152596422,31019.187258566293]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5694,3775,2864,1977,1399,986,1053,1544,1460,1370,2484,4720,29326]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3495024,3253701,2964627,3908328,4078011,3858798,3937127,3536405,3111962,2661426,2807022,3322669,40935100]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1916364.5170435025,1839437.5508519842,1822104.3619156787,1719987.1894616459,1740206.5422627551,1685278.9130548674,1774848.6921578322,1790725.7446624427,1765467.7332909778,1839210.5175475995,1892116.0121952598,2052928.5076216504,21838676.282066196]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1916364.5170435025,1839437.5508519842,1822104.3619156787,1719987.1894616459,1740206.5422627551,1685278.9130548674,1774848.6921578322,1790725.7446624427,1765467.7332909778,1839210.5175475995,1892116.0121952598,2052928.5076216504,21838676.282066196]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,685,685,685,685,685,685,777,777,777,777,777,777,731]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4521423,4111724,4029669,3506351,3595358,3322331,3287840,3369506,3238487,3619655,3887541,4716972,45206857]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,57130779.175835922,47752275.384051614,38841682.700056337,24791480.043690484,17133559.834439006,14745258.368443023,14195168.462655598,14201650.759761486,15912072.235390043,21150255.058364905,37869904.96585691,52747301.264655605,356471388.25320089]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,23235102.789999999,18805880.830000002,14765405.07,4640995.37,2881722.24,1784454.3599999999,1492678.35,1415873.7000000002,1559783.88,3907752.94,14205516.179999998,22235817.779999997,110930983.48999999]
[null,null,"Commodity Revenue",null,null,null,null,78006595.200000003,63175361.839999996,49619734.18,33152369.399999999,20626319.300000001,12801323.58,10703956.33,10156587.430000002,11192933.759999998,27931013.219999999,47751167.680000007,74668521.429999992,439785883.35000002]
[null,null,"Total Utah Revenue",null,null,null,null,158372477.16583592,129733518.05405161,103226821.95005634,62584844.813690484,40641601.374439001,29331036.308443025,26391803.142655596,25774111.889761485,28664789.875390042,52989021.218364909,99826588.825856924,149651640.4746556,907188255.09320092]
[null,null,"# of Customers",null,null,null,null,1005393,1006864,1009254,1009505,1010167,1010440,1008709,1010131,1010916,1013922,1017623,1021931,1011237.9166666666]
[null,null,"Sales Dth",null,null,null,null,23155827,19176436,15470798,12264060,9276674,7085247,6634955,6096274,5933032,9701166,14842239,22142143,151778851]
[null,null,"Transportation Dth",null,null,null,null,4923831,4452901,4403254,3913768,3968882,3797114,4057694,4166828,3663049,3964481,4338163,5204335,50854300]
[null,null,"Total Utah Dth",null,null,null,null,28079658,23629337,19874052,16177828,13245556,10882361,10692649,10263102,9596081,13665647,19180402,27346478,202633151,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1763552.95,1632477.4200000002,1434653.96,1105498.47,843253.18,613740.58000000007,507462.50000000006,507462.08000000007,586535.29,869266.96,1262405.5,1714574.98,12840883.870000001]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3184623.19,2885992.0599999996,2435728.7800000003,1688141.7999999998,1095463.01,577377.38,337202.81999999995,337143.17000000004,513994.32,1151130.73,2039825.7899999998,3066695.91,19313318.960000001]
["FIRM",null,"Total Revenue","sales",null,null,null,4948176.1399999997,4518469.4799999995,3870382.74,2793640.2699999996,1938716.19,1191117.96,844665.32000000007,844605.25000000012,1100529.6100000001,2020397.69,3302231.29,4781270.8900000006,32154202.830000002]
["FIRM",null,"# of Customers","sales",null,null,null,27718,27694,27679,27685,27650,27628,27633,27635,27694,27758,27828,27915,27709.75]
[null,null,"Total Dth","sales",null,null,null,640612,580540,489966,339583,220361,116144,67831,67819,103394,231559,410327,616890,3885026]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,21134.49,19467.650000000001,18479.8,17964.04,14441.9,12490.61,11988.579999999998,10302.26,11821.96,12801.54,15512.29,18959.72,185364.84000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,119955.54000000001,109023.82,102615.93,99290.18,76954.490000000005,62821.310000000005,59828.639999999999,49846.42,58839.369999999995,64680.55,81055.739999999991,105722.94,990634.93000000017]
["FIRM",null,"Total Revenue","sales",null,null,null,141090.03,128491.47,121095.73,117254.22,91396.39,75311.920000000013,71817.22,60148.68,70661.329999999987,77482.09,96568.03,124682.66,1175999.7699999998]
["FIRM",null,"# of Customers","sales",null,null,null,25,25,25,25,25,25,25,25,25,25,25,25,25]
["FIRM",null,"Total Dth","sales",null,null,null,24130,21931,20642,19973,15480,12637,12035,10027,11836,13011,16305,21267,199274]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,4682.82,5078.18,4876.1099999999997,4797.04,5640.47,5192.3999999999996,4489.53,5921.62,5394.47,6211.55,6413.62,4217.17,62914.98000000001]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2649.66,2873.37,2759.03,2714.29,3191.52,2937.99,2540.29,3350.6,3052.33,3514.65,3628.99,2386.19,35598.910000000003]
["FIRM",null,"Total Revenue","sales",null,null,null,7332.48,7951.55,7635.1399999999994,7511.33,8831.99,8130.3899999999994,7029.82,9272.2199999999993,8446.7999999999993,9726.2000000000007,10042.61,6603.3600000000006,98513.89]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,533,578,555,546,642,591,511,674,614,707,730,480,7161]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6747.3899999999994,6222.7800000000007,5254.54,4914.2800000000007,4180.17,3308.26,3445.0699999999997,3433.76,3373.1400000000003,2981.58,6209.45,5998.96,56069.38]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3651.58,3275,2579.9499999999998,2335.6999999999998,1808.7199999999998,1182.8400000000001,1281.04,1272.92,1229.4000000000001,948.32999999999993,3265.43,3114.32,25945.230000000003]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,100552.87,90182.909999999989,71043.7,64317.65,49806.65,32571.43,35275.78,35052.069999999992,33854.020000000004,26113.82,89919.43,85758.52,714448.85000000009]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,110951.84,99680.689999999988,78878.19,71567.63,55795.54,37062.53,40001.89,39758.749999999993,38456.560000000005,30043.73,99394.31,94871.8,796463.46]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,20227,18141,14291,12938,10019,6552,7096,7051,6810,5253,18088,17251,143717]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7909.9800000000005,7564.55,7242.53,6800.079999999999,6477.56,6029.079999999999,5639.82,5977.39,6126.2699999999995,6595.16,7094.82,7786.0199999999995,81243.259999999995]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7909.9800000000005,7564.55,7242.53,6800.079999999999,6477.56,6029.079999999999,5639.82,5977.39,6126.2699999999995,6595.16,7094.82,7786.0199999999995,81243.259999999995]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19316,17251,15326,12681,10753,8072,5745,7763,8653,11456,14443,18575,150034]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,3309.7699999999995,2574.8000000000002,3129.15,1971.94,3652.0599999999995,1457.3799999999999,824.48,758.73,4509.42,3248.98,3306.64,3833.14,32576.489999999994]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3309.7699999999995,2574.8000000000002,3129.15,1971.94,3652.0599999999995,1457.3799999999999,824.48,758.73,4509.42,3248.98,3306.64,3833.14,32576.489999999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,38494,28649,40733,22194,59404,18166,8406,7021,95653,48634,45782,51347,464483]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-38661.810000000056,-23179.080000000075,-80320.489999999991,-11940.969999999972,8643.3199999999488,-8687.3800000001211,84712.689999999886,-11690.180000000051,45718.729999999865,-3772.5200000000186,-74428.180000000168,-128165.53000000003,-241771.40000000078]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1757455.8399999999,1640066.95,1382943.9200000002,1121232.8600000001,876159.04,626044.47,612098.36999999988,515429.54000000004,652843.58999999985,887489.11,1216112.68,1615585.2999999998,12903461.669999998]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3651.58,3275,2579.9499999999998,2335.6999999999998,1808.7199999999998,1182.8400000000001,1281.04,1272.92,1229.4000000000001,948.32999999999993,3265.43,3114.32,25945.230000000003]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11219.75,10139.35,10371.68,8772.0199999999986,10129.619999999999,7486.4599999999991,6464.2999999999993,6736.1200000000008,10635.689999999999,9844.14,10401.459999999999,11619.16,113819.75]
[null,null,"Commodity Revenue",null,null,null,null,3407781.2600000002,3088072.1599999997,2612147.4400000004,1854463.9199999997,1225415.67,675708.1100000001,434847.52999999991,425392.26,609740.03999999992,1245439.75,2214429.9500000002,3260563.56,21054001.649999995]
[null,null,"Total Wyoming Revenue",null,null,null,null,5180108.43,4741553.46,4008042.99,2986804.5,2113513.0499999998,1310421.8799999999,1054691.2399999998,948830.84000000008,1274448.7199999997,2143721.33,3444209.52,4890882.34,34097228.299999997]
[null,null,"# of Customers",null,null,null,null,27754,27730,27715,27721,27686,27664,27669,27671,27730,27794,27864,27951,27745.75]
[null,null,"Sales Dth",null,null,null,null,685502,621190,525454,373040,246502,135924,87473,85571,122654,250530,445450,655888,4235178]
[null,null,"Transportation Dth",null,null,null,null,57810,45900,56059,34875,70157,26238,14151,14784,104306,60090,60225,69922,614517]
[null,null,"Total Wyoming Dth",null,null,null,null,743312,667090,581513,407915,316659,162162,101624,100355,226960,310620,505675,725810,4849695,{"$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,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,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,58888235.015835926,49392342.334051616,40224626.620056339,25912712.903690483,18009718.874439005,15371302.838443024,14807266.832655597,14717080.299761485,16564915.825390043,22037744.168364905,39086017.645856909,54362886.564655602,369374849.92320091]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,23238754.369999997,18809155.830000002,14767985.02,4643331.07,2883530.9600000004,1785637.2,1493959.3900000001,1417146.62,1561013.2799999998,3908701.27,14208781.609999998,22238932.099999998,110956928.72]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11219.75,10139.35,10371.68,8772.0199999999986,10129.619999999999,7486.4599999999991,6464.2999999999993,6736.1200000000008,10635.689999999999,9844.14,10401.459999999999,11619.16,113819.75]
[null,null,"Commodity Revenue",null,null,null,null,81414376.460000008,66263433.999999993,52231881.619999997,35006833.32,21851734.969999999,13477031.689999999,11138803.859999999,10581979.690000001,11802673.799999997,29176452.969999999,49965597.63000001,77929084.989999995,460839885]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,163552585.59583592,134475071.51405162,107234864.94005634,65571649.313690484,42755114.424439006,30641458.188443027,27446494.382655598,26722942.729761489,29939238.59539004,55132742.548364908,103270798.34585692,154542522.8146556,941285483.39320087,{"$f":"+T367","v":941285483.39320087}]
[null,null,"# of Customers",null,null,null,null,1033147,1034594,1036969,1037226,1037853,1038104,1036378,1037802,1038646,1041716,1045487,1049882,1038983.6666666666]
[null,null,"Sales Dth",null,null,null,null,23841329,19797626,15996252,12637100,9523176,7221171,6722428,6181845,6055686,9951696,15287689,22798031,156014029]
[null,null,"Transportation Dth",null,null,null,null,4981641,4498801,4459313,3948643,4039039,3823352,4071845,4181612,3767355,4024571,4398388,5274257,51468817]
[null,null,"SystemTotal Dth",null,null,null,null,28822970,24296427,20455565,16585743,13562215,11044523,10794273,10363457,9823041,13976267,19686077,28072288,207482846]
[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$21","v":1020593}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":508}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1021102}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":43}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":43}]
[]
[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$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":777}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":786}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1021931}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27915}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":25}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27941}]
[]
[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$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":27951}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1049839}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1048508}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1374}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1049043}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":48}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":791}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1021931}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27951}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1049882}]
[]
[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$21","v":1009936.4166666666}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":517.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1010454.9166666666}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":43}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":43}]
[]
[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$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":731}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":740}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1011237.9166666666}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27709.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":25}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27735.75}]
[]
[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$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27745.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1038940.6666666666}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1037646.1666666666}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1337.5}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1038190.6666666666}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":48}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":745}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1011237.9166666666}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27745.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1038983.6666666666}]

{"sheet":"Other Rev","index":29,"n_rows":148,"n_cols":14,"rows_kept":148,"cut":false,"hidden":false,"merged":[[8,3,8,4]]}
[null,"Other Revenues"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"HOT","ADJUSTMENT",1]
[null,null,null,null,null,null,null,"QGC Other Rev December 2014","QGC Other Rev December 2015","QGC Other Rev December 2016",null,"QGC Other Rev December 2016",null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N7+1","v":3}]
[null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,null,4]
[369,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,5]
[370,null,null,null,null,null,null,null,null,null,null,null,null,6]
[371,null,null,null,null,null,null,null,null,null,null,null,null,7]
[372,null,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,null,9]
[374,null,null,"Utah",null,"PT",null,4140588.9521912001,3604884.8362844,1488731.7734512002,null,{"$f":"HLOOKUP($L$7,$H$7:$J$146,N14,FALSE)","v":1488731.7734512002},{"$f":"+L15-J15","v":0},10]
[375,null,null,"Wyoming",null,"PT",null,162107.86780879993,132724.44371560001,55850.746548799994,null,55850.746548799994,0,11]
[376,null,null,"Total",null,null,null,4302696.8199999994,3737609.2799999993,1544582.52,null,1544582.52,0,12]
[377,null,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,null,0,0,14]
[379,null,null,"Utah",null,"G",null,2213876.14,1983707.2200000002,2052024.5,null,2052024.5,0,15]
[380,null,null,"Wyoming",null,"G",null,98242.580000000016,93422.829999999987,95236.479999999996,null,95236.479999999996,0,16]
[381,null,null,"Total",null,null,null,2312118.7200000002,2077130.0499999998,2147260.98,null,2147260.98,0,17]
[382,null,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,null,0,0,19]
[384,null,null,"Utah",null,"G",null,14439.49,0,0,null,0,0,20]
[385,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,21]
[386,null,null,"Total",null,null,null,14439.49,0,0,null,0,0,22]
[387,null,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,null,0,0,24]
[389,null,null,"Utah",null,"G",null,8388.49,5962.2000000000007,2032.8000000000002,null,2032.8000000000002,0,25]
[390,null,null,"Wyoming",null,"G",null,0,0,5.1000000000000227,null,5.1000000000000227,0,26]
[391,null,null,"Total",null,null,null,8388.49,5962.2000000000007,2037.9,null,2037.9,0,27]
[392,null,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,null,0,0,29]
[394,null,null,"Utah",null,"G",null,4287.7199999999993,16712.919999999998,3861.84,null,3861.84,0,30]
[395,null,null,"Wyoming",null,"G",null,0,0,3059.64,null,3059.64,0,31]
[396,null,null,"Total",null,null,null,4287.7199999999993,16712.919999999998,6921.48,null,6921.48,0,32]
[397,null,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,null,0,0,34]
[399,null,null,"Utah",null,"G",null,2278260,2405688,2362553,null,2362553,0,35]
[400,null,null,"Wyoming",null,"G",null,11800,10630,11680,null,11680,0,36]
[401,null,null,"Total",null,null,null,2290060,2416318,2374233,null,2374233,0,37]
[402,null,null,null,null,null,null,null,null,null,null,0,0,38]
[403,"488002","New Premises Fees",null,null,null,null,null,null,null,null,0,0,39]
[404,null,null,"Utah",null,"G",null,0,0,0,null,0,0,40]
[405,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,41]
[406,null,null,"Total",null,null,null,0,0,0,null,{"$f":"HLOOKUP($L$7,$H$7:$J$146,N46,FALSE)","v":0},{"$f":"+L47-J47","v":0},42]
[407,null,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,null,0,0,44]
[409,null,null,"Utah",null,"G",null,150500,188440,218006.96,null,218006.96,0,45]
[410,null,null,"Wyoming",null,"G",null,3860,4940,5240,null,5240,0,46]
[411,null,null,"Total",null,null,null,154360,193380,223246.96,null,223246.96,0,47]
[412,null,null,null,null,null,null,null,null,null,null,0,0,48]
[413,"488004","BLANK",null,null,null,null,null,null,null,null,0,0,49]
[414,null,null,"Utah",null,"G",null,0,0,0,null,0,0,50]
[415,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,51]
[416,null,null,"Total",null,null,null,0,0,0,null,0,0,52]
[417,null,null,null,null,null,null,null,null,null,null,0,0,53]
[418,"488005","Contributions - Mains",null,null,null,null,null,null,null,null,0,0,54]
[419,null,null,"Utah",null,"G",null,0,0,0,null,0,0,55]
[420,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,56]
[421,null,null,"Total",null,null,null,0,0,0,null,0,0,57]
[422,null,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,null,0,0,59]
[424,null,null,"Utah",null,"G",null,0,0,0,null,0,0,60]
[425,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,61]
[426,null,null,"Total",null,null,null,0,0,0,null,0,0,{"$f":"+N66+1","v":62}]
[427,null,null,null,null,null,null,null,null,null,null,0,0,63]
[428,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,0,0,64]
[429,null,null,"Utah",null,"G",null,0,0,0,null,0,0,65]
[430,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,66]
[431,null,null,"Total",null,null,null,0,0,0,null,0,0,67]
[432,null,null,null,null,null,null,null,null,null,null,0,0,68]
[433,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,0,0,69]
[434,null,null,"Utah",null,"G",null,0,0,0,null,0,0,70]
[435,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,71]
[436,null,null,"Total",null,null,null,0,0,0,null,0,0,72]
[437,null,null,null,null,null,null,null,null,null,null,0,0,73]
[438,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($L$7,$H$7:$J$146,N78,FALSE)","v":0},{"$f":"+L79-J79","v":0},74]
[439,null,null,"Utah",null,"G",null,0,0,0,null,0,0,75]
[440,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,76]
[441,null,null,"Total",null,null,null,0,0,0,null,0,0,77]
[442,null,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,null,0,0,79]
[444,null,null,"Utah",null,"G",null,0,0,0,null,0,0,80]
[445,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,81]
[446,null,null,"Total",null,null,null,0,0,0,null,0,0,82]
[447,null,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,null,0,0,84]
[449,null,null,"Utah",null,"G",null,15017.900000000001,1253.6699999999998,4344.6099999999997,null,4344.6099999999997,0,85]
[450,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,86]
[451,null,null,"Total",null,null,null,15017.900000000001,1253.6699999999998,4344.6099999999997,null,4344.6099999999997,0,87]
[452,null,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,null,0,0,89]
[454,null,null,"Utah",null,"PT",null,7155165.6432927996,4180020.3801027006,3216741.3182158004,null,3216741.3182158004,0,90]
[455,null,null,"Wyoming",null,"PT",null,272029.46670719993,156554.91989729999,130512.53178420007,null,130512.53178420007,0,91]
[456,null,null,"Total",null,null,null,7427195.1100000003,4336575.3,3347253.8500000006,null,3347253.8500000006,0,92]
[457,null,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,null,0,0,94]
[459,null,null,"Utah",null,"PT",null,0,0,0,null,0,0,95]
[460,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,96]
[461,null,null,"Total",null,null,null,0,0,0,null,0,0,97]
[462,null,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,null,0,0,99]
[464,null,null,"Utah",null,"PT",null,2349445.5330180004,1198157.1424036,1491311.6975886,null,1491311.6975886,0,100]
[465,null,null,"Wyoming",null,"PT",null,90088.536981999961,44017.647596399984,56530.552411399978,null,56530.552411399978,0,101]
[466,null,null,"Total",null,null,null,2439534.0700000003,1242174.79,1547842.25,null,1547842.25,0,102]
[467,null,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,null,0,0,104]
[469,null,null,"Utah",null,"PT",null,0,0,0,null,0,0,105]
[470,null,null,"Wyoming",null,"G",null,0,0,0,null,{"$f":"HLOOKUP($L$7,$H$7:$J$146,N110,FALSE)","v":0},{"$f":"+L111-J111","v":0},106]
[471,null,null,"Total",null,null,null,0,0,0,null,0,0,107]
[472,null,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,null,0,0,109]
[474,null,null,"Utah",null,"PT",null,-257961.78656670006,-231837.68019069999,-235787.17220169998,null,-235787.17220169998,0,110]
[475,null,null,"Wyoming",null,"G",null,-9525.7134332999958,-8007.0298092999947,-8629.247798299999,null,-8629.247798299999,0,111]
[476,null,null,"Total",null,null,null,-267487.5,-239844.71000000005,-244416.41999999998,null,-244416.41999999998,0,112]
[477,null,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,null,0,0,114]
[479,null,null,"Utah",null,"PT",null,18053664.189330399,11286330.067838302,9575613.5825688001,null,9575613.5825688001,0,115]
[480,null,null,"Wyoming",null,"PT",null,706873.97066960041,414670.19216169999,374137.22743119998,null,374137.22743119998,0,116]
[481,null,null,"Total",null,null,null,18760538.16,11701000.260000002,9949750.8099999987,null,9949750.8099999987,0,117]
[482,null,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,null,0,0,119]
[484,null,null,"Utah",null,"PT",null,-108022.77716999999,0,6039.5714399999997,null,6039.5714399999997,0,120]
[485,null,null,"Wyoming",null,"PT",null,-4698.2228300000061,0,204.42856000000029,null,204.42856000000029,0,121]
[486,null,null,"Total",null,null,null,-112721,0,6244,null,6244,0,122]
[487,null,null,null,null,null,null,null,null,null,null,0,0,123]
[488,4974,"Standby Charges",null,null,null,null,null,null,null,null,0,0,124]
[489,null,null,"Utah",null,"G",null,0,0,0,null,0,0,125]
[490,null,null,"Wyoming",null,"G",null,0,0,0,null,0,0,{"$f":"+N130+1","v":126}]
[491,null,null,"Total",null,null,null,0,0,0,null,0,0,127]
[492,null,null,null,null,null,null,null,null,null,null,0,0,128]
[493,"System Total Other Revenues",null,null,null,null,null,0,0,0,null,0,0,129]
[494,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,0,null,130]
[495,null,null,"Pass-Through Other Revenues",null,null,null,31332879.7540957,20037554.746438302,{"$f":"J15+J95+J100+J105+J110+J115+J120+J125","v":15542650.771062702},null,15542650.771062702,{"$f":"+L136-J136","v":0},131]
[496,null,null,"General Other Revenues",null,null,null,4684769.74,4601764.01,{"$f":"+J130+J90+J85+J80+J75+J70+J65+J60+J55+J50+J45+J40+J35+J30+J25+J20","v":4642823.709999999},null,4642823.709999999,{"$f":"+L137-J137","v":0},132]
[497,null,null,"Utah Total Other Revenues",null,null,null,36017649.494095698,24639318.756438304,{"$f":"J15+J20+J25+J30+J35+J40+J45+J50+J55+J60+J65+J70+J75+J80+J85+J90+J95+J100+J105+J110+J115+J120+J125+J130","v":20185474.481062699},null,20185474.481062699,{"$f":"+L138-J138","v":0},133]
[498,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,0,null,134]
[499,null,null,"Pass-Through Other Revenues",null,null,null,1226401.6193376004,747967.20337100001,{"$f":"+J126+J121+J106+J96+J16","v":617235.48673560005},null,617235.48673560005,{"$f":"+L140-J140","v":0},135]
[500,null,null,"General Other Revenues",null,null,null,104376.86656670002,100985.80019069999,{"$f":"+J131+J116+J111+J101+J91+J86+J81+J66+J61+J56+J51+J46+J41+J36+J31+J26+J21","v":106591.9722017},null,106591.9722017,{"$f":"+L141-J141","v":0},136]
[501,null,null,"Wyoming Total Other Revenues",null,null,null,1330778.4859043001,848953.0035617,{"$f":"J16+J21+J26+J31+J36+J41+J46+J51+J56+J61+J66+J71+J76+J81+J86+J91+J96+J101+J106+J111+J116+J121+J126+J131","v":723827.45893730002},null,723827.45893730002,{"$f":"+L142-J142","v":0},137]
[502,null,null,null,null,null,null,null,null,null,null,0,null,138]
[503,null,"System Total Other Revenue",null,null,null,null,37348427.980000004,25488271.759999998,{"$f":"J17+J22+J27+J32+J37+J42+J47+J52+J57+J62+J67+J72+J77+J82+J87+J92+J97+J102+J107+J112+J117+J122+J127+J132","v":20909301.939999998},null,20909301.939999998,{"$f":"+L144-J144","v":0},139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,"General Related Other Revenue",null,null,null,null,4789146.6065667002,4702749.8101907,{"$f":"+J137+J141","v":4749415.6822016994},null,{"$f":"+L137+L141","v":4749415.6822016994},{"$f":"+M137+M141","v":0},141]
[null,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,null,143]

{"sheet":"Utah Bad Debt","index":30,"n_rows":47,"n_cols":19,"rows_kept":47,"cut":false,"hidden":false,"merged":[[32,9,32,13]]}
[null,"Average Bad Debt Removal",null,null,null,null,null,null,null,"Average Bad Debt Removal"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR 2016"},null,null,null,null,"HOT",null,null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR 2016"}]
[null,null,"Utah Bad Debt 2016","Utah Bad Debt 2017","Utah Bad Debt 2018",null,{"$f":"+'Control Panel'!B33","v":"Utah Bad Debt 2018"},1,null,null,null,null,"A",null,"B","C","D"]
[null,null,null,null,null,null,null,{"$f":"+H5+1","v":2},null,null,null,null,"2016-12-31",null,"2017-12-31","2018-12-31"]
[null,null,null,null,null,null,null,{"$f":"+H6+1","v":3},null,null,null,null,"3 Year Average",null,"3 Year Average","3 Year Average"]
[null,null,"Bad Debt ","Bad Debt ","Bad Debt ",null,null,4,null,null,null,null,"Bad Debt ",null,"Bad Debt ","Bad Debt "]
[null,null,"Ratio","Ratio","Ratio",null,null,5,null,null,null,null,"Ratio",null,"Ratio","Ratio"]
[null,null,"Adjustment","Adjustment","Adjustment",null,null,6,null,null,null,null,"Adjustment",null,"Adjustment","Adjustment"]
[null,null,null,null,null,null,null,7,null,904,"Uncollectible Accounts"]
[null,"Utah",{"$f":"$Q$44","v":-55304.248852938181},{"$f":"R44","v":-7293.2497959084576},{"$f":"S44","v":-28476.785521334736},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H12,FALSE)","v":-28476.785521334736},8,null,null,null,"Utah",{"$f":"+Q44","v":-55304.248852938181},null,{"$f":"R44","v":-7293.2497959084576},{"$f":"S44","v":-28476.785521334736}]
[null,"Wyoming",{"$f":"$Q$45","v":-51428.469461312139},{"$f":"R45","v":-77521.689999999988},{"$f":"S45","v":-77521.689999999988},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H13,FALSE)","v":-77521.689999999988},9,null,null,null,"Wyoming",{"$f":"+Q45","v":-51428.469461312139},null,{"$f":"R45","v":-77521.689999999988},{"$f":"S45","v":-77521.689999999988}]
[null,"Total",{"$f":"SUM(C12:C13)","v":-106732.71831425032},{"$f":"SUM(D12:D13)","v":-84814.939795908445},-105998.47552133472,null,{"$f":"SUM(G12:G13)","v":-105998.47552133472},10,null,null,null,"Total",{"$f":"SUM(M12:M13)","v":-106732.71831425032},null,{"$f":"SUM(O12:O13)","v":-84814.939795908445},{"$f":"SUM(P12:P13)","v":-105998.47552133472}]
[null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,12]
[null,"Bad Debt %",{"$f":"$R$31","v":2.0154774597793252E-3},{"$f":"$R$31","v":2.0154774597793252E-3},2.0154774597793252E-3,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H17,FALSE)","v":2.0154774597793252E-3},{"$f":"+H16+1","v":13},null,"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,null,14,null,"6 Months af aging is required from time of billing to Charge Off.",null,null,null,null,2014,2015,2016,"3 YR AVERAGE"]
[null,null,null,null,null,null,null,15]
["SNG and Commodity of acc 904 Removal",null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,{"$f":"+H20+1","v":17}]
[null,null,"SNG","SNG","SNG",null,"SNG",18,1,"CHARGE OFFS (ACC 144004) Dec of Each Year",null,null,null,null,3909824.1700000004,3638318.4900000007,3798537.9899999993,{"$f":"AVERAGE(O22:Q22)","v":3782226.8833333333}]
[904.1,"Uncollectible Accounts",null,null,null,null,null,19,{"$f":"I22+1","v":2},"COLLECTED (ACC 144005) Dec of Each Year",null,null,null,null,-2253448.2899999996,-1856811.4200000002,-1689277.55,{"$f":"AVERAGE(O23:Q23)","v":-1933179.0866666667}]
[null,"Utah",{"$f":"-EXPENSES!$K$279","v":-260123.36000000002},{"$f":"-EXPENSES!$K$279","v":-260123.36000000002},{"$f":"-EXPENSES!$K$279","v":-260123.36000000002},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H24,FALSE)","v":-260123.36000000002},20,{"$f":"I23+1","v":3},"NET CHARGE OFFS",null,null,null,null,{"$f":"SUM(O22:O23)","v":1656375.8800000008},{"$f":"SUM(P22:P23)","v":1781507.0700000005},2109260.4399999995,{"$f":"AVERAGE(O24:Q24)","v":1849047.7966666669}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$280","v":0},{"$f":"-EXPENSES!$K$280","v":0},{"$f":"-EXPENSES!$K$280","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H25,FALSE)","v":0},21,4]
[null,"Total",{"$f":"SUM(C24:C25)","v":-260123.36000000002},{"$f":"SUM(D24:D25)","v":-260123.36000000002},-260123.36000000002,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H26,FALSE)","v":-260123.36000000002},22,5,"HISTORICAL BOOKED SYSTEM REVENUES (GREY BACK)",null,null,null,null,933876525.7299999,903873494.43000007,914522580.5999999,{"$f":"AVERAGE(O26:Q26)","v":917424200.25333321}]
[null,null,null,null,null,null,null,23,6,"NET CHARGE OFFS",null,null,null,null,{"$f":"O24","v":1656375.8800000008},{"$f":"P24","v":1781507.0700000005},2109260.4399999995,{"$f":"AVERAGE(O27:Q27)","v":1849047.7966666669}]
[904.2,"Uncollectible Accounts","Commodity","Commodity","Commodity",null,"Commodity",24,7]
[null,"Utah",{"$f":"-EXPENSES!$K$284","v":-1009833.4299999999},{"$f":"-EXPENSES!$K$284","v":-1009833.4299999999},{"$f":"-EXPENSES!$K$284","v":-1009833.4299999999},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H29,FALSE)","v":-1009833.4299999999},25,8,"% of Uncollectible Accounts to Total Revenues",null,null,null,null,{"$f":"O27/O26","v":1.7736561894038743E-3},{"$f":"P27/P26","v":1.9709694785590023E-3},2.3064060797888183E-3,{"$f":"R27/R26","v":2.0154774597793252E-3}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$285","v":0},{"$f":"-EXPENSES!$K$285","v":0},{"$f":"-EXPENSES!$K$285","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H30,FALSE)","v":0},26,9,"Adjustment to Reflect change in Security Deposits"]
[null,"Total",{"$f":"SUM(C29:C30)","v":-1009833.4299999999},{"$f":"SUM(D29:D30)","v":-1009833.4299999999},-1009833.4299999999,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H31,FALSE)","v":-1009833.4299999999},27,10,"Adjusted % of Uncollectible Accounts to Total Revenues",null,null,null,null,null,null,null,{"$f":"SUM(R29:R30)","v":2.0154774597793252E-3}]
[null,null,null,null,null,null,null,28,11,null,null,null,null,null,null,null,"Booked","Projected","Projected"]
["Total 904",null,{"$f":"C31+C26+C14","v":-1376689.5083142503},{"$f":"D31+D26+D14","v":-1354771.7297959086},-1375955.2655213347,null,{"$f":"G31+G26+G14","v":-1375955.2655213347},29,12,null,null,null,null,null,null,null,2016,2017,2018]
[null,null,null,null,null,null,null,30,13,null,null,null,null,null,"UT Distribution Non Gas Rev (Includes Energy Eff.)",null,{"$f":"Revenue!F199","v":356624440.35755181},{"$f":"Revenue!H199+'ENERGY EFFICIENCY SERVICES ADJ'!T22","v":380445594.40920091},{"$f":"Revenue!G199+'ENERGY EFFICIENCY SERVICES ADJ'!Y22","v":369935163.92899811}]
[null,null,null,null,null,null,null,31,14,null,null,null,null,null,"WY Distribution Non Gas Rev",null,{"$f":"Revenue!F322","v":12946421.4110064},0,0]
[null,null,null,null,null,null,null,32,15,null,null,null,null,null,"3 YR BAD DEBT AVG FACTOR",null,{"$f":"R31","v":2.0154774597793252E-3},{"$f":"R31","v":2.0154774597793252E-3},{"$f":"R31","v":2.0154774597793252E-3}]
[null,null,null,null,null,null,null,33,16,null,null,null,null,null,"3YR Average UT DNG Bad Debt",null,{"$f":"Q34*Q36","v":718768.52114706195},{"$f":"R34*R36","v":766779.52020409168},{"$f":"S34*S36","v":745595.9844786654}]
[null,null,null,null,null,null,null,34,17,null,null,null,null,null,"3 YR Average WY DNG Bad Debt",null,{"$f":"Q35*Q36","v":26093.220538687845},{"$f":"R35*R36","v":0},{"$f":"S35*S36","v":0}]
[null,null,null,null,null,null,null,35,18]
[null,null,null,null,null,null,null,36,19,null,null,null,null,null,"Less Expensed UT DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AR654","v":774072.77000000014},{"$f":"'PROJECTED EXPENSES'!AS654","v":774072.77000000014},{"$f":"'PROJECTED EXPENSES'!AT654","v":774072.77000000014}]
[null,null,null,null,null,null,null,37,20,null,null,null,null,null,"Less Expensed WY DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AR655","v":77521.689999999988},{"$f":"'PROJECTED EXPENSES'!AS655","v":77521.689999999988},{"$f":"'PROJECTED EXPENSES'!AT655","v":77521.689999999988}]
[null,null,null,null,null,null,null,38,21,null,null,null,null,null,"SYSTEM ADJUSTMENT",null,{"$f":"SUM(Q40:Q41)","v":851594.46000000008},{"$f":"SUM(R40:R41)","v":851594.46000000008},{"$f":"SUM(S40:S41)","v":851594.46000000008}]
[null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,"Utah ",null,{"$f":"Q37-Q40","v":-55304.248852938181},-7293.2497959084576,-28476.785521334736]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,"Wyoming",null,-51428.469461312139,-77521.689999999988,-77521.689999999988]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,"System Adjustment",null,{"$f":"SUM(Q44:Q45)","v":-106732.71831425032},{"$f":"SUM(R44:R45)","v":-84814.939795908445},{"$f":"SUM(S44:S45)","v":-105998.47552133472}]
[null,null,null,null,null,null,null,null,26]

{"sheet":"Capital Str","index":31,"n_rows":63,"n_cols":8,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[null,"CAPITAL STRUCTURE"]
[null,{"$f":"+'Control Panel'!B1","v":"Dominion Energy"}]
[null,{"$f":"+'Control Panel'!B2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[null,{"$f":"+'Control Panel'!B3","v":"12 Months Ended : Dec-2018"}]
[null,null,null,{"$f":"+'Control Panel'!B70","v":"AVG CAP STR 2016"},null,"Weighted"]
[null,null,null,"Weight","Cost","Cost"]
[null,null,"Long Term Debt",{"$f":"G24","v":0.45235466861768786},{"$f":"G30","v":5.3004905287849721E-2},{"$f":"+E7*D7","v":2.397701636659719E-2}]
[null,null,"Short Term Debt",{"$f":"G25","v":0},{"$f":"G31","v":0},{"$f":"+E8*D8","v":0}]
[null,null,"Common Equity",{"$f":"G26","v":0.54764533138231231},{"$f":"'Control Panel'!F19","v":9.8500000000000004E-2},{"$f":"+E9*D9","v":5.3943065141157764E-2}]
[null,null,null,{"$f":"SUM(D7:D9)","v":1.0000000000000002},null,{"$f":"SUM(F7:F9)","v":7.7920081507754951E-2}]
[]
[null,null,"Total LT & ST Debt",{"$f":"SUM(D7:D8)","v":0.45235466861768786},null,{"$f":"SUM(F7:F8)","v":2.397701636659719E-2}]
[]
[]
[]
[null,{"$f":"+B2","v":"Dominion Energy"}]
[null,{"$f":"+B3","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[null,{"$f":"+B4","v":"12 Months Ended : Dec-2018"}]
[]
[null,null,"BOOKED","BOOKED","ORDERED CAP STR 13-057-05",null,"HOT"]
[null,"QGC Cost Of Capital Scenarios"]
[null,null,"YE CAP STR 2016","AVG CAP STR 2016","ORDERED CAP STR 13-057-05",null,{"$f":"+'Control Panel'!F70","v":"AVG CAP STR 2016"},1]
[null,"Weights",null,null,null,null,null,2]
[null,"Long Term Debt",{"$f":"+C45/C63","v":0.48837622382969997},{"$f":"+D45/D63","v":0.45235466861768786},0.47933429200017746,null,{"$f":"HLOOKUP($G$22,CapStr,H24,FALSE)","v":0.45235466861768786},3]
[null,"Short Term Debt",0,0,0,null,{"$f":"HLOOKUP($G$22,CapStr,H25,FALSE)","v":0},{"$f":"H24+1","v":4}]
[null,"Common Equity",{"$f":"+C60/C63","v":0.51162377617030008},{"$f":"+D60/D63","v":0.54764533138231231},0.52066570799982248,null,{"$f":"HLOOKUP($G$22,CapStr,H26,FALSE)","v":0.54764533138231231},{"$f":"H25+1","v":5}]
[null,null,{"$f":"SUM(C24:C26)","v":1},{"$f":"SUM(D24:D26)","v":1.0000000000000002},{"$f":"SUM(E24:E26)","v":1},null,{"$f":"HLOOKUP($G$22,CapStr,H27,FALSE)","v":1.0000000000000002},6]
[null,null,null,null,null,null,null,7]
[null,"Costs (Rates)",null,null,null,null,null,8]
[null,"Long Term Debt",{"$f":"C51/C45","v":4.493105121002209E-2},{"$f":"D51/D45","v":5.3004905287849721E-2},5.2455893909448444E-2,null,{"$f":"HLOOKUP($G$22,CapStr,H30,FALSE)","v":5.3004905287849721E-2},9]
[null,"Short Term Debt",0,0,0,null,{"$f":"HLOOKUP($G$22,CapStr,H31,FALSE)","v":0},10]
[null,"Common Equity",9.8500000000000004E-2,9.8500000000000004E-2,9.8500000000000004E-2,null,{"$f":"HLOOKUP($G$22,CapStr,H32,FALSE)","v":9.8500000000000004E-2},11]
[null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,14]
[null,null,"ACTUAL","ACTUAL","Ordered",null,"HOT",15]
[null,null,"YE CAP STR","AVG CAP STR","13-057-05 Ordered CAP STR",null,{"$f":"+'Control Panel'!B70","v":"AVG CAP STR 2016"},16]
[null,null,null,null,null,null,null,17]
[null,"LONG-TERM DEBT",null,null,null,null,null,18]
["221","Bonds - Long Term",520000000,531479166.66666669,559500000,null,{"$f":"HLOOKUP($G$22,CapStr,H40,FALSE)","v":531479166.66666669},19]
["224","Notes - Long Term",100000000,4166666.6666666665,null,null,{"$f":"HLOOKUP($G$22,CapStr,H41,FALSE)","v":4166666.6666666665},20]
["189","Unamort Loss on Reacq Debt",-3215372.379999999,-3480686.9799999991,-4542000,null,{"$f":"HLOOKUP($G$22,CapStr,H42,FALSE)","v":-3480686.9799999991},21]
["181","Unamortized Debt Expense",-3664540.83,-3166723.980833333,-3957000,null,{"$f":"HLOOKUP($G$22,CapStr,H43,FALSE)","v":-3166723.980833333},22]
["231","Notes Paybles-Outside Companies",14500000,3020833.3333333335,0,null,{"$f":"HLOOKUP($G$22,CapStr,H44,FALSE)","v":3020833.3333333335},23]
[null,"TOTAL LONG-TERM DEBT",{"$f":"SUM(C40:C44)","v":627620086.78999996},{"$f":"SUM(D40:D44)","v":532019255.70583332},551001000,null,{"$f":"SUM(G40:G44)","v":532019255.70583332},24]
[null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,26]
[null,"LONG TERM DEBT COSTS",null,null,null,null,null,27]
["427","Interest - Long term Debt",27358154.789999999,27358154.789999999,28072750,null,{"$f":"HLOOKUP($G$22,CapStr,H49,FALSE)","v":27358154.789999999},28]
["428","Amortization of Debt Discount & Expense",841475.46999999986,841475.46999999986,830500,null,{"$f":"HLOOKUP($G$22,CapStr,H50,FALSE)","v":841475.46999999986},29]
[null,"TOTAL LONG TERM DEBT COSTS",{"$f":"SUM(C49:C50)","v":28199630.259999998},{"$f":"SUM(D49:D50)","v":28199630.259999998},28903250,null,{"$f":"HLOOKUP($G$22,CapStr,H51,FALSE)","v":28199630.259999998},30]
[null,null,null,null,null,null,null,31]
[null,"LONG-TERM DEBIT COST %",{"$f":"+C51/C45","v":4.493105121002209E-2},{"$f":"+D51/D45","v":5.3004905287849721E-2},5.2455893909448444E-2,null,{"$f":"G51/G45","v":5.3004905287849721E-2},32]
[null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,34]
[null,"COMMON EQUITY",null,null,null,null,null,35]
["201","Common Stock Issued",22974065,22974065,22974000,null,{"$f":"HLOOKUP($G$22,CapStr,H57,FALSE)","v":22974065},36]
["207","Premium on Common Stock",272445462.82999998,268472597.37499994,279453000,null,{"$f":"HLOOKUP($G$22,CapStr,H58,FALSE)","v":268472597.37499994},37]
["216","Unappropriated Ret. Earnings",362076359.84000021,352644980.32458335,296085000,null,{"$f":"HLOOKUP($G$22,CapStr,H59,FALSE)","v":352644980.32458335},38]
[null,"TOTAL COMMON EQUITY",{"$f":"SUM(C57:C59)","v":657495887.6700002},{"$f":"SUM(D57:D59)","v":644091642.69958329},598512000,null,{"$f":"SUM(G57:G59)","v":644091642.69958329},39]
[null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,41]
[null,"TOTAL CAPITAL",{"$f":"+C60+C45","v":1285115974.46},{"$f":"+D60+D45","v":1176110898.4054165},1149513000,null,{"$f":"G60+G45","v":1176110898.4054165},42]

{"sheet":"Utah Allocation","index":32,"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$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[{"$f":"IF('Control Panel'!$B$4=\"\",\"\",'Control Panel'!$B$4)","v":"Capital Structure : AVG CAP STR 2016"}]
["Allocation Base # 1 - Gross Plant"]
["Gross Plant By State and Function"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Accounts 101 & 106 Non Gen Plant",null,{"$f":"'ROR-Model'!I1098+'ROR-Model'!I1109","v":74930143.431999996},{"$f":"'ROR-Model'!I1100+'ROR-Model'!I1111","v":2541435154.3791986},{"$f":"'ROR-Model'!I1099+'ROR-Model'!I1110","v":84672592.531812921},{"$f":"SUM(B10:E10)","v":2701037890.3430119}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C10*D46","v":72226917.148586363},{"$f":"$C10*E46","v":2703226.2834136281},{"$f":"SUM(D12:E12)","v":74930143.431999996}]
[]
[]
["Subtotal with Production Allocated to States",null,null,{"$f":"D10+D12","v":2613662071.5277848},{"$f":"E10+E12","v":87375818.815226555},{"$f":"SUM(D15:E15)","v":2701037890.3430114}]
[]
[]
["Gross Plant Allocation Formulas",null,null,{"$f":"+D$15/$F$15","v":0.96765102069555553},{"$f":"+E$15/$F$15","v":3.2348979304444518E-2},{"$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",{"$f":"'ROR-Model'!I1057+'ROR-Model'!I1068+'ROR-Model'!I1074+'ROR-Model'!I1080+'ROR-Model'!I1091+'ROR-Model'!I1112+'ROR-Model'!I1119+'ROR-Model'!I1126+'ROR-Model'!I1219","v":-171493774.27370706},{"$f":"'ROR-Model'!I1257","v":-1065292.107200867},{"$f":"'ROR-Model'!I1218+'ROR-Model'!I1111+'ROR-Model'!I1118+'ROR-Model'!I1125+'ROR-Model'!I1039+'ROR-Model'!I1044+'ROR-Model'!I1050+'ROR-Model'!I1056+'ROR-Model'!I1062+'ROR-Model'!I1067+'ROR-Model'!I1073+'ROR-Model'!I1079+'ROR-Model'!I1085+'ROR-Model'!I1090+'ROR-Model'!I1100","v":1689573162.6697311},{"$f":"'ROR-Model'!I1217+'ROR-Model'!I1110+'ROR-Model'!I1117+'ROR-Model'!I1124+'ROR-Model'!I1038+'ROR-Model'!I1043+'ROR-Model'!I1049+'ROR-Model'!I1055+'ROR-Model'!I1061+'ROR-Model'!I1066+'ROR-Model'!I1072+'ROR-Model'!I1078+'ROR-Model'!I1084+'ROR-Model'!I1089+'ROR-Model'!I1099","v":56021981.504548103},{"$f":"SUM(B25:E25)","v":1573036077.7933712}]
[]
["Allocation of General by Gross Plant",null,null,{"$f":"$B25*D$18","v":-165946125.71888584},{"$f":"$B25*E$18","v":-5547648.5548212295},{"$f":"SUM(B27:E27)","v":-171493774.27370706}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C25*D$46","v":-1026859.9690545967},{"$f":"$C25*E$46","v":-38432.138146270299},{"$f":"SUM(B29:E29)","v":-1065292.107200867}]
[]
[]
["Subtotal with Production and General Allocated",null,null,{"$f":"SUM(D25:D30)","v":1522600176.9817905},{"$f":"SUM(E25:E30)","v":50435900.811580598},{"$f":"SUM(B32:E32)","v":1573036077.7933712}]
[]
[]
["Rate Base Allocation Formulas",null,null,{"$f":"+D$32/$F$32","v":0.96793722564689599},{"$f":"+E$32/$F$32","v":3.2062774353103993E-2},{"$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,{"$f":"Revenue!F204+Revenue!F233","v":100149935.91},{"$f":"Revenue!F328+Revenue!F356","v":3748297.03},{"$f":"SUM(D43:E43)","v":103898232.94}]
[]
[]
["Dth Sales Allocation Formulas",null,null,{"$f":"D$43/$F$43","v":0.9639233803700531},{"$f":"E$43/$F$43","v":3.6076619629946904E-2},{"$f":"SUM(D46:E46)","v":1}]

{"sheet":"ALLOCATIONS&PRETAX","index":33,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"HOT",null,null,null,"Capital Structure"]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
["DISTRIGAS  ALLOCATION "]
[null,"Dist Gas Effective 2014","Dist Gas Effective 2015","Dist Gas Effective 2016",{"$f":"+'Control Panel'!B68","v":"Dist Gas Effective 2016"},1,null,null,null,"Actual",null,"Weighted"]
[null,null,null,null,null,{"$f":"+F6+1","v":2},null,null,"CAPITAL COMPONENT","Weight","     Cost","Cost"]
["Questar Gas",0.44990000000000002,0.44719999999999999,0.46539999999999998,{"$f":"HLOOKUP($E$6,$B$6:$D$13,F8,FALSE)","v":0.46539999999999998},{"$f":"+F7+1","v":3}]
["Questar Pipeline",0.27579999999999999,0.27610000000000001,0.27150000000000002,{"$f":"HLOOKUP($E$6,$B$6:$D$13,F9,FALSE)","v":0.27150000000000002},4,null,1,"Long Term Debt",{"$f":"'Capital Str'!G24","v":0.45235466861768786},{"$f":"'Capital Str'!G30","v":5.3004905287849721E-2},{"$f":"J9*K9","v":2.397701636659719E-2}]
["Wexpro",0.26900000000000002,0.27110000000000001,0.25619999999999998,{"$f":"HLOOKUP($E$6,$B$6:$D$13,F10,FALSE)","v":0.25619999999999998},5,null,2,"Common Equity",{"$f":"'Capital Str'!G26","v":0.54764533138231231},{"$f":"'Capital Str'!G32","v":9.8500000000000004E-2},{"$f":"J10*K10","v":5.3943065141157764E-2}]
["Other Operations",5.3E-3,5.5999999999999999E-3,6.8999999999999999E-3,{"$f":"HLOOKUP($E$6,$B$6:$D$13,F11,FALSE)","v":6.8999999999999999E-3},6,null,3,"Weighted Cost of Capital",{"$f":"SUM(J9:J10)","v":1.0000000000000002},null,{"$f":"SUM(L9:L10)","v":7.7920081507754951E-2}]
[null,null,null,null,null,7]
[null,{"$f":"SUM(B8:B12)","v":1},{"$f":"SUM(C8:C12)","v":1},{"$f":"SUM(D8:D12)","v":1},{"$f":"SUM(E8:E12)","v":1},8]
[null,null,null,null,null,9,null,null,"PRE TAX RATE OF RETURN"]
[null,null,null,null,null,10,null,null,null,null,null,"Weighted"]
[null,null,null,null,null,11,null,null,"CAPITAL COMPONENT",null,null,"Cost"]
[null,null,null,null,null,12]
[null,null,null,null,null,13]
[null,null,null,null,null,14]
[null,null,null,null,null,15]
[null,null,null,null,null,16]
[null,null,null,null,null,17]
[null,null,null,null,null,18,null,4,"Common Equity",null,null,{"$f":"+L10","v":5.3943065141157764E-2}]
[null,null,null,null,null,19]
[null,null,null,null,null,20,null,5,"Effective Tax Rate",null,null,{"$f":"Taxes!L23","v":0.38089456500000002}]
[null,null,null,null,null,21]
[null,null,null,null,null,22,null,6,"Pre-Tax Equity Return (Line 4/(1-Line 5)",null,null,{"$f":"L23/(1-L25)","v":8.7130659967728702E-2}]
[]
[null,null,null,null,null,null,null,7,"Long Term Debt",null,null,{"$f":"+L9","v":2.397701636659719E-2}]
[]
[null,null,null,null,null,null,null,8,"Total Pre-tax Rate of Return (Line 6+Line 7)",null,null,{"$f":"L29+L27","v":0.11110767633432589}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capital Str'!G37","v":"AVG CAP STR 2016"}]
[null,null,null,null,null,null,null,null,"LONG-TERM DEBT"]
[null,null,null,null,null,null,null,null,"Bonds - Long Term",null,null,{"$f":"+'Capital Str'!G40","v":531479166.66666669}]
[null,null,null,null,null,null,null,null,"Unamort Loss on Reacq Debt",null,null,{"$f":"+'Capital Str'!G42","v":-3480686.9799999991}]
[null,null,null,null,null,null,null,null,"Unamortized Debt Expense",null,null,{"$f":"+'Capital Str'!G43","v":-3166723.980833333}]
[null,null,null,null,null,null,null,null,"TOTAL LONG-TERM DEBT",null,null,{"$f":"+'Capital Str'!G45","v":532019255.70583332}]
[]
[]
[null,null,null,null,null,null,null,null,"LONG TERM DEBT COSTS"]
[null,null,null,null,null,null,null,null,"Interest - Long term Debt",null,null,{"$f":"+'Capital Str'!G49","v":27358154.789999999}]
[null,null,null,null,null,null,null,null,"Amortization of Debt Discount & Expense",null,null,{"$f":"+'Capital Str'!G50","v":841475.46999999986}]
[null,null,null,null,null,null,null,null,"TOTAL LONG TERM DEBT COSTS",null,null,{"$f":"+'Capital Str'!G51","v":28199630.259999998}]
[]
[null,null,null,null,null,null,null,null,"LONG-TERM DEBIT COST %",null,null,{"$f":"+'Capital Str'!G53","v":5.3004905287849721E-2}]
[]
[]
[null,null,null,null,null,null,null,null,"COMMON EQUITY"]
[null,null,null,null,null,null,null,null,"Common Stock Issued",null,null,{"$f":"+'Capital Str'!G57","v":22974065}]
[null,null,null,null,null,null,null,null,"Premium on Common Stock",null,null,{"$f":"+'Capital Str'!G58","v":268472597.37499994}]
[null,null,null,null,null,null,null,null,"Unappropriated Ret. Earnings",null,null,{"$f":"'Capital Str'!G59","v":352644980.32458335}]
[null,null,null,null,null,null,null,null,"TOTAL COMMON EQUITY",null,null,{"$f":"+'Capital Str'!G60","v":644091642.69958329}]
[]
[]
[null,null,null,null,null,null,null,null,"TOTAL CAPITAL",null,null,{"$f":"+'Capital Str'!G63","v":1176110898.4054165}]

{"sheet":"Optional Adjustment 1","index":34,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 2","index":35,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 3","index":36,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 4","index":37,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 5","index":38,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 6","index":39,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 7","index":40,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 8","index":41,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 9","index":42,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 10","index":43,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 11","index":44,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"E1130","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 12","index":45,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 13","index":46,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 14","index":47,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 15","index":48,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 16","index":49,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 17","index":50,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 18","index":51,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 19","index":52,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 20","index":53,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 21","index":54,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 22","index":55,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 23","index":56,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 24","index":57,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 25","index":58,"n_rows":1247,"n_cols":12,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,"Original Adjustment",null,"Update Adjustment","Change"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0},null,{"$f":"-(11505279+3475420)","v":-14980699},null,-3079812.6830380452,{"$f":"K1186-I1186","v":11900886.316961955}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0},null,{"$f":"Report!L13","v":370144847.14815575}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 26","index":59,"n_rows":1247,"n_cols":14,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,"Original Adjustment","Updated Adj",null,"Difference"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0},null,null,null,-246189,-167071,null,{"$f":"L842-K842","v":79118}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 27","index":60,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Labor Adjustment ROO","index":61,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2018 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"Labor Annualization Calculations"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2018"},null,null,null,null,null,null,null,null,{"$f":"\"12 Mos \" & TEXT(J5,\"mmm-yyy\")","v":"12 Mos Dec-2016"}]
[]
[null,null,null,null,null,null,null,null,null,"2016-12-31"]
[null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2},null,null,"Total"]
[null,null,null,null,null,null,null,null,3,"Base Pay ",null,"Actual "]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,4,"Including Allowed Time",null,"Amount"]
["Administrative & General Expense",null,null,null,null,null,null,null,5,"Capital",null,26382263.27]
[null,null,null,null,null,null,null,null,6,"Intercompany & Allocated Charges",null,1096647.45]
[920,"Administrative & General Salaries",null,null,null,null,null,null,7,"Expense",null,29128499.980000004]
[null,null,"Utah",null,{"$f":"L48","v":3708597.7393066166},null,{"$f":"SUM(E13:E13)","v":3708597.7393066166},null,8,"Other",null,1728046.7100000002]
[null,null,"Wyoming",null,{"$f":"L49","v":123596.71532750585},null,{"$f":"SUM(E14:E14)","v":123596.71532750585},null,9,"Total Base Labor",null,{"$f":"SUM(L10:L13)","v":58335457.410000004}]
[null,null,"Total",null,{"$f":"SUM(E13:E14)","v":3832194.4546341226},null,{"$f":"SUM(E15:E15)","v":3832194.4546341226},null,10]
[null,null,null,null,null,null,null,null,11,"Incentive Compensation",null,7228932.0699999994]
[null,null,null,null,null,null,null,null,12,"Total Labor",null,{"$f":"SUM(L14:L16)","v":65564389.480000004}]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14,"Expense",null,29128499.980000004]
[null,null,null,null,null,null,null,null,15,"Incentive Accrual Expense",null,5146598.3599999994]
[null,"Utah O&M %",0.96774779651955156,null,null,null,null,null,16,"Other",null,73519.920000000013]
[null,"Wyoming O&M %",3.2252203480448438E-2,null,null,null,null,null,17,"Total Base Labor Expensed",null,{"$f":"SUM(L18:L21)","v":34348618.260000005}]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,20,"Overhead Components"]
[null,null,null,null,null,null,null,null,21,"Other Than Payroll Taxes"]
[null,null,null,null,null,null,null,null,22,"Pension Plan",null,6384911]
[null,null,null,null,null,null,null,null,23,"Heathcare",null,13541233.850000001]
[null,null,null,null,null,null,null,null,24,"401K",null,4065456.52]
[null,null,null,null,null,null,null,null,25,"Post Retirement",null,696106.81]
[null,null,null,null,null,null,null,null,26,"Allowed Time",null,11084575.330000002]
[null,null,null,null,null,null,null,null,27,"Other",null,158311.40999999642]
[null,null,null,null,null,null,null,null,28,"Total Overhead",null,{"$f":"SUM(L27:L32)","v":35930594.920000002}]
[null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,30,"Overhead Expensed",null,18837938.84]
[null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,32,"Total Labor & Overhead ",null,{"$f":"+L33+L17","v":101494984.40000001}]
[null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,34,"Total Labor & Overhead Expensed",null,{"$f":"+L35+L22","v":53186557.100000009}]
[null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,36,"Expense / Capitalization Ratio"]
[null,null,null,null,null,null,null,null,37,"\\1 Average 12 Months Ending Dec 2011-Dec 2015 Capitalization Ratio",0.561788859732404,{"$f":"+L37*K42","v":57018751.554634139}]
[null,null,null,null,null,null,null,null,38,"\\2 Actual 12 Months Ending Dec 2015 Capitalization Ratio",0.5240313835646051,{"$f":"L37*K43","v":53186557.100000016}]
[null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,41,"Labor Adjustment",null,{"$f":"L42-L43","v":3832194.4546341226}]
[null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,43,"Utah",{"$f":"C21","v":0.96774779651955156},{"$f":"L46*K48","v":3708597.7393066166}]
[null,null,null,null,null,null,null,null,44,"Wyoming",{"$f":"C22","v":3.2252203480448438E-2},{"$f":"L46*K49","v":123596.71532750585}]

{"sheet":"COS REVRUN","index":62,"n_rows":650,"n_cols":21,"rows_kept":650,"cut":false,"hidden":true,"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]